|
Net Income (Quarter)
|
0.99M | -6.11M | 9.67M | 1.03M | 10.10M | 37.28M | 29.11M | 58.94M | 32.69M | -29.87M | -56.22M | -55.26M | -129.25M | -28.16M | -40.31M | -42.40M | -64.60M | -54.47M | -6.76M | -2.75M | -2.45M | 5.61M | 31.80M | 18.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | 1.00M | 1.50M | | 2.30M | 2.70M | 6.80M | 5.40M | 4.40M | 3.90M | 8.00M | 4.60M | 4.50M | 5.10M | 4.40M | 6.10M | 5.60M | | 6.20M |
|
Share-based Compensation (Quarter)
|
1.97M | 2.52M | 2.62M | 4.41M | 8.62M | 21.19M | 20.32M | 23.06M | 25.05M | 30.33M | 36.66M | 33.91M | 74.11M | 32.60M | 35.57M | 32.77M | 35.78M | 34.21M | 33.62M | 29.80M | 29.83M | 35.51M | 34.16M | 32.45M |
|
Gains from Investment Securities (Quarter)
|
0.09M | 0.19M | 0.04M | | -0.02M | | -0.77M | 4.13M | 0.02M | 0.03M | 0.95M | 0.25M | 0.97M | -1.96M | 6.88M | 0.78M | 0.55M | -0.33M | 0.04M | 4.07M | 0.10M | 5.64M | -5.73M | 0.58M |
|
Cash from Operations (Quarter)
|
-86.52M | 15.98M | 17.72M | 68.51M | 43.09M | 92.80M | 43.60M | -11.14M | -266.80M | -53.64M | -101.37M | -236.06M | -75.73M | 217.32M | -107.71M | -145.60M | 44.34M | 73.58M | 179.34M | -110.93M | -13.49M | -120.16M | -122.63M | 108.55M |
|
Amortization of Deferred Charges (Quarter)
|
0.02M | | | | 0.02M | | | | 0.78M | 0.76M | 0.76M | 0.75M | 0.77M | 0.77M | 0.76M | 0.76M | 0.77M | 0.77M | 0.61M | 1.06M | 1.32M | 1.68M | 2.22M | 3.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.52M | 0.54M | 0.58M | 0.65M | 0.82M | 0.90M | 1.00M | 2.56M | 2.78M | 3.35M | 3.72M | 3.65M | 6.44M | 4.42M | 4.93M | 9.10M | 5.63M | 4.83M | 5.39M | 4.70M | 6.40M | 5.84M | 6.13M | 6.46M |
|
Change in Account Payables (Quarter)
|
-3.00M | -0.34M | 2.75M | 7.62M | -5.81M | 9.19M | -7.94M | -2.96M | 3.37M | 11.71M | -11.63M | 8.43M | -12.17M | 0.38M | 0.09M | 5.57M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-9.17M | -3.72M | 8.19M | 9.41M | 4.60M | 19.18M | 6.07M | 29.72M | -11.09M | -13.87M | -0.54M | 6.07M | -31.32M | 1.67M | 4.44M | 21.26M | -25.85M | 12.72M | 31.77M | 25.48M | -48.83M | 41.29M | -13.41M | 60.51M |
|
Other Working Capital Changes (Quarter)
|
0.20M | 2.25M | 2.39M | 8.34M | 9.99M | 9.66M | 3.15M | 39.24M | -7.29M | -5.91M | 4.48M | 4.55M | -0.31M | 4.13M | -3.85M | 8.96M | 0.82M | -6.55M | 7.83M | 6.58M | -6.44M | 2.37M | 0.24M | -11.57M |
|
Capital Expenditures (Quarter)
|
0.86M | 0.80M | -0.38M | 2.97M | 0.33M | 1.81M | 2.33M | 3.95M | 1.63M | 5.20M | 0.26M | 1.74M | 1.11M | 5.21M | -5.04M | 0.24M | 1.06M | 2.29M | -2.52M | 8.32M | | 10.41M | -10.22M | 17.87M |
|
Acquisitions (Quarter)
|
| | | | | | | 0.20M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.73M |
|
Change in Acquisitions & Divestments (Quarter)
|
4.03M | 3.59M | 3.69M | 3.36M | 3.12M | 3.23M | 2.77M | 2.34M | 2.07M | 1.84M | 1.60M | 1.23M | 1.57M | 1.43M | 0.56M | 0.77M | 1.23M | 1.46M | 1.32M | 1.91M | 2.69M | 3.84M | 6.37M | 10.16M |
|
Cash from Investing Activities (Quarter)
|
108.74M | 14.86M | 4.11M | 8.81M | 0.90M | -40.60M | -84.40M | -19.78M | 5.18M | -9.94M | -24.25M | -85.11M | -25.85M | -38.49M | -24.22M | -29.89M | -37.55M | -76.10M | -46.17M | -77.91M | -78.57M | -109.83M | -120.51M | 131.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.46M | 2.49M | 0.44M | | 2.70M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
-30.11M | -7.29M | -6.92M | 123.36M | -19.26M | 229.26M | 595.03M | 50.40M | 83.07M | -34.69M | 41.12M | 23.71M | 20.97M | -120.80M | 237.06M | 28.25M | -35.43M | 123.99M | -38.02M | 509.33M | -44.68M | 91.93M | 378.58M | -20.18M |
|
Dividends Paid - Common (Quarter)
|
0.38M | 0.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
-7.89M | 23.55M | 14.92M | 200.69M | 24.73M | 281.47M | 554.23M | 19.48M | -178.55M | -98.27M | -84.50M | -297.46M | -80.61M | 58.03M | 105.14M | -147.24M | -28.64M | 121.47M | 95.15M | 320.50M | -136.74M | -138.07M | 135.44M | 220.11M |
|
Free Cash Flow (Quarter)
|
-87.38M | 15.18M | 18.10M | 65.55M | 42.76M | 90.99M | 41.27M | -15.10M | -268.42M | -58.84M | -101.62M | -237.79M | -76.84M | 212.11M | -102.67M | -145.84M | 43.27M | 71.29M | 181.86M | -119.24M | -13.49M | -130.57M | -112.41M | 90.68M |
|
Net Cash Flow (Quarter)
|
-7.89M | 23.55M | 14.92M | 200.69M | 24.73M | 281.47M | 554.23M | 19.48M | -178.55M | -98.27M | -84.50M | -297.46M | -80.61M | 58.03M | 105.14M | -147.24M | -28.64M | 121.47M | 95.15M | 320.50M | -136.74M | -138.07M | 135.44M | 220.11M |