|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.07M | 133.22M | -55.27M | -36.66M | -45.16M | -42.24M | -58.05M | -55.17M | -55.07M | -46.74M | -4.84M | -63.16M | -62.48M | -68.25M | -47.01M | -26.29M | -30.05M | -6.97M | -1.65M | 0.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | 4.78M | 18.68M | 4.99M | 4.62M | 4.43M | 9.19M | 5.49M | 6.04M | 5.54M | 5.46M | 4.20M | 9.29M | 9.28M | 4.56M | 3.33M | 3.44M | 4.80M | 1.59M | 2.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | 0.28M | -2.05M | -0.54M | -0.41M | -0.01M | 0.14M | -0.41M | 0.01M | | -0.16M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 1.43M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.56M | 131.37M | -22.93M | -52.39M | -43.45M | -32.19M | -47.34M | -58.53M | -60.04M | -65.23M | -40.40M | -38.19M | -38.18M | -53.29M | -28.65M | -25.62M | -20.22M | -14.74M | -16.62M | -35.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.39M | 16.30M | 16.32M | 14.95M | 13.64M | 16.04M | 18.33M | 17.27M | 19.65M | 19.06M | 44.57M | 29.59M | 31.67M | 36.20M | 20.64M | 12.63M | 13.05M | 12.98M | 15.77M | 14.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.68M | 1.66M | 1.66M | 1.69M | 1.71M | 1.89M | 2.56M | 2.97M | 2.85M | 5.20M | 3.37M | 3.36M | 3.35M | 3.26M | 3.20M | 3.17M | 3.03M | 0.60M | 0.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | 20.33M | -20.20M | -0.14M | 17.27M | -10.05M | -7.20M | -1.29M | 0.27M | -0.29M | 24.77M | -25.34M | 0.22M | -0.49M | 0.27M | -0.11M | 0.34M | -0.18M | 1.68M | 4.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.99M | 5.94M | -7.63M | 7.99M | 0.98M | 5.16M | 2.03M | 5.94M | -7.05M | 20.45M | -10.73M | 2.02M | -4.96M | 15.70M | 2.64M | 10.06M | 14.13M | -3.34M | -11.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | -14.68M | 10.12M | 0.28M | -1.83M | -0.97M | 4.56M | 5.16M | 2.98M | 4.38M | 8.10M | -3.62M | 3.24M | 2.11M | -1.59M | 1.38M | 2.85M | 9.21M | -8.94M | -3.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 1.01M | 1.88M | 4.54M | 6.01M | -2.01M | -3.97M | 1.84M | 4.44M | 3.45M | 0.22M | 0.04M | 0.46M | 0.01M | 0.07M | 0.01M | 0.00M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 3.01M | | | 0.02M | | | 0.28M | 0.08M | 0.00M | 0.03M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 0.65M | | -0.73M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 10.00M | 5.00M | 5.00M | 5.00M | 10.00M | 15.00M | -29.97M | 0.26M | 0.22M | 0.04M | 0.05M | 0.06M | | | -0.06M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -27.39M | -13.30M | -7.53M | -4.06M | -15.64M | -6.38M | -11.49M | 0.52M | 11.55M | 2.82M | 0.23M | -0.24M | 0.06M | -0.02M | 0.06M | 0.28M | 0.08M | 0.78M | 68.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | 0.29M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 78.91M | 71.61M | 16.04M | 27.80M | 28.22M | 23.77M | 56.25M | 38.26M | 18.04M | 7.32M | 14.83M | 79.08M | 4.56M | 24.37M | 3.59M | 10.94M | 6.68M | 15.37M | -0.99M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | 77.43M | 50.21M | 19.18M | 28.24M | 27.83M | 23.96M | 60.58M | 42.25M | 20.35M | 9.98M | 17.17M | 1.99M | 6.78M | 7.09M | 6.34M | 12.22M | 8.96M | 8.61M | 1.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.09M | 0.02M | -0.34M | 0.39M | -0.43M | 0.27M | -0.09M | -0.35M | -0.26M | 0.07M | -0.12M | 0.17M | -0.26M | -0.04M | 0.02M | 0.04M | -0.02M | 0.00M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.82M | 182.99M | 35.40M | -44.22M | -19.32M | -20.03M | -29.68M | -13.86M | -21.61M | -35.90M | -30.20M | -23.25M | 40.83M | -48.94M | -4.35M | -21.95M | -8.95M | -8.00M | -0.46M | 32.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.83M | 130.36M | -24.81M | -56.94M | -49.46M | -30.18M | -43.37M | -60.37M | -64.48M | -68.68M | -40.62M | -38.23M | -38.64M | -53.30M | -28.73M | -25.62M | -20.22M | -14.74M | -16.62M | -35.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.03M | 182.89M | 35.38M | -43.89M | -19.71M | -19.60M | -29.95M | -13.77M | -21.26M | -35.65M | -30.26M | -23.13M | 40.67M | -48.68M | -4.30M | -21.97M | -9.00M | -7.98M | -0.46M | 32.01M |