|
Net Income (Quarter)
|
| | | | | | | | | | | | | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -51.38M | -45.86M | 1.38M | -44.48M | -40.40M | -36.08M | -38.68M | -42.22M | -1.95M | -40.47M | -30.52M | -34.67M | -37.27M | -22.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 9.08M | 10.20M | 12.71M | 11.94M | 12.48M | 10.77M | 10.96M | 10.97M | 10.22M | 10.06M | 11.54M | 10.31M | 9.91M | 9.04M | 10.21M | 8.35M | 7.06M | 6.40M | 4.84M | 2.91M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | 0.14M | 0.23M | 0.32M | 0.10M | 0.21M | 0.31M | 0.41M | 0.32M | 0.66M | | 1.58M | | | | 3.00M | | | | 3.96M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | 1.31M | 11.17M | 11.64M | 0.46M | 0.30M | 7.30M | 13.71M | 1.40M | 1.47M | | 0.57M | | | | 10.72M | | | | 11.46M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | -0.01M | | | | 1.75M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 4.59M | 66.70M | 4.71M | 5.15M | 3.81M | 67.20M | 6.78M | 7.17M | 7.73M | | 8.47M | | | | | | | | 8.67M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | -44.54M | 445.05M | -49.27M | 135.09M | -57.44M | -49.05M | -48.92M | -48.55M | -43.00M | -46.54M | -46.07M | -61.35M | -62.80M | -50.73M | -55.03M | -60.78M | -49.05M | -32.51M | -41.69M | -49.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 0.48M | 0.50M | 0.55M | 0.67M | -1.39M | 2.76M | 0.72M | 0.74M | 0.77M | 0.79M | 0.82M | 4.58M | -2.85M | 0.87M | 11.78M | 0.86M | 2.92M | 1.55M | 1.25M | 0.67M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 1.59M | 1.60M | 1.59M | 1.59M | 1.38M | 1.35M | 1.39M | 1.36M | 1.46M | 1.46M | 1.44M | 1.44M | 1.40M | 1.32M | 1.24M | 0.98M | 2.33M | 1.24M | 1.17M | 1.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | 6.56M | -9.49M | 2.26M | 2.04M | -2.57M | 0.15M | -0.19M | -0.91M | 1.55M | 0.00M | -1.01M | 0.92M | -0.28M | 0.69M | -2.77M | 0.11M | -0.11M | 2.54M | -3.07M | -0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 1.27M | -1.26M | 7.88M | -3.38M | -2.79M | -1.11M | 4.63M | -7.02M | 3.64M | 8.05M | -2.12M | -10.30M | 0.47M | 3.37M | 6.80M | -12.72M | -3.79M | 2.51M | 1.09M | -11.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | -0.41M | -2.99M | 2.58M | 2.46M | 93.21M | -95.60M | 0.53M | 2.40M | -4.70M | 3.02M | -1.13M | | -1.30M | 1.16M | -2.73M | -3.67M | 4.15M | -0.27M | -21.25M | -1.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 1.15M | -1.54M | 3.01M | 0.50M | 0.94M | 1.92M | 0.77M | 0.30M | 0.45M | 1.40M | -1.98M | 0.53M | -0.35M | 0.90M | 0.17M | | 0.03M | -0.03M | 0.04M | 0.12M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 62.50M | 10.70M | 275.59M | 18.70M | 66.10M | 135.50M | 181.70M | 210.00M | -210.00M | | 3.50M | 185.23M | -183.38M | | 571.70M | 121.55M | -118.57M | 355.91M | -355.91M | 112.87M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | 56.59M | -69.05M | -146.75M | -12.11M | -225.82M | 60.53M | 18.38M | 88.70M | -21.82M | 16.96M | 18.07M | -11.77M | 37.15M | 40.35M | 41.40M | 65.73M | 55.72M | 49.54M | 25.60M | 60.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | 2.96M | 14.82M | 8.64M | 2.48M | 0.91M | 0.49M | 0.64M | 1.08M | 0.88M | | 0.59M | 71.11M | 0.64M | | 9.79M | | 0.12M | 14.70M | 5.39M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | 15.01M | 390.82M | -187.38M | 125.47M | -282.36M | 11.97M | -29.91M | 41.23M | -63.94M | -29.58M | -27.41M | -2.00M | -25.01M | -10.39M | -3.84M | 4.95M | 6.80M | 31.73M | -10.70M | 11.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | -45.69M | 446.59M | -52.28M | 134.59M | -58.38M | -50.97M | -49.69M | -48.85M | -43.45M | -47.94M | -44.09M | -61.88M | -62.45M | -51.63M | -55.20M | -60.78M | -49.08M | -32.48M | -41.73M | -49.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | 15.01M | 390.82M | -187.38M | 125.47M | -282.36M | 11.97M | -29.91M | 41.23M | -63.94M | -29.58M | -27.41M | -2.00M | -25.01M | -10.39M | -3.84M | 4.95M | 6.80M | 31.73M | -10.70M | 11.16M |