|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -18.17M | -0.43M | -6.70M | -31.09M | -31.41M | -26.69M | -27.37M | -22.13M | -39.91M | -39.84M | -37.31M | -42.17M | -43.94M | -46.66M | -32.85M | -21.78M | -39.33M | -38.63M | 15.11M | 62.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.31M | 3.69M | 4.36M | 3.98M | 7.74M | 2.90M | 3.00M | 6.68M | 8.86M | 2.90M | 3.00M | 8.11M | 10.13M | 7.54M | 8.19M | 8.18M | 9.17M | 9.24M | 9.16M | 8.51M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 20.68M | -20.67M | -4.85M | 4.85M | | | -4.34M | -4.36M | -4.43M | 13.12M | -6.32M | -10.95M | -15.41M | 40.19M | 1.45M | -39.12M | -22.52M | 61.63M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | 180.43M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -23.20M | 9.59M | -7.01M | -25.30M | -21.01M | -24.15M | -17.75M | -10.69M | -24.57M | -25.41M | -36.47M | -34.35M | -37.25M | -21.32M | -10.09M | -66.67M | -10.70M | -40.24M | -27.36M | 98.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.13M | 0.62M | 0.50M | 0.22M | 0.41M | 0.41M | -0.04M | 0.88M | 0.43M | 0.42M | 0.43M | 0.44M | 0.44M | 0.44M | 0.45M | 0.46M | 0.46M | 0.46M | 0.47M | 0.47M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.17M | 0.18M | 0.17M | 0.16M | 0.16M | 0.17M | 0.16M | 0.15M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4.98M | 5.75M | -0.19M | -5.32M | 3.54M | 0.07M | 1.26M | 4.83M | 8.53M | 6.61M | -2.70M | -1.50M | -5.17M | 8.02M | 3.36M | -40.05M | -24.03M | -22.32M | -18.56M | -22.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.40M | 0.83M | 5.31M | -6.74M | -0.36M | -0.37M | 3.25M | -1.71M | -0.05M | -0.75M | -0.42M | 5.41M | 1.57M | -2.43M | -0.45M | -1.88M | -0.46M | -0.48M | -0.49M | -0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.32M | -0.23M | -0.08M | 1.35M | 0.02M | 0.11M | 0.05M | -0.03M | 0.04M | 0.01M | 0.47M | 0.28M | | 0.06M | 0.04M | -0.09M | 0.04M | 0.04M | 0.01M | -0.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 63.28M | 42.32M | 27.74M | 25.50M | 9.62M | 101.40M | 147.75M | 149.25M | 134.13M | 98.74M | 100.84M | 115.77M | 127.64M | 146.74M | 110.00M | 91.75M | 137.43M | 90.65M | 122.95M | 73.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 56.73M | 37.96M | 10.84M | -66.69M | -312.91M | -71.00M | -32.43M | 21.50M | 85.40M | -20.45M | 30.64M | 49.18M | 68.62M | -2.44M | 58.62M | -29.40M | 14.85M | 36.40M | 103.28M | 73.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.29M | -0.29M | 0.04M | | -0.04M | | | 0.04M | 0.07M | 0.39M | | | | 1.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.17M | 0.55M | 0.24M | 251.34M | 4.61M | 0.43M | 37.03M | 1.95M | -37.57M | -13.49M | -3.07M | -5.16M | -13.63M | 41.89M | 71.23M | 27.57M | -28.59M | -50.50M | -10.39M | -43.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 33.69M | 48.11M | 4.07M | 159.34M | -329.32M | -94.71M | -13.15M | 12.76M | 23.25M | -59.36M | -8.91M | 9.67M | 17.73M | 18.13M | 119.76M | -68.50M | -24.44M | -54.34M | 65.53M | 128.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -23.52M | 9.82M | -6.93M | -26.66M | -21.03M | -24.26M | -17.80M | -10.66M | -24.61M | -25.42M | -36.95M | -34.63M | -37.25M | -21.38M | -10.12M | -66.58M | -10.73M | -40.28M | -27.37M | 98.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 33.69M | 48.11M | 4.07M | 159.34M | -329.32M | -94.71M | -13.15M | 12.76M | 23.25M | -59.36M | -8.91M | 9.67M | 17.73M | 18.13M | 119.76M | -68.50M | -24.44M | -54.34M | 65.53M | 128.36M |