|
Net Income (Quarter)
|
-6.25M | -6.68M | -6.40M | -5.28M | -4.08M | -7.99M | -13.39M | -15.77M | -14.65M | -17.36M | 6.59M | -21.64M | -22.13M | -25.53M | -30.96M | -38.77M | -41.00M | -50.30M | -46.80M | -46.10M | -61.10M | -67.50M | -63.30M | -80.10M | -80.80M | -65.30M | -63.90M | -154.80M | -69.40M | -35.20M | -49.20M | -45.10M | 82.90M | -61.20M | -35.10M | -67.40M |
|
Depreciation and Depletion (Quarter)
|
| | 0.09M | 0.10M | 0.12M | | 0.19M | 0.22M | 0.25M | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 0.70M | | | |
|
Share-based Compensation (Quarter)
|
| | | 0.08M | 0.15M | 0.98M | 3.63M | 5.44M | 5.18M | 5.31M | 4.60M | 5.01M | 6.12M | 7.75M | 8.25M | 8.08M | 10.30M | 14.60M | 15.22M | 17.00M | 16.60M | 20.00M | 18.80M | 20.10M | 19.90M | 18.30M | 16.70M | 16.70M | 18.60M | 21.60M | 24.70M | 23.30M | 15.00M | 10.30M | 10.20M | 8.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.14M | 0.13M | 0.26M | 0.38M | 0.48M | 0.09M | 0.04M | 0.25M | 0.33M | 0.07M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.00M | -0.00M | -0.00M | -0.00M | 0.20M | -0.00M | 2.00M | | | | 1.40M | | 4.43M | 1.28M | 4.53M | -0.33M | 0.00M | 5.43M | 1.62M | | | | 8.10M | 3.00M | | 9.00M | -9.00M | | 1.20M | 0.30M | 0.10M | -4.20M | 1.50M | -1.50M | | |
|
Non-cash Items (Quarter)
|
| | | | | | 0.36M | 0.42M | 0.64M | 0.80M | 0.90M | 0.99M | 1.30M | 1.51M | 1.72M | 1.67M | 161.85M | 199.39M | 2.20M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 28.16M | 19.30M | -12.18M | -10.99M | -12.25M | -12.73M | -13.57M | 1.85M | -16.15M | -16.95M | -21.40M | -22.38M | -28.96M | -39.00M | -47.40M | 681.50M | -35.70M | -57.10M | -78.60M | -66.60M | -71.20M | -91.20M | -88.70M | -84.80M | -83.10M | -97.50M | 50.30M | -128.00M | -84.10M | -88.90M | -95.40M | -59.10M | -30.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.03M | | | | | -0.01M | 0.19M | 0.14M | -0.71M | 0.17M | 0.23M | -1.80M | -0.30M | 0.30M | -3.00M | 3.60M | -10.30M | -3.30M | -2.50M | -0.70M | 8.40M | 3.40M | 3.60M | 4.60M | -9.70M | 5.50M | -4.50M | 16.10M | -15.10M | 0.60M | 0.60M | 9.20M | 2.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | 0.18M | 0.19M | 0.14M | -0.51M | 0.17M | 0.23M | 0.23M | -0.62M | | | 0.10M | 0.30M | 0.30M | 0.50M | 0.50M | 0.50M | 0.60M | 0.90M | 0.50M | -0.70M | 0.40M | 1.30M | 1.90M | 1.00M | 3.30M | 0.40M | 0.40M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.09M | 0.10M | 0.12M | 0.17M | 0.19M | 0.22M | 0.25M | 0.31M | 0.47M | 0.58M | 0.62M | 0.64M | 0.86M | 1.09M | 1.10M | 1.20M | 1.20M | 1.30M | 1.50M | 1.50M | 1.60M | 1.70M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.10M | 1.10M | 0.70M | 0.80M | 0.80M | 0.70M |
|
Change in Receivables (Quarter)
|
| | | 25.00M | -25.00M | | 26.14M | 0.08M | 0.21M | -1.07M | -1.86M | 6.72M | -2.40M | -0.31M | -0.05M | 3.97M | -1.00M | 1.00M | -0.70M | 4.00M | -15.00M | 1.40M | 8.70M | -9.10M | -2.30M | -0.10M | 0.20M | 2.40M | -0.10M | 0.10M | 7.30M | -6.50M | | 2.60M | -4.10M | -3.20M |
|
Change in Account Payables (Quarter)
|
| | | -0.32M | 1.37M | -0.31M | -0.36M | 1.30M | -1.70M | 0.28M | 0.80M | 2.12M | -1.91M | -0.37M | 2.03M | 2.25M | 1.80M | -4.24M | -0.08M | 26.23M | -22.60M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | 1.60M | -1.93M | 0.37M | 1.88M | 0.29M | -1.05M | 1.05M | 2.23M | 1.37M | -0.82M | 0.62M | 4.74M | 8.26M | -10.90M | 3.10M | 0.20M | 35.50M | -15.60M | 2.90M | 7.70M | 25.20M | -8.80M | 8.20M | 16.60M | 1.30M | -15.70M | 1.80M | -2.40M | -4.90M | -0.80M | -16.80M | -0.10M | 16.00M |
|
Other Working Capital Changes (Quarter)
|
| | | 0.02M | -1.11M | -3.40M | -3.38M | 10.39M | -0.09M | -7.94M | 7.63M | 5.30M | -2.21M | 1.81M | -12.70M | 12.20M | -2.50M | 1.90M | 13.00M | 1.20M | -21.20M | 22.20M | 1.00M | -0.20M | -0.50M | -82.60M | 70.80M | -1.80M | -0.50M | 6.50M | 0.40M | -107.40M | -188.90M | -22.40M | -21.80M | -9.50M |
|
Capital Expenditures (Quarter)
|
| | | -0.58M | 0.64M | 0.63M | -0.95M | -0.16M | 0.51M | -0.44M | 4.38M | -4.26M | 0.38M | 2.81M | 1.41M | -4.09M | 0.10M | 1.40M | -1.40M | 0.40M | 0.10M | 0.40M | -0.20M | -0.20M | 1.10M | -0.70M | 2.40M | -2.80M | 0.10M | 0.70M | 0.70M | 0.30M | 0.10M | 1.50M | 0.10M | -1.40M |
|
Cash from Investing Activities (Quarter)
|
| | | 0.34M | -44.34M | -45.26M | 11.80M | -101.86M | 38.37M | -4.23M | -31.81M | -95.43M | 42.49M | 5.61M | 59.28M | 56.91M | -207.80M | -249.10M | -741.10M | -115.60M | 8.60M | 109.00M | 105.80M | 19.40M | 138.60M | 48.60M | 70.00M | -53.70M | -127.80M | 13.10M | 50.50M | 98.90M | 69.50M | 128.80M | 63.50M | 145.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 0.60M | | | | 26.78M | | | | | | | | | | | | 15.90M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | -0.04M | 54.96M | -0.04M | 2.03M | 111.11M | -0.05M | 0.35M | 30.75M | 108.64M | 1.35M | 1.28M | 30.50M | 471.47M | 4.50M | 3.60M | 266.60M | 3.90M | 2.50M | 0.50M | 1.20M | 0.50M | 1.50M | 0.50M | 37.90M | 334.80M | 1.60M | 3.40M | 2.40M | 0.50M | -0.10M | 0.50M | -17.80M | -74.00M |
|
Change in Cash (Quarter)
|
| | | 28.46M | 29.92M | -57.48M | 2.84M | -3.00M | 25.60M | -17.44M | 0.79M | -2.95M | 26.90M | -14.51M | 67.40M | 499.42M | -242.30M | -292.90M | 207.00M | -147.40M | -46.00M | 30.90M | 40.40M | -51.30M | 48.90M | -39.60M | 23.10M | 198.00M | -223.70M | 66.80M | -75.10M | 15.30M | -19.50M | 33.90M | -13.40M | 41.40M |
|
Free Cash Flow (Quarter)
|
| | | 28.74M | 18.66M | -12.81M | -10.04M | -12.09M | -13.24M | -13.13M | -2.53M | -11.90M | -17.33M | -24.21M | -23.79M | -24.87M | -39.10M | -48.80M | 682.90M | -36.10M | -57.20M | -79.00M | -66.40M | -71.00M | -92.30M | -88.00M | -87.20M | -80.30M | -97.60M | 49.60M | -128.70M | -84.40M | -89.00M | -96.90M | -59.20M | -29.00M |
|
Net Cash Flow (Quarter)
|
| | | 28.46M | 29.92M | -57.48M | 2.84M | -3.00M | 25.60M | -17.44M | 0.79M | -2.95M | 26.90M | -14.51M | 67.40M | 499.42M | -242.30M | -292.90M | 207.00M | -147.40M | -46.00M | 30.90M | 40.40M | -51.30M | 48.90M | -39.60M | 23.10M | 198.00M | -223.70M | 66.80M | -75.10M | 15.30M | -19.50M | 33.90M | -13.40M | 41.40M |