|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | -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 | -57.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 0.70M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 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 | 12.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | -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 | -69.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | -1.70M | -2.50M | -4.20M | -3.30M | -2.50M | -0.70M | 0.80M | 3.40M | 3.60M | 4.60M | 5.00M | 5.50M | 5.70M | 5.90M | 4.70M | 3.80M | 3.50M | 3.10M | 2.40M | 1.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.60M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.60M | 0.60M | 0.50M | 0.50M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 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 | 0.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.90M | 13.10M | -15.00M | 1.40M | -0.40M | | -1.00M | 0.10M | 15.60M | -15.70M | | | 7.30M | -1.60M | -5.30M | 0.10M | 19.80M | -19.30M | 0.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -4.24M | -0.08M | 26.23M | -22.60M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 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 | -6.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | -2.70M | 13.00M | 1.20M | -2.30M | 3.30M | 1.00M | -0.20M | -6.90M | -6.20M | 0.80M | -1.80M | 1.90M | 4.10M | 0.40M | 0.60M | 2.70M | 0.40M | -5.40M | -3.00M | 0.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.50M | -1.40M | 0.40M | 2.10M | -1.60M | -0.20M | -0.20M | 1.10M | 0.60M | 1.10M | 0.10M | | 0.80M | 0.70M | 0.30M | 0.40M | 1.20M | 0.10M | -1.40M | 1.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -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 | 13.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 3.60M | 6.70M | 3.80M | 2.50M | 0.50M | 1.20M | 0.50M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 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 | -0.10M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -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 | -55.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -47.90M | 682.90M | -36.10M | -59.20M | -77.00M | -66.40M | -71.00M | -92.30M | -89.30M | -85.90M | -83.20M | -97.50M | 49.50M | -128.70M | -84.40M | -89.30M | -96.60M | -59.20M | -29.00M | -70.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -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 | -55.60M |