|
Net Income (Quarter)
|
| | | | | | | | | -59.03M | -28.12M | -64.71M | -75.58M | -79.91M | -84.08M | -38.36M | -88.97M | -82.78M | -96.09M | 142.76M | -92.28M | -91.05M | -96.67M | -90.35M | -109.42M | -102.29M | -112.73M | 244.30M | -97.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 1.59M | 1.68M | 2.56M | 3.26M | 3.42M | 3.47M | 3.94M | 4.65M | 4.82M | 5.19M | 5.36M | 5.43M | 5.58M | 5.47M | 5.44M | 5.53M | 5.54M | 5.56M | 5.67M | 5.61M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 10.45M | 12.97M | 15.50M | 18.04M | 21.58M | 22.21M | 22.50M | 23.92M | 26.28M | 25.84M | 22.62M | 29.28M | 31.60M | 29.56M | 30.22M | 26.68M | 24.37M | 22.75M | 20.45M | 19.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.60M | 0.80M | 1.02M | 0.28M | 0.32M | 0.38M | 0.42M | 0.28M | 0.35M | 0.42M | 0.47M | 0.42M | 0.49M | 0.58M | 1.30M | 0.61M | 0.69M | 0.78M | 1.05M | 0.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 0.03M | 6.14M | -24.23M | 7.26M | 30.80M | 0.25M | | 0.13M | 8.83M | 2.25M | -1.62M | 9.97M | 10.14M | 0.03M | 2.10M | 0.06M | 0.32M | 0.52M | 0.55M | 0.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 1.73M | 107.30M | 300.56M | 2.60M | 3.01M | 3.42M | 110.99M | 3.91M | 152.50M | 136.20M | 51.65M | 5.08M | 5.77M | 97.60M | 37.18M | 109.60M | 95.70M | 84.20M | 7.38M | 7.57M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | -32.53M | 3.01M | 1.83M | 218.49M | -52.28M | -74.50M | -69.19M | -109.81M | -84.67M | -89.78M | 135.07M | -99.75M | -83.01M | -88.12M | -76.36M | -103.88M | -76.45M | -81.48M | -83.29M | -128.51M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 0.02M | 0.03M | 0.05M | 0.39M | 0.70M | 3.22M | 5.10M | 6.93M | 7.57M | 7.88M | 7.35M | 6.58M | 5.93M | 5.62M | 4.64M | | 8.47M | 4.23M | 3.26M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 1.67M | 1.75M | 2.63M | 3.31M | 3.42M | 3.47M | 3.94M | 4.65M | 4.82M | 5.19M | 5.36M | 5.43M | 5.58M | 5.47M | 5.44M | 5.53M | 5.54M | 5.56M | 5.67M | 5.61M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | 1.05M | -1.72M | 2.16M | -1.25M | 0.10M | 0.62M | 2.90M | -0.23M | -2.53M | -3.04M | -1.77M | 1.28M | 1.77M | -0.70M | -0.55M | 3.79M | 2.64M | -1.59M | 1.19M | 2.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 6.11M | 1.17M | 41.10M | -16.53M | 3.40M | 3.94M | 8.44M | -9.89M | -0.27M | 7.42M | 70.40M | -24.27M | -19.49M | -9.85M | -4.08M | -18.46M | 9.87M | 1.98M | 14.30M | -16.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | -7.05M | 29.01M | -24.18M | 7.26M | 21.64M | -23.25M | 43.29M | 10.68M | 11.52M | 7.95M | 3.59M | 0.36M | 0.16M | 5.46M | -5.14M | 1.46M | 4.75M | -3.08M | -1.85M | 2.23M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 142.07M | 260.39M | 106.35M | 160.31M | 350.57M | 333.64M | 360.09M | 298.00M | 365.52M | 271.43M | -934.95M | 144.22M | 223.93M | 183.00M | -551.14M | 217.15M | 166.67M | 240.64M | -618.71M | 181.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | -13.14M | 76.11M | -77.50M | -537.34M | -1.26M | -36.17M | 113.44M | 25.45M | -41.48M | -10.23M | 98.10M | -53.46M | 87.49M | 24.70M | 126.28M | -125.09M | -170.41M | 65.66M | 108.41M | 25.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | 0.52M | 0.21M | 0.13M | 0.01M | 0.10M | 0.03M | 0.05M | 0.06M | 0.18M | 0.38M | | | | | | | | | | 0.81M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.89M |
|
Shares Issued (Quarter)
|
| | | | | | | | | 416.52M | 318.92M | -727.58M | 1.41M | 0.05M | 0.50M | 106.29M | 93.98M | -92.27M | 3.68M | -2.35M | 1.40M | | 1.22M | -0.00M | 1.50M | | 1.39M | -2.89M | 1.51M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | 160.44M | 320.89M | 21.54M | 55.68M | 22.34M | 1.56M | 32.01M | 98.42M | 107.54M | 36.78M | 33.71M | 2.90M | 0.13M | 1.26M | 3.44M | 473.38M | 1.11M | 1.68M | 1.89M | 96.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | 114.77M | 400.01M | -54.12M | -263.17M | -31.20M | -109.11M | 76.26M | 14.05M | -18.61M | -63.24M | 266.88M | -150.31M | 4.62M | -62.16M | 53.36M | 244.41M | -245.75M | -14.15M | 27.00M | -6.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | -25.48M | -26.00M | 26.01M | 211.23M | -73.92M | -51.25M | -112.48M | -120.49M | -96.19M | -97.73M | 131.48M | -100.11M | -83.17M | -93.58M | -71.22M | -105.34M | -81.20M | -78.40M | -81.43M | -130.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 114.77M | 400.01M | -54.12M | -263.17M | -31.20M | -109.11M | 76.26M | 14.05M | -18.61M | -63.24M | 266.88M | -150.31M | 4.62M | -62.16M | 53.36M | 244.41M | -245.75M | -14.15M | 27.00M | -6.64M |