|
Net Income (Quarter)
|
| | | | | | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | 7.09M | 0.07M | -7.85M | -2.51M | 4.00M | 0.24M | -0.37M | -0.57M | | | | | 27.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | 43.03M | 46.80M | 31.18M | 40.64M | 41.93M | 42.64M | 39.09M | 38.62M | 36.11M | 33.07M | 33.14M | 28.80M | 27.90M | 27.99M | 29.64M | 26.44M | 26.20M | 26.11M | 24.92M | 12.27M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | 13.53M | -143.57M | -8.02M | -0.99M | 0.14M | -38.74M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 134.51M | -115.15M | 0.49M | 0.65M | | | -1.54M | | | | 0.09M | | 0.02M | | 0.03M | | 0.02M | | 0.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | -64.16M | -45.13M | -80.18M | -57.04M | -39.17M | 101.66M | -310.04M | 79.03M | 53.17M | -52.84M | -224.03M | 25.93M | 53.76M | 40.98M | -38.23M | -16.29M | 5.41M | 12.10M | -68.15M | 107.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 0.03M | 0.02M | 0.01M | | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 0.12M | 0.12M | 1.10M | -0.02M | 0.59M | 0.62M | -0.77M | 0.28M | 1.00M | 0.56M | -0.92M | 0.32M | 0.33M | 0.34M | -0.38M | 0.47M | 0.39M | 0.41M | -3.11M | 0.52M |
|
Change in Receivables (Quarter)
|
| | | | | | -14.73M | 2.80M | 13.39M | -0.55M | 30.48M | -21.12M | 13.76M | -13.66M | 6.70M | -11.57M | 12.09M | 19.70M | -17.13M | -29.43M | 14.22M | 1.99M | -6.64M | 11.05M | 36.92M | -21.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | -2.39M | 28.62M | 11.54M | 43.23M | -43.08M | 109.20M | -94.82M | -49.80M | 68.12M | -13.58M | -6.43M | -48.53M | 16.71M | 32.93M | -20.29M | -43.47M | 0.27M | 38.88M | -18.30M | -65.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | -8.85M | 3.36M | 9.78M | -0.68M | 0.23M | 10.06M | -1.97M | 15.01M | -19.32M | 7.16M | -5.75M | 7.38M | -4.12M | 11.13M | -16.36M | -4.01M | 10.11M | -7.72M | -1.43M | 15.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | 0.08M | -2.36M | -4.35M | | 7.53M | -8.53M | 4.42M | -1.25M | -1.61M | 1.96M | 7.30M | 9.62M | -9.52M | 0.09M | 0.41M | 5.98M | -3.90M | -3.47M | -1.35M | 0.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.19M | 0.20M | 0.24M | 0.16M | 0.17M | 0.26M | 3.88M | 0.25M | 0.35M | 0.24M | -0.26M | 0.45M | 0.40M | 0.40M | 0.32M | 0.18M | 0.57M | 0.69M | 0.60M | 0.85M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | 170.87M | -242.34M | -106.49M | 36.51M | 89.35M | -43.39M | 12.66M | 10.18M | 66.49M | -20.32M | 83.66M | 9.19M | 4.95M | -12.13M | -1.44M | 8.93M | 35.57M | -5.42M | -34.99M | -5.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | -25.47M | 3.99M | 284.37M | -5.61M | 0.46M | 0.13M | 0.06M | -2.13M | -0.15M | -1.96M | -0.83M | -3.36M | -3.19M | -4.67M | -6.14M | -31.74M | -7.76M | -5.27M | -8.61M | -7.86M |
|
Change in Cash (Quarter)
|
| | | | | | 81.24M | -283.48M | 97.70M | -26.14M | 50.64M | 58.40M | -196.66M | 87.08M | 119.52M | -41.06M | -175.25M | 31.76M | 46.52M | 33.19M | -93.41M | -39.10M | 33.21M | 1.41M | -111.75M | 94.96M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | -64.35M | -45.32M | -80.41M | -57.20M | -39.34M | 101.40M | -313.92M | 78.78M | 52.82M | -53.08M | -223.76M | 25.49M | 53.37M | 40.58M | -38.54M | -16.48M | 4.84M | 11.41M | -68.75M | 107.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | 81.24M | -283.48M | 97.70M | -26.14M | 50.64M | 58.40M | -297.33M | 87.08M | 119.52M | -75.12M | -141.19M | 31.76M | 55.52M | 24.18M | -45.81M | -39.10M | 33.21M | 1.41M | -111.75M | 94.96M |