|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | -22.89M | -26.07M | -27.78M | -30.81M | -33.63M | -42.33M | -41.95M | -45.65M | -45.94M | -50.89M | -56.41M | -55.94M | -66.21M | -74.04M | -76.83M | -80.59M | -96.57M | -115.66M | -130.09M | -122.64M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 3.41M | 4.23M | 4.55M | 5.16M | 5.75M | 7.13M | 7.43M | 7.95M | 8.10M | 10.18M | 11.05M | 11.62M | 13.45M | 18.94M | 18.15M | 18.84M | 20.48M | 26.12M | 22.70M | 21.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | 0.10M | 0.01M | 0.01M | 0.01M | 1.65M | 8.52M | 8.90M | -5.60M | | 12.42M | 12.46M | -0.71M | 14.46M | 14.14M | 5.00M | 0.05M | 4.10M | 14.99M | | 0.04M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 44.80M | 80.91M | 43.37M | 3.41M | 3.76M | 4,122.61M | 14.26M | 22.27M | 144.67M | 5.26M | 5.38M | 288.96M | 6.15M | 6.48M | 136.42M | 7.45M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | -20.07M | -19.95M | -25.67M | -22.90M | -13.54M | -27.98M | -38.48M | -35.21M | -40.72M | -45.73M | -41.34M | -40.81M | -52.86M | -47.64M | -62.82M | -66.87M | -88.45M | -85.85M | -110.72M | -92.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | -0.08M | -0.09M | -0.07M | -0.19M | -0.32M | -0.20M | 0.13M | 0.35M | 0.53M | 0.91M | 1.25M | -1.48M | 3.85M | 3.41M | -4.97M | 12.65M | 4.38M | 4.71M | 3.60M | 2.73M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 0.22M | 0.23M | 0.23M | 0.23M | 0.24M | 0.21M | 0.25M | 0.28M | 0.28M | 0.28M | 0.27M | 0.26M | 0.47M | 0.75M | 0.77M | 0.79M | 0.93M | 0.96M | 1.01M | 0.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | -0.27M | 2.17M | 0.49M | 3.90M | 1.53M | 6.71M | -1.33M | 4.08M | -1.34M | 7.42M | 4.38M | 1.90M | 1.31M | 5.21M | 0.69M | 6.12M | -1.36M | 12.52M | 6.65M | 11.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | -0.02M | 0.42M | 0.02M | | 0.08M | -0.02M | 1.60M | 0.02M | 0.02M | 3.71M | 0.94M | 0.17M | 2.12M | -2.23M | 0.12M | 0.26M | -0.18M | -0.03M | 5.71M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 35.15M | 20.00M | 13.96M | 0.24M | 11.72M | 18.90M | 56.19M | 70.69M | 71.44M | 91.17M | 87.84M | 86.68M | 101.38M | 139.30M | 151.15M | 183.97M | 306.48M | 224.03M | 382.37M | 271.21M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | 32.50M | 19.84M | -7.03M | -101.80M | -43.38M | -174.27M | 6.82M | 36.85M | 48.76M | 31.44M | -193.30M | -87.31M | 0.31M | -53.64M | 20.60M | -542.09M | -85.96M | 37.95M | 164.81M | 57.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 4.33M | | | -0.97M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | 0.06M | -0.04M | -70.16M | 0.74M | 1.78M | 115.47M | -0.01M | -112.52M | 0.48M | 1.12M | | 368.44M | 383.21M | 2.03M | 48.30M | 952.15M | | 2.88M | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 0.06M | 73.30M | 15.46M | 163.86M | 1.78M | 118.99M | 1.08M | 0.12M | 0.48M | 12.66M | 337.88M | 40.22M | 393.57M | 7.52M | 57.33M | 556.24M | 4.44M | 7.05M | 3.08M | 26.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | 12.49M | 73.19M | -17.23M | 39.16M | -55.15M | -83.25M | -30.58M | 1.76M | 8.52M | -1.64M | 103.24M | -87.90M | 341.03M | -93.76M | 15.11M | -52.72M | -169.98M | -40.84M | 57.17M | -9.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -20.09M | -19.93M | -26.09M | -22.92M | -13.54M | -28.06M | -38.46M | -36.80M | -40.73M | -45.76M | -45.05M | -41.74M | -53.02M | -49.76M | -60.60M | -66.99M | -88.72M | -85.67M | -110.69M | -98.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 12.49M | 73.19M | -17.23M | 39.16M | -55.15M | -83.25M | -30.58M | 1.76M | 8.52M | -1.64M | 103.24M | -87.90M | 341.03M | -93.76M | 15.11M | -52.72M | -169.98M | -40.84M | 57.17M | -9.76M |