|
Net Income (Quarter)
|
-32.06M | -34.65M | -25.34M | -50.29M | -37.96M | -43.19M | -56.08M | -35.91M | -33.87M | -50.05M | -39.92M | -50.30M | -48.14M | -42.96M | -124.67M | 120.16M | -69.96M | -104.54M | -97.72M | -127.21M |
|
Depreciation and Depletion (Quarter)
|
| 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.32M | 0.33M | 0.34M | 0.36M | 0.38M | 0.41M | 0.41M | 0.39M | 0.39M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | 0.76M | 0.71M | 0.96M | 1.38M | 1.10M | 0.90M | 0.64M | 4.28M | 3.38M | 2.34M | 1.80M | 2.63M | 1.87M | 1.25M | 0.91M | 1.52M | 7.39M | 10.98M |
|
Deferred Taxes (Quarter)
|
| | -0.95M | 1.51M | 1.81M | 1.52M | -0.87M | 1.55M | 0.56M | 0.04M | -0.13M | 1.34M | 0.16M | -0.31M | 0.73M | -41.83M | 0.53M | 5.23M | 30.30M | 1.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | -0.50M | -3.70M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | 0.14M | 0.60M | | 1.23M | | | | 72.34M | 1.38M | 4.40M | | | |
|
Cash from Operations (Quarter)
|
| -12.02M | 8.08M | -14.15M | -41.24M | 17.70M | -5.00M | -12.14M | -4.79M | 14.72M | 7.73M | -3.88M | -17.59M | 14.25M | -8.05M | -85.65M | -5.22M | -24.38M | -2.75M | -69.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 1.90M | 1.04M | 1.10M | 1.33M | 1.38M | 1.43M | 1.47M | 1.52M | 4.26M | 1.89M | 3.57M | 4.60M | 13.28M | 12.15M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.70M | 0.80M | 0.80M | 0.90M | 1.30M | 1.39M | 1.43M | 1.70M | 1.80M | 1.86M | 1.90M | 2.70M | 1.80M | -0.12M | 2.90M | 2.30M | 6.10M | -0.41M | 3.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 17.13M | 15.12M | 17.00M | 17.32M | 18.14M | 18.30M | 20.14M | 20.29M | 20.15M | 20.41M | 20.52M | 20.16M | 19.49M | 19.23M | 25.01M | 34.00M | 34.81M | 38.67M | 50.69M |
|
Change in Receivables (Quarter)
|
| | -35.47M | -13.74M | 44.33M | -10.11M | -17.17M | 10.82M | -15.33M | 10.05M | -8.39M | -1.91M | -1.35M | 3.00M | -1.88M | -0.09M | 3.08M | -5.03M | 11.96M | 2.00M |
|
Change in Account Payables (Quarter)
|
| | -0.02M | | | 2.38M | -2.38M | 4.89M | 5.28M | 0.76M | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | 11.11M | -19.49M | 15.33M | 27.36M | -16.19M | 6.70M | -12.90M | 7.47M | 7.29M | 9.21M | -7.99M | 16.46M | 3.29M | 0.79M | -3.07M | -4.72M | 3.59M | -38.46M |
|
Other Working Capital Changes (Quarter)
|
| | -6.82M | 2.31M | 19.27M | -3.95M | -9.83M | -8.14M | 12.86M | -22.11M | -7.80M | 4.29M | -1.25M | 2.94M | -4.01M | 4.40M | -6.94M | 3.56M | 12.26M | 19.57M |
|
Capital Expenditures (Quarter)
|
| | -97.50M | 51.73M | 62.19M | 58.31M | 44.91M | 39.86M | -39.86M | | 99.02M | 0.40M | 0.81M | 0.42M | 1.66M | 66.53M | 81.79M | -147.71M | 279.92M | 46.48M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 4.49M | 2.09M | -2.09M | | 7.14M | 0.09M | 0.02M | 0.00M | -0.01M | 0.02M | 0.09M | 0.49M | -0.33M | 0.14M | 2.06M | 0.46M | 0.12M | 8.90M |
|
Acquisitions (Quarter)
|
| | -0.31M | | | | | | | | | | | | | -226.63M | | | 1,083.27M | |
|
Cash from Investing Activities (Quarter)
|
| -705.74M | -49.31M | -51.27M | -69.90M | -73.69M | -72.40M | -66.84M | -27.51M | -44.65M | -8.11M | -18.85M | -33.81M | -36.99M | -28.50M | 164.30M | -85.94M | -1175.24M | -45.79M | -44.76M |
|
Other financing activities (Quarter)
|
| | | 0.28M | 0.56M | 0.17M | -12.07M | 0.65M | 0.54M | 5.28M | 2.36M | 0.27M | 9.76M | 0.38M | 1.04M | 1.27M | 20.27M | 38.33M | 2.17M | 11.53M |
|
Cash from Financing Activities (Quarter)
|
| 986.06M | 4.45M | 43.44M | 77.69M | 6.21M | 30.41M | 37.78M | 21.35M | 10.38M | 9.94M | -0.45M | 173.56M | -19.09M | 39.22M | -2.54M | 316.02M | 1,105.27M | 20.57M | 15.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 0.08M | 3.08M | 3.09M | 1.63M | 10.72M | | 15.04M | -5.33M | 3.42M | 3.44M | -3.44M | | 1.31M | 0.36M |
|
Change in Cash (Quarter)
|
| 268.30M | -36.79M | -21.98M | -33.46M | -49.79M | -46.99M | -41.21M | -10.95M | -19.56M | 9.55M | -23.18M | 122.17M | -41.83M | 2.66M | 76.11M | 224.86M | -94.35M | -27.97M | -98.52M |
|
Free Cash Flow (Quarter)
|
| -12.02M | 105.58M | -65.88M | -103.43M | -40.61M | -49.91M | -52.01M | 35.07M | 14.72M | -91.30M | -4.28M | -18.39M | 13.82M | -9.72M | -152.18M | -87.01M | 123.33M | -282.67M | -115.85M |
|
Net Cash Flow (Quarter)
|
| 268.30M | -36.79M | -21.98M | -33.46M | -49.79M | -46.99M | -41.21M | -10.95M | -19.56M | 9.55M | -23.18M | 122.17M | -41.83M | 2.66M | 76.11M | 224.86M | -94.35M | -27.97M | -98.52M |