|
Net Income (Quarter)
|
| | | | | | | 31.06M | -18.07M | -39.91M | 12.29M | -1.42M | -41.73M | -1.97M | -3.29M | 58.79M | -38.49M | -25.87M | -1.01M | 6.69M | 3.96M | 6.74M | 11.05M | 12.84M | 1.12M | 5.42M | 1.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 5.26M | 3.00M | 16.80M | 30.15M | 3.60M | 8.03M | 29.41M | 25.50M | 17.90M | 32.65M | 28.78M | 25.10M | 26.59M | 26.38M | 20.96M | 19.17M | 21.41M | 18.12M | 17.92M | 16.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | -0.14M | -32.85M | 46.07M | -0.39M | 0.06M | 0.20M | -0.36M | 0.04M | -63.02M | 4.99M | -7.57M | | | -0.64M | -11.27M | | | | 11.98M | 4.07M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.12M | 0.51M | 0.47M | 0.51M | 0.55M | 0.74M | 2.66M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | 0.30M | 97.10M | -0.52M | 0.36M | 8.26M | 1.80M | 1.20M | 0.67M | | | 17.24M | | | | 0.15M | | | | 4.03M | |
|
Non-cash Items (Quarter)
|
| | | | | | | 531.08M | 0.09M | 341.93M | 165.31M | 8.33M | 48.30M | 24.90M | | | | 0.02M | | | | 4.40M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | 34.93M | 48.56M | 49.81M | 30.12M | 51.05M | 33.73M | 31.88M | 32.29M | 29.87M | 60.27M | 15.87M | 42.59M | 9.70M | 86.86M | 44.74M | 9.41M | 49.58M | 76.02M | 32.89M | 11.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.05M | 1.20M | 1.09M | 0.98M | 1.00M | 0.94M | 0.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 0.86M | 0.86M | 0.86M | 0.86M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.84M | 0.84M | 0.84M | 0.83M | 0.41M | 0.42M | 0.43M | 0.44M | 0.45M | 0.45M | 0.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 8.37M | 10.16M | 10.65M | 11.37M | 13.32M | 13.95M | 15.53M | 14.94M | 16.10M | 33.02M | 43.61M | 15.94M | 16.96M | 17.54M | 19.10M | 20.91M | 19.73M | 21.43M | 23.15M | 21.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | 7.20M | 11.51M | 19.57M | 5.20M | -0.84M | -1.99M | -3.75M | -0.70M | 6.94M | -2.23M | 22.46M | 1.16M | 17.00M | -30.97M | 15.13M | 14.18M | 28.91M | 14.71M | 30.21M | -3.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | -0.03M | -0.59M | -0.12M | -4.44M | 2.58M | -6.15M | 7.14M | -4.74M | -6.24M | 25.49M | -2.48M | -2.45M | -15.56M | -5.15M | 7.35M | 0.29M | 10.80M | 3.54M | -10.52M | -4.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | 0.07M | 0.04M | 13.46M | -17.20M | 16.80M | 9.50M | -6.97M | 0.41M | 1.90M | -1.81M | 20.75M | 0.92M | -0.55M | 19.40M | -21.20M | 0.15M | -3.39M | 45.44M | -41.02M | 1.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | 37.40M | -52.94M | -11.36M | -3.62M | 12.05M | -5.30M | 10.51M | 6.00M | 7.57M | 16.29M | -13.19M | -3.34M | 9.32M | -5.98M | | -0.90M | 16.70M | 7.44M | -14.85M | -2.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | 6.65M | 7.80M | 8.45M | 10.68M | -7.51M | 0.65M | 0.15M | 0.15M | 28.66M | 13.45M | 12.46M | 0.41M | 0.27M | 0.40M | 0.16M | 21.73M | -21.20M | 55.38M | 14.59M | 20.51M |
|
Acquisitions (Quarter)
|
| | | | | | | 125.73M | 14.54M | | 6.98M | 149.88M | | | | | | | | | | | 30.00M | | | 13.44M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | -132.72M | -27.06M | -9.26M | -34.40M | -163.61M | -13.78M | 1.29M | -14.29M | -14.96M | -13.65M | -12.87M | -20.61M | -17.23M | -15.86M | -16.64M | -51.88M | -18.32M | -18.00M | -31.77M | -21.64M |
|
Other financing activities (Quarter)
|
| | | | | | | 11.38M | 16.66M | 57.95M | 9.56M | 4.73M | 3.27M | -17.56M | 3.71M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | -0.86M | -4.18M | -11.46M | -91.40M | -2.33M | -21.71M | -4.79M | -14.09M | -13.99M | -13.71M | -125.61M | -160.97M | -0.86M | -172.13M | -3.53M | -104.90M | -50.93M | -65.81M | -12.83M | -16.30M |
|
Change in Cash (Quarter)
|
| | | | | | | -98.66M | 17.32M | 29.09M | -95.68M | -114.89M | -1.75M | 28.38M | 3.91M | 0.91M | 32.92M | -122.61M | -139.00M | -8.39M | -101.13M | 24.57M | -147.37M | -19.66M | -7.79M | -11.71M | -26.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | 28.28M | 40.75M | 41.36M | 19.44M | 58.56M | 33.09M | 31.73M | 32.14M | 1.21M | 46.82M | 3.40M | 42.18M | 9.43M | 86.46M | 44.58M | -12.32M | 70.78M | 20.64M | 18.30M | -8.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | -98.66M | 17.32M | 29.09M | -95.68M | -114.89M | -1.75M | 28.38M | 3.91M | 0.91M | 32.92M | -122.61M | -139.00M | -8.39M | -101.13M | 24.57M | -147.37M | -19.66M | -7.79M | -11.71M | -26.11M |