|
Net Income (Quarter)
|
| | -28.30M | -40.80M | -41.75M | -46.76M | -26.40M | -60.64M | -49.71M | -42.52M | -52.19M | -50.30M | -285.61M | -37.61M | -55.48M | 12.30M | 27.85M | 6.38M | -36.26M | -9.95M | -8.81M | -3.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.50M | 0.60M | 0.70M | 0.90M | 1.00M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | 3.43M | 5.23M | 8.58M | 12.77M | 17.47M | 37.75M | 33.71M | 33.64M | 32.33M | 46.37M | 41.33M | 43.02M | 42.25M | 48.97M | 48.04M | 46.64M | 55.83M | 54.28M | 51.68M | 53.16M |
|
Gains from Investment Securities (Quarter)
|
| | 0.26M | 1.66M | 1.20M | 0.25M | 0.27M | -0.74M | 1.00M | -0.53M | | | | 0.63M | 0.42M | 0.90M | | | -1.29M | -0.38M | 0.37M | |
|
Cash from Operations (Quarter)
|
| | -21.52M | -17.12M | -10.08M | -1.09M | -28.16M | -36.34M | -1.20M | -11.72M | -10.96M | 27.11M | -5.96M | 24.85M | 38.14M | 11.70M | -177.03M | 63.22M | 106.30M | 49.37M | 31.43M | 45.76M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.10M | 0.10M | | 0.36M | 0.60M | 1.30M | 2.10M | 2.80M | 3.60M | -4.90M | 5.90M | 18.65M | 4.90M | 4.20M | 2.50M | 2.17M | 3.00M | 2.00M | 1.70M | 0.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | 6.95M | 8.15M | 8.46M | 9.81M | 10.81M | 10.80M | 11.07M | 12.27M | 10.55M | 10.07M | 10.45M | 12.40M | 11.11M | 11.84M | 12.70M | 14.06M | 13.90M | 13.37M | 13.48M | 14.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.54M | 0.56M | 0.73M | 0.91M | 1.03M | 1.09M | 1.11M | 1.12M | 1.04M | 0.94M | 0.74M | 0.68M | 0.50M | 0.56M | 0.76M | 0.87M | 1.10M |
|
Change in Receivables (Quarter)
|
| | -4.05M | 11.11M | 10.29M | 20.87M | -8.67M | 22.24M | 8.60M | 32.01M | -4.84M | -20.44M | 30.57M | 31.05M | -31.07M | 29.85M | 32.88M | 67.99M | -65.93M | -3.86M | 23.47M | 82.03M |
|
Change in Account Payables (Quarter)
|
| | -0.27M | -0.92M | 2.98M | 0.09M | 0.80M | -0.27M | 0.86M | -1.11M | -2.16M | 1.14M | 0.80M | -3.22M | 1.34M | 0.01M | -1.32M | 5.47M | 3.59M | -0.47M | -2.30M | 0.79M |
|
Change in Accured Expenses (Quarter)
|
| | -1.69M | -0.70M | 6.20M | 15.94M | -20.61M | 3.93M | 19.93M | 2.47M | -5.12M | 7.73M | 0.23M | 256.60M | -13.15M | -7.92M | 12.26M | -244.55M | 9.98M | -14.26M | 6.14M | -0.62M |
|
Other Working Capital Changes (Quarter)
|
| | 1.28M | -1.14M | 41.33M | -33.25M | 6.69M | 10.86M | -18.82M | -1.17M | 2.09M | 2.16M | 11.82M | 63.28M | -4.45M | -8.90M | 10.85M | -5.93M | 0.01M | 9.48M | -5.20M | 88.99M |
|
Capital Expenditures (Quarter)
|
| | | | | 0.27M | 1.87M | 1.36M | -3.23M | 6.07M | 0.26M | 0.28M | -0.47M | 1.53M | 0.12M | 1.43M | 1.06M | 1.16M | 0.14M | 0.84M | 5.88M | 3.97M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.35M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | 20.21M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 50.00M | 50.03M | | 72.67M | 108.92M | 83.50M | 189.48M | 254.00M | 207.03M | 254.69M | -254.69M | | 708.38M | 1.37M | 346.52M | -346.52M | 752.30M |
|
Cash from Investing Activities (Quarter)
|
| | | -50.00M | -50.03M | 46.14M | -8.82M | -474.66M | -40.40M | -81.80M | 24.38M | -89.42M | 14.58M | -35.77M | 89.39M | -5.16M | -92.78M | -21.94M | -81.89M | -56.57M | -75.78M | -53.04M |
|
Other financing activities (Quarter)
|
| | 4.20M | -3.38M | 25.62M | -21.78M | 35.53M | 22.14M | 4.05M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 11.03M | 21.66M | 658.90M | 9.60M | 43.72M | 34.81M | 7.06M | 11.88M | 7.51M | 18.02M | 4.71M | 14.99M | 5.09M | 12.91M | 2.92M | 11.69M | 3.33M | 12.35M | 7.65M | 11.48M |
|
Exchange Rate Effect (Quarter)
|
| | -0.13M | -0.51M | -0.33M | 7.82M | -3.93M | -0.55M | -4.05M | 4.87M | -0.40M | -0.91M | -1.25M | -1.39M | -0.29M | -1.15M | 4.90M | -1.96M | 0.33M | 0.50M | -0.44M | 1.15M |
|
Change in Cash (Quarter)
|
| | -10.62M | -45.98M | 598.46M | 62.46M | 2.82M | -476.73M | -38.59M | -76.77M | 20.53M | -45.21M | 12.08M | 2.69M | 132.33M | 18.29M | -261.98M | 51.02M | 28.07M | 5.65M | -37.14M | 5.34M |
|
Free Cash Flow (Quarter)
|
| | -21.52M | -17.12M | -10.08M | -1.37M | -30.03M | -37.70M | 2.04M | -17.79M | -11.22M | 26.83M | -5.50M | 23.32M | 38.02M | 10.27M | -178.09M | 62.06M | 106.17M | 48.53M | 25.55M | 41.78M |
|
Net Cash Flow (Quarter)
|
| | -10.49M | -45.46M | 598.79M | 54.64M | 6.74M | -476.18M | -34.54M | -81.63M | 20.93M | -44.30M | 13.33M | 4.07M | 132.62M | 19.45M | -266.88M | 52.97M | 27.74M | 5.15M | -36.70M | 4.19M |