|
Net Income (Quarter)
|
| | -28.33M | -40.80M | -41.73M | -46.76M | -26.41M | -60.60M | -49.71M | -42.52M | -52.19M | -50.30M | -285.60M | -37.65M | -55.50M | 12.28M | 27.80M | 6.32M | -36.26M | -10.00M | -8.80M | -3.51M |
|
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)
|
| | 1.22M | -0.59M | 2.49M | 0.25M | 0.27M | 0.04M | 0.22M | -0.53M | 0.06M | | | -1.17M | 1.01M | 3.80M | | -4.63M | -0.21M | -1.47M | 0.37M | 0.58M |
|
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)
|
| | 0.08M | 0.10M | 0.10M | 0.67M | 0.60M | 0.70M | 2.10M | 2.78M | 3.60M | 0.50M | 5.90M | 18.70M | 1.10M | 4.20M | 2.50M | -4.80M | 3.00M | 2.60M | 2.00M | 2.16M |
|
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)
|
| | -5.84M | 10.75M | -3.89M | 12.93M | -20.61M | 3.93M | 19.93M | 2.47M | 2.79M | -1.61M | 244.67M | -230.68M | 20.02M | -41.09M | -219.54M | 245.36M | 9.98M | -21.04M | 3.17M | 9.13M |
|
Other Working Capital Changes (Quarter)
|
| | 1.28M | 18.34M | -16.24M | -3.07M | 2.16M | 3.33M | 34.71M | 32.80M | 2.09M | 9.09M | -2.99M | -2.93M | -10.36M | -2.98M | 10.85M | 111.24M | 1.21M | 8.28M | 8.01M | -9.38M |
|
Capital Expenditures (Quarter)
|
| | | | | 3.54M | 0.03M | 3.20M | 1.78M | -5.02M | 0.26M | -0.26M | 1.27M | 0.33M | 0.70M | -0.61M | 0.29M | 3.39M | 0.14M | 3.68M | -2.83M | 9.84M |
|
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 | 524.86M | -524.86M | 163.61M | 184.28M | -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 | 22.25M | | | 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 | -4.63M | -28.19M | -39.54M | -2.98M | -6.70M | -11.22M | 27.36M | -7.23M | 24.52M | 37.44M | 12.31M | -177.32M | 59.83M | 106.17M | 45.69M | 34.25M | 35.92M |
|
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 |