|
Net Income (Quarter)
|
| | | | | | | | | | | | -11.05M | -11.71M | -18.37M | -14.22M | -22.50M | 0.66M | -26.44M | -26.28M | -32.71M | -33.53M | -41.92M | -51.02M | -64.93M | -66.89M | -144.14M | -84.39M | -88.81M | 108.45M | -94.57M | -108.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 2.06M | 2.20M | 2.06M | 2.60M | 3.04M | 3.00M | 2.98M | 3.66M | 4.73M | 5.30M | 4.80M | 6.31M | 9.73M | 9.21M | 9.48M | 10.24M | 11.87M | 12.22M | 11.79M | 14.54M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | 0.04M | 0.13M | | 1.17M | 1.04M | 0.21M | -1.20M | 1.94M | 0.20M | 7.05M | 16.90M | 2.20M | 2.60M | 7.69M | 1.60M | 0.60M | 3.84M | 4.04M | 5.29M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | 1.29M | 21.50M | 0.04M | 31.90M | 1.99M | 28.00M | 28.00M | 47.90M | 50.50M | 2.93M | 41.10M | 105.80M | 2.88M | 96.90M | 90.20M | 3.90M | 118.80M | 108.40M | 136.76M | 6.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | -12.93M | -12.47M | -16.66M | -19.65M | -19.99M | -24.17M | -23.37M | -27.84M | -33.46M | -30.17M | -23.75M | -43.81M | -32.88M | -49.23M | -121.66M | -60.34M | -62.47M | 142.21M | -90.50M | -75.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | -0.45M | -0.47M | -0.47M | -0.35M | 1.04M | -1.13M | 1.85M | 1.56M | -0.81M | 6.93M | 3.88M | 0.47M | 0.47M | 17.38M | -16.87M | 0.53M | 0.52M | 7.40M | 1.52M | 0.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | 0.44M | 0.45M | 0.45M | 0.46M | 0.51M | 0.57M | 0.56M | 0.59M | 0.62M | 0.64M | 0.63M | 0.62M | 0.62M | 0.58M | 0.57M | 0.60M | 0.72M | 0.66M | 0.72M | 0.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | -1.60M | -0.31M | 0.09M | -0.41M | -0.41M | 3.16M | -3.24M | 0.26M | -0.31M | 6.54M | -6.68M | -0.00M | -0.01M | 0.02M | -0.00M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | 0.54M | 0.38M | -0.01M | 0.86M | 1.05M | -0.45M | 0.40M | -0.01M | 1.60M | -0.70M | 1.75M | -0.45M | 9.70M | -3.94M | 2.98M | 2.73M | -0.36M | 1.19M | -0.86M | 3.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | 2.34M | 2.01M | 0.48M | 0.14M | 2.96M | 1.15M | 0.32M | -0.42M | -2.84M | 2.41M | 2.48M | -1.27M | 6.90M | 2.90M | 2.27M | 2.88M | 4.84M | 7.51M | -4.80M | 2.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | -13.26M | -7.96M | -1.95M | -0.41M | -0.42M | 1.32M | -2.19M | -1.37M | 0.46M | -11.40M | 14.36M | -0.47M | -0.54M | -0.28M | 7.44M | | 0.03M | 0.04M | 5.56M | 0.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 1.20M | -1.40M | 2.46M | 0.40M | 1.94M | 1.10M | -3.06M | 0.04M | 0.88M | 0.60M | 0.84M | 0.18M | -0.14M | 2.71M | -1.28M | 0.65M | 1.34M | -1.36M | 1.74M | 0.97M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 95.86M | 99.75M | 133.78M | 110.50M | 123.14M | 234.29M | 194.15M | 141.03M | 186.35M | 174.13M | 180.80M | 138.94M | 162.53M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | -49.38M | -56.31M | -0.41M | -17.76M | 13.32M | -18.68M | -10.28M | 23.52M | -121.38M | 51.35M | -111.94M | -353.97M | 68.56M | -20.04M | -197.11M | 79.82M | 45.92M | 41.77M | -97.53M | 118.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | 15.99M | 86.78M | 0.69M | 0.65M | 0.49M | 95.70M | 0.32M | 2.93M | 191.06M | 27.83M | 140.89M | 349.11M | 39.18M | 286.50M | 2.75M | 26.14M | 1.21M | 0.30M | 2.13M | 1.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | -46.33M | 18.00M | -16.38M | -36.76M | -6.18M | 52.85M | -33.32M | -1.40M | 36.22M | 49.01M | 5.20M | -48.67M | 74.86M | 217.23M | -316.01M | 45.62M | -15.35M | 184.28M | -185.89M | 44.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | -14.13M | -11.07M | -19.11M | -20.05M | -21.93M | -25.27M | -20.31M | -27.89M | -34.34M | -30.78M | -24.59M | -44.00M | -32.74M | -51.94M | -120.38M | -61.00M | -63.81M | 143.58M | -92.23M | -76.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | -46.33M | 18.00M | -16.38M | -36.76M | -6.18M | 52.85M | -33.32M | -1.40M | 36.22M | 49.01M | 5.20M | -48.67M | 74.86M | 217.23M | -316.01M | 45.62M | -15.35M | 184.28M | -185.89M | 44.96M |