|
Net Income (Quarter)
|
| | | | | | | -26.04M | -7.72M | -7.84M | -11.75M | -10.73M | -11.93M | -8.08M | -4.57M | -16.07M | -15.83M | -94.67M | -132.40M | -86.23M | -116.13M | -83.27M | -44.90M | -70.30M | -101.90M | -73.10M | -244.25M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 0.75M | 1.16M | 1.22M | 1.31M | 1.33M | 1.34M | 1.35M | 1.22M | 1.03M | 1.08M | 1.10M | 2.16M | 3.23M | 4.89M | 5.47M | 5.70M | 5.35M | 6.75M | 7.89M | 7.95M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | -3.74M | -4.14M | -6.80M | -6.38M | -8.06M | -7.57M | -6.68M | 24.17M | -5.67M | -8.61M | -17.46M | -11.17M | -23.40M | -34.17M | -42.06M | -53.05M | -49.40M | -40.51M | -47.95M | -58.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.84M | 0.54M | 0.35M | 1.47M | 0.54M | 0.82M | 1.21M | 0.82M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.17M | 0.05M | 0.06M | 0.06M | 0.11M | 0.11M | 0.12M | 0.16M | 0.14M | 0.12M | 0.08M | 0.14M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 0.17M | 0.29M | 0.12M | 0.11M | 0.11M | 0.10M | 0.07M | 0.09M | 0.10M | 0.11M | 0.19M | 0.16M | 0.55M | 0.41M | 0.48M | 0.61M | 0.64M | 0.59M | 0.66M | 0.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | -1.28M | 1.60M | -0.31M | 0.79M | 1.39M | -2.12M | -0.74M | 0.69M | 0.59M | -1.21M | -0.68M | 2.40M | -0.03M | -2.11M | 9.27M | -3.81M | -4.95M | 1.87M | -2.28M | 1.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | 0.52M | 2.50M | 2.47M | -0.91M | -2.43M | 0.87M | 0.55M | -1.40M | 1.37M | -1.42M | 2.07M | 0.67M | 6.90M | 5.94M | 0.04M | -8.52M | 0.62M | 6.74M | 5.70M | -9.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | -1.84M | 1.96M | 2.46M | -3.97M | -0.47M | -0.79M | 0.17M | -0.21M | -1.00M | -0.34M | 5.70M | -2.47M | 1.60M | -1.39M | 1.36M | 1.71M | 3.60M | -1.86M | 0.04M | 5.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | -0.02M | -0.01M | 0.08M | 0.01M | 0.17M | | 0.07M | 0.22M | 0.22M | -0.13M | 0.06M | 0.59M | 3.91M | 1.54M | 1.13M | 3.67M | -2.38M | 4.40M | 4.00M | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 30.00M | 85.00M | 15.00M | 60.00M | 125.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | -0.01M | -0.03M | -0.01M | -0.01M | -0.17M | | -0.07M | -0.11M | -0.34M | -0.04M | -30.00M | -37.23M | -81.69M | 24.10M | 9.76M | 5.09M | -64.17M | 123.88M | -4.00M | -12.02M |
|
Other financing activities (Quarter)
|
| | | | | | | 0.02M | 0.05M | 0.03M | 0.03M | | | | | | | 64.00M | 3.43M | 0.30M | | -1.71M | 0.21M | -0.21M | | | 0.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | 27.30M | 0.58M | -0.20M | 0.03M | | | | 0.03M | | 60.88M | 55.50M | 219.44M | 0.69M | 0.30M | 20.09M | 162.23M | -0.06M | 45.39M | 432.80M | -0.14M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | 0.80M | | | | | | | 0.03M | 125.00M | | | | | | 20.00M | | | 44.90M | 0.43M | |
|
Change in Cash (Quarter)
|
| | | | | | | 23.55M | -3.59M | -7.01M | -6.35M | -8.23M | -7.57M | -6.75M | 24.10M | -6.01M | 52.23M | 8.04M | 171.04M | -104.39M | -9.76M | -12.22M | 114.26M | -113.63M | 128.76M | 380.84M | -70.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | -3.72M | -4.14M | -6.88M | -6.38M | -8.23M | -7.57M | -6.75M | 23.95M | -5.89M | -8.48M | -17.52M | -11.76M | -27.31M | -35.71M | -43.19M | -56.72M | -47.02M | -44.91M | -51.95M | -61.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | 23.55M | -3.59M | -7.01M | -6.35M | -8.23M | -7.57M | -6.75M | 24.10M | -6.01M | 52.23M | 8.04M | 171.04M | -104.39M | -9.76M | -12.22M | 114.26M | -113.63M | 128.76M | 380.84M | -70.79M |