|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -380.53M | -252.62M | -43.95M | -126.90M | -126.26M | -145.59M | -68.30M | -157.55M | -188.38M | -190.82M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -118.51M | -98.92M | -43.75M | -48.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.31M | 6.99M | 7.04M | 6.27M | 7.37M | 7.68M | 9.69M | 8.91M | 10.24M | 10.32M | 9.93M | 10.25M | 11.33M | 11.25M | 11.09M | 10.33M | 10.86M | 9.76M | 6.11M | 8.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | -2.88M | -0.10M | -0.00M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.53M | -27.41M | -30.94M | -39.22M | -39.04M | -43.86M | -56.02M | -57.56M | -50.87M | -57.15M | -29.34M | -56.86M | -53.82M | -52.10M | -46.94M | -55.79M | -48.96M | -50.42M | -34.84M | -45.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.74M | -0.80M | -0.58M | -0.40M | -0.16M | 1.08M | 2.42M | 2.68M | 2.28M | 3.27M | 2.76M | 2.24M | 1.85M | 1.22M | 2.19M | 2.22M | 1.68M | 1.21M | 1.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.80M | 1.05M | 0.80M | 1.00M | | | 1.14M | 1.19M | 1.22M | 1.40M | 1.72M | 1.83M | 1.85M | 1.82M | 2.45M | 2.04M | 2.70M | 1.68M | 1.61M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -2.81M | 2.79M | -0.01M | 2.56M | 4.64M | 2.48M | -7.75M | 7.23M | -0.20M | 10.87M | -2.14M | 2.22M | 5.21M | -5.21M | | 2.86M | -12.25M | 9.30M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | | 0.10M | 0.01M | 0.02M | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 3.88M | 1.97M | 1.96M | 2.90M | 0.50M | -3.26M | 1.79M | -0.53M | 0.41M | 14.77M | 2.04M | 1.93M | -3.70M | 5.60M | 0.05M | -0.05M | 0.36M | 0.08M | 0.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.61M | 53.56M | 38.30M | 81.98M | 81.69M | 58.41M | 50.82M | 62.34M | 108.25M | 66.40M | 72.34M | 101.02M | 96.13M | 99.83M | 86.48M | 82.26M | 84.50M | 123.00M | 91.00M | 66.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.35M | -18.19M | 16.86M | -62.99M | 78.79M | 23.46M | -108.58M | -36.72M | 31.21M | 48.25M | -140.81M | 35.03M | 55.62M | 78.92M | -37.87M | -58.03M | 31.76M | 93.62M | 36.42M | 17.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.28M | -10.19M | | | | 0.63M | 1.11M | -1.11M | | 2.22M | 1.18M | 1.53M | 0.18M | 0.32M | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 8.47M | 11.14M | 9.14M | 9.47M | 12.73M | 13.14M | 14.65M | 14.88M | 11.43M | 14.86M | 12.35M | 12.74M | 16.15M | 16.04M | 13.87M | 13.43M | 13.78M | 12.16M | 10.02M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.79M | | | | 17.24M | 29.30M | 61.60M | 17.22M | | 171.66M | -171.66M | | | 63.80M | 118.73M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 26.64M | 1.14M | 0.08M | 17.25M | 29.53M | 108.44M | 18.34M | 0.18M | 189.49M | 0.39M | 1.18M | 1.53M | 0.18M | 182.85M | | 0.21M | -0.07M | | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | -18.96M | -12.94M | -102.14M | 57.00M | 9.13M | -56.17M | -75.94M | -19.48M | 180.59M | -169.75M | -20.64M | 3.33M | 26.99M | 98.04M | -113.83M | -16.99M | 43.13M | 1.58M | -27.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.97M | -31.29M | -32.91M | -41.18M | -41.94M | -44.36M | -52.76M | -59.35M | -50.34M | -57.55M | -44.10M | -58.89M | -55.75M | -48.40M | -52.54M | -55.84M | -48.91M | -50.78M | -34.92M | -45.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | -18.96M | -12.94M | -102.14M | 57.00M | 9.13M | -56.17M | -75.94M | -19.48M | 180.59M | -169.75M | -20.64M | 3.33M | 26.99M | 98.04M | -113.83M | -16.99M | 43.13M | 1.58M | -27.95M |