|
Net Income (Quarter)
|
-7.30M | -9.66M | -23.13M | -13.34M | -12.73M | -14.61M | -10.63M | -11.97M | -17.24M | -27.68M | -22.00M | -16.60M | -27.75M | -45.07M | 1.82M | -51.99M | -72.59M | -75.97M | -77.97M | 279.54M | -68.00M | -67.00M | -65.00M | -67.00M | -80.00M | -75.00M | -71.00M | -81.00M | -4.00M | -93.00M | -92.00M | -94.00M | -112.00M | | -135.00M | -106.00M |
|
Share-based Compensation (Quarter)
|
0.07M | 0.13M | 0.14M | 0.15M | 0.66M | 1.12M | 1.05M | 1.05M | 1.67M | 2.13M | 2.74M | 2.44M | 3.46M | 4.47M | 6.00M | 8.07M | 12.76M | 13.37M | 14.59M | 14.29M | 17.00M | 15.00M | 16.26M | 17.00M | 19.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 19.00M | 17.00M | 16.00M | 15.00M | 14.00M | 15.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 0.06M | | | | 0.01M | | | | 0.37M | | | | 0.01M | | | | 0.38M | | | | 0.50M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.03M | 0.02M | 0.02M | 2.42M | 0.70M | 1.23M | | -1.05M | | | | 0.22M | 0.09M | 0.13M | 1.50M | 5.63M | -0.06M | -0.41M | -0.28M | 3.75M | 7.00M | -10.00M | 7.00M | -1.00M | 8.00M | -7.00M | -1.00M | 14.00M | -5.00M | 6.00M | 1.00M | -24.00M | | | | -5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | 1.90M | | | | 0.24M | | | | 23.70M | | | | 2.79M | | | | 253.62M | | | | 6.70M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-9.60M | -6.82M | -24.23M | 15.59M | -13.25M | -10.88M | -11.77M | -7.11M | -16.84M | -19.75M | -27.40M | -9.47M | -31.28M | -23.94M | 216.26M | -50.05M | -66.32M | -74.00M | -53.76M | -61.93M | 654.00M | -65.00M | -81.00M | -70.00M | -98.00M | -57.00M | -63.00M | -88.00M | -2.00M | -94.00M | 26.00M | -100.00M | -132.00M | -133.00M | -97.00M | -120.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.08M | | | 1.02M | 0.73M | 0.75M | 0.83M | 0.63M | 0.42M | 0.25M | 0.05M | 0.04M | 0.67M | -0.51M | -0.91M | 3.11M | -6.70M | 2.00M | -4.00M | 8.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 6.00M | 7.00M | 6.00M | -12.00M | 2.00M | 5.00M | 3.00M | -3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.49M | 0.63M | 0.73M | 0.77M | 0.83M | 0.90M | 0.90M | 0.95M | 0.95M | 0.80M | 0.80M | 0.86M | 0.84M | 0.79M | 0.74M | 0.63M | 0.80M | 0.82M | 0.96M | 1.42M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 3.00M | 3.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M | 3.00M |
|
Change in Account Payables (Quarter)
|
-2.69M | 1.08M | -0.70M | 2.04M | -0.31M | 1.65M | -2.38M | 0.96M | -0.52M | -0.05M | 0.47M | 1.82M | -2.34M | 9.01M | -3.50M | 5.83M | 7.72M | -11.29M | -1.85M | 0.42M | 8.00M | 4.00M | -12.00M | 8.00M | 10.00M | -19.00M | 6.00M | 2.00M | -1.00M | | -1.00M | 5.00M | 3.00M | 8.00M | 13.00M | |
|
Change in Accured Expenses (Quarter)
|
-0.47M | 1.29M | -0.21M | -0.75M | 0.41M | 1.40M | 2.33M | -2.27M | 0.01M | 10.08M | -9.44M | -0.59M | -1.58M | 10.90M | 14.34M | -19.07M | -2.01M | 12.46M | -5.37M | 3.27M | 5.57M | 2.87M | 4.81M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.10M | 0.27M | 0.92M | 22.30M | 0.69M | -3.19M | 3.71M | -1.56M | 0.76M | 0.19M | -1.20M | -1.75M | -0.27M | -3.23M | 191.39M | -169.89M | -0.00M | | -28.38M | 45.38M | -1.00M | -44.00M | 48.00M | | -25.00M | 6.00M | -32.00M | 48.00M | -42.00M | -39.00M | 83.00M | -58.00M | -17.00M | -171.00M | 200.00M | -252.00M |
|
Capital Expenditures (Quarter)
|
1.10M | 3.28M | 0.84M | 0.29M | 1.05M | 1.30M | -2.25M | 0.03M | 0.38M | 0.80M | -1.15M | 1.89M | 0.21M | 0.26M | 1.07M | 0.46M | 3.64M | 2.85M | -1.88M | 21.39M | 3.00M | 1.00M | -3.00M | 5.00M | 4.00M | 4.00M | -2.00M | 18.00M | 1.00M | 3.00M | 1.00M | 1.00M | 1.00M | | | 1.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
7.00M | 9.09M | 19.85M | 17.34M | 25.65M | 34.77M | 49.19M | 42.25M | 87.31M | 78.65M | 87.32M | 55.60M | 49.15M | 42.98M | 43.17M | 172.04M | 251.37M | 187.37M | 133.41M | 117.93M | 93.82M | 169.01M | 228.04M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-16.49M | -3.24M | 12.73M | -42.07M | -16.49M | -16.12M | -83.34M | 2.51M | 14.28M | 26.67M | 30.36M | -12.10M | 40.06M | -87.07M | -387.12M | 0.14M | 62.83M | 3.00M | -88.61M | 18.78M | -268.00M | -215.00M | 23.00M | 47.00M | 129.00M | 26.00M | 11.00M | 28.00M | -169.00M | 63.00M | -29.00M | 51.00M | 32.00M | 137.00M | 79.00M | -182.00M |
|
Other financing activities (Quarter)
|
| | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.03M | 0.58M | 0.19M | 106.60M | 129.43M | -1.12M | -0.01M | 0.77M | -0.01M | 0.65M | -0.04M | 0.52M | 0.61M | 328.87M | 107.52M | 2.00M | 222.12M | 2.23M | 1.32M | 11.33M | 15.00M | 4.00M | 3.00M | 11.00M | 1.00M | 23.00M | 6.00M | 3.00M | 229.00M | 2.00M | 48.00M | -2.00M | 142.00M | 52.00M | 8.00M | 286.00M |
|
Change in Cash (Quarter)
|
-26.06M | -9.48M | -11.31M | 80.12M | 99.69M | -28.12M | -95.11M | -3.83M | -2.56M | 7.57M | 2.92M | -21.05M | 9.39M | 217.86M | -63.34M | -47.91M | 218.63M | -68.76M | -141.05M | -31.82M | 401.00M | -276.00M | -55.00M | -12.00M | 32.00M | -8.00M | -46.00M | -57.00M | 58.00M | -29.00M | 45.00M | -51.00M | 42.00M | 56.00M | -10.00M | -16.00M |
|
Free Cash Flow (Quarter)
|
-10.70M | -10.10M | -25.07M | 15.29M | -14.30M | -12.18M | -9.51M | -7.14M | -17.22M | -20.55M | -26.25M | -11.36M | -31.49M | -24.19M | 215.19M | -50.51M | -69.96M | -76.84M | -51.87M | -83.33M | 651.00M | -66.00M | -78.00M | -75.00M | -102.00M | -61.00M | -61.00M | -106.00M | -3.00M | -97.00M | 25.00M | -101.00M | -133.00M | -133.00M | -97.00M | -121.00M |
|
Net Cash Flow (Quarter)
|
-26.06M | -9.48M | -11.31M | 80.12M | 99.69M | -28.12M | -95.11M | -3.83M | -2.56M | 7.57M | 2.92M | -21.05M | 9.39M | 217.86M | -63.34M | -47.91M | 218.63M | -68.76M | -141.05M | -31.82M | 401.00M | -276.00M | -55.00M | -12.00M | 32.00M | -8.00M | -46.00M | -57.00M | 58.00M | -29.00M | 45.00M | -51.00M | 42.00M | 56.00M | -10.00M | -16.00M |