|
Net Income (Quarter)
|
-60.87M | -41.11M | -7.38M | 18.53M | -575.07M | -10.10M | 29.85M | 71.04M | 26.16M | 89.30M | 162.66M | 251.60M | 203.98M | 252.85M |
|
Depreciation and Depletion (Quarter)
|
1.00M | 1.10M | | | 1.50M | 1.60M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
4.23M | | 9.39M | 15.62M | 194.74M | 7.57M | 65.80M | 26.47M | 85.41M | 15.22M | 83.52M | 23.53M | 16.20M | 100.95M |
|
Cash from Operations (Quarter)
|
4.08M | -54.05M | -7.70M | -17.43M | 32.06M | 28.39M | 71.62M | 90.00M | 127.58M | 111.33M | 185.16M | 266.81M | 312.25M | 261.88M |
|
Amortizatization of Intangibles (Quarter)
|
5.13M | 6.15M | 7.61M | 8.55M | 8.13M | 11.36M | 12.39M | 11.52M | 8.88M | 6.69M | 6.78M | 5.86M | 4.30M | 2.80M |
|
Amortization of Deferred Charges (Quarter)
|
3.27M | 3.42M | 3.43M | 1.25M | 1.25M | 1.33M | 1.45M | 0.07M | 1.47M | 1.51M | 1.54M | 1.68M | 1.68M | 1.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
3.34M | 3.32M | 3.29M | 3.75M | 3.74M | 3.77M | 3.97M | 4.16M | 3.96M | 3.93M | 3.90M | 4.15M | 4.21M | 4.26M |
|
Change in Receivables (Quarter)
|
-33.75M | 8.83M | 25.63M | 52.60M | -29.99M | 24.79M | 44.11M | 65.37M | -23.36M | 81.12M | 81.00M | 102.60M | -67.96M | 127.23M |
|
Change in Account Payables (Quarter)
|
6.71M | -6.32M | 2.01M | 10.08M | -2.18M | 18.22M | 0.44M | -17.05M | -1.05M | 19.99M | 8.00M | -8.77M | -10.98M | 37.02M |
|
Change in Accured Expenses (Quarter)
|
12.40M | -8.26M | 15.50M | -6.91M | 18.90M | -6.04M | 15.28M | 31.13M | 16.07M | 6.18M | 11.72M | 56.73M | 7.63M | 9.03M |
|
Other Working Capital Changes (Quarter)
|
1.01M | -1.84M | -1.27M | -1.78M | 13.91M | 6.27M | -8.42M | 7.72M | 17.01M | 9.35M | -2.93M | 13.66M | 23.75M | 12.45M |
|
Capital Expenditures (Quarter)
|
0.36M | 0.83M | 3.94M | 4.60M | 2.85M | 1.20M | 1.35M | 0.84M | 0.98M | 0.51M | 2.06M | 3.16M | 1.09M | 1.13M |
|
Change in Intangibles (Quarter)
|
| | | | | | 6.87M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 17.14M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
36.79M | 0.75M | | -917.68M | | | 447.30M | 530.24M | 465.06M | | 563.46M | -1563.82M | 474.47M | 409.25M |
|
Cash from Investing Activities (Quarter)
|
89.02M | -31.89M | 2.58M | -18.41M | 114.10M | -519.64M | 7.94M | -43.10M | -27.50M | -2.08M | 16.51M | -205.82M | 124.82M | 94.71M |
|
Other financing activities (Quarter)
|
0.96M | | 0.79M | 8.43M | 600.02M | | 38.00M | -69.04M | 10.18M | | -1.50M | -20.50M | 4.90M | 5.04M |
|
Cash from Financing Activities (Quarter)
|
-3.63M | 0.33M | -0.22M | 2.71M | 421.17M | -9.31M | -31.62M | -0.70M | -26.49M | -10.92M | -24.08M | -19.07M | -16.30M | -244.10M |
|
Change in Cash (Quarter)
|
89.47M | -85.61M | -5.35M | -33.14M | 567.34M | -500.56M | 47.94M | 46.20M | 73.58M | 98.33M | 177.59M | 41.92M | 420.78M | 112.49M |
|
Free Cash Flow (Quarter)
|
3.72M | -54.88M | -11.64M | -22.04M | 29.21M | 27.18M | 70.27M | 89.16M | 126.60M | 110.83M | 183.10M | 263.64M | 311.16M | 260.74M |
|
Net Cash Flow (Quarter)
|
89.47M | -85.61M | -5.35M | -33.14M | 567.34M | -500.56M | 47.94M | 46.20M | 73.58M | 98.33M | 177.59M | 41.92M | 420.78M | 112.49M |