|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -50.14M | -57.64M | -58.41M | 294.02M | -76.72M | -68.18M | -75.48M | 279.21M | -66.68M | -72.06M | -61.87M | -62.97M | -73.95M | -54.09M | -60.10M | -66.62M | 3.54M | -70.89M | -65.48M | 89.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.92M | 9.99M | 9.73M | 9.16M | 10.80M | 10.34M | 10.24M | 9.41M | 11.21M | 10.50M | 10.22M | 8.34M | 9.60M | 9.44M | 9.88M | 9.54M | 8.54M | 65.60M | 9.00M | 8.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -44.05M | -36.07M | -42.50M | 341.50M | -55.91M | -61.75M | -50.46M | -39.37M | -80.92M | -47.32M | -49.41M | -40.76M | -55.45M | -45.50M | -40.55M | -31.62M | 33.63M | -49.34M | -55.96M | -52.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | -1.58M | -1.51M | -1.47M | -1.46M | -1.22M | -1.13M | -0.90M | -0.68M | -0.38M | 0.13M | 0.24M | 0.47M | 1.24M | 1.32M | 1.12M | 1.07M | 1.36M | 1.82M | 1.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 0.17M | 0.56M | 0.12M | 0.05M | 0.82M | -0.11M | -0.63M | -0.57M | -0.66M | 0.67M | 0.15M | 0.69M | -0.71M | 0.44M | 5.69M | -0.28M | 2.77M | 5.30M | 5.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 2.20M | 2.83M | 2.61M | 2.59M | 2.64M | 3.55M | 4.13M | 4.18M | 4.43M | 4.37M | 4.32M | 4.18M | 4.05M | 3.96M | 4.01M | 3.96M | 3.90M | 3.89M | 3.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | 3.10M | 6.40M | -22.00M | -5.69M | 10.72M | -5.01M | -4.84M | -9.49M | 2.39M | 6.54M | -3.37M | -9.18M | 6.89M | 0.71M | -8.13M | -1.57M | 2.36M | 6.31M | 0.56M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -1.12M | 7.35M | -8.81M | 16.75M | -7.23M | 7.36M | 1.91M | -3.10M | -11.01M | 10.10M | 1.22M | 8.46M | -14.91M | 3.12M | 3.04M | -3.65M | 2.53M | 0.69M | -1.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -10.54M | 10.57M | -0.03M | 0.29M | 6.93M | -32.53M | 33.53M | -33.56M | -15.44M | 12.70M | 0.11M | 0.12M | -2.76M | -4.79M | 6.10M | -1.16M | -14.49M | 11.52M | 3.15M | 0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | -1.14M | 0.20M | 4.01M | -3.04M | 6.51M | -3.52M | -0.20M | 13.65M | -17.00M | -1.66M | 15.55M | -0.14M | -3.89M | 4.02M | -0.03M | 39.77M | -44.17M | 9.98M | -14.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | -1.38M | 67.15M | -67.29M | 10.97M | -11.49M | 2.44M | -1.95M | 4.82M | -7.38M | 11.40M | -10.42M | 0.56M | -2.42M | 1.39M | -0.33M | 1.02M | -3.15M | 2.39M | 2.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 50.47M | 36.01M | 49.92M | 33.70M | 49.86M | 37.03M | 72.12M | 44.13M | 67.91M | 107.59M | -173.53M | 283.52M | 68.93M | 82.73M | 86.78M | -232.66M | 64.92M | 71.10M | 82.24M | -218.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -214.18M | 7.80M | 16.10M | -216.36M | -90.59M | -1.08M | 53.04M | 26.70M | 63.09M | 55.22M | 38.66M | 33.97M | 13.18M | -0.27M | 50.26M | 40.27M | 44.74M | -140.44M | 42.29M | 37.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.28M | 0.20M | 2.53M | 0.62M | | 2.14M | 0.04M | | 0.58M | 0.73M | 0.51M | 0.41M | 0.67M | 0.40M | 0.04M | 0.15M | 0.08M | | 0.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 211.29M | -6.14M | -2.28M | -7.62M | -6.83M | -7.67M | -5.42M | -8.92M | -9.04M | -9.16M | -4.80M | -11.96M | 120.72M | -9.45M | -10.86M | -7.74M | -5.79M | 139.23M | -7.08M | -9.58M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -46.94M | -34.41M | -28.68M | 117.52M | -153.34M | -70.50M | -2.83M | -21.59M | -26.86M | -1.27M | -15.55M | -18.75M | 78.45M | -55.21M | -1.15M | 0.91M | 72.58M | -50.55M | -20.76M | -24.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -47.84M | -34.70M | -109.65M | 408.79M | -66.88M | -50.26M | -52.90M | -37.42M | -85.74M | -39.94M | -60.80M | -30.34M | -56.01M | -43.08M | -41.94M | -31.29M | 32.60M | -46.20M | -58.35M | -54.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -46.94M | -34.41M | -28.68M | 117.52M | -153.34M | -70.50M | -2.83M | -21.59M | -26.86M | -1.27M | -15.55M | -18.75M | 78.45M | -55.21M | -1.15M | 0.91M | 72.58M | -50.55M | -20.76M | -24.34M |