|
Net Income (Quarter)
|
| | | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.39M | -37.61M | -532.65M | -63.79M | -46.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.50M | 0.50M | 0.58M | 0.64M | 0.67M | 0.64M | 0.61M | 0.56M | 0.64M | 0.57M | 0.49M | 0.40M | 0.39M | 0.38M | 0.27M | 0.26M | 0.25M | 0.23M | 0.27M |
|
Share-based Compensation (Quarter)
|
| | | | -4.19M | 6.44M | 1.02M | 1.11M | 4.14M | | 3.64M | 4.45M | 4.01M | -12.10M | 2.22M | 4.28M | 3.95M | 3.20M | 4.46M | 5.24M | 4.80M | -14.49M | 5.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | -6.12M | 2.83M | -8.86M | 1.11M | -7.20M | -11.08M | -6.46M | 9.04M | 36.73M | 7.19M | 170.03M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 0.80M | 0.07M | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | -50.46M | -22.71M | -25.77M | -33.15M | -30.90M | -40.68M | -43.88M | -43.14M | -39.23M | -27.68M | -73.21M | -33.49M | -36.03M | -12.73M | -26.42M | -22.79M | -33.32M | -199.80M | -203.70M | -314.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.37M | 0.38M | | | 8.53M | -6.95M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.50M | 0.50M | 0.58M | 0.64M | 0.67M | 0.64M | 0.61M | 0.56M | 0.64M | 0.57M | 0.49M | 0.40M | 0.39M | 0.38M | 0.31M | 0.26M | 0.25M | 0.23M | 0.31M |
|
Change in Receivables (Quarter)
|
| | | | 4.61M | -10.29M | 2.72M | 7.45M | 7.81M | -11.62M | 9.79M | 3.93M | -4.73M | -10.06M | -5.02M | 3.27M | -0.41M | 14.13M | -7.77M | -0.54M | 2.39M | -3.64M | 0.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | -6.87M | | -3.96M | -0.91M | -0.38M | | -1.61M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | -0.59M | 2.82M | 3.62M | -0.65M | 2.33M | -3.18M | -0.01M | -2.60M | 2.92M | 8.50M | 9.42M | 1.34M | -1.62M | -1.77M | 0.83M | -1.72M | 17.95M | -14.85M | 236.99M | -264.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | 1.71M | -2.47M | -0.45M | -0.17M | 0.34M | -1.22M | -0.15M | 23.07M | 9.60M | -36.59M | -0.86M | 0.04M | | 0.86M | -0.02M | -0.28M | 0.47M | -0.16M | 0.77M |
|
Capital Expenditures (Quarter)
|
| | | | -0.22M | 1.74M | 1.19M | 0.39M | 0.16M | 0.59M | 0.35M | 1.27M | 0.05M | 0.05M | | | | 0.04M | 0.07M | | | 0.13M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | 50.00M | | | -50.00M | | | | 25.00M | 20.00M | | 23.98M | 47.93M | 5.87M |
|
Cash from Investing Activities (Quarter)
|
| | | | -1.14M | -0.38M | -1.19M | -0.39M | -50.16M | -0.59M | 49.65M | -1.27M | -0.05M | -0.05M | | 0.20M | -45.00M | 4.96M | 9.93M | -162.15M | -154.11M | -104.93M | -218.40M |
|
Other financing activities (Quarter)
|
| | | | 0.04M | 0.32M | 0.47M | 0.38M | | 21.48M | | | | | 3.60M | 3.75M | 7.22M | 190.80M | 2.96M | 1.75M | 1.19M | -5.90M | 0.53M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | -7.20M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | 0.29M | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | 1.97M | 41.61M | 31.02M | 31.20M | 100.86M | 99.76M | 99.76M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | 80.99M | 91.75M | 0.63M | -0.07M | 339.44M | 27.52M | 1.18M | 1.62M | 2.75M | 9.76M | 1.99M | 45.21M | 34.78M | 38.42M | 311.39M | 102.72M | 1.75M | 463.80M | 737.47M | 37.79M |
|
Change in Cash (Quarter)
|
| | | 30.10M | 67.90M | -25.52M | -34.41M | 308.14M | -63.31M | -43.29M | 8.13M | -37.74M | -17.97M | -71.27M | 11.72M | -1.06M | -19.31M | 289.93M | 89.87M | -193.73M | 109.89M | 428.83M | -495.29M |
|
Free Cash Flow (Quarter)
|
| | | -50.46M | -22.49M | -27.51M | -34.34M | -31.30M | -40.84M | -44.47M | -43.49M | -40.50M | -27.73M | -73.26M | -33.49M | -36.03M | -12.73M | -26.46M | -22.85M | -33.32M | -199.80M | -203.83M | -314.68M |
|
Net Cash Flow (Quarter)
|
| | | 30.54M | 67.90M | -25.52M | -34.41M | 308.14M | -63.31M | -43.29M | 8.13M | -37.74M | -17.97M | -71.27M | 11.72M | -1.06M | -19.31M | 289.93M | 89.87M | -193.73M | 109.89M | 428.83M | -495.29M |