|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -30.27M | -37.08M | -35.36M | -6.93M | -43.15M | -43.86M | -40.43M | -40.51M | -39.08M | -43.67M | -48.03M | -56.83M | -58.49M | -64.44M | -66.44M | -74.68M | -109.90M | -102.15M | -90.90M | -101.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 6.23M | 6.15M | 6.10M | 6.83M | 6.79M | 7.92M | 6.17M | 6.17M | 6.82M | 7.20M | 6.95M | 8.16M | 9.31M | 9.65M | 9.50M | 13.41M | 24.43M | 18.33M | 19.42M | 18.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.08M | 0.09M | 0.22M | 0.49M | 0.52M | 0.53M | 0.36M | 0.60M | 0.65M | 0.68M | | | 1.16M | | 0.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 4.32M | 0.71M | 0.52M | 0.90M | 2.08M | 3.16M | -0.01M | 1.45M | 2.03M | 1.20M | 3.08M | 1.39M | 9.17M | 2.84M | -0.86M | 0.94M | 1.10M | 8.91M | -0.09M | 7.61M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 1.15M | 1.43M | 26.27M | 1.75M | 0.75M | 2.25M | 5.83M | 2.67M | 3.14M | 2.33M | 52.30M | 49.13M | 3.53M | 4.83M | 244.68M | 149.54M | 155.14M | 4.52M | 185.53M | 204.95M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -31.81M | -35.98M | -32.45M | -42.56M | -34.74M | -26.48M | -28.91M | -43.05M | -32.55M | -32.27M | -37.35M | -49.78M | -49.20M | -52.45M | -49.51M | -78.67M | -76.94M | -68.92M | -75.50M | -82.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 1.57M | -3.92M | -0.11M | 1.68M | 1.71M | 1.74M | 1.78M | 1.81M | 0.75M | 1.85M | 1.80M | 1.92M | 0.97M | 1.05M | 1.35M | 1.24M | 2.06M | 0.58M | 1.39M | 1.54M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.09M | 0.20M | 0.19M | 0.18M | 0.15M | 0.09M | 0.07M | 0.06M | 0.06M | 0.08M | 0.06M | 0.07M | 0.05M | 0.45M | 0.01M | -0.14M | 0.10M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.64M | 0.67M | 0.73M | 0.75M | 0.74M | 0.74M | 0.76M | 0.73M | 0.73M | 0.71M | 0.67M | 0.60M | 0.50M | 0.45M | 0.40M | 0.39M | 0.42M | 0.42M | 0.47M | 0.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | -0.55M | 0.58M | 2.21M | -1.58M | 0.19M | -0.85M | 1.99M | -0.27M | -0.68M | -1.08M | 1.50M | -0.61M | 0.46M | 0.76M | 6.02M | -5.66M | -3.33M | 5.66M | 3.54M | -1.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 0.72M | 2.89M | -0.46M | -1.58M | 1.60M | 5.30M | 1.57M | -9.59M | -0.93M | 3.59M | 3.00M | 0.96M | 0.49M | 7.25M | 1.83M | -3.42M | 16.42M | 5.80M | -10.30M | 4.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -7.84M | 9.53M | -19.04M | -33.19M | 32.96M | -32.96M | 25.79M | -0.77M | -3.37M | -1.97M | 1.59M | 0.02M | 0.51M | -5.27M | -1.53M | -1.58M | 1.64M | -4.57M | 8.21M | -1.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | -1.68M | 4.07M | 0.54M | 0.41M | 0.51M | -0.81M | 0.95M | 0.03M | 0.04M | | | 0.01M | 0.03M | 0.03M | 0.02M | 0.27M | 0.21M | 0.08M | 0.03M | 0.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 80.00M | 35.00M | 30.00M | 10.00M | 45.00M | 65.00M | 10.00M | 90.00M | 90.00M | 73.00M | 79.00M | 68.40M | 84.10M | 49.60M | 15.10M | 92.90M | 106.90M | 78.50M | 39.00M | 20.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 79.02M | 3.28M | 29.46M | -70.58M | 44.52M | -145.72M | 0.08M | 89.98M | -15.24M | -8.47M | -25.13M | 33.38M | 50.62M | 35.31M | -195.37M | 34.55M | 85.47M | 59.70M | 38.97M | -5.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | | | | | 0.00M | 0.00M | | | | | | | 0.00M | | | | 1.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.61M | 1.91M | 39.70M | 0.48M | 195.77M | -0.45M | -0.97M | 1.08M | 4.69M | 0.28M | 96.53M | 6.53M | -0.03M | 0.17M | 346.37M | 4.17M | 6.47M | 144.47M | 73.29M | 193.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 47.81M | -30.79M | 36.70M | -112.66M | 205.56M | -172.66M | -29.80M | 48.01M | -43.10M | -40.47M | 34.05M | -9.88M | 1.39M | -16.98M | 101.49M | -39.95M | 15.00M | 135.25M | 36.76M | 106.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -30.14M | -40.05M | -33.00M | -42.98M | -35.25M | -25.68M | -29.86M | -43.08M | -32.59M | -32.27M | -37.35M | -49.80M | -49.23M | -52.49M | -49.53M | -78.95M | -77.16M | -69.01M | -75.53M | -82.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 47.81M | -30.79M | 36.70M | -112.66M | 205.56M | -172.66M | -29.80M | 48.01M | -43.10M | -40.47M | 34.05M | -9.88M | 1.39M | -16.98M | 101.49M | -39.95M | 15.00M | 135.25M | 36.76M | 106.35M |