|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -35.52M | -38.44M | -184.94M | -38.01M | -32.16M | -36.39M | -213.20M | -34.12M | -39.00M | -32.94M | -1.87M | -17.43M | -11.46M | -9.66M | -108.29M | -18.49M | -18.87M | -19.19M | -31.32M | -37.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 3.70M | 3.85M | 2.35M | 3.69M | 4.19M | 4.81M | 6.81M | 6.52M | 5.95M | -19.28M | 2.09M | 2.90M | 3.00M | -0.45M | 0.28M | 14.00M | 2.86M | 2.93M | 19.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 0.90M | 2.20M | -1.20M | -3.40M | 2.20M | 7.10M | -0.80M | -1.50M | 1.70M | -26.30M | 2.80M | 0.20M | 0.80M | -1.30M | 0.30M | 1.50M | 0.10M | 0.40M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -12.22M | -10.61M | -17.07M | -20.97M | -19.67M | -7.82M | -19.11M | -26.35M | -20.65M | -24.56M | -6.76M | -20.82M | -12.32M | 22.00M | -8.94M | -13.06M | -9.99M | -10.93M | -13.13M | -18.15M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.19M | 0.20M | 0.21M | 0.21M | 0.19M | 0.19M | 0.20M | 0.22M | 0.22M | 0.23M | 0.24M | 0.24M | 0.18M | 0.14M | 0.13M | 0.11M | 0.11M | 0.10M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.13M | -0.19M | 0.01M | 0.00M | -0.04M | -0.11M | 0.20M | -0.26M | -0.09M | -0.05M | 0.07M | -0.05M | 0.02M | -0.03M | -0.07M | -0.06M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | 2.58M | 2.36M | -1.86M | -2.42M | 1.96M | 2.69M | -2.16M | 3.23M | -2.15M | -0.39M | 1.93M | -3.54M | 0.39M | -2.97M | 1.66M | 2.44M | 0.38M | 3.96M | 1.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | -2.93M | 2.54M | -1.85M | 1.67M | 1.45M | -0.68M | -1.16M | 0.92M | 6.59M | 5.64M | -12.91M | -1.46M | -1.15M | 11.57M | -11.04M | 0.40M | 1.29M | 1.25M | -3.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | -5.21M | 5.61M | -0.19M | -1.12M | -2.10M | 5.70M | 0.87M | 0.73M | 7.69M | -7.98M | -2.04M | -0.27M | -1.43M | 8.60M | -8.21M | 1.18M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.20M | 0.11M | 0.24M | 0.15M | -0.48M | 0.04M | 0.35M | -0.02M | 0.93M | 0.14M | -0.01M | | | 0.04M | 0.02M | -0.05M | 0.10M | 0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.06M | 14.96M | 26.32M | 44.65M | 49.50M | 35.00M | 48.83M | 54.88M | 70.56M | 49.78M | 7.99M | 16.97M | 34.53M | 17.13M | 17.51M | 29.99M | 25.00M | 19.05M | 15.00M | 20.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -45.47M | -37.67M | -9.18M | 29.93M | -21.22M | 1.22M | 2.70M | 25.80M | -19.66M | 32.53M | 7.55M | 16.83M | -0.67M | 2.79M | -88.72M | 19.12M | 5.05M | 13.83M | 10.37M | -30.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | 0.04M | 0.08M | | 0.04M | | | 0.01M | 0.05M | | | | | | | | | 0.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 135.87M | -11.57M | -0.00M | 0.03M | 72.81M | -0.01M | 0.04M | | | -0.09M | 0.05M | -0.06M | -0.01M | 0.02M | 74.58M | -0.28M | -0.01M | -3.04M | -2.53M | 57.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 78.18M | -59.84M | -26.25M | 8.99M | 31.92M | -6.61M | -16.38M | -0.56M | -13.57M | 7.89M | 0.84M | -4.04M | -13.01M | 24.82M | -23.08M | 5.79M | -4.96M | -0.15M | -5.30M | 8.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -12.22M | -10.66M | -17.27M | -21.08M | -19.91M | -7.97M | -18.64M | -26.39M | -21.01M | -24.54M | -7.69M | -20.95M | -12.31M | 22.00M | -8.94M | -13.10M | -10.01M | -10.88M | -13.23M | -18.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 78.18M | -59.84M | -26.25M | 8.99M | 31.92M | -6.61M | -16.38M | -0.56M | -40.32M | 7.89M | 0.84M | -4.04M | -13.01M | 24.82M | -23.08M | 5.79M | -4.96M | -0.15M | -5.30M | 8.70M |