|
Net Income (Quarter)
|
| | | | -24.80M | 6.46M | -13.24M | -36.71M | -15.41M | -10.64M | -21.27M | -14.20M | -11.66M | -10.34M | -10.11M | -4.90M | -10.04M | -5.26M | -11.51M | -6.07M | -7.03M | -10.67M | -8.65M | -12.66M |
|
Share-based Compensation (Quarter)
|
| | | | 3.10M | 3.73M | 4.21M | 6.83M | 4.34M | -4.34M | 11.88M | 2.94M | 0.53M | 6.38M | -5.90M | -1.01M | 0.26M | 5.64M | -3.72M | 10.55M | 0.50M | 6.81M | 3.57M | 3.47M |
|
Gains from Investment Securities (Quarter)
|
| | | | 3.90M | -23.41M | -14.47M | 0.78M | -6.00M | 1.04M | -1.56M | 1.17M | -1.30M | -0.13M | -0.78M | -0.52M | 0.39M | 0.52M | -0.26M | -1.17M | -0.78M | 0.13M | -0.26M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.24M | 0.31M | 1.11M | -1.48M | | 0.03M | 3.04M | -2.92M | 0.80M | -0.80M | | | | 0.07M | | 0.99M |
|
Cash from Operations (Quarter)
|
| | | | -61.87M | -46.15M | -38.52M | -25.80M | -17.43M | -2.14M | 5.08M | 19.18M | -10.74M | 2.83M | 15.02M | -1.05M | 1.79M | 2.77M | -1.39M | -10.26M | -5.44M | -18.07M | 1.71M | -1.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.35M | 0.18M | -0.52M | 0.80M | 1.39M | 1.09M | -1.99M | 0.21M | 0.18M | 1.92M | 1.02M | -2.52M | 0.96M | 0.10M | 0.10M | 1.01M | 1.03M | 0.12M | 0.08M | -2.84M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.84M | 0.96M | 1.12M | 1.48M | 1.87M | 2.15M | 2.49M | 2.92M | 2.87M | 3.07M | 2.96M | 3.70M | 2.88M | 2.80M | 2.70M | 2.84M | 2.52M | 2.58M | 2.09M | 1.90M |
|
Change in Receivables (Quarter)
|
| | | | -0.82M | 2.79M | 9.33M | -10.19M | -1.38M | 9.53M | -12.51M | 1.35M | -1.43M | 7.30M | -5.93M | 1.36M | -0.64M | 9.84M | -5.49M | -1.96M | -2.03M | 9.57M | -4.79M | 0.19M |
|
Change in Inventory (Quarter)
|
| | | | 24.85M | 28.01M | 20.37M | 9.65M | 5.22M | 2.40M | -17.95M | -23.22M | -11.27M | -2.80M | -10.91M | -15.73M | -2.52M | 8.13M | 1.64M | -1.72M | 10.28M | 3.48M | -9.82M | -15.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | -13.68M | -1.59M | 2.98M | -0.27M | -2.50M | 2.73M | -5.57M | 5.80M | -14.82M | 8.40M | 3.74M | 0.62M | 2.40M | 20.51M | 3.79M | -29.61M | 5.84M | -1.52M | -6.83M | 0.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | 1.33M | -1.01M | 0.11M | -0.11M | 0.07M | 0.41M | -0.26M | -2.78M | 1.60M | -0.61M | 0.14M | -1.82M | 1.00M | -0.50M | 1.61M | -0.56M | 0.42M | -0.23M | -0.08M | 0.53M |
|
Capital Expenditures (Quarter)
|
| | | | 1.55M | 9.45M | -10.52M | 20.69M | 4.74M | 9.37M | -13.77M | -0.21M | 2.97M | -2.96M | 0.03M | -0.03M | -0.34M | 1.68M | 0.40M | 4.42M | 0.36M | -0.12M | 0.71M | 2.47M |
|
Cash from Investing Activities (Quarter)
|
| | | | -8.30M | -2.70M | -6.60M | -3.57M | -4.74M | -9.37M | -4.75M | -2.29M | -2.97M | -1.96M | -1.77M | -2.13M | -2.04M | -1.81M | -0.58M | -1.73M | -0.71M | -1.85M | -0.14M | -0.71M |
|
Other financing activities (Quarter)
|
| | | | 200.00M | | -197.17M | -2.83M | | | 0.98M | -0.83M | 0.29M | | 0.20M | -0.38M | 0.19M | | 0.36M | -0.13M | 0.20M | -0.18M | 0.34M | |
|
Cash from Financing Activities (Quarter)
|
| | | | 353.72M | 0.45M | 1.21M | 0.08M | 0.00M | 0.58M | -2.44M | -0.25M | -0.22M | -4.44M | -42.38M | -2.58M | -4.30M | -2.18M | -2.95M | -10.44M | -2.13M | -0.63M | -43.00M | 0.05M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.00M | -0.00M | | -0.00M | 0.01M | -0.00M | -0.02M | -0.04M | 0.00M | 0.05M | -0.07M | 0.04M | 0.02M | -0.07M | 0.02M | -0.03M | -0.05M | 0.04M | -0.09M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | 283.55M | -48.40M | -43.91M | -29.29M | -22.15M | -10.93M | -2.12M | 16.60M | -13.93M | -3.53M | -29.19M | -5.71M | -4.53M | -1.29M | -4.90M | -22.45M | -8.33M | -20.52M | -41.53M | -1.99M |
|
Free Cash Flow (Quarter)
|
| | | | -63.42M | -55.60M | -28.00M | -46.49M | -22.16M | -11.51M | 18.84M | 19.39M | -13.71M | 5.79M | 14.99M | -1.01M | 2.13M | 1.09M | -1.78M | -14.68M | -5.80M | -17.96M | 1.00M | -3.82M |
|
Net Cash Flow (Quarter)
|
| | | | 283.55M | -48.40M | -43.91M | -29.29M | -22.16M | -10.93M | -2.10M | 16.64M | -13.93M | -3.58M | -29.12M | -5.75M | -4.55M | -1.22M | -4.92M | -22.42M | -8.28M | -20.56M | -41.44M | -2.01M |