|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.37M | -12.35M | -15.83M | -19.82M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -76.70M | -20.71M | -31.96M | -0.09M | -30.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 2.56M | 5.83M | 5.94M | 1.46M | 0.57M | 0.81M | 13.08M | 4.09M | 7.78M | 1.10M | 1.50M | 0.92M | 1.03M | 0.93M | 0.65M | 0.97M | 0.79M | 0.43M | 0.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 1.44M | 0.35M | -1.90M | 0.01M | 0.15M | -0.11M | 0.02M | -0.01M | -0.03M | 0.42M | 1.00M | 0.76M | 279.00 | 279.00 | -0.86M | 0.32M | 0.05M | 0.06M | 5.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.05M | 0.48M | 0.18M | 0.50M | 0.30M | 0.23M | 0.31M | 0.56M | 0.76M | 5.14M | -1.32M | 0.55M | 0.35M | 0.99M | -0.17M | 1.51M | 5.74M | -2.01M | -4.48M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | 1.01M | 6.31M | 8.36M | 3.76M | 3.02M | -1.14M | 3.56M | 5.62M | 0.62M | 100.60M | -0.72M | -4.30M | 15.80M | 78.29M | 63.24M | 8.85M | 15.29M | -2.93M | 31.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | -12.45M | -9.01M | -10.62M | -11.38M | -19.60M | -26.79M | -24.59M | -24.18M | -40.86M | -12.12M | -20.41M | -21.48M | -4.26M | -9.10M | -13.46M | -11.86M | -16.67M | -3.02M | 0.68M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.09M | | | | 69.11M | 57.87M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 1.43M | -0.26M | 1.04M | 0.76M | 2.63M | 1.78M | 4.37M | 3.17M | 3.66M | 2.87M | 2.75M | 3.34M | 3.24M | 2.99M | 3.19M | 3.49M | 2.09M | 2.57M | 1.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.95M | 1.18M | 2.23M | 1.72M | 1.01M | 4.56M | 4.58M | 4.38M | 16.25M | -0.97M | 4.02M | 10.63M | -3.64M | -2.02M | -4.06M | -4.51M | 2.02M | -1.53M | -7.91M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.41M | 0.20M | 5.65M | 0.70M | 7.41M | 7.68M | 8.49M | 4.90M | 6.95M | 2.99M | 0.52M | -1.98M | -0.26M | 2.89M | -1.15M | 0.72M | -1.68M | 0.93M | -14.81M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.59M | 1.43M | 2.57M | 2.12M | 2.37M | 2.32M | 9.50M | 3.88M | 3.50M | 1.72M | -2.12M | -5.27M | 4.17M | 0.01M | 7.44M | -1.03M | 0.64M | 10.12M | -14.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 1.27M | -1.46M | -0.02M | 0.44M | 2.21M | 0.89M | 1.59M | 0.59M | -1.49M | 6.88M | 3.81M | 2.06M | -4.11M | 0.03M | -1.47M | 0.24M | 1.04M | -3.06M | 3.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 1.00M | 0.52M | 1.52M | 1.37M | 0.88M | -0.02M | 3.02M | 1.67M | 3.98M | 1.62M | 0.29M | 2.83M | 5.75M | 0.99M | -0.96M | 2.37M | 1.18M | 0.68M | 5.48M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | | | | | | -1.34M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | | | | | | | 3.00M | 2.50M | 1.25M | 3.75M | 13.63M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.58M | -40.88M | -0.52M | 51.53M | -1.37M | -50.87M | -1.99M | -3.22M | -2.21M | -8.62M | -1.62M | -23.76M | -0.17M | -3.70M | -0.07M | 9.22M | 11.09M | -0.98M | 1.06M | -2.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.65M | | | | | | | | 7.76M | 8.71M | 0.98M | 1.04M | 0.68M | 1.27M | 0.93M | 0.65M | 0.97M | 0.79M | 0.43M | 0.58M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.39M | 0.34M | 0.19M | 0.36M | -0.08M | -0.14M | -0.55M | 7.16M | 95.36M | 17.07M | 8.46M | 76.42M | -6.70M | -6.77M | -0.26M | 1.31M | 0.88M | -0.01M | -0.01M | 18.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.37M | -0.16M | -2.19M | -2.84M | 0.36M | -2.32M | 3.67M | -2.51M | -0.21M | 2.77M | -2.64M | 1.05M | -2.71M | 0.13M | 0.96M | -0.24M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.30M | -53.59M | -8.90M | 41.65M | -12.99M | -72.80M | -32.18M | -20.28M | 66.65M | -28.74M | -7.79M | 32.05M | -25.58M | -17.37M | -8.37M | -5.63M | 0.25M | -16.70M | -2.21M | 16.46M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.52M | -13.44M | -9.53M | -12.14M | -12.75M | -20.48M | -26.77M | -27.61M | -25.84M | -44.84M | -13.74M | -20.70M | -24.31M | -10.01M | -10.09M | -12.50M | -14.22M | -17.84M | -3.70M | -4.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.30M | -52.98M | -9.34M | 41.27M | -12.83M | -70.61M | -29.33M | -20.65M | 68.97M | -32.41M | -5.28M | 32.26M | -28.35M | -14.73M | -9.43M | -2.93M | 0.12M | -17.66M | -1.96M | 16.46M |