|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.54M | -13.37M | -20.45M | -20.18M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.09M | -53.80M | -56.60M | -67.04M | -81.32M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.51M | 3.03M | 3.14M | 3.15M | 3.45M | 4.50M | 4.51M | 4.34M | 5.22M | 7.12M | 7.21M | 7.20M | 7.64M | 9.62M | 9.78M | 9.32M | 9.19M | 8.80M | 8.91M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.34M | 3.32M | -0.96M | 0.02M | 1.76M | 0.12M | -0.00M | 4.97M | 1.03M | 1.07M | 6.38M | 1.01M | 2.47M | 2.42M | -0.00M | -0.00M | 1.96M | 0.29M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 36.00M | 33.70M | 84.70M | 29.50M | 2.14M | 46.70M | 42.90M | 38.30M | 2.90M | 3.09M | 3.26M | 3.28M | 93.10M | 3.75M | 3.98M | 4.23M | 4.93M | 5.13M | 5.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.08M | -11.93M | -16.37M | -14.52M | -24.53M | -22.24M | -35.19M | -21.76M | -28.57M | -27.20M | -18.99M | -32.53M | -40.64M | -29.33M | -55.34M | -32.48M | -54.37M | -44.01M | -48.63M | -63.94M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.12M | 3.23M | -0.20M | -0.77M | -0.54M | -0.06M | 0.52M | 1.26M | 1.16M | 1.63M | 2.18M | 3.31M | 4.74M | 4.33M | 3.36M | 2.27M | 1.69M | 1.02M | 0.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.76M | 0.75M | 0.78M | 0.81M | 0.74M | 0.67M | 0.67M | 0.73M | 0.76M | 0.77M | 0.76M | 0.78M | 0.80M | 0.79M | 0.82M | 0.87M | 0.87M | 0.82M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -1.33M | -0.24M | -0.03M | 0.07M | -0.15M | 0.09M | 0.16M | 0.97M | -1.20M | 0.13M | 2.38M | 0.04M | -1.14M | -0.68M | -0.15M | 0.36M | -0.97M | | 1.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | -3.40M | 0.13M | -0.55M | -2.74M | 1.88M | 4.12M | -0.54M | -3.45M | 1.73M | 7.23M | 3.88M | -1.47M | -0.63M | -2.69M | 16.43M | -8.72M | 2.09M | 13.06M | 4.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.14M | 0.18M | 0.35M | 0.57M | 0.67M | 0.34M | 0.23M | 0.58M | 0.41M | 0.16M | 0.67M | 0.34M | 0.27M | 0.55M | 0.76M | 0.27M | 0.73M | 0.44M | 1.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.00M | 0.00M | | | 0.07M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 38.00M | 13.00M | 45.95M | 27.84M | 78.91M | 86.11M | 87.80M | 127.00M | 83.15M | 39.55M | 70.89M | 77.31M | 122.06M | 148.36M | 153.98M | 195.04M | 172.84M | 116.92M | 111.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.49M | -13.91M | -226.79M | -18.94M | 10.38M | 25.28M | 23.07M | 31.21M | 52.57M | 1.16M | 11.65M | -171.16M | -315.21M | -46.72M | 47.76M | 24.05M | 42.95M | 49.85M | 60.85M | 55.42M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.03M | 2.00M | 0.43M | 0.30M | 0.07M | 2.31M | 1.40M | 0.69M | 0.13M | 0.26M | 215.14M | 432.30M | -424.77M | 424.77M | -423.15M | 0.20M | 0.06M | 0.77M | 1.35M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.03M | 271.90M | 0.43M | 0.30M | 0.07M | 2.31M | 1.40M | 0.69M | 0.13M | 0.26M | 217.37M | 436.11M | 3.71M | 1.24M | 0.39M | 0.20M | 0.06M | 0.77M | 1.35M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.48M | -25.87M | 28.74M | -33.04M | -13.85M | 3.11M | -9.82M | 10.85M | 24.69M | -25.90M | -7.09M | 13.68M | 80.26M | -72.34M | -6.34M | -8.04M | -11.22M | 5.91M | 12.99M | -7.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.65M | -12.07M | -16.56M | -14.88M | -25.11M | -22.92M | -35.54M | -22.00M | -29.15M | -27.61M | -19.15M | -33.20M | -40.98M | -29.60M | -55.88M | -33.23M | -54.64M | -44.73M | -49.07M | -65.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.48M | -25.87M | 28.74M | -33.04M | -13.85M | 3.11M | -9.82M | 10.85M | 24.69M | -25.90M | -7.09M | 13.68M | 80.26M | -72.34M | -6.34M | -8.04M | -11.22M | 5.91M | 12.99M | -7.17M |