|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.36M | -16.70M | -19.92M | -19.53M | -91.85M | -90.48M | -44.38M | -22.31M | -35.03M | -24.84M | -16.33M | -98.09M | -30.83M | -29.36M | -41.40M | -52.41M | -59.43M | -59.73M | -67.61M | -120.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.08M | 0.08M | 0.09M | 0.10M | 0.13M | 0.10M | 0.13M | 0.12M | 0.11M | 0.30M | 0.36M | 0.41M | 0.43M | 0.50M | 0.54M | 0.58M | 0.49M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.01M | -0.25M | 4.14M | 3.20M | 3.36M | 3.05M | 1.79M | 3.63M | -8.47M | 12.70M | -0.08M | 7.45M | 7.90M | 0.90M | 6.43M | -0.13M | 2.27M | 58.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.37M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70M | | 0.53M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.54M | -7.79M | -16.67M | -20.16M | -19.12M | -13.14M | -12.59M | -16.84M | 57.02M | -15.20M | -23.11M | -31.17M | -20.18M | -39.03M | -35.85M | -53.12M | -62.59M | -59.35M | -65.05M | -80.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.17M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.08M | 0.08M | 0.09M | 0.10M | 0.13M | 0.10M | 0.13M | 0.12M | 0.11M | 0.30M | 0.36M | 0.41M | 0.47M | 0.50M | 0.54M | 0.58M | 0.49M | 0.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | -1.32M | 5.98M | 2.94M | 6.37M | -0.37M | -6.28M | -4.93M | 0.98M | -10.75M | 0.27M | 4.26M | -3.09M | 0.94M | -1.86M | -3.43M | 0.18M | 3.13M | 10.78M | 4.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.81M | -0.58M | -0.28M | -0.08M | 0.28M | 0.84M | 1.19M | 0.72M | 0.32M | -0.67M | 0.35M | -0.58M | -0.86M | -0.50M | -0.18M | 0.55M | -0.57M | -0.30M | -0.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.68M | 3.45M | -2.11M | 2.02M | 1.77M | -0.48M | -2.27M | 5.95M | -2.89M | 0.73M | -1.43M | 5.07M | -6.04M | 8.13M | 4.97M | -3.47M | -3.06M | 6.23M | 0.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.13M | | 0.15M | 0.22M | 1.20M | 0.58M | 0.48M | -0.48M | | | 0.54M | -0.32M | 2.20M | 1.63M | 0.04M | 0.02M | 0.02M | 3.19M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 30.00M | 41.00M | 47.00M | 35.50M | 16.78M | | 3.00M | 22.00M | 25.50M | 67.00M | 68.50M | 79.22M | 103.50M | 66.00M | 75.00M | 70.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.13M | -32.97M | -56.44M | -0.01M | 6.27M | 32.92M | 32.09M | 13.47M | -1.72M | -47.15M | 20.81M | -160.40M | 16.20M | -95.96M | 39.52M | 48.34M | 55.38M | -74.67M | 59.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.24M | | 0.15M | -0.35M | 0.25M | 0.01M | 0.80M | 1.90M | 4.56M | 0.62M | 0.25M | 0.09M | 0.22M | 0.27M | 0.62M | 0.35M | 0.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.00M | 108.52M | -0.45M | -0.28M | 0.09M | -0.06M | -5.12M | -36.66M | 10.36M | 218.49M | 0.12M | 0.33M | 11.89M | 151.69M | -0.95M | 0.24M | 7.40M | 166.96M | -2.61M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -7.32M | | | | | | | | | 230.00M | | | 12.20M | 151.52M | | | 6.90M | 166.79M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.95M | -7.92M | 58.88M | -77.05M | -19.41M | -6.77M | 20.27M | 10.13M | 33.83M | -6.56M | 148.23M | -10.25M | -180.24M | -10.94M | 19.87M | -14.55M | -14.02M | 3.43M | 27.24M | -24.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.57M | -7.92M | -16.67M | -20.31M | -19.34M | -14.33M | -13.17M | -17.32M | 57.51M | -15.20M | -23.11M | -31.71M | -19.86M | -41.23M | -37.48M | -53.16M | -62.61M | -59.38M | -68.24M | -80.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.95M | -7.92M | 58.88M | -77.05M | -19.41M | -6.77M | 20.27M | 10.13M | 33.83M | -6.56M | 148.23M | -10.25M | -180.24M | -10.94M | 19.87M | -14.55M | -14.02M | 3.43M | 27.24M | -24.11M |