|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.62M | -30.98M | -30.69M | -29.23M | -40.91M | -40.99M | -38.16M | -49.22M | -44.71M | -50.72M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M | -28.79M | -3.57M | -16.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.31M | 0.01M | 0.76M | 1.20M | -3.63M | 7.88M | 0.57M | 1.04M | 4.42M | 0.09M | 16.37M | 0.30M | -24.26M | 7.42M | -7.38M | 20.85M | -20.80M | 4.91M | 4.95M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.84M | -22.17M | -33.97M | -28.64M | -29.58M | -35.18M | -46.37M | -29.60M | -50.84M | -40.94M | -62.25M | -53.48M | -58.94M | -43.95M | -47.98M | -27.41M | -13.58M | -22.07M | -62.91M | -15.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.29M | -0.20M | -0.11M | 0.31M | 0.96M | 1.73M | 3.24M | 3.37M | 2.81M | 2.37M | 2.53M | 2.39M | 2.40M | 2.21M | 1.74M | 1.53M | 1.44M | 1.07M | 0.71M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.49M | 0.14M | 0.14M | 0.82M | -0.52M | 0.24M | 0.06M | 0.44M | -0.15M | 0.80M | 0.69M | -0.99M | -3.61M | 0.25M | 0.10M | 0.43M | 0.28M | 0.29M | 0.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.10M | 0.12M | 0.11M | 0.11M | 0.11M | 0.26M | 0.03M | 0.14M | 0.13M | 0.13M | 0.13M | 0.09M | 0.13M | 0.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 27.13M | 7.69M | -4.65M | 5.33M | -1.27M | 1.58M | 4.89M | 8.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 19.51M | 17.69M | 17.51M | 12.90M | 26.30M | 21.21M | 16.65M | -3.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | | | | 1.46M | -3.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 7.77M | 0.97M | -5.06M | 27.98M | -20.62M | -12.00M | 17.80M | 5.28M | -3.88M | -9.72M | 4.81M | 9.56M | -9.41M | -13.20M | -8.28M | 21.37M | 15.90M | -21.01M | -0.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | 0.10M | 0.05M | 5.46M | -5.22M | 0.14M | -1.92M | 2.49M | 0.19M | 0.06M | 0.82M | 0.00M | | -0.14M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.40M | 48.58M | 41.83M | 50.30M | 179.80M | 63.25M | 69.86M | 99.49M | 63.50M | 100.44M | 124.78M | 65.25M | 81.14M | 98.88M | 97.18M | 90.29M | 125.36M | 86.63M | 97.42M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.41M | 8.37M | 30.43M | 2.81M | 9.84M | 18.99M | -178.73M | -44.44M | -4.71M | 47.57M | 34.21M | -36.15M | -0.55M | -103.51M | 52.44M | 20.32M | 13.35M | 21.14M | 51.86M | 8.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | | | 3.64M | 0.22M | 59.84M | 17.77M | 28.31M | -92.84M | 0.05M | 0.36M | 0.00M | 124.63M | | 0.50M | 0.89M | -1.39M | 0.91M | 0.47M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.46M | | | | 36.09M | | | | 40.00M | | | | 74.16M | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.64M | | | 4.78M | 11.92M | 281.05M | 18.34M | 29.35M | 33.28M | 147.80M | 16.83M | 3.58M | 166.16M | 0.26M | 1.09M | 0.54M | 0.38M | 2.42M | 1.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | -0.01M | -0.02M | 0.05M | -0.03M | 0.02M | 0.00M | 0.07M | -0.01M | -0.04M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.25M | 5.84M | -3.55M | 44.73M | -14.95M | -4.26M | 55.93M | -55.70M | -26.19M | 39.89M | 119.74M | -72.81M | -55.87M | 18.68M | 4.73M | -6.01M | 0.39M | -0.55M | -8.66M | -6.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.90M | -22.27M | -34.02M | -34.10M | -24.37M | -35.32M | -44.45M | -32.09M | -51.03M | -41.00M | -63.07M | -53.48M | -58.94M | -43.80M | -47.98M | -27.41M | -13.58M | -22.07M | -62.91M | -15.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.25M | 5.84M | -3.55M | -25.83M | -14.96M | -4.27M | 55.95M | -55.70M | -26.20M | 39.91M | 119.75M | -72.79M | -55.92M | 18.71M | 4.72M | -6.01M | 0.31M | -0.54M | -8.62M | -6.15M |