|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.37M | -53.30M | -63.62M | -50.20M | -42.63M | -21.67M | -33.73M | -43.42M | -25.42M | -11.98M | -5.62M | -7.35M | -5.21M | 4.06M | 2.34M | -2.44M | -7.19M | -5.21M | -7.40M | -8.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -29.04M | -0.64M | -0.46M | -0.22M | 10.51M | -0.21M | -0.39M | -0.31M | 4.32M | 0.01M | 0.32M | 2.72M | 2.29M | 0.06M | 0.19M | 24.40M | 2.18M | 29.30M | 26.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.05M | 0.04M | 0.04M | 0.08M | 0.15M | 0.15M | 0.15M | 0.15M | 0.17M | 3.27M | 0.83M | 0.14M | | | | 0.01M | 0.01M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.17M | -45.26M | -43.94M | -28.37M | -37.07M | -37.53M | -24.90M | -27.16M | -9.18M | 2.46M | -9.52M | -4.60M | 3.37M | -11.78M | -8.87M | -10.87M | 1.33M | -9.18M | -1.54M | -2.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | -1.12M | -0.10M | 0.01M | 0.26M | 0.57M | 0.47M | -0.37M | 0.04M | -1.04M | 0.64M | 0.10M | 0.20M | 1.64M | 0.28M | 0.20M | | 0.09M | 0.14M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.05M | 0.05M | 0.10M | 0.10M | 0.05M | 0.05M | 0.10M | | -0.04M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.79M | 0.72M | 0.67M | 0.71M | 0.79M | 0.72M | 0.74M | 0.73M | 0.71M | 0.69M | 0.64M | 0.58M | 0.59M | 0.55M | 0.61M | 0.61M | 0.54M | 0.53M | 0.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -7.59M | 5.60M | -0.80M | 1.89M | 9.86M | -0.60M | 25.25M | -12.90M | -3.66M | 5.18M | 8.39M | -6.67M | 11.84M | -0.14M | 1.20M | 1.12M | 8.54M | -5.89M | 5.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 6.88M | 8.09M | 4.85M | -9.08M | 2.33M | -2.51M | -7.44M | -2.62M | 0.10M | 0.36M | 0.39M | 3.09M | 7.21M | 3.77M | 16.03M | -2.94M | 14.19M | 0.17M | 0.68M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.36M | -2.08M | 4.42M | 5.58M | -7.26M | -3.32M | 0.84M | -2.11M | -0.10M | 1.38M | -2.40M | 9.39M | -0.04M | 1.52M | 0.62M | -0.30M | -0.02M | -3.02M | -0.02M | 2.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | -7.67M | -3.05M | 4.11M | -1.61M | -1.29M | -3.91M | 0.35M | 0.52M | 6.38M | -1.58M | -0.56M | 0.93M | 1.31M | 5.71M | -8.80M | 10.13M | 3.55M | -2.88M | 0.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 2.69M | 0.41M | -4.50M | -1.63M | 4.72M | -0.91M | -9.46M | -0.17M | -4.88M | 0.22M | -0.29M | 3.84M | 6.16M | 8.60M | -9.30M | 5.25M | -5.43M | -1.12M | -1.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 0.39M | 1.04M | 0.32M | 0.04M | 0.41M | 0.22M | 0.28M | 0.79M | 0.25M | | | 0.43M | 0.64M | 0.11M | 0.21M | | | 0.39M | 0.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.17M | 0.00M | | | | | | | | | 0.04M | 0.01M | 0.03M | 0.02M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.44M | 14.00M | 49.96M | 41.00M | 32.00M | 21.00M | 51.00M | 27.93M | 13.50M | 14.75M | 39.17M | 29.89M | 30.05M | 24.37M | 25.24M | 16.72M | 17.96M | 7.10M | 12.59M | 11.59M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.63M | -24.26M | 10.95M | 19.76M | -36.05M | 2.02M | 36.83M | 13.22M | -23.22M | -8.84M | 1.28M | 2.05M | 3.97M | 11.42M | 2.27M | 7.33M | 11.86M | -5.46M | -0.94M | -3.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | 0.67M | | | 29.05M | -29.75M | | | | 0.46M | | | | 0.27M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.49M | -0.64M | 0.32M | 74.94M | 0.44M | -0.21M | 0.32M | 53.80M | 0.20M | 0.01M | 0.49M | 0.01M | 0.42M | 0.06M | 0.78M | 13.36M | 0.22M | -0.05M | 0.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | -11.98M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.60M | -69.03M | -33.63M | -8.30M | 1.83M | -35.07M | 11.73M | -13.63M | 21.40M | -6.18M | -8.23M | -2.06M | 7.36M | 0.06M | -6.53M | -2.75M | 26.55M | -14.42M | -2.53M | -5.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.70M | -45.65M | -44.98M | -28.70M | -37.11M | -37.95M | -25.12M | -27.44M | -9.97M | 2.21M | -9.52M | -4.60M | 2.94M | -12.42M | -8.98M | -11.08M | 1.33M | -9.18M | -1.93M | -2.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.60M | -69.03M | -33.63M | -8.30M | 1.83M | -35.07M | 11.73M | -13.63M | 21.40M | -6.18M | -8.23M | -2.06M | 7.36M | 0.06M | -6.53M | -2.75M | 26.55M | -14.42M | -2.53M | -5.40M |