|
Net Income (Quarter)
|
-10.95M | -3.82M | -11.85M | -12.64M | -19.62M | -16.43M | -12.82M | -18.97M | -18.38M | -14.60M | -9.88M | -9.84M | 18.26M | -1.79M | 6.07M | 43.48M | 23.74M | 6.97M |
|
Share-based Compensation (Quarter)
|
| | | | | 0.98M | | | | 5.29M | | | | 3.60M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | 0.01M | | | | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
0.00M | -3.95M | -10.56M | -10.34M | -19.02M | -17.32M | -10.26M | -19.43M | -19.74M | -14.77M | -9.86M | -10.04M | 34.64M | -2.42M | 2.49M | | 0.22M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 1.96M | | | | 0.26M | | | | |
|
Non-cash Items (Quarter)
|
157.28M | | | | 160.47M | | | | 66.96M | | | | 123.52M | | | | 115.59M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | -14.95M | | | | -2.41M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | -6.37M | | | | -26.16M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | -21.88M | | | | -1.88M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | 9.34M | | | | 0.26M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | -15.78M | | | | -15.22M | 16.86M | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | -5.36M | | | | -0.83M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | -45.96M | | | | -35.35M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 1.85M | | | | 0.49M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 4.88M | | | | 4.79M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | 5.43M | | -11.58M | 34.00M | | | -7.96M | 24.34M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | -0.17M | | | | -0.97M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 173.81M | | | | 52.57M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | 34.24M | | | | 36.76M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | -0.10M | 0.37M | | | 0.03M | -0.17M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | -5.43M | | -34.37M | -34.00M | | | -27.39M | -24.34M | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | -11.71M | | | | 1.41M | | | | |