|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.13M | -23.13M | -25.62M | -23.49M | -24.71M | -23.96M | -31.38M | -32.96M | -46.20M | -53.53M | -46.74M | -45.33M | -55.35M | -63.69M | -32.74M | -25.68M | 3.74M | -12.19M | -14.78M | -1.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.71M | 2.23M | 2.77M | 2.83M | 0.94M | 3.27M | 3.42M | 2.51M | 2.56M | 3.21M | 4.30M | 1.68M | 1.46M | 1.54M | 3.04M | 1.57M | 1.83M | 2.83M | 3.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | | | | 0.82M | 1.73M | -1.33M | -0.88M | 0.48M | 0.57M | | 2.63M | -1.46M | 2.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.88M | -17.15M | -22.83M | -23.42M | -24.42M | -19.44M | -21.57M | -31.61M | -38.12M | -41.62M | -50.55M | -55.13M | -48.54M | -53.62M | -21.49M | -43.78M | 16.99M | -23.83M | -17.23M | -14.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.40M | 3.31M | 2.71M | 1.89M | 1.33M | 1.21M | 0.73M | 0.44M | 0.56M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.03M | 0.15M | 0.22M | 0.34M | 0.27M | 0.27M | 0.62M | 0.62M | 0.52M | 0.53M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.49M | 0.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.14M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.18M | 0.18M | 0.15M | 0.12M | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.14M | -0.01M | 0.02M | -0.00M | 0.01M | -0.01M | 0.23M | 0.42M | -0.37M | 0.69M | 0.52M | 1.09M | 0.28M | 0.58M | -1.03M | -0.26M | 0.15M | 0.05M | 9.39M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.16M | 0.04M | 0.13M | 0.07M | 0.05M | -0.41M | -0.03M | -0.03M | -0.01M | 0.12M | -0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.29M | 1.27M | -0.72M | -3.31M | -2.14M | 0.81M | 4.71M | -2.77M | 5.76M | 6.11M | -2.65M | -9.11M | 5.91M | 8.87M | 9.13M | -21.69M | 11.12M | -14.00M | -5.65M | -6.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | -0.01M | -2.43M | -0.21M | 0.94M | -0.26M | -0.15M | 0.87M | 2.78M | -1.71M | 0.96M | -0.17M | 2.71M | -3.06M | -0.64M | -1.21M | 0.84M | -0.19M | -0.96M | -0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.21M | 0.02M | 0.08M | | 0.00M | 1.25M | 0.25M | 0.14M | 0.08M | | | 0.25M | 0.31M | 0.47M | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.77M | 4.32M | 11.50M | 13.48M | 8.71M | 16.00M | 26.01M | 41.20M | 47.66M | 33.00M | 52.00M | 73.00M | 65.00M | 96.40M | 80.00M | 105.55M | 41.45M | 78.85M | 27.00M | 35.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | -0.40M | 6.10M | -4.41M | -13.65M | -77.20M | 24.17M | 12.09M | -74.61M | -39.33M | 51.90M | -110.22M | -12.32M | 53.47M | 53.70M | 40.58M | 15.48M | 52.12M | 4.83M | -70.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | -0.91M | -0.00M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 19.78M | -11.32M | 23.28M | | 94.02M | 24.91M | -0.82M | 189.00M | -0.21M | -0.00M | 239.38M | -0.01M | -0.92M | -0.10M | -0.57M | -45.00M | | -2.93M | 88.76M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | 2.23M | -28.05M | -4.54M | -38.07M | -2.62M | 27.51M | -20.34M | 76.27M | -81.16M | 1.35M | 74.03M | -60.88M | -1.07M | 32.10M | -3.77M | -12.52M | 28.29M | -15.33M | 3.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.83M | -17.36M | -22.85M | -23.50M | -24.42M | -19.44M | -22.82M | -31.86M | -38.26M | -41.70M | -50.55M | -55.13M | -48.79M | -53.93M | -21.96M | -43.78M | 16.99M | -23.83M | -17.23M | -14.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | 2.23M | -28.05M | -4.54M | -38.07M | -2.62M | 27.51M | -20.34M | 76.27M | -81.16M | 1.35M | 74.03M | -60.88M | -1.07M | 32.10M | -3.77M | -12.52M | 28.29M | -15.33M | 3.76M |