|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.28M | -52.99M | -58.24M | -66.64M | -41.81M | -24.95M | 11.98M | -39.08M | -45.74M | -35.50M | -49.35M | -54.88M | -55.66M | 56.31M | -15.42M | -42.72M | -36.25M | 16.82M | -14.13M | -38.33M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 6.36M | 5.41M | 5.27M | 5.30M | 5.12M | 4.74M | 4.83M | 4.39M | 4.79M | 4.36M | 5.55M | 6.65M | 5.97M | 11.27M | 4.39M | 3.69M | 3.55M | 2.66M | 2.65M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -0.43M | | -1.08M | 1.09M | -2.90M | 0.09M | -0.43M | 0.65M | -0.73M | 2.39M | 0.01M | 0.07M | 0.00M | 0.28M | -0.28M | 0.28M | 0.01M | 0.22M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.69M | -14.79M | -54.31M | -57.70M | -49.16M | -9.42M | 29.32M | -12.83M | -2.09M | -35.25M | -28.04M | -45.64M | -44.48M | 60.16M | -38.41M | -46.89M | -46.98M | -30.19M | 43.02M | -35.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.46M | -0.34M | -0.33M | -0.29M | -0.11M | 0.34M | 0.37M | 1.03M | 1.87M | 1.73M | 1.31M | 0.94M | 0.37M | 0.18M | 0.18M | 0.31M | 0.51M | 0.64M | 0.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 2.80M | 2.95M | 2.91M | 2.88M | 2.84M | 3.23M | 2.98M | 2.81M | 1.95M | 1.90M | 1.84M | 1.81M | 1.83M | 2.05M | 1.77M | 1.91M | 1.79M | 1.71M | 1.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | -31.49M | -3.37M | 4.52M | 3.48M | -4.55M | 42.38M | -20.06M | -29.75M | 18.90M | -14.94M | -3.15M | -1.03M | 2.56M | -4.44M | 6.23M | 1.99M | 56.70M | -55.86M | -2.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.89M | 0.84M | 0.21M | -0.57M | -0.06M | 0.36M | -0.04M | 0.03M | -0.38M | 0.15M | 0.03M | -0.13M | 2.13M | 0.17M | 9.43M | -0.15M | -0.53M | -0.84M | 1.59M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 6.08M | -8.35M | -0.54M | -12.35M | 12.71M | -4.45M | -1.15M | 0.04M | -2.28M | -1.44M | 4.18M | -3.73M | -0.28M | 1.54M | -1.16M | 0.78M | 1.31M | -7.75M | -3.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -3.67M | 6.89M | 11.28M | -19.89M | 8.61M | 14.04M | -0.44M | -3.24M | 2.96M | 0.51M | -0.07M | -1.50M | 1.70M | -9.54M | -3.54M | 3.38M | -5.52M | 5.68M | -0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 4.71M | 1.38M | 1.42M | 1.01M | -2.13M | 3.33M | 0.18M | | 0.97M | 0.62M | 1.46M | 1.03M | 0.59M | 0.62M | 0.53M | 0.71M | 0.43M | 0.24M | 0.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.08M | 39.84M | | | | 0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.55M | 46.75M | 54.25M | 37.01M | 45.43M | 72.75M | 39.75M | 45.75M | 17.50M | 36.14M | 61.91M | 76.75M | 56.40M | 41.00M | 15.88M | 18.35M | 8.59M | 46.12M | 23.09M | 47.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.82M | -2.62M | -13.55M | -18.48M | 23.04M | 71.95M | -5.79M | 28.09M | -113.48M | -33.52M | 38.82M | 24.79M | 47.44M | 35.60M | 41.47M | 9.90M | -37.64M | -20.37M | -65.99M | 45.32M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 18.97M | 0.80M | 0.04M | 0.26M | | 1.36M | 100.12M | 0.06M | 49.91M | 0.27M | 0.25M | 0.62M | -0.07M | 0.15M | -0.28M | 69.74M | | 0.06M | -0.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.53M | 1.56M | -67.06M | -76.14M | -25.86M | 62.52M | 24.89M | 115.38M | -115.51M | -18.86M | 11.06M | -20.60M | 3.58M | 95.69M | 3.21M | -37.27M | -14.88M | -50.56M | -22.91M | 9.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.32M | -19.50M | -55.68M | -59.11M | -50.17M | -7.29M | 25.99M | -13.01M | -2.09M | -36.21M | -28.66M | -47.10M | -45.52M | 59.57M | -39.03M | -47.42M | -47.70M | -30.61M | 42.78M | -36.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.53M | 1.56M | -67.06M | -76.14M | -25.86M | 62.52M | 24.89M | 115.38M | -115.51M | -18.86M | 11.06M | -20.60M | 3.58M | 95.69M | 3.21M | -37.27M | -14.88M | -50.56M | -22.91M | 9.30M |