|
Net Income (Quarter)
|
| | | | | | -12.67M | -28.34M | -32.40M | -28.00M | -35.99M | -42.18M | -177.28M | -122.73M | -35.10M | -38.99M | -23.85M | -23.87M | -25.59M | -23.75M | -22.02M | -20.61M | -21.73M | 4.03M | -17.51M | -18.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 2.40M | 1.30M | 1.20M | 1.20M | 1.30M | 4.60M | 1.70M | 2.90M | 1.20M | 1.10M | 0.80M | 0.70M | 0.60M | 0.70M | 0.70M | 0.90M | 1.00M | 1.00M | 1.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 6.26M | | 16.87M | 8.46M | -25.27M | 21.78M | 275.64M | | | 9.40M | 1.58M | 1.81M | | | 2.26M | 2.08M | 7.27M | 7.49M | 2.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 14.50M | -3.35M | -1.75M | -5.40M | -0.20M | -0.10M | -0.11M | -0.02M | 0.06M | 0.12M | 0.02M | 0.01M | -0.22M | 0.09M | -0.11M | 0.34M | -0.24M | -0.12M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 0.70M | -0.49M | 0.20M | 0.20M | 0.30M | -0.55M | 0.45M | 4.62M | -4.05M | 9.03M | -0.21M | -0.03M | -0.65M | 2.99M | -0.02M | 0.48M | -1.02M | 0.18M | -0.49M | 0.40M |
|
Cash from Operations (Quarter)
|
| | | | | | -16.76M | -25.95M | -21.83M | -33.57M | -27.90M | -27.40M | -53.01M | -33.47M | -27.23M | -24.19M | -5.72M | -21.64M | -3.77M | -2.56M | -4.88M | -1.31M | -18.34M | -15.43M | -7.28M | -12.76M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | 99.40M | 67.30M | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | 0.81M | 1.29M | 1.21M | 1.38M | 1.49M | 1.45M | 1.31M | 0.86M | 0.82M | 0.67M | 0.91M | 0.84M | 0.45M | 0.66M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 0.04M | 0.06M | 2.63M | 0.06M | 0.06M | 3.14M | 1.25M | 1.15M | 1.24M | 1.22M | 1.30M | 1.25M | 1.26M | 1.36M | 1.24M | 0.82M | 0.84M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 1.17M | 2.05M | 2.38M | 2.35M | 2.33M | 2.39M | 6.16M | 4.45M | 3.69M | 2.86M | 2.90M | 2.50M | 2.45M | 1.99M | 1.79M | 1.86M | 2.05M | 2.07M | 2.70M | 3.23M |
|
Change in Receivables (Quarter)
|
| | | | | | 2.03M | 3.63M | -0.84M | -0.50M | 1.41M | 0.79M | 3.45M | -6.87M | -1.08M | 0.92M | -6.09M | 2.17M | 3.50M | 2.14M | -4.14M | -2.33M | 9.40M | 5.09M | -6.47M | -4.17M |
|
Change in Inventory (Quarter)
|
| | | | | | 2.50M | 0.89M | 4.37M | 5.81M | 4.07M | -0.56M | 2.33M | 1.31M | 0.83M | -0.43M | -1.43M | -1.61M | -0.81M | -0.88M | -1.05M | -1.00M | 1.59M | 7.23M | 3.67M | 1.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | 0.61M | 0.27M | 4.81M | -3.71M | 2.13M | 0.97M | 5.49M | -7.23M | -2.37M | -4.41M | 2.64M | -1.68M | 1.38M | 0.14M | 4.12M | 2.31M | 2.79M | 3.99M | -3.54M | 4.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | 5.37M | 2.00M | -2.55M | 2.22M | 0.17M | 3.35M | -9.22M | 4.44M | -5.45M | 18.31M | -1.76M | -8.07M | -19.64M | 1.41M | 8.69M | -4.71M | 2.08M | -11.92M | 0.13M | -0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | -0.08M | -0.31M | -2.48M | 4.44M | -0.42M | 1.61M | -0.67M | 1.80M | -1.80M | 22.25M | 1.27M | -1.37M | -22.40M | 1.18M | 3.88M | -0.24M | 2.30M | -2.37M | 0.15M | 9.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.16M | 0.04M | 0.38M | 0.90M | -1.23M | 5.38M | 1.01M | 0.97M | 0.66M | 0.37M | 1.38M | 0.36M | -1.72M | 3.74M | 0.55M | 0.89M | 0.55M | 22.90M | 2.56M | 2.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 0.28M | | | | 0.17M | 0.39M | | | | 0.50M | 0.17M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 32.14M | | | | | | | | | | | | 27.49M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | 19.98M | 52.50M | 43.00M | 42.53M | 25.40M | 34.63M | 62.05M | 40.23M | 27.00M | 30.25M | 32.75M | 48.26M | 57.92M | 37.08M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | -1.11M | -13.46M | -0.14M | -0.86M | -1.08M | -3.07M | 46.28M | 8.37M | 8.87M | -12.92M | -0.47M | 9.54M | 25.79M | -20.21M | 12.59M | -36.47M | -7.69M | -4.68M | 17.06M | -77.08M |
|
Other financing activities (Quarter)
|
| | | | | | 0.04M | -0.01M | 0.21M | -0.21M | 0.40M | 0.07M | 0.02M | 0.13M | 0.16M | 0.86M | 0.11M | 0.04M | 0.63M | 0.92M | 0.03M | 0.95M | | 0.97M | 0.09M | 2.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | 0.04M | 0.48M | 0.12M | 33.48M | 1.81M | 20.19M | 0.02M | 0.44M | 2.92M | 12.27M | 3.65M | 16.68M | -29.77M | 24.83M | 0.66M | 59.51M | 37.16M | 0.28M | 0.70M | 102.56M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | 15.00M | | 15.00M | 16.80M | 16.80M | | | | | | | | | | 60.00M | 36.00M | -0.40M | | 100.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | -0.01M | -0.08M | -0.09M | 0.03M | -0.08M | 0.02M | -0.21M | 0.26M | -0.17M | -0.30M | 0.26M | -0.68M | 0.08M | 0.40M | -0.04M | 0.04M | | |
|
Change in Cash (Quarter)
|
| | | | | | -17.84M | -38.93M | -21.86M | -1.02M | -27.25M | -10.25M | -6.80M | -24.63M | -15.64M | -24.58M | -2.71M | 4.28M | -7.49M | 1.38M | 8.45M | 22.14M | 11.08M | -19.79M | 10.49M | 12.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | -16.92M | -26.00M | -22.20M | -34.47M | -26.66M | -32.78M | -54.02M | -34.43M | -27.89M | -24.56M | -7.10M | -22.00M | -2.04M | -6.30M | -5.43M | -2.20M | -18.89M | -38.33M | -9.84M | -15.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | -17.84M | -38.93M | -21.85M | -0.95M | -27.16M | -10.28M | -6.72M | -24.65M | -15.43M | -24.84M | -2.54M | 4.58M | -7.75M | 2.06M | 8.37M | 21.74M | 11.12M | -19.83M | 10.49M | 12.73M |