|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.73M | 27.64M | 109.25M | -33.14M | -36.26M | -41.27M | -45.72M | 6.35M | -46.86M | -54.60M | 21.91M | -67.47M | -72.24M | 66.89M | -59.04M | -57.98M | -60.17M | -125.77M | -36.51M | -21.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 6.89M | 7.66M | 8.26M | 7.97M | 7.43M | 8.79M | 10.10M | 10.94M | 11.08M | 12.38M | 12.04M | 11.02M | 10.52M | 10.95M | 12.42M | 7.20M | 7.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 0.59M | -0.07M | -0.57M | -2.52M | -2.37M | -3.02M | -3.23M | -3.23M | -4.51M | -3.97M | -3.98M | -2.78M | -2.81M | -1.52M | -2.24M | -1.67M | 44.91M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.40M | 0.57M | 0.01M | 0.01M | 1.61M | -1.47M | | | 0.33M | 3.48M | -3.83M | 0.02M | 1.56M | -1.36M | | -0.00M | 0.94M | -0.71M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.72M | -4.31M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.67M | 36.62M | 112.11M | -22.46M | -37.41M | -35.26M | -31.17M | -4.98M | -47.46M | -44.93M | 9.52M | -51.04M | -73.05M | 15.96M | -45.19M | -47.77M | -53.36M | -46.34M | -40.56M | -23.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.42M | 1.43M | 1.44M | 1.46M | 1.48M | 1.53M | 1.53M | 1.56M | 1.58M | 2.08M | 2.26M | 0.67M | 0.66M | 0.67M | 0.69M | 0.69M | 0.68M | 0.71M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.28M | 0.24M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.22M | 0.23M | 0.28M | 0.21M | 0.23M | 0.23M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | 0.08M | -0.08M | | | | | | 0.52M | 4.63M | | -5.16M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | 4.64M | -5.99M | 3.71M | 1.75M | 2.37M | 7.72M | 0.04M | 1.73M | 8.65M | 8.12M | 4.36M | -14.46M | -4.65M | -1.19M | 1.99M | 0.91M | -8.80M | -1.63M | -6.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | -7.95M | 8.98M | -5.94M | -1.10M | -1.80M | -1.54M | -9.41M | 5.93M | -10.14M | -24.81M | 31.55M | -0.36M | 5.80M | -58.42M | 50.45M | -0.65M | -6.55M | 5.21M | -0.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.21M | 0.32M | 0.02M | 0.16M | 0.13M | 0.15M | 0.05M | 0.77M | 0.44M | 1.55M | 0.10M | 0.14M | 0.01M | 0.04M | 0.04M | 0.09M | 0.01M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | -0.21M | -0.32M | -0.02M | -0.16M | -0.13M | -0.15M | -0.05M | -0.77M | -0.44M | -1.51M | -0.10M | -0.14M | -0.01M | -0.04M | -0.04M | -0.09M | -0.01M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.04M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.33M | 20.22M | 87.01M | 1.77M | 1.34M | 1.23M | 18.13M | 220.76M | 23.28M | 18.62M | 2.71M | 0.48M | 0.84M | 0.44M | 0.33M | -0.06M | -0.05M | -0.07M | -0.02M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.61M | 56.84M | 198.91M | -21.00M | -36.10M | -34.20M | -13.17M | 215.64M | -24.22M | -27.07M | 11.79M | -52.07M | -72.32M | 16.26M | -44.86M | -47.87M | -53.45M | -46.50M | -40.59M | -23.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.71M | 36.62M | 111.90M | -22.78M | -37.44M | -35.42M | -31.30M | -5.13M | -47.51M | -45.70M | 9.07M | -52.59M | -73.15M | 15.82M | -45.20M | -47.81M | -53.41M | -46.43M | -40.58M | -23.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.61M | 56.84M | 198.91M | -21.00M | -36.10M | -34.20M | -13.17M | 215.64M | -24.22M | -27.07M | 11.79M | -52.07M | -72.32M | 16.26M | -44.86M | -47.87M | -53.45M | -46.50M | -40.59M | -23.31M |