|
Net Income (Quarter)
|
| -7.32M | -3.64M | -3.57M | -5.68M | -5.87M | -6.88M | -6.68M | -9.14M | -9.26M | -9.54M | 28.06M | -12.40M | -14.95M | -17.67M | -20.20M | -28.21M | -27.55M | -26.49M | 82.49M | -28.66M | -23.95M | -29.10M | -26.58M | -12.97M | -12.80M | -39.09M | -16.41M | -15.75M | -20.06M | -21.65M | -23.88M |
|
Share-based Compensation (Quarter)
|
| 0.41M | 0.34M | 0.39M | 0.61M | 1.65M | 1.40M | 1.20M | 1.25M | 1.82M | 1.69M | 3.48M | 3.06M | 3.60M | 3.69M | 4.03M | 4.82M | 4.42M | 4.42M | 5.79M | 3.69M | 3.48M | 3.48M | 3.39M | 2.69M | 2.65M | 2.68M | 2.67M | 2.22M | 2.83M | 2.08M | 2.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.07M | 0.01M | 0.04M | 0.08M | 0.13M | 0.04M | 0.12M | 0.17M | 0.27M | 0.07M | 0.31M | 0.37M | 0.90M | 0.07M | 0.43M | 0.51M | 0.84M | 0.03M | 0.28M | 0.34M | 0.60M | 0.02M | 0.14M | 0.20M | 0.28M |
|
Gains from Investment Securities (Quarter)
|
2.88M | | 0.17M | 0.23M | -0.01M | 0.03M | 0.06M | -2.02M | 0.02M | 1.06M | 0.62M | 0.10M | 0.06M | 2.78M | 0.42M | -0.06M | -0.04M | 0.22M | 5.44M | 0.02M | -0.14M | 0.02M | 7.31M | 0.28M | -0.20M | 0.27M | 0.27M | 0.09M | 0.57M | 0.57M | 0.30M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.57M | 0.04M | | | | | | | | |
|
Non-cash Items (Quarter)
|
5.86M | | | 24.72M | | 10.30M | 10.20M | 29.73M | 10.50M | 12.00M | 11.40M | 13.27M | 13.40M | 19.00M | 19.40M | 28.31M | 15.90M | 14.30M | 14.80M | 0.01M | 11.60M | 10.10M | 8.70M | 0.06M | 7.90M | 6.70M | 7.50M | 21.95M | 14.30M | 13.80M | 14.80M | 14.20M |
|
Cash from Operations (Quarter)
|
| | -0.43M | 3.20M | 0.07M | -10.90M | -9.64M | 2.40M | -8.64M | -15.35M | -16.12M | -2.53M | -11.74M | -25.93M | -17.88M | -15.27M | -11.36M | -27.35M | -14.77M | -16.76M | -15.74M | -10.41M | -16.68M | -13.42M | -20.41M | -10.74M | -6.20M | -7.80M | -17.96M | -12.94M | -21.80M | -22.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.24M | 0.05M | 0.02M | 0.08M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.70M | 0.90M | 1.02M | 1.05M | 1.10M | 1.20M | 1.37M | 1.40M | 1.40M | 1.50M | 1.50M | 1.50M | 1.40M | 1.50M | 1.59M | 1.80M | 1.80M | 1.90M | 2.92M | 2.78M | 2.80M | 2.80M | 2.91M | 2.84M | 2.80M | 2.80M | 2.54M | 2.60M | 2.50M | 2.48M | 2.46M |
|
Change in Receivables (Quarter)
|
| | -1.08M | 1.36M | -1.35M | 4.36M | -2.93M | -1.14M | 2.21M | -0.13M | 0.53M | 0.45M | 1.70M | 1.23M | 1.26M | 7.93M | -4.95M | -0.64M | 0.71M | 3.05M | 1.46M | -7.97M | 3.53M | 4.06M | -6.38M | 1.58M | 0.55M | -5.33M | 2.83M | -1.02M | 4.42M | 1.83M |
|
Change in Account Payables (Quarter)
|
| | 0.14M | 1.39M | -0.82M | 0.66M | 0.64M | 0.92M | 2.38M | -2.73M | -1.28M | 2.38M | -2.17M | 2.10M | -3.46M | 2.07M | 1.13M | -1.05M | -1.15M | 4.16M | -1.41M | 0.05M | 0.60M | 5.93M | -5.64M | 0.54M | 0.97M | -4.79M | 2.01M | 1.71M | -0.99M | 1.82M |
|
Change in Accured Expenses (Quarter)
|
| | 0.59M | 0.46M | 1.59M | -2.21M | 1.61M | 0.98M | 0.98M | -1.78M | 1.97M | 2.35M | 2.47M | -3.86M | 3.23M | 1.53M | 3.40M | -3.56M | -1.47M | 0.15M | 0.43M | -2.78M | 3.38M | -0.28M | -7.84M | 2.32M | 2.35M | 0.76M | -2.74M | 1.45M | 1.82M | 1.78M |
|
Other Working Capital Changes (Quarter)
|
| | -0.03M | 18.28M | 1.42M | -2.45M | 4.44M | -0.85M | -0.34M | -0.06M | 2.46M | -17.01M | -0.36M | -0.00M | 3.91M | -0.88M | -0.02M | -0.02M | -3.64M | 0.97M | 5.00M | 0.70M | -5.71M | 5.96M | 0.20M | -1.90M | 1.43M | -0.87M | -0.05M | 1.18M | -2.78M | 3.87M |
|
Capital Expenditures (Quarter)
|
| | 1.94M | 0.67M | 0.96M | 1.84M | 3.67M | 1.91M | 0.08M | 0.78M | 1.55M | 0.84M | 0.44M | 4.11M | 2.96M | 3.58M | 8.63M | 10.31M | 21.41M | 9.54M | 3.78M | 2.74M | 0.87M | 3.52M | 0.10M | 0.01M | 0.25M | 1.25M | 2.51M | 0.29M | 1.63M | 0.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 27.28M | 33.03M | 20.20M | 19.37M | 26.89M | -21.83M | | 208.02M | 65.17M | 58.23M | 58.82M | 41.70M | 39.10M | 24.66M | 40.20M | 24.00M | 35.50M | 21.50M | 11.00M | 20.00M | 44.25M | 39.94M | 68.50M | 39.42M |
|
Cash from Investing Activities (Quarter)
|
| | -1.94M | -0.67M | -0.96M | -1.84M | -43.93M | -34.85M | -0.04M | -7.62M | 5.65M | -63.14M | -82.54M | -47.10M | 29.67M | 39.91M | -3.16M | 23.02M | 10.83M | 21.85M | 13.79M | 19.55M | -8.61M | -11.64M | 6.30M | 12.99M | -28.18M | -26.18M | -22.54M | -4.37M | 18.72M | -14.38M |
|
Other financing activities (Quarter)
|
| | | | 0.49M | | | 3.71M | | | 0.10M | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | -0.23M | 0.04M | 14.39M | 142.78M | -22.69M | 0.47M | 0.32M | 1.32M | 118.68M | 0.94M | 162.85M | 6.01M | -0.51M | 1.35M | 0.52M | -0.42M | 0.76M | 0.51M | | | 0.29M | 9.82M | 1.13M | 1.52M | 62.43M | 49.60M | 20.09M | -0.33M | -0.32M | 110.89M |
|
Exchange Rate Effect (Quarter)
|
| | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.01M | 0.00M | -0.00M | -0.00M | 0.01M | 0.00M | 0.02M | -0.00M | 0.03M | 0.00M | -0.11M | -0.03M | 0.01M | -0.00M | -0.04M | -0.01M | 0.03M | -0.02M | | 0.01M | -0.01M | 0.00M | 0.01M | -0.00M | 0.00M |
|
Change in Cash (Quarter)
|
| | -2.60M | 2.57M | 13.49M | 130.03M | -76.26M | -31.97M | -8.35M | -21.65M | 108.20M | -64.72M | 68.56M | -67.01M | 11.28M | 26.01M | -14.00M | -4.86M | -3.21M | 5.61M | -1.96M | 10.02M | -25.00M | -15.21M | -13.00M | 3.77M | 28.05M | 15.62M | -20.41M | -17.63M | -3.40M | 74.27M |
|
Free Cash Flow (Quarter)
|
| | -2.38M | 2.53M | -0.89M | -12.74M | -13.31M | 0.49M | -8.72M | -16.13M | -17.68M | -3.37M | -12.18M | -30.04M | -20.84M | -18.85M | -19.99M | -37.66M | -36.18M | -26.30M | -19.52M | -13.15M | -17.55M | -16.94M | -20.52M | -10.75M | -6.45M | -9.04M | -20.47M | -13.22M | -23.43M | -22.32M |
|
Net Cash Flow (Quarter)
|
| | -2.60M | 2.57M | 13.49M | 130.03M | -76.25M | -31.97M | -8.36M | -21.65M | 108.21M | -64.73M | 68.56M | -67.03M | 11.28M | 25.98M | -14.00M | -4.75M | -3.18M | 5.60M | -1.95M | 9.13M | -25.00M | -15.24M | -12.98M | 3.77M | 28.05M | 15.62M | -20.42M | -17.63M | -3.40M | 74.27M |