|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58M | 16.45M | 9.17M | 10.58M | 15.15M | 13.48M | 20.67M | 13.45M | -145.26M | 12.74M | 6.62M | -16.62M | -78.22M | -7.92M | 80.50M | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.35M | 0.42M | 0.47M | 0.47M | 0.49M | 0.47M | 0.51M | 0.45M | 0.54M | 0.62M | 0.49M | 0.49M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.80M | 0.62M | 1.70M | 1.08M | 0.87M | 5.27M | 2.19M | 1.88M | 2.31M | 0.62M | 1.61M | 1.14M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.57M | 0.63M | 0.53M | 0.19M | | | 0.39M | -0.08M | 4.77M | | | 0.82M | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.77M | 2.11M | 2.08M | 1.83M | 1.83M | 1.83M | 10.74M | 1.60M | 1.30M | 1.60M | 1.52M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.87M | -10.62M | -15.03M | -9.17M | -12.71M | -12.27M | -18.90M | -19.02M | -14.86M | -4.16M | -16.58M | -6.03M | -2.42M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 4.29M | 105.24M | 112.03M | 6.29M | 5.88M | 105.18M | 5.42M | 13.75M | 98.39M | 166.41M | 193.53M | -2.94M | 48.44M | 28.19M | 19.98M | 21.23M | 22.22M | 22.29M | 19.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.35M | 0.42M | 0.47M | 0.47M | 0.49M | 0.47M | 0.51M | 0.45M | 0.54M | 0.62M | 0.49M | 0.49M | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.50M | -3.27M | 6.15M | -16.23M | 5.35M | -0.20M | -0.39M | -1.64M | 5.74M | 0.72M | -2.25M | 1.49M | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.89M | -1.98M | -0.35M | -1.43M | -2.74M | 0.51M | -4.35M | -1.70M | 0.54M | 2.55M | -0.86M | 1.57M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | -1.00M | 2.12M | 1.26M | 4.98M | -5.02M | 6.77M | 1.94M | -3.58M | -5.96M | -1.33M | 0.41M | -0.55M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.81M | 6.03M | 17.80M | -4.69M | 1.90M | 1.36M | -2.28M | -2.58M | 0.31M | 3.25M | -2.20M | 0.99M | -3.25M | | | | | | | 0.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.24M | -0.02M | -0.17M | -0.05M | -0.09M | -0.00M | -0.02M | -0.00M | -0.01M | -0.16M | -0.02M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.50M | -0.73M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | 4.00M | | 1.17M | 7.85M | 0.39M | -3.50M | -8.52M | 3.50M | 8.49M | -0.16M | -0.02M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.80M | | | | -3.50M | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | 4.00M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 9.14M | 8.37M | 57.94M | 0.27M | 0.50M | 19.82M | 0.71M | 15.51M | | 7.58M | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.10M | 59.08M | 5.46M | 11.96M | 7.94M | 58.66M | -1.77M | -1.00M | 17.57M | -4.94M | 14.92M | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.13M | 0.02M | -0.03M | 0.01M | -0.10M | 0.01M | -0.02M | 0.01M | -0.01M | -0.03M | -0.01M | -0.02M | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.34M | 52.46M | -59.37M | 3.96M | 3.09M | 46.78M | -24.17M | -28.55M | 6.21M | -0.61M | -1.83M | -11.77M | 4.78M | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.84M | -10.38M | -15.01M | -9.01M | -12.66M | -12.18M | -18.89M | -19.00M | -14.86M | -4.14M | -16.42M | -6.01M | -2.42M | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.23M | 48.46M | -59.37M | 2.79M | -4.76M | 46.39M | -24.17M | -20.02M | 2.71M | -9.10M | -1.66M | -6.03M | -2.42M | | | | | | | |