|
Net Income (Quarter)
|
-33.85M | -18.79M | -10.72M | 12.60M | -56.37M | -414.90M | 964.01M | 23.02M | 23.69M | 33.45M | -27.26M | 28.62M | 26.21M | -133.81M | -35.23M | -25.18M | 61.15M | 38.49M | 37.30M | |
|
Share-based Compensation (Quarter)
|
| 14.39M | 4.72M | 4.11M | 20.03M | 409.83M | 14.12M | 8.47M | 6.33M | 6.36M | 5.72M | 4.66M | 4.21M | 4.02M | 3.39M | 2.82M | 2.81M | 1.78M | 2.16M | |
|
Deferred Taxes (Quarter)
|
| | | | | 0.01M | 1.22M | | | | | | | | | 0.72M | -0.29M | -0.17M | 1.52M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | -17.26M | -4.79M | -15.33M | -2.42M | -0.18M | | | | | | 0.44M | -1.89M | 5.48M | 5.11M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 0.25M | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | -0.37M | | | | | | | -2.79M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | -5.95M | | | 19.43M | 24.93M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -3.52M | -5.52M | -6.22M | -11.18M | -23.27M | -18.47M | -37.14M | -31.59M | -16.08M | -27.77M | -26.43M | -20.02M | -19.73M | -23.08M | -21.23M | -16.81M | -16.48M | -14.48M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.14M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | -0.83M | 2.10M | -9.21M | 11.16M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.05M | 0.05M | 0.07M | 0.10M | 0.12M | 0.19M | 0.77M | -0.18M | 2.24M | -1.14M | 0.48M | 0.60M | 0.48M | 0.69M | 0.81M | 0.80M | 0.79M | 0.79M | |
|
Change in Receivables (Quarter)
|
| -0.01M | 0.08M | 0.03M | 0.02M | 0.01M | -0.11M | | | | | | | | | 0.41M | 0.04M | -0.01M | | |
|
Change in Inventory (Quarter)
|
| 0.12M | -0.16M | 0.00M | | 0.01M | -0.29M | | | | | | | -0.42M | 0.89M | -1.04M | -0.55M | 0.30M | -2.12M | |
|
Change in Account Payables (Quarter)
|
| 0.72M | -0.50M | 1.50M | -0.31M | 1.44M | 1.15M | 0.63M | -4.23M | 2.82M | -0.32M | -0.94M | 0.75M | 2.38M | -3.09M | -0.23M | 0.74M | -0.90M | 2.30M | |
|
Change in Accured Expenses (Quarter)
|
| 0.30M | 0.63M | 0.97M | 0.46M | 3.44M | 8.57M | -2.52M | -2.18M | 5.04M | -5.25M | -0.78M | 0.78M | 0.28M | 2.65M | -0.91M | -1.33M | -1.67M | -1.05M | |
|
Other Working Capital Changes (Quarter)
|
| | 0.48M | | | | 12.28M | | | | | | | | -4.46M | | | | | |
|
Capital Expenditures (Quarter)
|
| -0.20M | 1.10M | -0.33M | -0.57M | -0.53M | 3.84M | -1.29M | 1.29M | -9.02M | 20.08M | -1.27M | -1.47M | -0.61M | 7.10M | -0.86M | -1.05M | -0.91M | -4.71M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | -0.14M | | | | 0.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 1.67M | | | | | | 11.25M | 32.86M | 55.10M | 41.42M | 17.00M | 34.21M | 20.00M | | 23.50M | | |
|
Cash from Investing Activities (Quarter)
|
| -0.20M | -1.75M | 1.34M | -0.57M | -0.53M | -0.99M | -1.29M | -110.84M | -13.66M | 18.96M | 31.47M | -4.56M | 16.39M | 6.32M | 19.14M | -1.05M | 22.59M | -4.71M | |
|
Other financing activities (Quarter)
|
| | 6.88M | 2.35M | 0.31M | 0.25M | -2.91M | 1.63M | 0.47M | 0.28M | -2.39M | 0.07M | 0.05M | 0.00M | 4.06M | | | 0.01M | 14.99M | |
|
Cash from Financing Activities (Quarter)
|
| 0.21M | 7.08M | 1.98M | 0.08M | 288.43M | 0.81M | 1.63M | 0.47M | 0.24M | 0.09M | 0.07M | 0.05M | 0.61M | 23.24M | 14.47M | -0.01M | 46.42M | 2.66M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | 0.61M | -0.14M | 14.47M | -0.01M | 31.41M | -0.34M | -2.17M |
|
Change in Cash (Quarter)
|
| -3.51M | -0.18M | -2.90M | -11.68M | 264.63M | -18.65M | -36.80M | -141.96M | -29.51M | -8.72M | 5.11M | -24.53M | -2.73M | 6.47M | 12.38M | -17.87M | 52.54M | -16.52M | |
|
Free Cash Flow (Quarter)
|
| -3.32M | -6.62M | -5.89M | -10.61M | -22.74M | -22.31M | -35.85M | -32.88M | -7.06M | -47.85M | -25.16M | -18.55M | -19.12M | -30.18M | -20.36M | -15.76M | -15.57M | -9.77M | |
|
Net Cash Flow (Quarter)
|
| -3.51M | -0.18M | -2.90M | -11.68M | 264.63M | -18.65M | -36.80M | -141.96M | -29.51M | -8.72M | 5.11M | -24.53M | -2.73M | 6.47M | 12.38M | -17.87M | 52.54M | -16.52M | |