|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.50M | -13.82M | -20.99M | -22.61M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.34M | 11.45M | 59.61M | 27.90M | 268.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.31M | 2.20M | 2.34M | 3.21M | 2.39M | 2.71M | 4.08M | 2.76M | 2.17M | 1.94M | 1.93M | 5.13M | 2.53M | 2.64M | 2.09M | 3.32M | 3.28M | 3.36M | 2.75M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.20M | 0.20M | | 0.27M | 0.44M | 0.44M | | 0.49M | 0.07M | 0.07M | | 0.13M | 0.14M | 0.14M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 10.38M | 10.40M | 0.04M | -0.51M | 11.94M | 12.35M | 0.69M | -0.10M | 12.19M | 13.15M | 0.09M | 7.13M | 1.41M | 1.52M | 3.56M | 0.61M | 1.40M | 1.41M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 17.40M | 15.50M | 6.81M | 19.40M | 5.00M | 15.80M | 1.60M | 16.50M | 5.30M | 5.30M | 10.60M | 2.50M | 2.50M | 12.00M | 2.65M | 3.50M | 3.20M | 3.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.95M | 55.22M | -10.30M | -19.09M | -25.64M | -12.91M | -13.30M | -21.91M | -4.07M | 5.93M | -1.36M | -6.24M | -5.01M | 0.30M | 21.68M | 14.50M | -0.89M | 30.54M | 24.03M | 21.98M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.01M | -0.08M | -0.12M | -0.03M | -0.08M | -0.01M | 0.18M | 0.07M | 0.05M | 0.10M | 0.26M | 0.20M | 0.16M | 0.07M | 0.28M | 0.19M | 0.25M | 0.47M | 0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.26M | 0.26M | 0.40M | 0.24M | 0.24M | 0.24M | 0.28M | 0.36M | 0.30M | 0.29M | 0.29M | 0.40M | 0.61M | 0.61M | 0.60M | 0.60M | 0.61M | 0.60M | 0.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.22M | -124.82M | -2.38M | 0.48M | -0.23M | 1.96M | -1.67M | 24.80M | -10.95M | -8.55M | 2.73M | 7.00M | -3.04M | 1.39M | 1.67M | 11.04M | -0.07M | -1.64M | 6.02M | 5.84M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | -0.11M | 0.17M | -0.45M | 0.11M | -0.59M | 0.88M | 1.98M | 1.95M | -0.31M | -0.28M | -2.53M | 2.31M | 2.19M | -3.34M | -1.93M | -1.41M | 8.37M | -0.19M | -1.13M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -3.42M | 1.37M | 0.70M | 0.85M | -2.44M | 0.59M | 4.79M | -1.21M | -1.05M | 2.76M | -0.86M | 2.13M | -3.15M | -2.31M | -0.48M | 0.61M | 3.34M | -3.44M | 3.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 1.17M | 1.70M | 0.11M | -4.06M | 5.94M | -0.24M | -3.46M | -3.21M | 4.38M | -1.95M | -1.44M | 0.10M | 0.43M | -1.28M | 2.21M | -4.12M | 1.87M | 2.17M | 1.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | -1.67M | 1.05M | -2.24M | -0.50M | -0.55M | -6.28M | 6.11M | -0.85M | -2.54M | -1.94M | 4.20M | 2.58M | -0.50M | 1.40M | -4.18M | 1.03M | -0.09M | -0.08M | 10.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.41M | 0.17M | -0.02M | 0.22M | -0.04M | 0.19M | 0.07M | | | | | | | | 0.03M | | | | -0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.35M | 0.13M | | 0.02M | 0.11M | | | | 0.07M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | 0.14M | 0.22M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 17.90M | 1.40M | 30.85M | 29.85M | 20.80M | 29.42M | 21.17M | 15.65M | 11.75M | 8.25M | 6.00M | 8.25M | 18.70M | 6.00M | 6.75M | 11.10M | 15.75M | 20.73M | 13.55M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | -49.66M | -44.40M | 6.49M | 22.63M | 21.09M | 10.46M | 18.60M | 0.78M | 2.97M | -1.17M | -6.87M | 0.31M | 10.93M | 3.80M | -10.91M | -10.55M | -23.28M | -33.17M | -25.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.32M | 0.27M | 1.08M | 0.94M | 0.60M | | | 0.00M | 0.55M | 0.01M | 0.49M | 0.09M | 0.25M | 0.16M | 1.47M | 0.48M | 0.42M | 4.27M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 59.22M | 0.27M | 1.08M | 8.80M | -5.66M | 5.51M | -2.10M | 19.12M | -0.37M | -0.87M | 0.49M | -2.51M | -0.75M | -9.84M | 1.47M | 0.48M | 0.42M | 4.27M | -4.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.33M | 64.78M | -54.42M | -11.51M | 5.79M | 2.52M | 2.67M | -5.41M | 15.83M | 8.53M | -3.40M | -12.63M | -7.21M | 10.48M | 15.64M | 5.05M | -10.96M | 7.68M | -4.87M | -7.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.03M | 54.81M | -10.47M | -19.07M | -25.86M | -12.88M | -13.49M | -21.98M | -4.07M | 5.93M | -1.36M | -6.24M | -5.01M | 0.30M | 21.68M | 14.48M | -0.89M | 30.54M | 24.03M | 21.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.33M | 64.78M | -54.42M | -11.51M | 5.79M | 2.52M | 2.67M | -5.41M | 15.83M | 8.53M | -3.40M | -12.63M | -7.21M | 10.48M | 15.64M | 5.05M | -10.96M | 7.68M | -4.87M | -7.95M |