|
Net Income (Quarter)
|
27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | -25.57M | -22.77M | -23.82M | -16.88M | -22.30M | -25.39M | -20.99M | -22.32M | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | -24.39M | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.50M | -13.79M | -20.99M | -22.64M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.34M | 11.41M | 59.61M | 27.90M | 268.06M |
|
Share-based Compensation (Quarter)
|
| 3.77M | 3.80M | 3.84M | 3.20M | 3.09M | 3.04M | 3.10M | 3.01M | 3.25M | 3.26M | 1.79M | 1.75M | 0.24M | 1.56M | 2.36M | 2.13M | 2.08M | 1.50M | 2.05M | 1.91M | 1.81M | 1.62M | 1.44M | 2.01M | 1.71M | 1.10M | 0.95M | 1.10M | 0.87M | 3.06M | 1.54M | 1.11M | 3.00M | 2.06M | 2.95M | 2.65M | 2.10M | 1.41M | 2.02M | 1.76M | 1.88M | 1.63M | 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)
|
| -0.08M | -0.06M | 0.06M | 2.22M | 2.23M | -0.06M | -0.06M | 2.13M | 2.14M | -0.07M | -0.06M | 2.11M | 3.03M | -0.06M | -0.04M | 0.95M | 0.95M | -0.33M | -0.03M | 1.18M | 1.18M | -0.11M | 0.70M | 0.70M | | -0.04M | 5.15M | 10.24M | 11.45M | -0.03M | 10.54M | 14.60M | 2.59M | 0.08M | 10.64M | 10.56M | 16.83M | 0.00M | 11.29M | 11.01M | 13.99M | 0.00M | 9.70M | 10.38M | 10.40M | 0.04M | 7.13M | 11.94M | 12.35M | 0.69M | 7.65M | 12.19M | 13.15M | 0.09M | 7.13M | 1.41M | 1.52M | 0.30M | 0.61M | 1.40M | 1.41M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 8.10M | 5.30M | 12.84M | 9.10M | 8.10M | 8.30M | 13.25M | 12.00M | 10.50M | 8.70M | 14.24M | 8.30M | 7.30M | 5.70M | 3.05M | 2.50M | 7.00M | 1.60M | 16.59M | 7.80M | 7.50M | 7.40M | 6.20M | 14.20M | 4.30M | 12.90M | 14.75M | 14.20M | 1.40M | 10.70M | 8.90M | 14.80M | 1.20M | 1.70M | 1.70M | 4.20M | 17.40M | 4.20M | 6.81M | 4.70M | 5.00M | 5.00M | 1.60M | 16.50M | 14.60M | 12.60M | 24.38M | 16.20M | 2.50M | 2.50M | 10.60M | 3.50M | 3.20M | 3.20M | |
|
Cash from Operations (Quarter)
|
| -19.01M | 10.27M | -20.76M | -17.16M | -12.79M | -18.65M | -23.27M | -20.74M | -19.62M | -21.57M | -25.11M | -21.32M | -20.74M | -18.90M | -16.43M | -19.94M | -18.38M | -15.00M | 17.99M | -18.15M | -9.46M | -13.80M | -22.42M | -18.43M | -22.57M | -12.46M | -20.76M | -19.47M | -17.61M | -19.71M | -23.39M | -26.99M | -20.08M | 11.64M | -0.57M | -16.65M | -14.64M | -9.65M | -3.09M | -14.04M | -19.48M | -15.57M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | 0.09M | 0.15M | 0.13M | 0.18M | 0.22M | 0.23M | 0.28M | 0.33M | 0.30M | 0.16M | 0.14M | 0.07M | -0.04M | -0.05M | -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)
|
| 0.33M | 0.39M | 0.45M | 0.48M | 0.51M | 0.53M | 0.55M | 0.61M | 0.64M | 0.64M | 0.67M | 0.63M | 0.64M | 0.65M | 0.66M | 0.62M | 0.57M | 0.51M | 0.43M | 0.38M | 0.29M | 0.34M | 0.32M | 0.26M | 0.21M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.18M | 0.17M | 0.16M | 0.17M | 0.21M | 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)
|
| | | | | | | | | | | | | | | -5.75M | | | | -5.64M | 0.24M | -0.19M | 0.04M | -0.01M | -0.10M | -0.10M | | | | | | | | 1.65M | 0.80M | 1.54M | 1.32M | 4.62M | -1.44M | -0.45M | 2.07M | 2.90M | 1.34M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.34M | 0.20M | 0.04M | -0.05M | 0.17M | 0.24M | 0.04M | -0.04M | -0.11M | 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)
|
| -0.06M | -1.59M | -0.13M | 0.19M | -0.19M | 0.28M | 0.37M | -0.01M | -0.52M | 0.31M | 0.44M | -0.02M | -1.10M | 2.88M | -2.75M | 0.74M | -0.88M | 0.59M | -0.48M | -0.04M | -0.41M | 2.07M | -0.34M | -0.92M | 0.02M | 4.04M | -4.38M | 0.88M | 0.12M | 0.44M | -0.49M | 1.20M | -0.70M | 3.75M | -5.21M | 2.60M | -1.12M | 1.49M | -1.95M | 1.21M | -1.13M | 1.54M | 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)
|
| 1.98M | 1.83M | -1.67M | 0.21M | -0.40M | 1.46M | 1.06M | -0.99M | -1.94M | 2.31M | -0.07M | -0.18M | -0.04M | 0.09M | -0.37M | 0.70M | 0.46M | -0.80M | 0.46M | 0.71M | -0.60M | 2.85M | -3.10M | -0.03M | 3.04M | -2.07M | 0.44M | -0.48M | 0.69M | 1.58M | 2.18M | -2.42M | 0.67M | -0.16M | 1.64M | -5.73M | 1.20M | 6.01M | 0.21M | 0.61M | 0.91M | -0.41M | 57.90M | -56.46M | 1.13M | -1.47M | -4.06M | 5.94M | -3.79M | 0.09M | 1.25M | -2.72M | 0.70M | -1.44M | -3.43M | 3.96M | 4.03M | 0.43M | -4.12M | 1.87M | 0.79M | 1.17M |
|
Other Working Capital Changes (Quarter)
|
| -0.47M | 0.45M | 0.26M | 0.59M | -0.56M | -0.32M | 0.18M | 0.96M | -1.00M | 1.48M | -1.26M | -0.02M | -0.80M | 0.22M | 0.09M | -0.93M | -0.24M | 0.36M | -0.37M | 23.46M | -23.06M | 0.88M | -4.83M | 4.15M | -0.57M | -12.17M | -0.07M | 0.11M | -0.06M | 0.21M | 0.64M | -0.77M | 0.01M | 2.56M | 0.86M | -0.68M | 24.14M | -31.05M | -0.34M | -1.94M | 3.17M | -8.12M | 6.48M | -3.69M | -10.91M | 7.69M | -2.35M | 2.88M | -1.78M | -7.29M | -0.85M | -2.54M | 3.38M | -1.11M | 2.58M | -0.50M | 1.40M | -0.04M | 1.03M | 5.55M | 1.87M | 3.39M |
|
Capital Expenditures (Quarter)
|
| 0.90M | 0.93M | 0.86M | 0.70M | 0.56M | 0.18M | 1.57M | 0.82M | 0.38M | 0.60M | 0.68M | 0.25M | 0.13M | 0.17M | 0.18M | 0.07M | -0.04M | 0.20M | 0.03M | 0.07M | 0.31M | 0.13M | 0.32M | 0.23M | 0.25M | 0.01M | 0.04M | 0.01M | 0.06M | 0.05M | 0.20M | 0.68M | 0.16M | 0.07M | 0.38M | 0.12M | 0.35M | 0.61M | 0.61M | -0.04M | 0.20M | 0.50M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | | | | | | | | | | | | | | | | | | | | 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)
|
| 69.92M | 68.06M | 77.57M | 69.73M | 86.76M | 181.44M | 133.69M | 143.41M | 77.73M | 84.90M | 127.40M | 16.50M | 165.91M | -293.32M | 90.28M | 73.75M | 53.87M | 63.81M | 59.52M | 24.60M | 57.98M | 54.77M | 41.00M | 39.82M | 25.27M | 22.56M | 32.54M | 19.91M | 26.93M | 17.44M | 28.65M | 20.87M | 24.45M | 30.10M | 19.18M | 25.45M | 40.68M | 37.82M | 38.42M | 24.35M | 40.41M | 27.25M | 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)
|
| 8.87M | -23.95M | 37.79M | -106.98M | -11.50M | 17.84M | 26.18M | 23.97M | 19.08M | -108.27M | 25.79M | 8.21M | 14.91M | 23.50M | 10.46M | 28.25M | 7.30M | 16.91M | 9.51M | -8.29M | 30.65M | 12.75M | -6.77M | 19.15M | 10.39M | 2.11M | -0.15M | 8.36M | 7.56M | -35.24M | 23.22M | -16.20M | 15.86M | 2.09M | -1.07M | -14.67M | -0.29M | -7.62M | 24.46M | -5.23M | 19.53M | 8.71M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 68.15M | 0.64M | -66.06M | 0.02M | 0.86M | 0.01M | 0.69M | 1.34M | 0.54M | 0.05M | 0.67M | 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)
|
| -0.03M | 0.51M | -0.20M | 141.39M | 0.02M | 0.77M | 0.49M | 0.89M | 1.20M | 136.53M | | | | 0.23M | 0.02M | 0.66M | 0.01M | 0.48M | 0.02M | 1.01M | 0.10M | 5.93M | 0.00M | 9.96M | 13.18M | 2.04M | 43.42M | 3.56M | 3.34M | 67.37M | 2.01M | 68.15M | 0.64M | 1.10M | 0.02M | 0.86M | 9.80M | 0.69M | 1.34M | 10.52M | 0.05M | 0.67M | 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)
|
| -10.17M | -13.18M | 16.83M | 17.25M | -24.27M | -0.05M | 3.40M | 4.12M | 0.65M | 6.68M | 0.68M | -12.29M | -5.84M | 4.82M | -5.94M | 8.97M | -11.07M | 2.39M | 27.52M | -25.43M | 21.29M | 4.88M | -29.19M | 10.68M | 1.00M | -8.32M | 22.51M | -7.55M | -6.71M | 12.41M | 1.83M | 24.95M | -3.59M | 14.84M | -1.63M | -30.47M | -5.14M | -16.57M | 22.70M | -8.76M | 0.10M | -6.19M | -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)
|
| -19.91M | 9.34M | -21.62M | -17.86M | -13.35M | -18.84M | -24.85M | -21.56M | -20.01M | -22.17M | -25.79M | -21.57M | -20.87M | -19.07M | -16.61M | -20.02M | -18.34M | -15.20M | 17.95M | -18.22M | -9.76M | -13.93M | -22.74M | -18.66M | -22.82M | -12.47M | -20.80M | -19.48M | -17.67M | -19.77M | -23.59M | -27.68M | -20.24M | 11.57M | -0.95M | -16.77M | -14.99M | -10.26M | -3.70M | -13.99M | -19.68M | -16.08M | -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)
|
| -10.17M | -13.18M | 16.83M | 17.25M | -24.27M | -0.05M | 3.40M | 4.12M | 0.65M | 6.68M | 0.68M | -13.11M | -5.84M | 4.82M | -5.94M | 8.97M | -11.07M | 2.39M | 27.52M | -25.43M | 21.29M | 4.88M | -29.19M | 10.68M | 1.00M | -8.32M | 22.51M | -7.55M | -6.71M | 12.41M | 1.83M | 24.95M | -3.59M | 14.84M | -1.63M | -30.47M | -5.14M | -16.57M | 22.70M | -8.76M | 0.10M | -6.19M | -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 |