|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.94M | -47.17M | -47.70M | -37.50M | -44.02M | -43.17M | -53.16M | -51.97M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M | -37.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.52M | 9.48M | 7.87M | 8.08M | 7.69M | 7.92M | 7.79M | 8.25M | 8.28M | 6.79M | 6.19M | 6.11M | 2.72M | 3.06M | 3.31M | 3.28M | 2.60M | 2.23M | 2.13M | 2.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.14M | | | 0.02M | -0.02M | 0.01M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.01M | 1.62M | 7.43M | 1.64M | 0.19M | -1.83M | | 1.11M | -1.11M | 1.40M | 0.05M | 0.40M | 0.08M | 0.20M | 0.34M | 0.01M | -0.04M | 2.95M | -2.91M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | | | 0.20M | 4.35M | 1.17M | | | | | | 13.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.55M | -52.57M | -59.42M | -52.71M | -58.98M | -53.98M | -53.62M | -57.05M | -66.30M | -60.71M | -47.29M | -50.54M | -48.66M | -26.88M | 11.76M | -3.35M | -26.15M | -18.16M | -28.50M | -24.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.14M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | -0.91M | -0.66M | -0.45M | -0.16M | -0.04M | 6.56M | -5.12M | 2.09M | -0.23M | 0.17M | 5.10M | 0.27M | 2.18M | -2.18M | 3.98M | 0.90M | -0.90M | | 3.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.25M | 2.56M | 2.73M | 2.83M | 2.88M | 3.05M | 3.34M | 3.49M | 4.26M | 5.49M | 1.86M | 1.41M | 1.24M | 1.22M | 1.23M | 1.02M | 0.99M | 0.99M | 0.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 0.14M | 1.08M | -1.95M | 0.93M | -0.94M | -1.48M | -0.84M | 3.35M | -4.31M | -1.57M | -0.23M | -0.23M | -0.11M | 9.91M | -9.97M | -0.16M | 0.01M | 0.15M | -0.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.56M | 4.31M | -1.45M | 5.07M | 3.61M | 2.19M | -7.02M | 14.57M | -1.91M | -1.20M | -2.12M | 10.81M | -2.56M | -0.64M | 5.25M | 3.68M | -0.59M | 1.35M | 1.72M | 0.57M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -2.52M | 0.54M | 0.04M | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.05M | -21.43M | 38.25M | 10.40M | 0.24M | -44.01M | 40.47M | -88.03M | -1.21M | -1.24M | -157.22M | 149.41M | -1.22M | -1.22M | 2.47M | -4.42M | 2.63M | -4.89M | -1.34M | 3.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | -0.69M | 18.15M | -18.89M | 2.26M | 6.03M | 4.41M | -6.16M | 5.18M | 10.56M | 2.74M | -18.04M | 0.46M | -0.46M | 0.39M | -0.12M | 0.23M | -0.13M | -0.01M | -0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 1.48M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.37M | 178.73M | 186.52M | -502.75M | 70.30M | 98.05M | 86.64M | 99.60M | | 146.05M | -146.05M | 19.74M | 1.11M | 33.62M | -33.62M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.29M | 89.30M | 60.98M | 52.63M | 1.71M | 28.43M | -13.46M | 42.61M | 35.73M | 42.47M | 37.63M | 37.71M | 35.84M | 0.13M | 0.23M | 1.32M | | -0.02M | -0.06M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.23M | 10.02M | 5.49M | 2.11M | -1.57M | 22.87M | 43.82M | 19.54M | 8.00M | 6.52M | -0.10M | 0.17M | 22.12M | -0.53M | -0.20M | 6.99M | 8.13M | 28.61M | 19.20M | 14.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.15M | 0.03M | -0.12M | 0.22M | 0.13M | 0.13M | 0.78M | 0.37M | 0.31M | -0.55M | 1.35M | -0.67M | -0.26M | 1.13M | -2.25M | 1.28M | 2.73M | 0.04M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.35M | 46.90M | 7.08M | 1.92M | -58.62M | -2.55M | -23.14M | 5.87M | -22.20M | -11.41M | -10.32M | -11.31M | 8.63M | -27.55M | 12.91M | 2.72M | -16.74M | 13.16M | -9.32M | -9.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.50M | -51.88M | -77.57M | -33.83M | -61.23M | -60.01M | -58.03M | -50.89M | -71.48M | -71.27M | -50.04M | -32.50M | -49.12M | -26.42M | 11.37M | -3.23M | -26.38M | -18.02M | -28.48M | -24.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.03M | 46.75M | 7.05M | 2.03M | -58.84M | -2.68M | -23.26M | 5.10M | -22.57M | -11.72M | -9.77M | -12.66M | 9.30M | -27.29M | 11.79M | 4.96M | -18.02M | 10.43M | -9.36M | -9.62M |