|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.09M | -8.29M | -3.00M | -5.77M | -6.78M | -6.24M | -5.61M | -8.36M | -8.48M | -10.21M | -11.77M | -21.40M | -21.85M | -76.62M | -55.75M | -43.77M | -4.71M | 26.01M | 43.36M | 31.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.91M | 0.44M | 0.64M | 0.57M | 0.68M | 0.63M | 0.63M | 1.20M | 2.20M | 1.91M | 6.45M | 7.16M | 56.60M | 29.75M | 14.68M | 9.70M | 10.00M | 11.47M | 16.06M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.26M | 0.02M | 0.28M | 0.28M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.42M | 0.09M | 0.07M | 0.95M | 1.09M | 0.80M | 0.82M | 0.83M | 0.89M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.23M | 0.46M | 0.02M | 0.22M | | 0.00M | | 1.35M | 0.65M | -0.06M | 0.36M | 1.08M | 1.37M | 2.83M | 0.00M | 0.30M | 0.19M | -0.72M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.30M | 1.20M | 4.40M | 4.00M | 3.80M | 3.20M | 3.20M | 7.90M | 47.96M | 70.83M | 78.66M | 70.13M | 97.14M | 79.58M | 129.98M | 77.20M | 113.56M | 47.41M | 103.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.01M | -5.41M | -6.86M | -6.36M | -4.62M | -4.66M | -5.14M | -6.73M | -5.57M | -6.33M | -6.31M | -12.53M | -17.65M | -14.93M | -23.99M | -32.75M | -12.65M | 43.49M | 48.70M | 25.98M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.11M | 1.91M | 1.40M | 0.98M | 0.97M | 0.37M | 1.19M | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.51M | 0.51M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.62M | 0.88M | 2.70M | 18.93M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 3.92M | 8.02M | 1.83M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | -0.22M | 0.13M | -1.05M | 0.20M | -0.08M | -0.55M | 1.00M | 0.68M | -0.34M | 0.03M | 4.87M | -4.30M | 2.53M | 2.58M | -3.34M | 0.73M | 1.93M | 4.29M | -2.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 0.16M | -0.17M | 0.10M | 0.10M | 0.14M | 0.60M | -0.95M | 0.98M | 0.24M | 1.19M | -0.04M | -1.49M | 1.45M | -0.28M | 0.94M | 2.50M | -0.96M | 2.43M | -3.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.20M | -0.11M | -0.11M | -0.01M | -0.22M | 0.04M | 0.33M | -0.33M | -0.24M | -0.07M | -0.00M | -0.38M | 0.10M | 1.03M | 3.42M | -3.08M | 0.95M | 3.45M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | 0.01M | | | | | 0.01M | 0.01M | 0.19M | 0.01M | | 0.01M | 0.00M | 0.06M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 52.00M | 54.00M | 68.30M | 51.50M | 71.73M | 62.54M | 139.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | | | | -0.01M | | | | | -115.24M | -120.92M | 4.04M | 6.44M | 22.94M | -7.92M | -91.44M | -125.36M | 37.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | 0.06M | 0.03M | | 0.68M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | -0.01M | 14.03M | -0.28M | 0.34M | | | 17.06M | 39.40M | 123.56M | 0.94M | 152.75M | 2.27M | 57.06M | 3.22M | 15.69M | 218.15M | -99.90M | -1.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.01M | -5.41M | -6.88M | 7.67M | -4.91M | -1.21M | -8.26M | -6.73M | 11.49M | 33.07M | 117.24M | -126.83M | 14.18M | -8.61M | 39.52M | -6.60M | -4.83M | 170.16M | -176.56M | 62.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.01M | -5.41M | -6.88M | -6.36M | -4.62M | -4.66M | -5.15M | -6.73M | -5.57M | -6.33M | -6.31M | -12.54M | -17.66M | -15.12M | -24.00M | -32.75M | -12.66M | 43.49M | 48.65M | 25.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.01M | -5.41M | -6.88M | 7.67M | -4.90M | -4.31M | -5.15M | -6.73M | 11.49M | 33.07M | 117.24M | -126.83M | 14.18M | -8.61M | 39.52M | -6.60M | -4.87M | 170.21M | -176.56M | 62.92M |