|
Net Income (Quarter)
|
-4.77M | -5.86M | -6.09M | -5.20M | -8.61M | -8.36M | -14.97M | -10.87M | -12.92M | -13.55M | -15.04M | -19.03M | -19.75M | -18.95M | -17.84M | -19.33M | -14.81M | -15.37M | -13.15M | -14.21M | -15.10M | -16.61M | -19.85M | -19.86M | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.32M | 1.10M | 1.29M | 1.17M | 2.19M | 0.78M | 0.79M | 0.95M | 1.38M | 1.45M | 1.35M | 1.28M | 1.42M | 1.57M | 1.74M | 1.47M | 1.59M | 1.34M | 1.55M | 1.52M | 1.83M | 2.13M | 3.06M | 2.04M | 2.77M | 3.24M | 3.38M | 3.93M | 3.48M | 3.94M | 4.36M | 4.24M | 6.24M | 8.06M | 8.32M | 8.33M | 8.90M | 9.90M | 11.93M | 12.30M | 10.38M | 13.79M | 12.08M | 11.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.09M | | | | 0.41M |
|
Gains from Investment Securities (Quarter)
|
| 0.35M | | 2.61M | 1.75M | 1.75M | 1.75M | 2.56M | 0.43M | 0.43M | 0.43M | | 0.67M | 0.67M | 0.65M | 0.01M | 0.88M | 0.88M | 0.86M | 0.01M | 1.12M | 0.14M | 0.19M | 0.00M | 2.30M | 2.30M | 2.50M | 10.10M | | 0.01M | 0.01M | 17.00M | | 0.31M | | 1.10M | | | | 11.69M | | | | 3.98M |
|
Non-cash Items (Quarter)
|
| | | 9.46M | 7.90M | 7.20M | 8.20M | 0.50M | 10.70M | 10.60M | 9.30M | 2.69M | 12.50M | 11.90M | 10.30M | 0.07M | 10.70M | 11.20M | 11.50M | 6.31M | 15.60M | | | 81.94M | 31.70M | | | 68.61M | 0.08M | 0.21M | 0.35M | 88.02M | 0.08M | 0.21M | 0.35M | 55.09M | | | | 9.75M | | | | 7.53M |
|
Cash from Operations (Quarter)
|
11.04M | -4.00M | -5.18M | -4.29M | -6.40M | -6.89M | -11.45M | -10.42M | -12.67M | -11.80M | -10.18M | -12.72M | -19.87M | -15.15M | -18.47M | -15.04M | -16.83M | -12.53M | -8.53M | -12.73M | -15.93M | -21.41M | -18.30M | -15.63M | -22.59M | -24.05M | -24.94M | 100.71M | -41.93M | -40.31M | -28.54M | -22.89M | -39.23M | -35.37M | -44.65M | -41.35M | -83.55M | -71.64M | -62.32M | -57.39M | -95.16M | -87.80M | -70.53M | -69.49M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.55M | 0.11M | 0.08M | 0.00M | -0.07M | -0.11M | -0.19M | -0.17M | -0.17M | 0.05M | 0.27M | 1.04M | 2.02M | 3.97M | 3.72M | 3.66M | 3.46M | 3.82M | 3.65M | 3.06M | 2.94M | 3.60M | 3.21M | 2.41M | 1.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | | 0.15M | 0.16M | 0.79M | -1.10M | | | | | | | | 0.03M | 0.11M | 0.06M | 0.06M | -0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10M | 0.17M | 0.19M | | 0.05M | 0.00M | -0.07M | | 0.01M | 0.07M | 0.15M | | -0.06M | -0.07M | -0.14M | | -0.18M | -0.22M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 8.12M | 3.73M | -11.82M | 30.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 4.19M | 12.92M | 7.18M | 7.80M |
|
Change in Account Payables (Quarter)
|
0.58M | -0.23M | 0.08M | 0.61M | -0.40M | 0.35M | 0.61M | 0.36M | 0.37M | 0.43M | -1.01M | 0.01M | 0.36M | 2.71M | -2.12M | -1.74M | 2.91M | -2.07M | 4.36M | -0.45M | 2.82M | -7.17M | 2.00M | -0.33M | 3.02M | -2.90M | 1.50M | 0.55M | 2.56M | -1.79M | 0.68M | -2.76M | 3.71M | 2.92M | -4.93M | 3.91M | -1.15M | 2.76M | -6.67M | 6.73M | -1.58M | 7.31M | -3.53M | 2.75M |
|
Change in Accured Expenses (Quarter)
|
-2.12M | 0.95M | -0.05M | -0.72M | 1.28M | 0.42M | 2.18M | 0.96M | -0.01M | 0.13M | 3.89M | 1.30M | 0.81M | -0.36M | -0.29M | 0.81M | -4.02M | 3.94M | -3.88M | 0.55M | -2.51M | 0.78M | 0.62M | 1.69M | 0.04M | 0.19M | 1.90M | 0.64M | 3.86M | -1.54M | -3.86M | 10.97M | -9.17M | 2.38M | 14.16M | 7.50M | -6.71M | -6.84M | 21.04M | 11.65M | -2.53M | 17.90M | 1.10M | 25.70M |
|
Other Working Capital Changes (Quarter)
|
0.34M | 16.93M | -16.55M | 0.49M | 0.61M | -1.22M | 0.69M | -1.30M | 1.14M | -0.06M | -2.00M | 3.81M | -0.38M | 3.23M | -3.98M | 0.10M | 2.45M | -3.21M | 0.82M | -0.01M | -0.38M | -0.38M | -0.38M | -0.38M | -0.38M | -0.38M | 2.23M | -0.08M | 8.43M | -3.50M | 2.74M | -7.67M | -2.90M | 2.44M | 3.74M | -3.96M | 2.85M | -1.96M | 10.68M | -3.17M | -5.99M | 10.77M | 4.36M | -9.14M |
|
Capital Expenditures (Quarter)
|
| | 0.01M | 0.03M | 0.13M | 0.07M | 0.06M | | | | 0.00M | 0.04M | 0.17M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
2.08M | 3.27M | 19.28M | 15.88M | 31.86M | 30.52M | 30.02M | 47.90M | 25.09M | 37.35M | 31.98M | 40.84M | 24.50M | 41.75M | 29.50M | 34.68M | 33.38M | 20.34M | 21.36M | 41.72M | 15.88M | 17.57M | 38.50M | 64.45M | 37.50M | 81.50M | 89.58M | 45.40M | 50.45M | 72.42M | 72.82M | 113.25M | 81.50M | 154.91M | 122.80M | 113.00M | 67.99M | 61.75M | 100.20M | 107.34M | 104.68M | 133.60M | 103.00M | 144.75M |
|
Cash from Investing Activities (Quarter)
|
-19.48M | -17.21M | -7.41M | -17.56M | -47.14M | -0.62M | 8.05M | 21.43M | 11.01M | -36.56M | 6.92M | 1.55M | 12.64M | 19.28M | 3.51M | 15.96M | 12.75M | -18.93M | 12.36M | 6.60M | -19.05M | -78.61M | 19.27M | -64.14M | -29.23M | 21.68M | 26.63M | -59.96M | 8.18M | -49.95M | -6.79M | -137.63M | 19.91M | 73.91M | 40.08M | -16.29M | -99.40M | 61.75M | 86.85M | -268.97M | 94.14M | 41.89M | 72.43M | 81.58M |
|
Other financing activities (Quarter)
|
| | -0.00M | 1.25M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | 0.10M | 0.03M | 0.06M | 0.03M | 0.02M | 0.03M | 0.05M | 0.05M | 0.06M | 0.06M | 0.09M | 0.09M | -0.24M | 0.08M | 0.06M | 0.10M | -0.24M | 0.09M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
7.71M | 18.68M | 60.06M | -9.18M | 53.55M | -1.23M | 1.71M | 0.18M | 0.12M | 48.99M | 1.00M | 25.61M | 0.03M | 0.09M | 9.46M | 6.14M | 28.43M | 0.01M | 0.08M | 0.06M | 55.00M | 109.00M | 1.77M | 138.66M | 0.96M | 6.02M | 1.71M | 109.78M | 0.56M | 21.72M | -13.53M | 163.50M | 2.47M | 1.32M | 1.85M | 258.48M | 2.17M | 0.68M | 3.10M | 347.43M | 0.93M | 0.55M | 6.28M | 5.92M |
|
Change in Cash (Quarter)
|
-0.73M | -2.53M | 47.47M | -31.04M | 0.01M | -8.75M | -1.69M | 11.19M | -1.54M | 0.63M | -2.26M | 14.44M | -7.19M | 4.22M | -5.50M | 7.06M | 24.35M | -31.45M | 3.92M | -6.07M | 20.02M | 8.98M | 2.75M | 58.89M | -50.86M | 3.65M | 3.39M | 150.53M | -33.19M | -68.53M | -48.86M | 2.98M | -16.84M | 39.86M | -2.73M | 200.84M | -180.78M | -9.22M | 27.62M | 21.06M | -0.09M | -45.36M | 8.17M | 18.01M |
|
Free Cash Flow (Quarter)
|
11.04M | -4.00M | -5.20M | -4.33M | -6.54M | -6.96M | -11.50M | -10.42M | -12.67M | -11.80M | -10.18M | -12.76M | -20.04M | -15.15M | -18.47M | -15.06M | -16.83M | -12.53M | -8.53M | -12.73M | -15.93M | -21.41M | -18.30M | -15.63M | -22.59M | -24.05M | -24.94M | 100.71M | -41.93M | -40.31M | -28.54M | -22.89M | -39.23M | -35.37M | -44.65M | -41.35M | -83.55M | -71.64M | -62.32M | -57.39M | -95.16M | -87.80M | -70.53M | -69.54M |
|
Net Cash Flow (Quarter)
|
-0.73M | -2.53M | 47.47M | -31.04M | 0.01M | -8.75M | -1.69M | 11.19M | -1.54M | 0.63M | -2.26M | 14.44M | -7.19M | 4.22M | -5.50M | 7.06M | 24.35M | -31.45M | 3.92M | -6.07M | 20.02M | 8.98M | 2.75M | 58.89M | -50.86M | 3.65M | 3.39M | 150.53M | -33.19M | -68.53M | -48.86M | 2.98M | -16.84M | 39.86M | -2.73M | 200.84M | -180.78M | -9.22M | 27.62M | 21.06M | -0.09M | -45.36M | 8.17M | 18.01M |