|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -6.83M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M | -62.53M | -69.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.11M | 2.09M | 2.10M | 2.02M | | 7.11M | 1.70M | 1.90M | 4.80M | 181.34M | 13.80M | 8.70M | 13.10M | -35.60M | 8.86M | 9.38M | 0.30M | 9.81M | 12.81M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | -17.00M | -19.27M | -26.26M | -20.67M | -15.07M | -18.14M | -17.63M | -16.64M | -34.60M | -31.04M | -28.54M | -62.25M | -29.42M | -37.20M | -40.99M | -46.56M | -37.12M | -44.58M | -57.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.15M | -0.06M | -0.01M | 0.04M | 0.15M | 0.15M | 0.11M | 0.02M | 0.49M | 1.71M | 2.42M | 3.56M | 3.00M | 2.42M | 2.64M | 2.01M | 1.35M | 2.08M | 2.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.10M | 0.10M | 0.16M | 0.06M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.41M | 0.41M | 0.40M | 0.38M | 0.40M | 0.39M | 0.38M | 0.36M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -21.50M | | 0.81M | 0.20M | -0.53M | 0.19M | -0.29M | -0.04M | 1.32M | -1.48M | -0.16M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.34M | 1.46M | -0.34M | -1.01M | 1.35M | | 1.38M | 0.66M | -4.16M | -0.29M | -6.51M | 8.84M | -17.47M | -0.84M | 3.02M | 0.02M | 0.32M | 4.87M | 0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.04M | 0.46M | -3.14M | 2.26M | -0.42M | 0.45M | -3.16M | 2.11M | -2.94M | -0.89M | 8.15M | -15.77M | 7.37M | 14.87M | -6.00M | -2.30M | 4.41M | 3.12M | 3.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -13.70M | -1.40M | -6.81M | -0.77M | -0.15M | 0.62M | -0.58M | -0.20M | -0.10M | 0.87M | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | | 0.04M | | 0.00M | | | | -2.07M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | 30.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 32.12M | 22.91M | 29.30M | 25.00M | 23.75M | 18.50M | 17.75M | 3.25M | | 18.90M | 47.75M | 57.88M | 77.79M | 62.55M | 71.38M | 106.87M | 99.19M | 94.30M | 107.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -47.36M | 5.78M | 9.66M | 25.76M | 0.75M | 16.50M | 14.00M | 17.75M | 6.76M | -97.63M | -35.27M | -104.96M | -120.52M | 42.74M | -170.54M | -0.06M | 79.00M | 25.00M | -247.41M | 56.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.25M | 0.25M | 0.18M | | 0.04M | | 0.02M | | 0.10M | 0.28M | 4.39M | 164.68M | -162.87M | -6.20M | 0.22M | 0.85M | 0.49M | -1.56M | 2.68M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | | | | 10.13M | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.36M | 169.21M | -0.14M | -157.31M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 1.14M | 0.08M | 0.01M | 42.80M | -0.13M | -0.01M | 0.01M | 209.99M | -12.53M | 163.61M | 172.16M | 0.36M | 12.78M | 225.60M | 0.12M | 0.73M | -4.64M | 312.81M | 12.26M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.03M | 0.00M | -0.02M | -0.07M | -0.06M | 0.05M | 0.01M | 0.01M | -0.02M | 0.02M | -0.00M | | 0.02M | -0.01M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -45.47M | -10.11M | -9.52M | -0.52M | 22.81M | 1.24M | -4.10M | 0.14M | 200.12M | -144.78M | 97.32M | 38.66M | -182.41M | 26.11M | 17.84M | -40.93M | 33.17M | -16.76M | 20.82M | 11.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | -17.09M | -19.27M | -26.30M | -20.67M | -15.07M | -18.14M | -17.63M | -16.64M | -32.53M | -31.04M | -28.54M | -62.25M | -29.42M | -37.20M | -40.99M | -46.56M | -37.12M | -44.58M | -57.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -45.47M | -10.08M | -9.53M | -0.49M | 22.88M | 1.30M | -4.15M | 0.13M | 200.11M | -144.76M | 97.30M | 38.66M | -182.41M | 26.10M | 17.86M | -40.93M | 33.17M | -16.76M | 20.82M | 11.46M |