|
Net Income (Quarter)
|
| -10.16M | -13.64M | -18.43M | -21.09M | -24.02M | -22.43M | -23.75M | -23.45M | -90.43M | -38.56M | -31.35M | -28.82M | -30.53M | -25.93M | -26.22M | -30.21M | -28.45M | -28.39M | -26.69M | -25.83M | -28.87M | -30.21M | -24.14M | -21.88M | -26.02M | -32.29M | -33.40M | -23.67M | -37.51M | -43.84M | -49.94M | -33.35M | -26.36M |
|
Share-based Compensation (Quarter)
|
| | 4.54M | 7.71M | 9.52M | 8.88M | 7.45M | 7.21M | 7.24M | 0.90M | 7.62M | 7.12M | 6.76M | 6.53M | 6.20M | 6.05M | 5.51M | 5.36M | 2.95M | 2.82M | 2.44M | 2.37M | 2.29M | 2.22M | 2.22M | 2.61M | 2.76M | 3.56M | 3.49M | 3.30M | 3.07M | 2.73M | 3.03M | 3.13M |
|
Gains from Sales and Divestitures (Quarter)
|
| 0.12M | | | | 0.12M | | | | 0.18M | | | | 0.09M | | | | 0.28M | | | | 0.37M | | | | 0.29M | | | | 0.39M | | | | 0.56M |
|
Gains from Investment Securities (Quarter)
|
0.03M | 0.59M | -0.10M | | | | | 0.01M | | 2.87M | | 0.01M | | | | 1.03M | 1.36M | -0.55M | 0.17M | 1.01M | 1.60M | -0.20M | 0.42M | 0.94M | 1.50M | 1.39M | 0.39M | 0.36M | 1.85M | 0.22M | 0.88M | 0.77M | 0.74M | -1.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.35M | 0.26M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 14.13M | | | | 26.50M | | | | 30.80M | | | | 13.50M | | | | 2.15M | | | | 1.91M | | | | 5.13M | | | | 1.09M | | | | 2.10M |
|
Cash from Operations (Quarter)
|
| | -9.62M | -8.15M | -9.28M | -10.28M | -17.93M | -14.55M | -12.53M | -26.00M | -35.63M | -23.93M | -25.08M | -21.24M | -27.40M | -18.95M | -18.48M | -20.07M | -24.00M | -24.20M | -17.61M | -21.75M | -25.81M | -20.27M | -17.30M | -13.00M | -31.73M | -23.75M | -27.66M | -13.62M | -42.02M | -39.83M | -42.27M | -38.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.24M | 0.25M | 0.24M | 0.29M | 0.37M | 0.38M | 0.38M | 0.49M | -0.19M | 0.66M | 0.23M | -0.70M | -0.05M | 0.45M | 0.67M | -0.18M | 0.35M | 0.31M | 0.32M | 0.05M | -0.96M | 1.38M | 1.13M | -2.86M | 0.77M | 0.17M | 0.86M | -1.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 0.24M | 0.25M | 0.24M | 0.29M | 0.37M | 0.38M | 0.38M | 0.49M | 0.24M | 0.23M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.24M | 0.05M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.11M | 0.08M | 0.10M | 0.10M | 0.12M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.20M | 0.20M | 0.20M | 0.22M | 0.20M | 0.20M | 0.19M | 0.12M | 0.10M | 0.10M | 0.07M | 0.07M | 0.10M | 0.10M | 0.07M |
|
Change in Receivables (Quarter)
|
| | 0.00M | 0.23M | -0.12M | | | | | | | | 2.41M | 4.24M | -0.75M | 3.21M | -1.73M | 3.93M | -2.22M | 2.10M | -2.17M | 3.27M | -0.21M | 3.01M | -2.66M | 2.60M | -1.28M | 3.26M | 5.39M | -2.50M | -0.66M | 0.01M | 0.05M | 13.38M |
|
Change in Inventory (Quarter)
|
| | 0.03M | -0.21M | -0.14M | | | | | | | | 0.22M | 0.62M | 1.37M | 0.09M | 0.39M | 1.02M | -0.08M | 0.56M | 0.17M | -0.28M | 1.14M | -0.48M | 0.01M | 0.67M | 1.57M | 0.20M | 0.15M | 1.63M | -1.64M | -0.46M | 1.21M | 8.12M |
|
Change in Accured Expenses (Quarter)
|
| | -0.66M | 2.08M | 0.64M | 2.15M | -2.44M | 1.44M | 1.16M | 1.63M | -2.64M | 0.59M | 3.13M | -2.33M | -4.84M | 5.04M | -0.79M | -2.01M | -1.80M | 1.28M | -0.18M | 0.98M | 4.75M | -6.28M | 1.43M | 4.26M | 1.62M | -1.62M | | -0.24M | -3.60M | 3.67M | -1.32M | 1.06M |
|
Other Working Capital Changes (Quarter)
|
| | -0.45M | -0.11M | -0.09M | 0.33M | 0.04M | 1.04M | -0.56M | -0.13M | 0.52M | 0.52M | 2.23M | -0.93M | 2.95M | -3.60M | -0.26M | 5.03M | -0.29M | -0.29M | -0.28M | -0.27M | -0.25M | 1.87M | 3.31M | -5.76M | 0.21M | 1.72M | 1.84M | -4.81M | 4.14M | -5.48M | 4.62M | -3.92M |
|
Capital Expenditures (Quarter)
|
| | 0.07M | 0.13M | 0.33M | 0.02M | 0.04M | 0.04M | 0.05M | 0.19M | 0.10M | 0.29M | 0.66M | -0.77M | 0.29M | 0.07M | 0.19M | 0.20M | 0.03M | 0.06M | 0.15M | 0.01M | 0.02M | 0.01M | 0.10M | 0.06M | | 0.08M | 0.10M | 0.12M | 0.04M | 0.14M | 0.09M | 0.02M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | -35.90M | | | | | | | 38.49M | 22.50M | 38.11M | 13.89M | -74.50M | 15.31M | 10.98M | 18.33M | -42.16M | 13.62M | -0.09M | 27.67M | 23.12M | 30.47M | 3.73M | 11.33M | 3.54M | 13.52M | 12.08M | 12.14M | 69.97M | 40.43M | 30.34M | 40.21M | 28.27M |
|
Cash from Investing Activities (Quarter)
|
| | 35.83M | -0.18M | -0.33M | -0.03M | -0.04M | -142.19M | -12.66M | 9.30M | 13.03M | 17.51M | 13.23M | 49.47M | 15.02M | -30.74M | 10.66M | 9.12M | 13.60M | -0.15M | -35.49M | 23.11M | 6.27M | 3.72M | 0.40M | -11.34M | 13.52M | 12.00M | -106.75M | 60.62M | -25.96M | 28.41M | 31.40M | 27.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 0.20M | | | 0.01M | | 0.01M | 0.12M | 0.02M | 0.09M | 0.06M | 0.02M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 64.26M | -0.02M | -0.01M | 2.20M | 163.51M | 0.37M | 1.13M | 0.24M | 0.09M | 16.30M | 0.06M | 0.08M | 0.00M | 72.52M | -0.17M | -0.03M | 70.74M | -0.08M | 1.10M | 25.37M | 0.67M | 0.14M | 116.08M | 0.04M | 54.66M | 100.28M | 39.61M | 0.07M | 0.03M | 0.30M | 8.27M | 31.32M |
|
Change in Cash (Quarter)
|
| | 90.46M | -8.35M | -9.63M | -8.11M | 145.53M | -156.37M | -24.06M | -16.46M | -22.52M | 9.88M | -11.79M | 28.30M | -12.37M | 22.83M | -7.98M | -10.98M | 60.34M | -24.43M | -52.00M | 26.72M | -18.87M | -16.41M | 99.18M | -24.30M | 36.44M | 88.53M | -94.81M | 47.07M | -67.95M | -11.12M | -2.60M | 20.71M |
|
Free Cash Flow (Quarter)
|
| | -9.70M | -8.28M | -9.61M | -10.31M | -17.98M | -14.60M | -12.58M | -26.19M | -35.73M | -24.22M | -25.74M | -20.47M | -27.69M | -19.01M | -18.67M | -20.27M | -24.02M | -24.26M | -17.77M | -21.77M | -25.83M | -20.29M | -17.40M | -13.05M | -31.73M | -23.83M | -27.76M | -13.73M | -42.07M | -39.97M | -42.36M | -38.34M |
|
Net Cash Flow (Quarter)
|
| | 90.46M | -8.35M | -9.63M | -8.11M | 145.53M | -156.37M | -24.06M | -16.46M | -22.52M | 9.88M | -11.79M | 28.30M | -12.37M | 22.83M | -7.98M | -10.98M | 60.34M | -24.43M | -52.00M | 26.72M | -18.87M | -16.41M | 99.18M | -24.30M | 36.44M | 88.53M | -94.81M | 47.07M | -67.95M | -11.12M | -2.60M | 20.71M |