|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.34M | -18.82M | -17.73M | -25.15M | -18.17M | -13.75M | -14.89M | -18.64M | -6.79M | -6.37M | 2.56M | 10.59M | 17.81M | 32.06M | 35.91M | 49.87M | 26.90M | 34.22M | 36.43M | -133.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.81M | 0.69M | 1.21M | 1.64M | 1.19M | 1.31M | 1.07M | 1.11M | 1.64M | 1.70M | 1.75M | 2.14M | 2.86M | 3.18M | 5.43M | 4.62M | 4.96M | 5.05M | 5.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.28M | 3.42M | 1.62M | 4.80M | -20.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.23M | -32.26M | -13.41M | -33.47M | -26.01M | -12.83M | -13.28M | -7.38M | -14.72M | -6.06M | 11.98M | 17.60M | -2.22M | 45.65M | 25.03M | 50.22M | -19.68M | 21.14M | 13.29M | 35.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.46M | 0.49M | 0.50M | 0.58M | 0.34M | 0.98M | 0.49M | 0.49M | 0.69M | 0.72M | 0.70M | 0.25M | 0.23M | 0.25M | 0.22M | 0.19M | 0.16M | 0.17M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.33M | 1.42M | 1.52M | 1.59M | 1.72M | 1.86M | 1.94M | 2.03M | 2.10M | 2.09M | 2.11M | 2.11M | 2.05M | 1.94M | 1.94M | 1.97M | 2.06M | 2.02M | 2.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 8.18M | -3.15M | 8.18M | -2.95M | -6.75M | 2.02M | -5.40M | 11.01M | 10.21M | -5.41M | -3.90M | 22.20M | -19.51M | 20.03M | -0.14M | 49.41M | 10.31M | 27.95M | 20.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | 5.55M | 14.42M | 10.60M | 14.42M | 6.93M | 16.84M | 0.37M | 0.70M | -2.21M | 1.34M | 9.79M | 4.83M | 2.08M | -8.01M | -1.57M | 1.95M | 19.28M | 5.20M | 9.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | -5.99M | 11.12M | -4.85M | 1.69M | -2.73M | 13.81M | -11.97M | -0.27M | -0.87M | -0.01M | 4.99M | 0.45M | -1.86M | 1.62M | 3.94M | 0.14M | 9.27M | -4.88M | -2.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | 5.59M | -5.31M | -1.78M | 0.31M | 1.10M | -0.14M | -1.35M | 6.09M | 0.14M | -5.66M | 0.68M | -5.87M | 5.64M | 0.27M | -0.65M | 0.05M | -0.23M | -0.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | -0.10M | 0.16M | -1.52M | 1.18M | -0.12M | -0.03M | -0.28M | -0.72M | 0.84M | -0.11M | 0.23M | -1.59M | 1.78M | 4.02M | -1.52M | 2.60M | -0.50M | -1.12M | 0.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 4.48M | 2.79M | 3.68M | 2.84M | 3.94M | 3.38M | 3.75M | 1.95M | 0.87M | 0.76M | 1.20M | 2.35M | 2.07M | 1.06M | 2.76M | 4.70M | 2.42M | 14.37M | 1.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.57M | -4.48M | -2.79M | -3.68M | -2.84M | -3.94M | -3.38M | -3.75M | -1.95M | -0.87M | -0.76M | -1.41M | -2.36M | -2.37M | -1.10M | -2.75M | -4.72M | -2.53M | -14.37M | -0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | | 0.40M | 72.00 | | 0.47M | 0.62M | 0.01M | 1.03M | 0.33M | 5.69M | -7.05M | 0.10M | 2.06M | 0.39M | 0.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.84M | 17.18M | 8.20M | 53.82M | 47.27M | -0.32M | -0.84M | 62.74M | -0.65M | 0.24M | 0.42M | -38.99M | -1.45M | -0.36M | -25.47M | -31.03M | -7.13M | 0.05M | -27.82M | -9.12M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.91M | 17.19M | 8.21M | 53.83M | | | | 64.64M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | -19.56M | -8.00M | 16.68M | 18.42M | -17.09M | -17.51M | 51.62M | -17.32M | -6.69M | 11.64M | -22.80M | -6.03M | 42.92M | -1.54M | 16.44M | -31.52M | 18.66M | -28.90M | 26.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.80M | -36.74M | -16.20M | -37.14M | -28.86M | -16.77M | -16.67M | -11.13M | -16.67M | -6.93M | 11.23M | 16.40M | -4.57M | 43.58M | 23.97M | 47.46M | -24.38M | 18.72M | -1.07M | 34.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | -19.56M | -8.00M | 16.68M | 18.42M | -17.09M | -17.51M | 51.62M | -17.32M | -6.69M | 11.64M | -22.80M | -6.03M | 42.92M | -1.54M | 16.44M | -31.52M | 18.66M | -28.90M | 26.25M |