|
Net Income
|
-12.39M | -8.29M | -13.27M | -18.39M | -15.66M | -13.95M | -20.61M | -31.40M | -33.53M | -36.72M | -43.45M | -40.64M | -49.30M | -56.00M | -61.36M | -62.80M | -52.08M | -45.32M | -40.17M | -57.70M | -47.81M | -50.33M | -69.47M | -47.53M | -46.25M | -32.10M | -33.72M | -29.83M | -25.59M | 9.54M |
|
Depreciation and Depletion
|
| 1.04M | 1.17M | 1.36M | 1.45M | 1.64M | 1.65M | 1.55M | 1.57M | 1.72M | 1.96M | 2.25M | 2.48M | 3.10M | 4.47M | 4.64M | 4.77M | 4.96M | 4.86M | 5.00M | 5.23M | 5.33M | 4.96M | 4.79M | 4.58M | 4.16M | 4.07M | 4.31M | 4.08M | 3.98M |
|
Share-based Compensation
|
3.15M | 2.60M | 3.05M | 3.05M | 3.33M | 3.33M | 3.41M | 4.70M | 6.40M | 6.47M | 7.24M | 8.48M | 11.25M | 11.64M | 11.88M | 12.86M | 14.18M | 14.14M | 14.29M | 14.67M | 17.34M | 15.34M | 15.56M | 14.30M | 12.96M | 13.52M | 12.83M | 12.15M | 13.36M | 13.26M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.02M | 0.02M | 0.14M | 0.16M | 0.23M | 0.30M | 1.03M | 1.19M | 1.30M | 1.51M | 2.26M | 2.33M | 2.41M | 2.59M | 3.01M | 3.09M | 3.17M |
|
Gains from Investment Securities
|
| 0.00M | 3.75M | 0.02M | 2.25M | | 36.83M | 17.49M | 0.07M | -0.01M | 190.46M | 13.55M | -0.00M | 0.00M | 156.49M | 15.02M | -0.00M | 0.00M | 7.58M | 14.78M | -0.06M | -0.10M | 1.56M | -0.11M | -0.05M | 0.01M | 0.35M | 11.94M | 0.03M | -0.43M |
|
Non-cash Items
|
| | 41.69M | | 33.20M | 438.97M | 398.38M | 329.43M | 614.12M | 573.92M | 668.46M | 319.06M | 300.79M | 218.17M | 156.10M | 51.64M | 9.55M | 4.18M | 6.65M | 13.65M | 2.38M | 1.11M | 0.51M | 0.11M | 0.12M | 1.37M | 2.16M | 5.37M | 29.36M | 53.64M |
|
Cash from Operations
|
| -11.69M | -5.41M | 278.30M | -15.97M | -30.14M | -26.79M | -31.61M | -31.08M | -47.16M | -39.84M | -58.24M | -37.21M | -43.44M | -53.83M | -64.45M | -47.06M | -42.41M | -30.02M | -59.15M | -23.56M | -46.68M | -26.93M | -38.35M | -17.30M | -27.07M | -12.49M | -28.48M | -12.43M | -7.13M |
|
Amortizatization of Intangibles
|
0.42M | 0.43M | 0.43M | 0.62M | 0.42M | 0.43M | 0.93M | 0.56M | 0.42M | 0.43M | 0.43M | -2.11M | 0.42M | 0.43M | -1.28M | -0.86M | 0.42M | 0.43M | 3.52M | 1.61M | 0.42M | 0.43M | 2.96M | 2.64M | 0.42M | 0.43M | 1.46M | 0.96M | 0.42M | 0.43M |
|
Depreciation & Amortization (CF)
|
| 1.04M | 1.17M | 1.36M | 1.45M | 1.64M | 1.65M | 1.55M | 1.57M | 1.72M | 1.96M | 2.25M | 2.48M | 3.10M | 4.47M | 4.64M | 4.77M | 4.96M | 4.86M | 5.00M | 5.23M | 5.33M | 4.96M | 5.21M | 4.57M | 4.16M | 5.75M | 4.73M | 4.07M | 3.97M |
|
Change in Receivables
|
| 7.95M | -7.56M | -0.74M | 3.19M | 1.95M | 3.42M | -3.28M | -1.47M | 3.94M | -1.81M | 9.71M | -5.58M | 2.95M | 0.29M | 5.11M | 1.19M | 2.84M | 13.51M | -9.09M | 0.62M | -0.33M | 6.77M | 4.05M | -6.41M | 5.20M | 0.90M | 1.86M | 0.70M | 0.54M |
|
Change in Inventory
|
| -0.61M | 0.73M | 0.02M | 0.15M | 0.66M | 0.40M | 1.45M | 0.02M | 0.20M | 3.33M | 3.36M | 1.19M | -0.38M | 1.03M | 1.74M | 0.55M | -0.07M | -3.03M | 6.61M | -0.07M | 0.27M | -3.98M | -1.11M | 0.82M | -1.70M | -3.38M | -0.26M | -0.10M | 1.35M |
|
Change in Accured Expenses
|
| 2.74M | 0.46M | -0.38M | 1.69M | 1.82M | 3.02M | -4.60M | 2.71M | 1.92M | 7.46M | -7.26M | 4.78M | 7.99M | -1.58M | -7.54M | -1.41M | 5.54M | 10.53M | -15.88M | 7.94M | -2.81M | 5.34M | -3.94M | 0.41M | -0.06M | 4.26M | -9.66M | 3.27M | 5.90M |
|
Other Working Capital Changes
|
| -1.82M | -4.25M | 296.08M | -7.37M | -12.51M | -9.28M | -6.93M | -10.24M | -10.12M | -16.11M | 0.01M | -19.51M | -12.60M | -11.38M | 0.05M | -13.36M | -19.84M | -12.48M | 0.08M | -5.42M | -9.28M | -6.11M | -2.39M | 0.04M | -6.43M | -1.69M | 0.05M | -4.29M | -32.79M |
|
Capital Expenditures
|
| 2.19M | 2.50M | 3.83M | 1.52M | 3.43M | 2.42M | 2.96M | 2.26M | 4.21M | 9.37M | 15.84M | 22.04M | 14.62M | 9.24M | 3.08M | 5.30M | 5.43M | 2.54M | 2.92M | 3.70M | 2.78M | 1.30M | 1.51M | 1.73M | 0.34M | 0.08M | 1.26M | 0.66M | 0.41M |
|
Change in Acquisitions & Divestments
|
| 33.50M | 39.52M | 52.52M | 43.98M | 156.00M | 161.22M | 253.47M | 179.75M | 99.00M | 64.50M | 125.00M | 144.50M | 135.00M | 155.00M | 101.00M | 35.00M | 92.00M | 70.03M | 155.00M | 140.40M | 148.00M | 126.50M | 99.50M | 90.33M | 68.89M | 67.00M | 77.49M | 55.14M | 50.88M |
|
Cash from Investing Activities
|
| 5.13M | 27.63M | -222.18M | -45.35M | -260.85M | 46.68M | 142.76M | 177.49M | -97.25M | -340.05M | 93.82M | 41.45M | -21.27M | 67.21M | 37.69M | 4.75M | 58.02M | -97.54M | 62.98M | 37.32M | 26.14M | 3.21M | 44.51M | 5.88M | 5.29M | 22.12M | 25.57M | 3.35M | 17.28M |
|
Other financing activities
|
-0.01M | -0.01M | -0.01M | -0.01M | 3.37M | 1.63M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.06M | 0.28M | 0.12M | -1.50M | 319.55M | 1.75M | 4.96M | 6.34M | 276.04M | 6.25M | 14.61M | 6.33M | 2.93M | 3.28M | 2.75M | 3.99M | 125.52M | 0.01M | 0.67M | 1.47M | 0.02M | 0.09M | 0.04M | 0.03M | 0.04M | 0.13M | 5.45M | 1.61M | 1.68M |
|
Change in Cash
|
| -6.50M | 22.50M | 56.25M | -62.82M | 28.56M | 21.64M | 116.11M | 152.75M | 131.64M | -373.64M | 50.19M | 10.56M | -61.78M | 16.66M | -24.02M | -38.33M | 141.13M | -127.56M | 4.50M | 15.24M | -20.53M | -23.64M | 6.20M | -11.40M | -21.74M | 9.76M | 2.54M | -7.47M | 11.84M |
|
Beginning Cash Balance
|
| 6.50M | 32.53M | -56.25M | 111.28M | 46.38M | 74.94M | 96.58M | 212.69M | 365.44M | 497.08M | 123.44M | 173.62M | 184.19M | 122.40M | 138.82M | 114.74M | 76.42M | 217.59M | 90.11M | 94.00M | 109.24M | 88.70M | 65.03M | 71.22M | 59.82M | 38.16M | 48.11M | 50.64M | 43.19M |
|
Free Cash Flow
|
| -13.88M | -7.91M | 274.47M | -17.49M | -33.57M | -29.21M | -34.57M | -33.34M | -51.36M | -49.21M | -74.09M | -59.25M | -58.06M | -63.07M | -67.53M | -52.36M | -47.84M | -32.56M | -62.08M | -27.25M | -49.46M | -28.23M | -39.86M | -19.03M | -27.41M | -12.57M | -29.74M | -13.09M | -7.54M |
|
Net Cash Flow
|
| -6.50M | 22.50M | 56.25M | -62.82M | 28.56M | 21.64M | 116.11M | 152.75M | 131.64M | -373.64M | 50.19M | 10.56M | -61.78M | 16.66M | -24.02M | -38.33M | 141.13M | -127.56M | 4.50M | 15.24M | -20.53M | -23.64M | 6.20M | -11.40M | -21.74M | 9.76M | 2.54M | -7.47M | 11.84M |