|
Net Income (Quarter)
|
-0.00M | -0.00M | -6.85M | -4.95M | -4.75M | 16.56M | -19.46M | -24.07M | -26.61M | 70.14M | -33.16M | | -36.50M | 104.64M | -35.17M | -35.95M | -33.24M | -44.97M | -35.33M | -43.39M | -37.40M | 116.35M | -34.81M | -192.74M | 107.50M | -26.19M |
|
Depreciation and Depletion (Quarter)
|
| | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.60M | 0.60M | 0.80M | 0.70M | 1.00M | 0.80M | 1.20M | 1.10M | 1.20M | 1.10M | 1.20M | 1.20M | 1.10M | 1.10M | 1.10M |
|
Share-based Compensation (Quarter)
|
| | 0.88M | 0.93M | 1.01M | 0.99M | 4.51M | 4.01M | 7.52M | 6.19M | 5.78M | 6.43M | 6.14M | 5.89M | 5.96M | 7.04M | 5.15M | 5.52M | 5.26M | 5.36M | 6.50M | 6.58M | 4.56M | 6.02M | 5.94M | 5.32M |
|
Deferred Taxes (Quarter)
|
| | 0.25M | -0.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| 17.44M | | | | 17.44M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 11.91M | -0.01M | 0.07M | 0.05M | -1.88M | 4.69M | 16.57M | -0.17M | 0.00M | 0.00M | 0.06M | 0.12M | -0.03M | 0.00M | 0.09M | 0.01M | -0.02M | 0.03M | 0.06M | 1.26M | 1.98M | 0.19M | 88.48M | 2.32M | -24.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 0.77M | 0.07M | 0.52M | 0.30M | 0.04M | 0.06M | 0.07M | 0.05M | 0.47M | 0.09M | 0.32M | 0.26M | 0.03M | 0.10M | 0.36M | |
|
Non-cash Items (Quarter)
|
| 15.71M | | | | 140.56M | 7.50M | 6.60M | 5.80M | 140.56M | 50.21M | 34.30M | 18.12M | 11.59M | 9.29M | 9.85M | 4.15M | 4.00M | 4.25M | 1.34M | 2.81M | 6.05M | 11.06M | 81.14M | 27.08M | 24.43M |
|
Cash from Operations (Quarter)
|
| | -5.71M | -4.36M | -4.50M | -6.66M | -14.80M | -19.20M | -23.16M | -24.95M | -26.54M | -31.43M | -25.12M | -26.82M | -36.01M | -27.41M | -28.07M | -27.33M | -30.96M | -29.16M | -25.89M | -20.90M | -30.79M | -29.82M | -32.31M | -22.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.22M | 0.19M | 0.54M | 0.54M | 0.71M | 0.71M | -0.78M | -0.25M | 0.74M | 0.75M | 0.78M | -5.25M | -1.09M | 2.79M | -4.63M | -0.60M | -0.48M | 2.31M | 0.72M | -3.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.25M | 0.27M | 0.41M | 0.63M | 0.80M | 0.88M | 0.96M | 0.95M | 1.15M | 1.04M | 1.48M | 1.34M | 1.40M | 1.30M | 1.44M | 1.39M | 1.33M | 1.34M | 1.33M |
|
Change in Receivables (Quarter)
|
| | -0.02M | 0.46M | -0.81M | 0.14M | 0.10M | 1.29M | -0.33M | 1.13M | -2.13M | 0.14M | 3.03M | -0.50M | -0.44M | -1.58M | -0.10M | -0.14M | 0.35M | -0.13M | -0.27M | 0.61M | -0.41M | 3.12M | -1.95M | 1.78M |
|
Change in Inventory (Quarter)
|
| | 0.20M | -0.21M | 0.47M | 0.40M | 0.31M | 0.22M | 1.59M | -1.27M | 0.31M | -0.02M | 0.28M | 1.97M | 0.10M | -0.16M | -0.03M | -0.26M | 0.25M | 0.93M | -0.55M | 0.48M | 1.57M | -0.12M | 1.65M | 0.84M |
|
Change in Account Payables (Quarter)
|
| | -0.01M | -0.17M | 0.09M | 1.45M | 0.96M | 0.94M | 1.37M | -0.61M | 1.89M | -2.25M | 2.11M | -0.46M | -1.75M | 1.83M | -2.49M | 0.81M | -0.09M | 0.29M | -0.76M | 2.40M | -2.45M | 0.68M | 0.27M | 1.01M |
|
Change in Accured Expenses (Quarter)
|
0.00M | 0.00M | -0.05M | 0.01M | 0.10M | 2.21M | 0.87M | -0.84M | 3.31M | -0.14M | -0.50M | 1.01M | -0.97M | -0.08M | | 0.04M | 0.20M | 1.07M | -3.60M | 20.12M | -0.91M | 1.04M | -0.38M | -2.56M | 3.58M | -18.97M |
|
Change in Taxes (Quarter)
|
| | 0.08M | 0.12M | -0.12M | -0.04M | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | 0.24M | 0.10M | 0.39M | 0.13M | 0.67M | 0.53M | 1.04M | -1.45M | 1.28M | 2.59M | 2.10M | -5.89M | 0.50M | 0.31M | -0.21M | 5.50M | | 0.11M | -0.05M | 5.05M | 1.05M | 0.77M | 1.27M | -2.37M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | 20.12M | 42.86M | -42.86M | 105.61M | 112.36M | 66.21M | 44.35M | 56.21M | 50.88M | 58.50M | 67.15M | 62.56M | 37.38M | 44.17M | 38.88M | 39.75M | 39.40M | 27.20M | 3.20M |
|
Cash from Investing Activities (Quarter)
|
| | -0.24M | -0.10M | -0.39M | -0.13M | -54.17M | -293.11M | -26.21M | -15.08M | 22.04M | 52.34M | 60.10M | -23.59M | 0.42M | 30.16M | 33.95M | 4.75M | 22.04M | 23.41M | 32.85M | 19.61M | 23.32M | 30.63M | 23.75M | -47.78M |
|
Other financing activities (Quarter)
|
0.01M | 0.08M | 0.37M | | | -0.37M | | | 1.34M | | 0.24M | 0.17M | 0.30M | | 0.02M | | 0.04M | | 0.06M | 0.24M | 0.18M | 0.28M | 0.18M | 0.40M | | |
|
Long-Term Debt Issuances (Quarter)
|
0.01M | 0.08M | -0.12M | 0.17M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | 0.01M | 0.03M | 0.00M | 0.04M | 0.20M | 0.16M | 0.33M | -0.69M | 0.19M | -0.19M | 0.00M | | 0.06M | 0.06M | 0.04M | 0.09M | 0.04M | 0.01M | 0.02M | 0.00M | | 0.12M | 32.38M | |
|
Cash from Financing Activities (Quarter)
|
| | 0.01M | 0.03M | 0.00M | 0.04M | 513.75M | -0.10M | -0.17M | -0.62M | 0.19M | -0.36M | -0.14M | -0.06M | 0.04M | 0.06M | -0.01M | 20.59M | -0.02M | -0.22M | -0.12M | -0.31M | -0.18M | -0.28M | 32.51M | 96.53M |
|
Change in Cash (Quarter)
|
| | -5.95M | -4.43M | -4.89M | -6.75M | 444.78M | -312.41M | -49.54M | -40.65M | -4.31M | 20.55M | 34.84M | -50.47M | -35.56M | 2.81M | 5.87M | -2.00M | -8.94M | -5.98M | 6.84M | -1.60M | -7.65M | 0.53M | 23.95M | 26.60M |
|
Free Cash Flow (Quarter)
|
| | -5.95M | -4.46M | -4.89M | -6.78M | -15.47M | -19.73M | -24.20M | -23.50M | -27.82M | -34.02M | -27.22M | -20.93M | -36.52M | -27.72M | -27.86M | -32.83M | -30.96M | -29.28M | -25.84M | -25.94M | -31.85M | -30.59M | -33.59M | -19.78M |
|
Net Cash Flow (Quarter)
|
| | -5.95M | -4.43M | -4.89M | -6.75M | 444.78M | -312.40M | -49.54M | -40.65M | -4.31M | 20.55M | 34.84M | -50.47M | -35.56M | 2.81M | 5.87M | -2.00M | -8.94M | -5.98M | 6.84M | -1.60M | -7.65M | 0.53M | 23.95M | 26.60M |