|
Net Income
|
-10.07M | 8.37M | 10.85M | -32.06M | -56.87M | -44.76M | -45.82M | -47.83M | -40.82M | -11.58M | -40.25M | -56.99M | -37.37M | -28.49M | -35.08M | -47.23M | -46.58M | -24.00M | -26.43M | -31.06M | -9.35M | 15.65M | 3.73M |
|
Depreciation and Depletion
|
3.59M | 3.53M | 3.94M | 4.08M | 3.71M | 3.88M | 4.04M | 4.05M | 3.90M | 4.13M | 4.42M | 4.65M | 4.88M | 5.19M | 5.53M | 5.83M | 0.05M | 6.52M | 7.04M | 6.81M | 6.99M | 7.04M | 7.99M |
|
Share-based Compensation
|
0.33M | 0.35M | 0.30M | 1.14M | 20.39M | 30.89M | 30.51M | 28.81M | 28.05M | 12.10M | 18.69M | 22.89M | 21.98M | 15.64M | 13.57M | 15.65M | 20.85M | 16.78M | 17.26M | 16.24M | 17.19M | 15.55M | 16.23M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 2.08M | 0.09M | 1.50M | | | | | | | | |
|
Gains from Investment Securities
|
-0.86M | -0.13M | | -0.02M | | | | | | | | -0.10M | 10.58M | 10.57M | 10.27M | | 0.35M | | | | | 0.07M | |
|
Asset Writedowns and Impairment
|
0.01M | 0.03M | 0.02M | 0.06M | 0.01M | 0.04M | 0.03M | 0.04M | 0.05M | 0.06M | 0.04M | | 0.00M | 0.05M | 0.04M | | | 0.10M | 0.03M | | | 0.26M | 0.29M |
|
Cash from Operations
|
-21.82M | 13.49M | 26.04M | -10.15M | -38.11M | -23.45M | 12.91M | -30.13M | -11.64M | 10.35M | 105.12M | -149.26M | 85.11M | 37.18M | 5.99M | -187.47M | -6.24M | 23.53M | 26.19M | -8.71M | 16.62M | 29.13M | 144.56M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.72M | 0.63M | 0.30M | 0.67M | 0.47M | 0.46M | 0.43M | 0.40M | 0.40M | -0.15M | 0.93M |
|
Amortization of Deferred Charges
|
0.98M | 0.99M | 1.01M | 1.03M | 1.01M | 1.04M | 1.06M | 1.08M | 1.07M | 1.10M | 0.77M | | 0.30M | 0.43M | 0.30M | 0.22M | 0.52M | 0.09M | 0.37M | 0.32M | 0.44M | 0.44M | 0.44M |
|
Depreciation & Amortization (CF)
|
3.67M | 3.61M | 4.02M | 4.16M | 3.79M | 3.96M | 4.13M | 4.15M | 3.99M | 4.23M | 4.51M | 4.75M | 4.98M | 5.26M | 5.56M | 5.86M | 6.03M | 6.54M | 7.69M | 6.81M | 7.63M | 7.04M | 7.99M |
|
Change in Receivables
|
9.67M | 9.00M | -17.70M | 3.65M | 9.33M | 16.18M | -18.77M | 10.88M | 26.05M | 13.56M | -9.77M | 4.54M | 32.39M | -36.30M | 16.64M | 14.23M | 45.32M | 18.24M | -44.33M | 15.05M | 60.16M | 69.10M | -62.81M |
|
Change in Account Payables
|
-5.52M | 4.41M | -1.01M | 8.57M | 16.07M | 7.04M | -7.70M | -2.89M | 29.08M | 18.91M | -2.48M | -1.26M | 15.54M | 21.53M | -3.76M | 1.97M | 71.06M | 38.91M | -18.24M | -7.34M | 106.95M | 58.42M | 73.64M |
|
Change in Accured Expenses
|
6.54M | -0.14M | 0.83M | 5.42M | -3.69M | 1.16M | 7.17M | -5.88M | -1.62M | -1.48M | 10.58M | 6.26M | -9.21M | 0.21M | 16.60M | -1.03M | -2.50M | 3.88M | 1.46M | 2.98M | -7.58M | 16.13M | 2.63M |
|
Other Working Capital Changes
|
8.91M | -2.18M | 3.52M | 1.74M | 9.55M | 4.85M | -2.56M | -1.49M | 5.08M | 1.51M | 109.71M | -101.94M | 140.77M | 6.40M | -1.14M | -149.54M | 8.89M | -1.67M | 1.59M | -16.70M | 43.80M | 12.53M | 27.99M |
|
Capital Expenditures
|
| | | | | | | | 1.11M | | 1.28M | 21.38M | 7.29M | 8.56M | 9.55M | 10.60M | 11.12M | 11.73M | 9.28M | 9.28M | 8.25M | 8.00M | 5.50M |
|
Sales of Property, Plant and Equipment
|
0.10M | | | | | | | | | | | | | | | | | | 0.01M | | | | |
|
Cash from Investing Activities
|
-3.73M | -3.64M | -4.26M | -4.72M | -4.45M | -6.42M | -7.00M | -2.95M | -6.13M | -5.86M | -8.13M | -8.11M | -110.43M | -26.21M | -9.61M | -1.02M | 42.70M | 26.97M | -24.56M | -5.92M | -3.46M | -6.66M | 2.31M |
|
Other financing activities
|
3.00M | 0.37M | | | 25.47M | 3.54M | | | | | 4.60M | 0.59M | 0.03M | 0.03M | | 0.04M | 0.01M | 0.50M | | 8.28M | 0.03M | | |
|
Cash from Financing Activities
|
131.48M | -0.88M | -0.34M | -0.14M | 363.66M | -3.53M | | | | -0.10M | 17.22M | -0.53M | 0.03M | 0.03M | | 0.04M | -0.34M | 49.49M | | 106.88M | 0.18M | 1.62M | 0.95M |
|
Change in Cash
|
105.93M | 8.97M | 21.44M | -15.02M | 321.11M | -33.40M | 5.92M | -33.09M | -17.77M | 4.40M | 114.21M | -157.90M | -25.29M | 11.00M | -3.62M | -188.44M | 36.13M | 99.98M | 1.63M | 92.24M | 13.34M | 24.08M | 147.82M |
|
Free Cash Flow
|
-21.82M | 13.49M | 26.04M | -10.15M | -38.11M | -23.45M | 12.91M | -30.13M | -12.75M | 10.35M | 103.84M | -170.64M | 77.83M | 28.62M | -3.56M | -198.06M | -17.36M | 11.80M | 16.91M | -18.00M | 8.36M | 21.13M | 139.06M |
|
Net Cash Flow
|
105.93M | 8.97M | 21.44M | -15.02M | 321.11M | -33.40M | 5.92M | -33.09M | -17.77M | 4.40M | 114.21M | -157.90M | -25.29M | 11.00M | -3.62M | -188.44M | 36.13M | 99.98M | 1.63M | 92.24M | 13.34M | 24.08M | 147.82M |