|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.84M | -7.16M | 0.76M | 13.61M | -10.82M | -23.61M | -19.81M | -11.11M | -35.90M | -31.20M | -41.66M | -60.61M | -37.97M | -34.89M | -24.12M | 61.57M | -24.28M | -20.00M | -15.07M | -16.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.70M | 0.90M | 0.90M | 0.90M | 1.00M | 1.10M | 1.10M | 1.20M | 1.20M | 1.30M | 1.20M | 1.20M | 1.20M | 1.10M | 1.10M | 1.20M | 1.20M | 1.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.84M | 19.37M | 22.05M | 27.53M | 27.04M | 26.91M | 28.10M | 29.11M | 27.27M | 28.12M | 27.41M | 28.52M | 26.04M | 27.61M | 26.85M | 27.55M | 26.13M | 25.19M | 25.74M | 20.98M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.22M | -0.77M | -3.87M | 1.37M | -0.19M | -0.43M | -4.69M | 0.85M | -3.75M | -0.77M | 22.72M | 0.12M | -0.05M | -0.10M | -0.09M | 0.01M | -0.18M | 0.07M | 0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.84M | 1.03M | 1.37M | 0.70M | 1.00M | 1.26M | 1.51M | 0.44M | 0.70M | 0.97M | 1.22M | 0.34M | 0.59M | 0.85M | 1.11M | 0.36M | 0.62M | 0.87M | 1.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.55M | 0.01M | 1.39M | -0.03M | 0.01M | 0.53M | -0.14M | 0.46M | 707.00 | 0.42M | 4.58M | -0.48M | 0.31M | 63.00 | 3.25M | -0.01M | 0.20M | 0.16M | -1.95M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.45M | 69.36M | 0.40M | 0.39M | 0.39M | 0.39M | 0.37M | 17.11M | 0.36M | 0.36M | 16.45M | 1.96M | 0.28M | 0.25M | 5.94M | 0.20M | 0.20M | 0.16M | 2.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.55M | 14.44M | 8.33M | 20.57M | 33.56M | -0.56M | 6.00M | 5.09M | 22.02M | -6.84M | 7.87M | -4.03M | -14.95M | 16.74M | 6.62M | 25.43M | 14.80M | 5.51M | 34.31M | 18.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.43M | -0.18M | | | | 0.28M | 0.40M | 0.37M | 0.34M | 0.25M | 0.20M | 0.20M | 0.17M | 0.12M | 0.09M | 0.07M | 0.06M | 0.03M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 2.92M | 3.34M | 4.87M | 4.61M | 4.69M | 5.13M | 5.51M | 5.82M | 6.12M | 6.46M | 6.41M | 6.35M | 6.40M | 6.48M | 6.83M | 6.75M | 6.64M | 6.51M | 5.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.55M | 3.77M | 6.48M | -1.20M | -16.30M | 9.69M | 10.86M | 3.43M | -22.16M | 0.33M | -7.19M | 1.98M | 3.35M | -5.14M | 10.81M | -4.20M | 0.47M | 12.66M | -0.67M | -3.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | 8.96M | 4.96M | -2.01M | -3.70M | -1.42M | 5.29M | -4.91M | 0.74M | -6.45M | -3.99M | -1.74M | -0.93M | 2.35M | 5.95M | -2.16M | 4.86M | -5.46M | 5.37M | 13.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 12.47M | -6.04M | 3.88M | -2.87M | -9.01M | 9.83M | -11.28M | 7.78M | -14.66M | -1.68M | 19.21M | -12.04M | 2.98M | 5.78M | -6.30M | 15.37M | -8.12M | 8.75M | 17.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | -2.59M | 2.98M | -4.31M | -2.52M | 6.89M | -1.57M | 2.41M | -2.61M | 2.74M | 6.81M | -13.60M | 5.81M | 8.89M | 10.64M | 5.05M | -0.69M | 1.89M | 12.63M | -0.82M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 1.03M | -0.37M | -0.31M | 0.24M | 1.63M | 0.67M | 0.33M | -0.49M | -1.16M | -0.07M | -0.85M | -0.64M | -0.10M | 0.03M | 0.55M | 0.25M | 0.08M | 0.18M | -0.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 35.00 | 0.00M | -0.07M | -1.07M | 518.00 | 0.00M | 0.88M | 0.81M | 394.00 | 0.00M | 2.67M | 62.00 | 0.00M | 0.00M | 13.04M | -1.98M | 0.01M | 0.02M | -6.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 1.80M | 2.48M | 3.44M | 4.70M | 3.39M | 4.93M | 2.03M | 2.30M | 5.40M | 2.35M | 1.93M | 1.13M | 2.56M | 2.50M | 4.18M | 4.57M | 4.12M | 2.90M | 3.92M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.23M | 46.26M | 132.64M | -100.37M | | | 0.76M | 1.24M | 1.47M | 1.12M | 2.63M | 1.84M | 7.20M | 1.28M | 9.39M | 3.52M | 8.03M | 9.48M | 6.06M | 5.33M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.23M | 14.14M | 188.02M | -310.48M | -3.95M | -6.36M | -88.85M | -8.14M | -8.21M | 0.24M | 13.02M | 2.79M | 2.13M | 3.62M | -35.82M | -10.47M | -16.15M | -4.95M | -5.00M | -4.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.74M | 1.46M | 2.20M | 1.79M | 8.59M | 1.20M | 0.39M | 1.23M | 5.20M | 0.55M | 0.33M | 1.20M | 4.24M | 1.01M | 1.76M | 1.35M | 6.71M | 0.17M | 1.32M | 0.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.31M | 3.00M | 3.19M | -0.01M | 1.22M | 0.74M | 3.75M | 0.39M | 1.37M | 0.38M | 2.37M | -0.29M | 1.75M | 2.40M | 2.54M | -1.55M | 0.89M | 2.01M | 2.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.77M | 30.89M | 199.36M | -286.72M | 29.60M | -5.70M | -82.11M | 0.70M | 14.20M | -5.23M | 21.27M | 1.13M | -13.10M | 22.11M | -26.80M | 17.50M | -2.90M | 1.46M | 31.32M | 16.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.50M | 12.64M | 5.85M | 17.13M | 28.86M | -3.94M | 1.06M | 3.06M | 19.73M | -12.23M | 5.52M | -5.96M | -16.08M | 14.17M | 4.12M | 21.25M | 10.24M | 1.38M | 31.41M | 14.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.77M | 30.89M | 199.36M | -286.72M | 29.60M | -5.70M | -82.11M | 0.70M | 14.20M | -5.23M | 21.27M | 1.13M | -13.10M | 22.11M | -26.80M | 17.50M | -2.90M | 1.46M | 31.32M | 16.96M |