|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.15M | 26.63M | -31.56M | -69.96M | -5.14M | 28.81M | -16.46M | -17.56M | -19.31M | 13.08M | -9.95M | 1.52M | -25.13M | -24.34M | -15.70M | -14.14M | -7.74M | 10.54M | -10.51M | -7.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.43M | 10.10M | 6.08M | 8.65M | 4.88M | 6.61M | 5.56M | 1.83M | 3.61M | 5.30M | 5.22M | 4.39M | 4.70M | 3.40M | 4.33M | 6.04M | 1.96M | 1.61M | 2.33M | 2.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | -28.24M | -98.85M | -64.58M | -18.21M | 1.55M | -7.01M | 7.20M | 7.33M | -0.65M | -12.60M | -2.75M | -2.36M | -13.31M | -12.46M | 16.61M | -12.70M | 15.28M | 6.39M | 6.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.36M | -0.37M | -0.20M | -0.18M | 0.28M | 0.91M | 0.95M | 0.73M | 1.11M | 1.55M | 1.20M | 1.42M | 1.57M | 1.22M | 0.97M | 0.83M | 0.63M | 0.53M | 0.47M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.12M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.90M | 14.29M | -53.42M | 33.71M | -20.56M | 7.61M | 2.25M | -10.51M | -0.33M | 11.16M | -17.76M | 7.88M | -11.05M | 9.64M | -15.54M | 12.40M | 8.18M | -0.48M | -18.78M | -15.13M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.81M | 46.66M | 52.94M | 27.15M | -20.45M | -23.22M | -22.81M | -20.20M | -3.09M | -10.02M | -6.73M | -18.80M | -12.68M | -67.23M | -13.89M | -6.06M | -17.02M | 2.10M | -12.32M | -19.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | 5.93M | -69.66M | 61.00M | -66.02M | -28.06M | -15.24M | 26.86M | -4.24M | -7.55M | -34.90M | 8.50M | -28.99M | -21.61M | -17.54M | 23.54M | -3.71M | 12.23M | -14.81M | -15.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | 1.01M | 5.74M | 4.17M | -4.20M | -8.57M | 0.39M | 23.43M | -23.84M | -7.85M | -3.48M | 23.41M | -24.41M | 5.41M | 12.58M | -7.34M | 12.02M | -4.80M | 1.97M | 4.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -0.03M | -0.21M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.03M | -0.05M | -0.06M | 2.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.07M | 82.14M | 113.22M | 73.19M | 54.20M | 16.91M | 32.91M | 64.08M | 64.00M | 29.11M | 62.00M | 71.00M | 52.80M | 47.00M | 55.00M | 50.30M | 57.00M | 47.00M | 42.50M | 45.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.49M | 25.02M | 99.05M | 73.19M | 30.87M | -27.82M | -19.61M | 34.32M | 30.77M | -71.00M | 28.72M | 4.70M | -56.55M | -22.84M | 12.06M | 12.41M | -12.13M | -3.52M | -8.30M | 6.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.31M | 0.03M | 0.02M | 0.01M | 0.55M | 1.87M | 0.01M | 0.00M | 0.02M | 0.01M | 0.11M | | -0.00M | | | | 0.08M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -0.20M | -0.51M | 0.24M | -0.16M | 0.04M | 0.36M | 0.06M | -0.28M | 0.08M | -1.43M | 0.03M | -0.07M | 0.02M | -1.12M | -0.66M | -0.25M | -0.00M | -1.69M | -0.25M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.14M | -3.42M | -0.30M | 8.85M | 12.50M | -26.23M | -26.25M | 41.58M | 37.82M | -71.56M | 14.69M | 1.98M | -58.98M | -36.13M | -1.51M | 28.35M | -25.07M | 11.76M | -3.60M | 12.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | -28.24M | -98.85M | -64.58M | -18.21M | 1.55M | -7.56M | 7.24M | 7.54M | -0.61M | -12.56M | -2.71M | -2.32M | -13.27M | -12.42M | 16.64M | -12.67M | 15.33M | 6.44M | 3.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.14M | -3.42M | -0.30M | 8.85M | 12.50M | -26.23M | -26.25M | 41.58M | 37.82M | -71.56M | 14.69M | 1.98M | -58.98M | -36.13M | -1.51M | 28.35M | -25.07M | 11.76M | -3.60M | 12.49M |