|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M | -0.41M | -37.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.46M | 0.15M | 0.23M | 0.17M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 2.26M | 3.47M | 3.72M | 3.25M | 1.85M | 1.93M | 2.91M | 3.20M | 3.49M | 3.93M | 7.62M | 10.77M | 9.13M | 9.86M | 12.09M | 11.69M | 12.74M | 12.45M | 14.16M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.00M | 0.67M | 0.00M | 0.01M | | | | 0.02M | | 0.03M | | 0.27M | 0.74M | -0.74M | 2.21M | 1.67M | -3.39M | -0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.28M | -34.59M | -39.47M | -27.62M | -31.28M | -25.43M | 14.28M | -44.80M | -14.74M | -21.47M | -8.72M | -35.72M | -19.40M | 0.50M | 9.81M | -38.46M | -25.34M | 0.36M | 20.95M | -32.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 2.53M | 0.83M | 0.84M | 0.86M | 0.87M | -0.61M | 0.90M | 0.92M | 1.27M | 1.13M | 1.75M | 1.66M | -0.44M | 1.03M | 2.14M | 2.29M | 2.45M | 2.08M | 0.36M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.33M | -0.24M | 0.05M | 0.18M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.46M | 0.49M | 0.46M | 0.28M | 0.28M | 0.13M | -0.00M | 0.64M | 0.29M | 0.36M | 0.43M | 0.57M | 0.54M | 0.52M | 0.60M | 0.63M | 0.91M | 0.92M | 0.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.78M | 0.29M | 0.21M | 3.89M | 1.23M | -0.41M | 2.52M | 4.39M | -3.01M | 34.15M | -21.23M | 6.13M | 9.08M | 15.95M | 4.51M | -11.24M | 16.09M | 14.06M | -4.76M | 10.99M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 1.04M | 5.25M | 18.57M | 16.60M | 2.96M | -0.41M | 1.99M | 29.37M | 4.57M | 1.73M | 6.03M | 14.69M | 17.38M | 6.10M | -6.25M | 4.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.79M | 1.68M | 0.01M | 0.75M | -0.74M | -1.18M | 7.75M | -0.35M | -5.22M | 2.44M | 3.40M | 6.14M | -6.40M | 3.94M | 1.18M | -2.28M | 7.96M | -3.29M | 0.84M | 8.96M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.91M | -3.51M | 0.65M | -1.04M | 2.02M | 0.76M | 2.40M | -1.40M | 1.51M | 0.70M | 4.24M | -5.87M | 17.82M | 7.75M | 1.56M | -7.77M | 15.25M | 4.63M | 2.43M | 19.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.48M | -1.21M | -1.83M | 3.84M | -5.53M | 0.94M | 1.44M | 3.81M | -5.70M | 4.56M | -0.08M | 5.45M | -7.65M | 6.42M | -2.12M | -1.19M | -0.89M | 0.61M | -1.54M | 2.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.45M | -0.10M | | | | 0.06M | 0.01M | 0.09M | 0.19M | 0.04M | 0.15M | 0.13M | 0.14M | 0.59M | 0.33M | 0.65M | 0.16M | 0.36M | 0.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.47M | 0.53M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.18M | 43.00M | 22.00M | 27.30M | 15.00M | 16.70M | 8.00M | 11.00M | 8.25M | 17.01M | 48.06M | 31.60M | 46.51M | 42.24M | 57.50M | 34.73M | 58.38M | 63.35M | 55.00M | 37.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 18.13M | 22.10M | 2.33M | 15.47M | -0.83M | 1.44M | -9.78M | -59.21M | -32.70M | -29.57M | -2.57M | 23.53M | 2.34M | -41.62M | 2.85M | 34.92M | -50.51M | 3.78M | -9.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.72M | 5.00M | 14.51M | -0.06M | 22.14M | 34.48M | 18.79M | 50.92M | 11.52M | 57.87M | 25.99M | 52.97M | 1.61M | 2.70M | 49.31M | 1.48M | 49.66M | 2.81M | 0.56M | 5.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | -11.46M | -2.86M | -25.35M | 6.33M | 8.22M | 34.51M | -3.65M | -62.43M | 3.71M | -12.30M | 14.68M | 5.74M | 5.54M | 17.50M | -34.12M | 59.24M | -47.33M | 25.28M | -36.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.02M | -35.03M | -39.37M | -27.62M | -31.28M | -25.43M | 14.23M | -44.81M | -14.83M | -21.66M | -8.76M | -35.87M | -19.53M | 0.36M | 9.22M | -38.78M | -25.99M | 0.21M | 20.59M | -32.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | -11.46M | -2.86M | -25.35M | 6.33M | 8.22M | 34.51M | -3.65M | -62.43M | 3.71M | -12.30M | 14.68M | 5.74M | 5.54M | 17.50M | -34.12M | 59.24M | -47.33M | 25.28M | -36.79M |