|
Net Income (Quarter)
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.26M | -17.46M | -15.21M | -10.72M | -23.32M | -15.20M | -6.82M | -8.48M | -11.56M | -14.43M | | | | 12.39M | | -11.56M | -4.41M | -4.82M | | 3.12M | 6.83M | 5.76M |
|
Depreciation and Depletion (Quarter)
|
0.40M | 0.50M | 0.50M | 0.50M | 0.70M | 1.10M | 1.50M | 2.00M | 2.20M | 2.40M | 2.60M | 2.40M | 2.30M | 2.20M | 1.80M | 1.50M | 1.60M | 1.40M | 1.40M | 1.30M | 1.20M | 1.10M | 1.10M | 1.20M | 1.50M | 0.26M | 0.90M | 0.63M | 0.56M | 0.52M | 0.80M | 0.37M | 0.43M | 0.40M |
|
Share-based Compensation (Quarter)
|
| 0.50M | 0.60M | 0.85M | 1.05M | 3.44M | 3.50M | 4.65M | 5.39M | 5.22M | 7.63M | 12.77M | 4.56M | 9.00M | 8.91M | 8.34M | 11.61M | 7.60M | 10.48M | 9.59M | | | 14.59M | 12.97M | 10.29M | 10.10M | 18.55M | 20.92M | 14.69M | 14.50M | 17.01M | 14.98M | 13.14M | 17.20M |
|
Deferred Taxes (Quarter)
|
| -0.09M | 0.61M | | | -0.44M | -0.67M | -0.01M | 0.09M | -0.18M | -0.10M | 0.10M | -0.07M | 0.04M | 0.04M | -0.13M | 0.01M | -0.17M | -0.05M | -0.01M | | | 0.13M | 0.12M | 0.01M | -0.14M | 0.07M | -0.07M | -0.02M | -0.07M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.09M | 1.07M | 0.61M | -1.68M | 1.88M | 2.02M | 1.13M | -3.17M | 5.63M | 4.18M | 4.91M | -9.14M | 13.26M | -0.03M | | | 0.12M | 0.44M | 0.66M | -1.22M | 14.36M | | | | | 0.27M | 0.53M | -1.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 9.10M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 10.49M | -33.91M | 25.39M | -28.13M | -43.57M | 28.62M | -15.48M | -39.18M | 11.95M | 51.89M | -48.90M | 0.22M | -10.63M | 12.79M | -30.17M | 6.70M | -9.19M | 9.46M | -24.56M | | | 10.33M | 12.58M | 7.46M | 7.93M | 19.81M | 6.46M | 18.37M | 6.67M | 30.92M | 8.83M | 19.20M | 19.77M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | 0.00M | 0.12M | 0.14M | 0.14M | 0.12M | 0.07M | 0.01M | -0.05M | -0.02M | 0.01M | 0.00M | | | | -0.03M | -0.06M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.40M | 0.91M | 0.93M | 0.89M | 1.07M | 1.45M | 1.90M | 2.38M | 2.60M | 2.78M | 2.92M | 2.77M | 2.70M | 2.55M | 2.18M | 1.55M | 1.62M | 1.38M | 1.43M | 1.30M | 1.20M | 1.10M | 1.15M | 1.20M | 1.46M | 0.85M | 0.90M | 0.78M | 0.71M | 0.81M | 0.83M | 0.86M | 0.90M | 1.34M |
|
Change in Receivables (Quarter)
|
| 16.61M | 63.55M | | -47.40M | 117.12M | 49.05M | -94.17M | 8.26M | 20.00M | 27.67M | -65.69M | -14.96M | 9.66M | 21.22M | -26.52M | 0.79M | 18.02M | 9.45M | -1.51M | | | -13.22M | 4.48M | 13.00M | -4.95M | -8.98M | 5.17M | 6.90M | -11.32M | -11.29M | 15.47M | 15.21M | -37.05M |
|
Change in Inventory (Quarter)
|
| 4.86M | 8.17M | 21.27M | 19.35M | 9.39M | -1.07M | 9.41M | -37.45M | -26.29M | 0.73M | -6.14M | 4.32M | 3.67M | -4.70M | -9.30M | -13.36M | -4.62M | -1.98M | -1.49M | | | -6.34M | -0.07M | 14.66M | -16.03M | 6.28M | 0.51M | 9.82M | -12.10M | -5.65M | -4.18M | 14.52M | -3.27M |
|
Change in Account Payables (Quarter)
|
| 6.11M | 2.05M | 0.04M | 4.35M | 49.33M | 33.59M | -27.49M | -32.38M | 35.48M | 53.17M | -71.83M | 13.16M | 21.11M | -11.73M | -34.65M | 15.46M | 19.16M | 22.18M | -15.68M | | | -6.09M | 15.93M | 21.21M | -27.33M | 14.56M | 4.22M | 19.37M | -29.87M | -14.98M | 1.09M | 28.31M | -35.49M |
|
Change in Accured Expenses (Quarter)
|
| 11.29M | 21.99M | -8.16M | 13.60M | 52.53M | 65.93M | -52.50M | 4.69M | -0.78M | 13.87M | -25.65M | 0.78M | 3.67M | 12.30M | -22.07M | -4.00M | 2.43M | -0.52M | -1.32M | | | -7.72M | -3.53M | 2.04M | 1.24M | -8.19M | -2.78M | 1.81M | 2.43M | -3.59M | 4.92M | 3.97M | -8.17M |
|
Change in Taxes (Quarter)
|
| 0.53M | -0.99M | 0.32M | -0.28M | 0.10M | 0.54M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -6.36M | -0.26M | 2.58M | 1.97M | 12.77M | -6.07M | -2.25M | -0.27M | 0.53M | -9.53M | -6.25M | -2.49M | -18.82M | 31.18M | -8.10M | 12.88M | 0.38M | -44.09M | -13.41M | | | 0.90M | 4.72M | -1.27M | 2.26M | 1.67M | 3.91M | 1.13M | 2.72M | -0.35M | 15.31M | -1.99M | -13.28M |
|
Capital Expenditures (Quarter)
|
| 1.05M | 1.40M | 0.41M | 7.12M | 3.32M | 10.81M | 4.26M | 2.86M | -2.09M | 1.64M | 1.11M | 0.07M | 0.89M | -1.51M | 0.80M | -0.25M | 1.39M | -1.56M | 0.30M | | | 0.89M | -0.46M | 2.02M | -2.26M | 0.36M | -0.12M | 0.41M | 0.06M | 1.16M | -0.60M | -0.14M | 0.05M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 5.00M | 15.00M | 15.00M | 10.00M | 20.00M | 10.00M | 15.00M | 20.00M | 5.00M | 15.00M | 5.00M | | | | | | 15.01M | 14.95M | 37.30M | 34.77M | 40.72M | 71.18M | 46.89M | 59.80M | 45.00M | 20.00M | 40.00M | 60.01M |
|
Cash from Investing Activities (Quarter)
|
| -1.05M | -1.40M | -0.41M | -7.12M | -43.09M | -20.66M | 0.84M | -2.75M | 7.12M | 71.05M | -11.21M | 9.93M | -0.88M | -1.82M | 14.20M | 4.74M | -0.87M | -0.33M | -44.94M | | | -22.67M | -10.48M | -12.94M | -4.59M | -0.44M | 0.17M | 11.50M | -0.39M | -14.35M | -22.32M | 6.24M | 58.18M |
|
Cash from Financing Activities (Quarter)
|
| -9.30M | 35.24M | -24.91M | 35.21M | 234.60M | -0.61M | -1.07M | -0.60M | 1.75M | -0.12M | -0.17M | -1.13M | -0.29M | 1.56M | 1.96M | -4.90M | -2.59M | 0.56M | -5.27M | | | -4.69M | -7.26M | -5.29M | 2.10M | -13.78M | -6.32M | -15.73M | -4.94M | -14.59M | 0.72M | -10.68M | -17.52M |
|
Change in Cash (Quarter)
|
| 0.14M | -0.07M | 0.07M | -0.04M | 147.94M | 7.35M | -15.71M | -42.53M | 20.82M | 122.82M | -60.28M | 9.02M | -11.80M | 12.53M | -14.02M | 6.54M | -12.65M | 9.69M | -74.77M | | | -17.03M | -5.16M | -10.77M | 5.44M | 5.58M | 0.32M | 14.13M | 1.35M | 1.98M | -12.77M | 14.77M | 60.43M |
|
Free Cash Flow (Quarter)
|
| 9.44M | -35.31M | 24.98M | -35.25M | -46.89M | 17.81M | -19.75M | -42.03M | 14.04M | 50.24M | -50.02M | 0.15M | -11.52M | 14.29M | -30.97M | 6.96M | -10.58M | 11.02M | -24.86M | | | 9.44M | 13.04M | 5.44M | 10.19M | 19.45M | 6.58M | 17.95M | 6.61M | 29.75M | 9.43M | 19.35M | 19.72M |
|
Net Cash Flow (Quarter)
|
| 0.14M | -0.07M | 0.07M | -0.04M | 147.94M | 7.35M | -15.71M | -42.53M | 20.82M | 122.82M | -60.28M | 9.02M | -11.80M | 12.53M | -14.02M | 6.54M | -12.65M | 9.69M | -74.77M | | | -17.03M | -5.16M | -10.77M | 5.44M | 5.58M | 0.32M | 14.13M | 1.35M | 1.98M | -12.77M | 14.77M | 60.43M |