|
Net Income (Quarter)
|
| | | | | | | | -14.17M | 3.74M | 4.63M | 9.06M | 7.83M | 4.17M | 88.59M | -3.48M | 8.47M | -279.54M | -57.39M | -4.48M | -3.62M | -2.92M | -10.55M | -13.50M | -16.35M | 11.45M | -11.89M | -18.86M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 0.96M | 0.87M | 0.95M | 0.98M | 1.73M | 2.40M | 2.39M | 2.45M | 2.21M | 1.86M | 2.64M | 1.21M | 1.41M | 1.30M | 1.10M | 1.10M | 1.19M | 1.07M | 0.10M | 0.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | -80.38M | -1.37M | -0.02M | 48.58M | 29.01M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 0.60M | 0.08M | 0.03M | 0.13M | 0.03M | 3.40M | 5.47M | -3.74M | -0.01M | 1.40M | 0.00M | -1.04M | 0.11M | -0.95M | 0.00M | 1.02M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | 238.80M | 4.80M | 1.43M | 2.45M | | 5.20M | 0.54M | 2.14M | 1.70M | -2.67M | 0.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | 0.96M | 4.65M | 4.13M | 27.43M | 14.43M | 10.04M | 26.70M | 22.72M | 18.60M | 2.58M | 5.71M | 7.51M | 7.39M | -0.04M | 11.55M | -12.54M | 19.09M | -4.77M | -29.97M | 8.56M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 7.47M | 7.41M | 7.38M | 8.70M | 8.16M | 8.17M | 8.36M | 6.48M | 6.48M | 10.36M | 4.91M | 5.70M | 6.71M | 6.71M | 6.71M | 9.27M | 9.27M | 5.63M | 5.84M | 5.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | 6.23M | -9.32M | 8.22M | 4.56M | -0.39M | -3.86M | 0.68M | 1.11M | -4.86M | -30.12M | -14.80M | -5.05M | -2.70M | 5.03M | 9.18M | 12.17M | -5.20M | 80.22M | -21.20M | -58.58M |
|
Change in Inventory (Quarter)
|
| | | | | | | | -2.32M | -1.36M | 2.05M | 2.02M | 3.01M | 2.58M | -1.01M | 3.60M | 2.91M | 2.39M | -3.92M | 2.34M | 2.93M | 1.81M | 2.50M | 1.63M | -4.39M | -7.59M | 0.67M | -0.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | -2.66M | -22.36M | -6.29M | -1.51M | 1.31M | -6.99M | 7.10M | -0.29M | 5.20M | -26.43M | -7.83M | -0.13M | -1.49M | 0.98M | -0.61M | 8.95M | -1.94M | -10.35M | -9.96M | -0.65M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | -3.25M | 0.86M | 2.18M | -9.85M | -2.26M | -1.18M | 5.27M | -1.82M | -2.46M | -2.48M | 7.94M | -1.92M | -1.23M | -2.67M | 1.49M | 10.43M | -2.51M | -14.02M | 4.90M | 1.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | 0.05M | | | | 0.27M | 0.10M | 0.42M | -0.25M | 0.35M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | -2.19M | | | 23.53M | 26.16M | 28.48M | 29.09M | 27.66M | 30.15M | 30.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | -18.52M | -0.40M | -16.11M | -0.37M | -25.78M | -0.10M | -0.70M | 4.14M | -0.24M | | -43.32M | -6.71M | 1.12M | -2.94M | -6.94M | -3.81M | 1.70M | 15.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | 4.71M | | | | 0.46M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | -7.57M | -0.36M | -7.52M | -2.44M | -7.44M | 2.89M | -0.80M | -18.95M | -16.33M | -0.01M | -8.91M | -0.21M | -0.07M | -0.01M | -0.06M | -0.11M | -0.07M | -0.01M | -0.00M | -0.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | -6.61M | 4.30M | -21.92M | 24.58M | -9.12M | 12.56M | 0.12M | 3.66M | 1.57M | 6.71M | -3.45M | 7.30M | -36.01M | -6.75M | 12.61M | -15.58M | 12.08M | -8.59M | -28.27M | 23.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | 0.96M | 4.65M | 4.08M | 27.43M | 14.43M | 10.04M | 26.42M | 22.61M | 18.18M | 2.83M | 5.36M | 7.51M | 7.39M | -0.04M | 11.55M | -12.54M | 19.09M | -4.77M | -29.97M | 8.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -6.61M | 4.30M | -21.92M | 24.58M | -9.12M | 12.56M | 0.12M | 3.66M | 1.57M | 6.71M | -3.45M | 7.30M | -36.01M | -6.75M | 12.61M | -15.58M | 12.08M | -8.59M | -28.27M | 23.48M |