|
Net Income (Quarter)
|
63.70M | -29.90M | -55.35M | -57.98M | -28.91M | -6.05M | -32.36M | -51.27M | 29.11M | 10.02M | -28.41M | -41.39M | 29.49M | 30.10M | -41.49M | -40.43M |
|
Depreciation and Depletion (Quarter)
|
13.80M | 13.60M | 13.40M | 13.50M | 13.30M | 13.70M | 13.80M | 13.60M | 10.00M | 10.00M | 10.60M | 11.60M | 12.90M | 13.20M | 14.70M | 13.40M |
|
Share-based Compensation (Quarter)
|
3.10M | 3.10M | 3.04M | 3.19M | 3.20M | 3.31M | 3.50M | 3.70M | 3.71M | 6.37M | 2.71M | 2.60M | 2.65M | 4.80M | 5.53M | 6.57M |
|
Deferred Taxes (Quarter)
|
| 7.34M | -8.30M | -7.71M | 0.70M | 0.93M | -1.79M | 6.77M | -9.57M | -8.10M | 1.61M | -12.58M | 6.82M | 16.82M | -14.45M | -10.44M |
|
Gains from Investment Securities (Quarter)
|
| 7.30M | 6.85M | -0.32M | 2.96M | 0.00M | -12.22M | 0.04M | 0.04M | | 21.31M | 2.91M | 0.50M | 0.10M | -0.86M | 1.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | -0.01M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | 39.00M | 27.00M | 39.00M | 2.39M | 2.35M | 36.00M | 2.62M | 33.00M | 49.00M | 34.00M | 27.00M | 1.42M |
|
Cash from Operations (Quarter)
|
| -78.64M | 33.96M | 84.56M | -48.67M | -57.20M | 22.93M | 91.06M | -34.31M | -69.02M | 28.90M | 95.77M | -8.13M | -88.81M | 26.41M | 62.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
13.80M | 21.34M | 14.97M | 14.68M | 19.25M | 21.29M | 15.77M | 14.88M | 17.11M | 18.68M | 12.16M | 13.26M | 21.27M | 23.47M | 17.64M | 17.13M |
|
Change in Accured Expenses (Quarter)
|
| -64.25M | -2.12M | 95.36M | -45.21M | -38.63M | 1.57M | 108.70M | -48.07M | -60.91M | -1.42M | 123.76M | -28.88M | -126.98M | 17.23M | 102.62M |
|
Other Working Capital Changes (Quarter)
|
| 43.81M | -32.54M | -20.35M | 34.69M | 53.14M | -24.67M | -11.19M | 19.77M | 33.97M | -26.71M | -6.72M | 37.26M | 31.78M | -5.29M | 13.03M |
|
Capital Expenditures (Quarter)
|
| -1.39M | 11.42M | 9.44M | 20.26M | -9.16M | 48.50M | 27.64M | -4.54M | -8.46M | 71.37M | 16.06M | -10.97M | 88.63M | | 11.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.67M | 0.17M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.87M | 23.17M | -13.54M | -16.05M | -15.74M | -23.72M | -27.59M | -30.51M | -16.11M | -12.09M | -21.52M | -108.59M | -7.56M | -7.37M | -8.62M |
|
Other financing activities (Quarter)
|
| 0.94M | -3.39M | 6.64M | 4.64M | 0.76M | -17.92M | -1.94M | -0.66M | -0.08M | -1.65M | -1.51M | -3.06M | -0.73M | -1.64M | 6.29M |
|
Cash from Financing Activities (Quarter)
|
| -15.14M | -57.64M | 1.70M | 1.75M | 16.89M | 11.98M | 7.83M | 17.16M | 39.80M | -20.23M | 80.14M | 3.35M | 57.37M | -22.08M | 3.42M |
|
Change in Cash (Quarter)
|
| -98.66M | -0.50M | 72.73M | -62.97M | -56.04M | 11.19M | 71.30M | -47.66M | -45.34M | -3.42M | 154.39M | -113.37M | -39.00M | -3.04M | 57.28M |
|
Free Cash Flow (Quarter)
|
| -77.25M | 22.54M | 75.12M | -68.93M | -48.04M | -25.56M | 63.42M | -29.77M | -60.56M | -42.47M | 79.71M | 2.85M | -177.44M | 26.41M | 51.19M |
|
Net Cash Flow (Quarter)
|
| -98.66M | -0.50M | 72.73M | -62.97M | -56.04M | 11.19M | 71.30M | -47.66M | -45.34M | -3.42M | 154.39M | -113.37M | -39.00M | -3.04M | 57.28M |