|
Net Income (Quarter)
|
3.95M | -0.86M | -7.89M | -15.19M | -32.80M | -27.11M | -47.50M | -21.49M | -14.03M | -22.62M | -12.05M | 0.18M | 34.24M | 6.36M | 0.47M | 16.81M | 28.81M | 9.04M | 92.07M | 65.94M |
|
Depreciation and Depletion (Quarter)
|
0.09M | 0.04M | 0.06M | 0.10M | 0.04M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
1.69M | 1.09M | 3.56M | 1.04M | 3.19M | 22.86M | 8.03M | 6.57M | 6.77M | 6.63M | 6.74M | 6.53M | 6.13M | 7.71M | 13.36M | 10.13M | 7.52M | 8.29M | 7.21M | 6.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | -3.91M |
|
Gains from Investment Securities (Quarter)
|
2.19M | 0.68M | 0.61M | -3.47M | 4.07M | -17.55M | -0.75M | 0.04M | -0.15M | 0.16M | -0.26M | 0.40M | | -0.27M | 0.20M | -0.43M | 13.30M | 20.49M | -9.19M | 9.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 15.93M | 15.98M | 14.53M | 9.94M | 14.37M | 13.68M | 16.64M | 10.60M | 25.30M | 29.85M | 25.30M |
|
Cash from Operations (Quarter)
|
-1.68M | 0.80M | 4.91M | -4.57M | -12.51M | -14.12M | -14.32M | -3.94M | -6.93M | 9.68M | 15.37M | 15.63M | 18.34M | 28.05M | 37.03M | 41.71M | 45.25M | 68.24M | 83.25M | 93.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.81M | -1.52M | 0.80M | 0.97M | 1.16M | 1.87M | 2.52M | 1.58M | 1.20M | 1.22M | 1.44M | 1.68M | 1.73M | 1.77M | 1.84M | 2.34M | 1.54M | 1.62M | 1.88M | 2.09M |
|
Change in Account Payables (Quarter)
|
0.24M | 1.05M | 4.75M | -5.54M | 2.49M | -2.69M | 3.76M | 2.18M | -6.89M | 5.04M | -0.19M | -4.08M | 2.73M | 1.11M | -0.98M | -1.57M | -0.47M | 0.62M | 8.88M | -7.45M |
|
Change in Accured Expenses (Quarter)
|
-1.45M | 5.02M | -5.57M | 9.13M | -0.12M | -1.75M | 4.93M | -3.32M | 2.62M | -2.99M | -0.24M | 2.27M | 0.30M | -2.20M | 6.38M | -4.22M | -0.12M | -0.04M | -1.26M | 5.33M |
|
Change in Taxes (Quarter)
|
| -0.75M | -0.56M | -1.32M | -0.02M | -0.64M | -0.03M | 0.14M | -0.01M | -0.00M | -0.01M | -0.67M | -0.15M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.50M | -0.17M | -0.37M | -0.43M | -0.32M | 0.32M | 5.27M | -5.28M | | 2.35M | -2.35M | -3.31M | 2.54M | 0.32M | -0.04M | 0.07M | 0.31M | 1.41M | 0.40M | -0.17M |
|
Capital Expenditures (Quarter)
|
3.30M | -3.27M | 3.89M | -3.54M | 2.26M | -1.95M | 0.20M | 8.07M | 0.26M | 3.80M | -3.41M | 7.24M | 1.59M | -1.45M | 0.07M | 0.05M | 0.04M | 3.06M | 1.70M | -4.49M |
|
Change in Acquisitions & Divestments (Quarter)
|
3.92M | | -3.92M | 9.44M | | 274.50M | 34.34M | -276.62M | 65.39M | 33.36M | 38.45M | 40.67M | 90.31M | 31.53M | -61.71M | 123.52M | | | 0.10M | |
|
Cash from Investing Activities (Quarter)
|
4.91M | -18.48M | -12.78M | -10.85M | -297.57M | 16.98M | 16.66M | -21.65M | 35.81M | -12.09M | -20.72M | -17.37M | 66.12M | -34.52M | -50.63M | -26.82M | -28.06M | -53.79M | -70.07M | -50.83M |
|
Other financing activities (Quarter)
|
0.12M | 1.89M | 1.58M | -0.84M | 22.94M | 0.06M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
15.57M | 2.42M | 20.88M | 26.17M | 301.72M | -0.05M | 10.09M | 10.01M | -0.01M | 0.00M | 0.01M | 0.02M | -70.48M | -0.45M | 0.06M | -0.13M | -19.91M | 0.42M | -24.97M | -11.83M |
|
Change in Cash (Quarter)
|
18.80M | -15.26M | 13.02M | 10.75M | -8.36M | 2.81M | 12.43M | -15.58M | 28.86M | -2.41M | -5.33M | -1.72M | 13.99M | -6.92M | -13.54M | 14.77M | -2.72M | 14.87M | -11.80M | 30.63M |
|
Beginning Cash Balance (Quarter)
|
0.09M | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-4.98M | 4.07M | 1.02M | -1.03M | -14.77M | -12.16M | -14.52M | -12.01M | -7.19M | 5.88M | 18.78M | 8.40M | 16.75M | 29.49M | 36.97M | 41.66M | 45.21M | 65.17M | 81.54M | 97.78M |
|
Net Cash Flow (Quarter)
|
18.80M | -15.26M | 13.02M | 10.75M | -8.36M | 2.81M | 12.43M | -15.58M | 28.86M | -2.41M | -5.33M | -1.72M | 13.99M | -6.92M | -13.54M | 14.77M | -2.72M | 14.87M | -11.80M | 30.63M |