|
Net Income (Quarter)
|
0.34M | -0.03M | 7.45M | 12.94M | -14.90M | -24.16M | -12.24M | 7.36M | -13.71M | -13.81M | -12.43M | -8.01M | -9.38M | -3.20M | -0.67M | 3.26M | -3.21M | 1.49M | 6.46M | 7.72M | -3.31M | 1.80M | 5.19M | 20.46M |
|
Depreciation and Depletion (Quarter)
|
2.31M | 2.23M | 2.19M | 2.14M | 2.12M | 2.32M | 2.67M | 2.81M | 2.87M | 2.95M | 3.09M | 3.11M | 3.25M | 3.44M | 3.68M | 3.90M | 4.10M | 4.15M | 4.02M | 4.01M | 4.16M | 4.38M | 4.63M | 4.83M |
|
Share-based Compensation (Quarter)
|
| | | | 17.09M | 29.69M | 15.41M | 6.63M | 6.38M | 7.77M | 7.71M | 7.05M | 7.47M | 8.53M | 8.73M | 7.56M | 4.44M | 5.54M | 5.33M | 5.73M | 5.64M | 6.34M | 6.43M | 6.43M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 2.46M | 2.79M | 0.34M | 0.32M | 0.35M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 6.21M | 0.07M | 6.20M | -13.70M | 0.95M | 3.90M | 3.90M | 6.75M | | 2.22M | 0.98M | 1.05M | 2.89M | 4.41M | -5.56M | 8.92M | 3.23M | | | -3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
-0.20M | 0.06M | -0.10M | -0.35M | -0.19M | -0.01M | 0.04M | 0.05M | 0.05M | 0.00M | 0.78M | 0.43M | 0.02M | 0.03M | -0.09M | 0.04M | -0.09M | 0.06M | 0.38M | 0.54M | 0.39M | 0.03M | -0.40M | 0.60M |
|
Non-cash Items (Quarter)
|
| | | | | | 0.00M | 0.02M | 1.89M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
3.51M | 8.04M | 2.64M | 4.69M | 14.76M | 8.81M | 6.51M | -1.42M | 11.57M | -20.09M | -4.79M | 9.78M | -0.56M | 11.42M | 3.65M | 23.25M | 3.84M | 14.37M | 17.07M | 16.49M | -4.45M | 20.93M | 3.05M | 33.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.65M | 0.66M | 0.65M | 0.90M | 0.97M | 0.97M | 1.00M | 1.01M | 0.99M | 0.96M | 1.04M | 1.04M | 1.13M | 0.97M | 0.96M | 1.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.61M | 2.54M | 2.50M | 2.45M | 2.43M | 2.62M | 2.97M | 3.12M | 3.15M | 3.23M | 3.37M | 3.38M | 3.41M | 3.54M | 3.78M | 4.00M | 4.15M | 4.17M | 4.04M | 4.11M | 4.32M | 4.56M | 4.81M | 5.01M |
|
Change in Receivables (Quarter)
|
-5.04M | -11.27M | 9.62M | 27.79M | -31.71M | 5.49M | 5.90M | 41.18M | -30.79M | 13.58M | 0.91M | 8.47M | -20.62M | 9.19M | 16.09M | 11.47M | -4.05M | 9.47M | 13.63M | 11.18M | -15.27M | 4.08M | 7.07M | 34.94M |
|
Change in Account Payables (Quarter)
|
3.64M | -1.44M | -0.50M | 7.29M | -3.42M | -1.71M | 0.31M | 8.22M | -8.16M | 3.50M | 1.70M | 7.17M | -16.30M | 10.75M | -0.09M | 15.68M | 4.34M | 11.27M | 3.14M | 5.04M | -11.60M | 7.18M | -6.06M | 22.63M |
|
Change in Accured Expenses (Quarter)
|
-4.86M | 3.68M | -5.34M | 7.84M | -2.06M | 0.22M | 0.71M | 3.44M | -2.72M | -1.89M | -1.28M | 6.75M | -1.00M | 0.72M | 0.58M | 1.07M | -3.99M | 0.85M | 4.27M | 6.75M | -3.78M | 1.89M | 0.39M | 5.06M |
|
Other Working Capital Changes (Quarter)
|
-0.04M | 0.06M | 0.29M | -0.05M | -0.55M | 2.30M | 0.21M | -1.21M | -6.49M | 6.42M | -0.90M | -5.46M | -0.74M | 0.80M | 1.12M | -1.09M | -1.02M | 3.49M | 1.24M | -7.82M | -0.33M | -2.68M | 1.84M | -1.76M |
|
Capital Expenditures (Quarter)
|
1.91M | 1.77M | -3.28M | 0.03M | 1.17M | -0.90M | 0.12M | 0.06M | 1.73M | -1.41M | 0.24M | -0.05M | 0.29M | 0.34M | 8.30M | 3.34M | 0.53M | 6.74M | 3.87M | -10.54M | 0.12M | 7.80M | -6.45M | -0.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 10.00M | 0.32M | 0.23M | 0.01M | |
|
Cash from Investing Activities (Quarter)
|
-1.94M | -1.90M | -1.99M | -2.01M | -2.06M | -1.96M | -1.95M | -1.41M | -2.10M | -2.24M | -2.09M | -2.40M | -2.67M | -3.79M | -3.20M | -3.82M | -4.06M | -4.70M | -4.66M | -14.32M | -4.04M | -8.53M | -4.87M | -4.90M |
|
Other financing activities (Quarter)
|
| | | 1.59M | 1.44M | 1.17M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | -5.66M | -6.60M | 224.25M | -1.17M | -14.23M | -1.30M | -0.02M | -18.36M | -0.70M | -0.47M | -1.59M | -5.47M | -1.34M | -5.98M | -10.18M | -5.99M | -7.52M | -11.75M | -22.68M | -13.47M | -9.71M | 1.69M |
|
Change in Cash (Quarter)
|
1.57M | 12.17M | -5.01M | -3.92M | 236.96M | 5.69M | -9.66M | -4.13M | 9.46M | -40.69M | -7.58M | 6.91M | -4.83M | 2.16M | -0.89M | 13.45M | -10.40M | 3.69M | 4.89M | -9.58M | -31.17M | -1.06M | -11.53M | 29.86M |
|
Free Cash Flow (Quarter)
|
1.60M | 6.26M | 5.92M | 4.66M | 13.60M | 9.71M | 6.39M | -1.48M | 9.85M | -18.68M | -5.03M | 9.83M | -0.86M | 11.07M | -4.66M | 19.91M | 3.31M | 7.62M | 13.20M | 27.03M | -4.58M | 13.13M | 9.50M | 33.99M |
|
Net Cash Flow (Quarter)
|
1.57M | 6.14M | -5.01M | -3.92M | 236.96M | 5.69M | -9.66M | -4.13M | 9.46M | -40.69M | -7.58M | 6.91M | -4.83M | 2.16M | -0.89M | 13.45M | -10.40M | 3.69M | 4.89M | -9.58M | -31.17M | -1.06M | -11.53M | 29.86M |