|
Net Income (Quarter)
|
-13.43M | -1.61M | -16.61M | -18.42M | 23.59M | -46.32M | -55.27M | 17.00M | -50.92M | -17.05M | -49.08M | -21.54M | -28.26M | -36.59M | -28.19M | -29.61M | -33.29M | -35.62M | -26.23M | -29.82M | -28.36M | -11.07M |
|
Depreciation and Depletion (Quarter)
|
| | 0.03M | 0.04M | 4.05M | 5.13M | 0.06M | 0.07M | 6.51M | 7.97M | 7.97M | 8.91M | 10.33M | 38.31M | 0.12M | 0.14M | 0.16M | | | | | |
|
Share-based Compensation (Quarter)
|
0.24M | 0.23M | 0.48M | 0.53M | 4.28M | 5.65M | 3.51M | 7.04M | 6.89M | 7.61M | 6.43M | 8.49M | 6.10M | 8.70M | 4.70M | 5.40M | 5.37M | 6.49M | 5.49M | 7.03M | 7.03M | 7.55M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.72M | 104.00 | | | | 0.65M | 0.00M | 1.33M | 0.11M | 1.68M | 2.56M | 0.06M | 0.06M | | 0.03M | | 0.03M | 0.11M |
|
Gains from Investment Securities (Quarter)
|
| 13.30M | -0.03M | -0.06M | 1.91M | 14.84M | -1.01M | -48.71M | 0.38M | 15.01M | 6.38M | 1.00M | 0.10M | -7.14M | 1.06M | -0.68M | 2.91M | 4.60M | -5.34M | -0.36M | 0.02M | -0.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 3.43M | | | | 2.31M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | 18.10M | 13.40M | | 2.70M | 2.20M | 1.60M | 0.16M | 3.90M | 0.11M | | 1.10M | 0.23M | | 0.15M | 0.10M | 0.28M | 0.28M | 0.02M |
|
Cash from Operations (Quarter)
|
1.00 | -0.55M | 7.78M | -9.14M | -16.44M | -11.81M | -19.83M | -18.54M | -18.97M | -1.46M | -19.34M | -3.18M | -7.26M | -7.27M | -14.08M | 7.56M | 12.10M | -12.83M | -10.25M | 14.09M | -22.83M | 11.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.80M | 0.83M | 1.03M | -2.51M | 0.46M | 0.66M | -1.32M | 1.15M | 1.22M | 1.21M | -1.71M | 10.69M | 1.86M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
3.33M | 5.00M | 4.96M | 2.75M | 3.08M | 7.28M | 7.34M | 6.71M | 7.53M | 10.64M | 11.13M | 11.00M | 12.32M | 15.18M | 15.34M | 15.84M | 14.24M | 17.76M | 20.05M | 18.47M | 17.17M | 18.33M |
|
Change in Receivables (Quarter)
|
| 0.04M | -0.17M | 0.34M | 3.34M | -2.08M | -1.50M | 3.80M | 1.69M | 4.53M | 18.19M | -6.77M | 3.16M | 9.23M | 0.38M | -0.49M | 0.62M | 11.38M | -2.80M | -11.19M | 8.22M | 4.61M |
|
Change in Account Payables (Quarter)
|
| 0.93M | -0.71M | -0.63M | 1.14M | -1.09M | 0.15M | -0.23M | 0.10M | 1.35M | 6.49M | -9.37M | 5.65M | -2.13M | -0.14M | 6.27M | -5.92M | 4.76M | 0.63M | -5.51M | 3.51M | -4.37M |
|
Change in Accured Expenses (Quarter)
|
0.00M | 0.72M | -0.44M | -0.60M | -0.00M | 8.07M | -2.60M | 1.75M | 2.41M | -2.64M | -0.80M | 3.72M | -0.68M | -2.39M | -0.18M | -5.58M | 16.29M | -11.32M | -0.17M | 8.91M | -6.11M | -5.26M |
|
Other Working Capital Changes (Quarter)
|
| 0.26M | 1.89M | 18.89M | -15.59M | 16.74M | -0.56M | -0.01M | 4.12M | -1.18M | 4.42M | -8.19M | 4.07M | 2.41M | 1.27M | 0.28M | 0.28M | 4.86M | 4.14M | -4.37M | -1.94M | -11.79M |
|
Capital Expenditures (Quarter)
|
| -9.84M | 4.83M | 4.25M | 1.77M | 54.16M | 24.45M | 5.06M | 104.38M | -109.46M | 26.84M | 73.22M | 24.03M | -108.87M | 15.13M | 30.14M | -32.07M | -2.13M | 14.99M | 0.66M | 14.94M | -11.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | 0.08M | 0.07M | 0.05M | 0.10M | 0.08M | 0.08M | 0.02M | 0.00M | | |
|
Cash from Investing Activities (Quarter)
|
| -230.00M | -7.83M | -15.51M | -39.10M | -25.32M | -28.07M | -78.76M | -26.49M | -66.39M | -65.25M | -34.65M | -23.95M | -19.47M | -21.02M | -24.09M | -25.75M | -23.60M | -14.97M | -26.20M | -26.15M | -49.36M |
|
Other financing activities (Quarter)
|
0.06M | 0.88M | 0.03M | | | | | | | -0.38M | 0.31M | 4.60M | 5.09M | -0.11M | 0.20M | 0.71M | 1.42M | 8.67M | 0.53M | 0.00M | 0.09M | 0.51M |
|
Cash from Financing Activities (Quarter)
|
0.21M | 231.54M | 15.73M | 2.46M | 575.27M | 1.18M | 4.10M | 0.93M | 1.43M | 13.36M | 1.91M | 131.45M | 2.48M | 7.18M | 1.49M | 3.75M | 4.32M | 3.54M | 75.28M | 24.91M | 66.74M | 47.72M |
|
Change in Cash (Quarter)
|
0.21M | 0.99M | 15.68M | -22.19M | 519.73M | -35.95M | -43.80M | -96.37M | -44.03M | -54.49M | -82.68M | 93.61M | -28.72M | -19.56M | -33.62M | -12.79M | -9.33M | -32.89M | 50.07M | 12.80M | 17.76M | 9.61M |
|
Beginning Cash Balance (Quarter)
|
| 0.25M | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
1.00 | 9.29M | 2.95M | -13.38M | -18.21M | -65.96M | -44.28M | -23.59M | -123.34M | 108.01M | -46.18M | -76.40M | -31.28M | 101.60M | -29.21M | -22.58M | 44.17M | -10.70M | -25.24M | 13.43M | -37.77M | 23.16M |
|
Net Cash Flow (Quarter)
|
0.21M | 0.99M | 15.68M | -22.19M | 519.73M | -35.95M | -43.80M | -96.37M | -44.03M | -54.49M | -82.68M | 93.61M | -28.72M | -19.56M | -33.62M | -12.79M | -9.33M | -32.89M | 50.07M | 12.80M | 17.76M | 9.61M |