|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.47M | -54.23M | -59.85M | -49.48M | -53.93M | -53.06M | -57.45M | -62.13M | -55.81M | -10.68M | -28.96M | -38.34M | -29.18M | -26.73M | -26.32M | -25.28M | -39.06M | 8.83M | -6.01M | 0.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.70M | 0.73M | 0.70M | 0.80M | 0.80M | 0.80M | 0.84M | 0.80M | 0.40M | 0.30M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 4.33M | -12.24M | 5.56M | 5.08M | 6.84M | 5.51M | 4.73M | 4.22M | 0.40M | 3.70M | 400.00M | 5.00M | 0.60M | 16.19M | 6.29M | 16.79M | | 2.46M | 2.88M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.01M | 0.12M | -0.08M | 0.03M | 0.04M | 0.28M | 0.13M | 2.80M | -2.43M | 2.65M | 0.01M | 2.65M | 0.67M | 2.87M | 0.20M | -0.20M | -0.17M | 0.17M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.46M | -21.70M | -38.70M | -46.86M | -41.42M | -43.27M | -47.84M | -43.22M | -33.29M | -16.78M | -34.94M | -25.39M | -21.84M | -20.06M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.72M | 2.29M | 0.39M | 0.56M | 0.10M | 0.56M | 0.64M | 1.22M | 0.66M | 0.51M | 0.61M | 0.76M | 0.39M | 0.30M | 0.29M | 0.45M | 0.32M | 0.34M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.42M | 0.43M | 0.44M | 0.45M | 0.54M | 0.54M | 0.52M | 0.53M | 0.51M | 0.52M | 0.53M | 1.36M | 0.47M | 0.48M | 0.48M | 0.49M | 0.50M | 0.48M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.70M | 0.73M | 0.70M | 0.80M | 0.80M | 0.80M | 0.84M | 0.80M | 0.40M | 0.30M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 5.54M | -8.51M | 8.00M | -2.48M | -0.08M | -0.05M | -0.47M | -10.43M | -8.83M | 7.18M | -5.42M | 0.81M | 0.88M | -0.75M | 7.99M | -2.82M | 2.42M | 11.76M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.02M | -2.70M | -1.75M | 0.23M | -0.08M | -0.82M | -1.07M | -0.88M | -1.11M | -1.14M | -0.82M | 0.37M | -0.89M | 2.10M | 2.64M | -1.94M | 0.36M | -1.03M | -2.19M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 0.22M | 43.18M | -0.05M | 4.24M | 0.21M | -4.60M | -0.05M | -0.05M | -16.92M | 16.23M | 2.67M | -2.76M | -7.02M | 0.73M | 0.59M | -8.41M | 6.31M | -6.46M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.00M | -0.00M | 0.01M | 0.36M | | 0.00M | 0.08M | 0.04M | | -0.04M | 0.04M | 0.08M | 0.02M | 0.03M | 0.02M | -0.65M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -4.11M | -0.51M | -1.34M | 1.31M | -1.49M | 4.11M | -0.03M | -0.33M | 1.47M | -0.26M | 1.57M | -3.41M | -2.07M | 4.53M | -2.38M | 2.08M | -3.81M | 3.77M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.46M | 1.96M | 1.34M | 0.31M | -1.62M | 2.69M | 0.02M | 0.02M | 0.00M | 0.03M | | 1.40M | -1.40M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | -5.00M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 2.87M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.84M | -7.54M | 53.35M | -21.34M | -0.31M | -0.89M | -0.39M | -5.00M | -2.04M | 5.00M | -0.06M | | | | -15.00M | 1.17M | 6.09M | 2.87M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.14M | | | | -0.10M | | | | 0.38M | 0.03M | | | 0.15M | 36.00M | -35.41M | 1.69M | 0.37M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 6.97M | 38.94M | 49.96M | 2.99M | 3.75M | 18.62M | 22.19M | -30.38M | -2.69M | 43.62M | 27.86M | 14.27M | 2.71M | 25.81M | 52.14M | 4.52M | 15.07M | 5.71M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 6.34M | 4.23M | 1.30M | 0.22M | 0.30M | 0.45M | 0.72M | 0.55M | -0.01M | 0.89M | 1.93M | 0.57M | 0.34M | 1.01M | -0.00M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.06M | -22.16M | -40.65M | -48.20M | -41.73M | -41.65M | -50.54M | -43.24M | -33.31M | -16.78M | -34.96M | -25.39M | -23.23M | -18.66M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M | |