|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.88M | -19.10M | -14.80M | -16.15M | -14.36M | -14.92M | -43.18M | -27.00M | -20.60M | -14.41M | -16.00M | -16.88M | -19.09M | -21.00M | -21.30M | -17.70M | -21.66M | 2.77M | -7.91M | -5.86M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.30M | 2.90M | 4.20M | 3.70M | 5.20M | 4.30M | 4.00M | 3.90M | 3.10M | 4.90M | 2.90M | 3.40M | 4.00M | 2.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.69M | 4.21M | 4.05M | 4.26M | 3.69M | 4.22M | 5.25M | 4.68M | 3.94M | 4.13M | 4.33M | 4.23M | 4.47M | 3.79M | 2.25M | 1.90M | 2.24M | 2.36M | 2.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.59M | 2.63M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 37.00 | 4.67M | -1.60M | -0.14M | -0.21M | 0.51M | -0.14M | | 5.88M | 13.74M | -0.25M | 7.96M | 6.54M | 14.40M | -3.08M | 0.46M | 6.89M | 19.93M | 0.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.75M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 19.10M | | | | | | | | | | | | 9.25M | 2.85M | 4.87M | 13.35M | 13.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.17M | -12.30M | 3.00M | 4.50M | -12.49M | -4.71M | 8.30M | 8.30M | -8.77M | 11.40M | -3.15M | -32.59M | -16.08M | -11.44M | -11.02M | -18.84M | -24.05M | -2.52M | -6.79M | 19.95M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | -5.03M | -1.15M | -1.49M | -0.12M | 0.03M | 0.11M | -0.01M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.30M | -0.03M | 1.15M | | | | | | | | | | | | | | | 0.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.22M | 1.20M | 1.56M | 1.44M | 1.47M | 1.54M | 3.44M | 4.58M | 4.75M | 4.99M | 4.68M | 4.45M | 4.28M | 3.49M | 6.08M | 5.62M | 7.21M | 7.40M | 5.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.76M | -0.33M | 0.27M | -0.81M | 0.02M | 0.16M | 0.12M | 0.43M | 0.11M | 1.23M | 0.38M | -0.14M | -0.21M | -1.08M | 1.00M | 4.36M | -0.72M | -3.27M | 0.65M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.24M | 0.12M | 0.41M | -0.02M | -0.09M | 0.44M | 1.67M | -1.65M | 0.51M | -0.00M | 0.47M | 0.06M | -0.30M | 1.78M | -0.84M | 1.04M | -0.26M | 3.32M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | -0.83M | 0.56M | -4.59M | -2.27M | 1.32M | 1.16M | 3.43M | 0.45M | -3.84M | 3.82M | 2.27M | -3.33M | 2.34M | 7.80M | -1.75M | -0.40M | 10.70M | 1.26M | -6.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.50M | -18.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27M | -1.13M | 1.32M | 8.44M | 2.37M | -0.21M | 2.92M | -2.49M | 2.19M | -0.85M | -0.53M | 24.80M | 3.30M | 2.64M | 4.81M | 8.30M | 2.26M | 7.24M | -2.05M | -0.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 14.42M | 33.12M | 25.82M | 31.22M | 14.95M | 30.67M | 7.24M | 22.09M | 18.44M | 20.88M | -6.96M | 17.51M | 9.20M | 9.75M | 14.63M | 5.83M | 5.24M | 7.83M | 11.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | -0.08M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.46M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.33M | 45.24M | 71.08M | 98.00M | 74.73M | 55.76M | 135.55M | 33.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.63M | -431.90M | 8.54M | 16.63M | 7.86M | -16.21M | -8.30M | -8.30M | 113.52M | -11.40M | -20.96M | 6.96M | -17.51M | -9.20M | -10.48M | -14.63M | -204.29M | -5.24M | -7.83M | -9.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | -3.67M | -0.08M | | -0.07M | 0.51M | | | -0.00M | -0.03M | -0.00M | 0.59M | -0.05M | -0.05M | 0.01M | 5.48M | 0.00M | 0.27M | -8.67M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.78M | 64.07M | -3.00M | -4.50M | -0.32M | 138.97M | -4.30M | -0.04M | -0.06M | -0.04M | -0.05M | -0.04M | -1.45M | -4.60M | -0.94M | -0.37M | 104.24M | -0.27M | -3.91M | -2.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.99M | -380.13M | -9.02M | -0.14M | -4.95M | 118.05M | 29.30M | 36.95M | 104.69M | 5.37M | -24.16M | -25.67M | -35.04M | -25.23M | -22.45M | -33.84M | -124.10M | -8.03M | -18.53M | 8.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.79M | -26.72M | -30.11M | -21.32M | -43.71M | -19.65M | -22.37M | 1.06M | -30.86M | -7.04M | -24.04M | -25.63M | -33.59M | -20.64M | -20.77M | -33.47M | -29.88M | -7.76M | -14.62M | 8.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.99M | -380.13M | 8.54M | 16.63M | -4.95M | 118.05M | -4.30M | -0.04M | 104.69M | -0.04M | -24.16M | -25.67M | -35.04M | -25.23M | -22.45M | -33.84M | -124.10M | -8.03M | -18.53M | 8.56M |