|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.10M | -22.48M | -16.50M | -16.45M | -17.94M | -44.23M | -27.31M | -21.06M | -14.41M | -16.00M | -17.60M | -20.25M | -20.81M | -21.49M | -17.63M | -24.51M | 1.42M | -16.05M | -5.86M | -12.33M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 18.70M | -4.21M | 4.26M | 3.69M | 4.22M | 4.77M | | 3.94M | 4.13M | -12.55M | 4.23M | 4.47M | -0.05M | -11.93M | 1.90M | 0.00M | 0.27M | -0.31M | 1.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.50M | -18.02M | -16.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | | | | | | | | | | | | | | 0.53M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -21.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.03M | -1.15M | -1.49M | -0.12M | 0.03M | 0.11M | -0.01M | | | | | | | 0.35M | | | | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.30M | -0.03M | 1.15M | | | | | | | | | | | | 0.18M | | | 0.61M | 0.47M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.50M | 6.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.34M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -9.83M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 33.12M | 25.82M | 31.22M | 20.47M | 30.67M | 7.24M | 22.09M | 17.70M | 20.88M | -6.96M | 17.51M | 9.20M | 9.75M | 14.63M | 5.83M | 5.24M | 7.83M | 11.21M | 8.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | -0.08M | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -9.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | | | | | | | 0.05M | | | | | 0.18M | 4.82M | | -4.20M | 0.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -7.77M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | | 1.82M | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -38.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.84M | -30.11M | -21.32M | -43.71M | -25.18M | -22.37M | 1.06M | -30.86M | -6.30M | -24.04M | -25.63M | -33.59M | -20.64M | -20.77M | -33.47M | -29.88M | -7.76M | -14.62M | 8.75M | -30.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -38.04M |