|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.86M | 18.54M | 14.86M | 8.04M | 21.54M | 29.03M | 14.20M | -0.01M | -20.66M | -10.43M | -11.90M | -8.99M | -5.11M | -2.78M | -3.94M | -4.56M | -9.41M | -22.85M | -15.96M | -2.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.40M | 2.80M | 3.60M | 4.00M | 4.40M | 4.40M | 4.40M | 4.30M | 4.40M | 4.90M | 5.10M | 5.20M | 5.30M | 5.20M | 5.40M | 5.60M | 5.50M | 4.90M | 7.60M | 5.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.70M | 3.00M | 3.37M | 0.78M | | 3.70M | 0.59M | 2.26M | 5.65M | -4.81M | 0.57M | 1.34M | 1.93M | 7.71M | -5.54M | 4.12M | -1.08M | 9.53M | 4.16M | 2.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.58M | -0.10M | -2.85M | -0.04M | -1.09M | -1.89M | -0.19M | -1.02M | 11.07M | -0.66M | -0.07M | 0.14M | -0.10M | -0.26M | -0.56M | 0.25M | 1.03M | 0.93M | -1.81M | 0.67M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 0.40M | 18.16M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.24M | -14.48M | -9.14M | -36.28M | 9.38M | 19.57M | 38.77M | -10.87M | 26.94M | 3.99M | 37.57M | 4.80M | 17.49M | 8.07M | -2.49M | 18.98M | -7.51M | 9.25M | 9.17M | -2.92M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.16M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.81M | 6.21M | 8.32M | 9.31M | 9.08M | 8.35M | 8.36M | 8.49M | 8.66M | 8.89M | 8.54M | 7.56M | 8.12M | 7.09M | 7.98M | 8.06M | 8.00M | 7.40M | 10.04M | 7.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.43M | 2.57M | 12.75M | 10.54M | 4.87M | 24.89M | -46.98M | -13.63M | -26.93M | 7.59M | -36.63M | 6.65M | -8.15M | 18.93M | 2.47M | -6.76M | 0.96M | 3.58M | -13.89M | 22.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.19M | 27.67M | 30.07M | 27.72M | 26.48M | 0.33M | -7.00M | -12.12M | -5.35M | 0.71M | -21.02M | -5.21M | -9.20M | 7.88M | 10.74M | 13.35M | -4.08M | -0.98M | -6.79M | 20.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.20M | -12.07M | 17.41M | -18.21M | 5.76M | -6.05M | -31.67M | -43.02M | -2.03M | 10.29M | -16.22M | 3.40M | -3.55M | 22.89M | 6.36M | 14.31M | -14.78M | 2.34M | -8.25M | 27.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.99M | -0.50M | -1.37M | -1.67M | -1.69M | 10.18M | -11.57M | -5.73M | -0.23M | -1.15M | -2.66M | -1.11M | 1.16M | -4.44M | 5.32M | 1.80M | -1.50M | 2.48M | -11.46M | 0.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.99M | -2.20M | 0.93M | 0.65M | -3.11M | -1.57M | -0.48M | -2.71M | -3.28M | -2.62M | -1.59M | -1.74M | -0.14M | -1.18M | 0.72M | -2.84M | -1.94M | -2.79M | -0.30M | -2.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.03M | 0.20M | 20.40M | 3.42M | 11.00M | -12.79M | 27.81M | 6.82M | -6.53M | -0.15M | 15.35M | 4.49M | 2.85M | -6.77M | 4.39M | 18.48M | 7.29M | -21.80M | 32.20M | 7.07M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 108.71M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -114.50M | 2.67M | -172.35M | -3.42M | -11.00M | -7.54M | -6.97M | -6.82M | -4.01M | -2.40M | -2.26M | -4.49M | -2.85M | -5.90M | -4.40M | -18.48M | -7.29M | -7.15M | -3.25M | -7.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.46M | 1.02M | -5.29M | 1.37M | 0.60M | 1.13M | 0.68M | 2.63M | 1.35M | 2.17M | -6.15M | 3.33M | 1.38M | -4.72M | | 4.00M | 0.65M | 0.62M | 0.36M | 4.77M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | -1.86M | 128.95M | -1.28M | 13.16M | -1.63M | -1.79M | 0.06M | -7.16M | -10.26M | -31.30M | 21.86M | -2.42M | -0.07M | -0.89M | 0.12M | -2.26M | -1.82M | -0.13M | 0.78M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.74M | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -101.23M | -13.68M | -52.54M | -40.98M | 11.55M | 10.40M | 30.01M | -17.63M | 15.77M | -8.68M | 4.02M | 22.17M | 12.22M | 2.10M | -7.78M | 0.61M | -17.06M | 0.28M | 5.79M | -9.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.27M | -14.67M | -29.54M | -39.70M | -1.61M | 32.36M | 10.97M | -17.69M | 33.47M | 4.14M | 22.22M | 0.31M | 14.64M | 14.84M | -6.88M | 0.50M | -14.80M | 31.05M | -23.03M | -9.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -101.23M | -13.68M | -52.54M | -40.98M | 11.55M | 10.40M | 30.01M | -17.63M | 15.77M | -8.68M | 4.02M | 22.17M | 12.22M | 2.10M | -7.78M | 0.61M | -17.06M | 0.28M | 5.79M | -9.20M |