|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.41M | -53.58M | -51.81M | 68.74M | -41.40M | -49.06M | -36.32M | -38.54M | -34.13M | -32.63M | -34.51M | 101.19M | -37.36M | 23.79M | -32.07M | -30.86M | -23.46M | -37.25M | -33.13M | 90.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.19M | 0.14M | 0.18M | 0.15M | 0.18M | 0.11M | 0.29M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.12M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 8.13M | 7.42M | 6.87M | 7.34M | 15.09M | 6.80M | 6.17M | 5.39M | 6.06M | 5.08M | 5.18M | 5.41M | 5.41M | 4.18M | 3.86M | 3.78M | 3.56M | 2.80M | 3.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 957.73M | | | | 1.05M | | | | 2.44M | | | | 0.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.16M | 0.18M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | | 0.00M | | | | 0.43M | | | | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.20M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | | 0.01M | | | | | | | | | | | | 0.21M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.89M | -55.75M | -23.95M | 25.48M | -59.20M | -35.14M | -28.37M | -26.84M | -18.91M | -25.70M | -29.53M | -18.59M | -43.73M | -38.50M | -19.45M | -25.81M | -38.98M | -18.70M | -5.86M | -11.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.48M | -0.27M | -0.14M | -0.04M | 0.12M | 0.29M | 0.46M | 1.13M | 1.01M | 0.94M | 1.02M | 0.91M | 0.67M | 0.53M | 0.39M | 0.24M | 0.12M | 0.04M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.20M | 0.19M | 0.20M | 0.22M | 0.21M | 1.40M | 2.41M | 2.36M | 2.57M | 2.72M | 2.81M | 2.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.19M | 0.14M | 0.18M | 0.15M | 0.18M | 0.11M | 0.29M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.12M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 0.04M | 0.86M | 3.75M | 2.50M | -1.51M | 3.97M | 0.14M | -11.89M | -2.92M | 5.64M | -10.96M | 4.12M | 6.91M | -6.22M | -1.01M | 4.48M | -2.31M | -1.05M | -5.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.95M | -0.12M | 0.08M | -0.23M | -0.40M | 0.78M | -0.03M | -0.40M | -0.15M | -0.57M | -0.06M | -0.27M | 0.71M | 1.20M | 0.07M | 0.03M | 0.22M | -1.03M | 0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | -0.73M | -1.43M | 0.72M | 1.84M | -1.75M | -0.88M | 1.96M | 6.27M | -6.76M | -1.34M | 2.18M | 1.91M | -2.23M | 2.99M | -0.68M | 0.77M | -3.27M | 2.79M | -1.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | -3.24M | 12.09M | 3.68M | -9.39M | -2.18M | -0.05M | 2.08M | -9.41M | 5.34M | 3.30M | 4.78M | -4.86M | 0.06M | 2.55M | 6.45M | -0.41M | 8.58M | 9.45M | 1.44M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | -1.11M | 26.16M | 15.60M | -0.74M | -16.51M | 7.43M | -1.54M | -0.19M | -3.89M | 2.74M | -0.79M | -0.81M | -0.83M | 3.48M | -1.96M | -2.04M | -0.22M | 3.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.21M | 0.08M | | 0.04M | | | | | | 0.20M | | | -0.05M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.95M | 55.43M | 37.93M | 30.48M | 21.58M | 26.88M | 41.61M | 31.80M | 27.94M | 57.36M | 38.38M | 43.40M | 53.74M | 56.16M | 28.28M | 16.25M | 15.29M | 18.29M | 4.80M | 5.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.19M | 46.46M | 21.43M | 30.77M | -14.04M | -36.60M | 11.67M | -65.30M | -32.39M | 21.17M | -7.68M | 26.84M | 21.94M | 51.26M | 7.47M | 14.80M | 15.29M | 18.29M | 4.80M | 5.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 62.06M | 0.02M | 0.90M | 30.78M | 1.31M | 5.80M | 155.84M | | 0.86M | | 0.26M | | | | 0.68M | | | | 29.69M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.06M | 0.24M | -0.14M | -0.09M | -0.45M | -0.07M | 0.13M | -0.04M | -0.03M | -0.05M | 0.09M | -0.02M | -0.01M | 0.04M | -0.02M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 52.71M | -2.27M | 57.01M | -42.54M | -70.88M | -10.97M | 63.83M | -51.34M | -3.69M | -37.27M | 8.61M | -21.80M | 53.72M | -11.94M | -10.35M | -23.69M | -0.05M | -1.05M | 22.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.89M | -55.75M | -23.96M | 25.27M | -59.28M | -35.14M | -28.41M | -26.84M | -18.91M | -25.70M | -29.53M | -18.59M | -43.92M | -38.50M | -19.45M | -25.76M | -38.98M | -18.70M | -5.86M | -11.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 52.77M | -2.51M | 57.14M | -42.45M | -70.43M | -10.90M | 63.70M | -51.30M | -3.67M | -37.22M | 8.52M | -21.79M | 12.76M | -11.98M | -10.33M | -23.70M | -0.41M | -1.05M | 22.86M |