|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.92M | -35.52M | -4.43M | -28.06M | -26.00M | -29.02M | -14.43M | -17.95M | -9.79M | -5.26M | 1.72M | 1.40M | 10.63M | -1.99M | 11.55M | 7.44M | 13.16M | 0.67M | 7.98M | -15.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.48M | 0.51M | 0.55M | 0.60M | 0.73M | 0.95M | 1.02M | 1.04M | 1.09M | 1.12M | 1.25M | 1.34M | 1.71M | 2.10M | 2.15M | 2.06M | 2.04M | 2.01M | 1.99M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 3.93M | 3.18M | 3.16M | 2.81M | 4.42M | 3.62M | 2.60M | 3.65M | 5.58M | 4.60M | 3.81M | 3.88M | 6.43M | 5.23M | 5.82M | 5.38M | 7.52M | 4.32M | 6.97M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | | | | 1.55M | | | | 6.05M | | | | 4.38M | | | | 4.35M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.14M | 2,711.07M | 80.37M | 10.73M | -0.26M | 3,889.18M | 4,882.03M | 0.61M | 0.18M | 4.43M | 0.03M | 0.10M | 0.27M | 5.63M | 0.24M | 8.10M | 0.77M | 4.85M | 0.63M | 1.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.50M | 0.90M | 0.80M | 2.42M | 1.00M | 0.30M | 0.87M | 1.03M | 0.60M | 0.30M | 1.96M | 0.50M | 4.60M | 3.30M | 2.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.40M | 0.30M | 34.54M | 1.50M | 1.60M | 0.90M | 29.51M | 0.40M | 0.20M | | 15.15M | | | | 32.44M | | | | 21.53M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.73M | -21.45M | -15.18M | -12.35M | -18.25M | -31.98M | -28.07M | -2.38M | 1.16M | 2.60M | 8.66M | 21.68M | 6.70M | 3.83M | 9.33M | 22.64M | -6.38M | 8.95M | 23.64M | -7.96M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.36M | -0.16M | 0.75M | 0.29M | 2.04M | 0.32M | 0.33M | 0.34M | 0.32M | 0.32M | 0.32M | 0.33M | 0.32M | 0.49M | 0.53M | 0.54M | 0.53M | 0.74M | -0.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.52M | 0.36M | 0.36M | 0.36M | 0.47M | 0.11M | 0.06M | 0.11M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.02M | 1.32M | -1.01M | 0.60M | 0.73M | 0.98M | 1.02M | 1.06M | 1.22M | 1.03M | 1.23M | 1.36M | 1.73M | 2.12M | 2.16M | 2.11M | 2.09M | 2.06M | 6.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | 2.73M | 3.14M | -4.45M | 4.83M | 5.21M | 8.46M | -6.69M | 2.91M | 8.07M | -5.97M | -7.37M | 5.46M | 3.43M | -5.16M | -6.38M | 17.10M | -1.76M | -9.76M | -0.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 2.43M | | 1.57M | 0.89M | 1.83M | -1.38M | 4.33M | 2.64M | 4.24M | 2.13M | 2.34M | -1.07M | -1.10M | 2.20M | 3.17M | 1.47M | 4.19M | 1.76M | -0.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 0.78M | 2.04M | -2.57M | 1.75M | -0.88M | 2.05M | 1.18M | 2.84M | 3.24M | -0.37M | -7.17M | -2.43M | 2.41M | -3.11M | 0.35M | -1.75M | 5.22M | -2.99M | -17.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | -5.07M | 0.26M | 5.34M | 0.51M | -0.64M | 0.97M | -1.56M | -3.56M | 3.91M | -4.17M | 10.43M | 0.67M | -2.43M | -3.05M | 2.11M | 0.13M | -9.47M | -0.76M | 13.35M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 5.67M | -0.31M | -0.06M | 0.47M | -0.03M | 12.97M | -18.36M | 8.56M | -9.71M | -0.62M | -0.61M | -3.54M | -1.81M | 8.16M | 3.75M | 3.04M | -10.19M | 1.89M | 15.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.21M | -1.03M | 1.11M | 5.06M | -4.14M | 0.52M | 6.16M | 8.31M | -6.45M | 34.71M | 5.87M | 1.67M | -0.26M | 5.39M | -5.12M | 0.33M | -0.08M | 0.57M | 3.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | -46.66M | 26.54M | 26.77M | 29.28M | 24.76M | 22.10M | 46.98M | 23.52M | 26.56M | 21.97M | 66.84M | 46.50M | | | 101.79M | 42.02M | 71.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.42M | -112.53M | 4.99M | -12.58M | -39.51M | 2.02M | 27.35M | 15.01M | 13.79M | 3.66M | -11.55M | -7.89M | -48.44M | -55.18M | -41.26M | 48.22M | 5.96M | 6.26M | -25.06M | -291.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | | | -4.15M | | | | | 0.02M | 0.02M | 0.07M | | | | | | | | | 4.92M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.98M | -51.49M | -0.59M | 97.37M | 0.81M | -1.78M | 19.53M | 2.83M | 1.15M | -5.95M | -0.28M | 141.68M | -3.47M | -44.55M | -2.34M | -86.90M | 1.39M | -5.51M | 71.81M | 247.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.83M | -185.47M | -10.78M | 72.44M | -56.94M | -31.74M | 18.80M | 15.46M | 16.10M | 0.32M | -3.17M | 155.46M | -45.21M | -95.90M | -34.27M | -16.03M | 0.97M | 9.70M | 70.39M | -52.51M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.71M | -21.65M | -14.15M | -13.46M | -23.30M | -27.84M | -28.59M | -8.53M | -7.16M | 9.05M | -26.05M | 15.80M | 5.04M | 4.10M | 3.94M | 27.76M | -6.71M | 9.03M | 23.07M | -11.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.83M | -185.47M | -10.78M | 72.44M | -56.94M | -31.74M | 18.80M | 15.46M | 16.10M | 0.32M | -3.17M | 155.46M | -45.21M | -95.90M | -34.27M | -16.03M | 0.97M | 9.70M | 70.39M | -52.51M |