|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.52M | -4.43M | -28.06M | -26.00M | -29.02M | -14.43M | -17.95M | -9.79M | -5.26M | 1.72M | 1.41M | 10.63M | -1.99M | 11.55M | 7.42M | 13.16M | 0.64M | 7.98M | -15.95M | -16.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 3.18M | -2.34M | 2.81M | 4.42M | 3.62M | 2.60M | 3.65M | 5.58M | 4.60M | 3.81M | 3.88M | 6.43M | 5.23M | | 5.38M | 7.52M | 4.32M | 6.97M | 11.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | | 0.50M | 0.90M | 0.80M | 2.42M | 1.00M | 0.30M | 0.87M | 1.03M | 0.60M | 0.30M | 1.95M | 0.47M | 4.60M | 3.30M | 2.10M | 1.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -5.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.16M | 1.20M | 0.29M | 0.36M | 0.36M | 1.00M | 0.47M | 0.36M | 0.36M | 0.99M | 0.50M | 0.36M | 0.36M | 0.51M | 0.54M | 0.06M | 0.11M | -0.96M | 0.53M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -10.29M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -5.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | 1.99M | -2.57M | 0.32M | 0.12M | 7.65M | -11.40M | -2.43M | 1.27M | 9.67M | -10.90M | -0.23M | 2.44M | 0.61M | -5.11M | 1.66M | -2.58M | 0.05M | | 2.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | -1.03M | 1.11M | 0.38M | 0.53M | 0.52M | -0.14M | 8.31M | -6.45M | 0.63M | -0.80M | 2.41M | -1.00M | 0.08M | 0.19M | 0.33M | 1.12M | -0.62M | -0.21M | 0.27M |
|
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 | | 50.40M | 51.40M | 42.02M | 71.50M | 30.91M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 18.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 1.79M | 0.68M | | | 19.11M | 1.20M | 1.58M | 4.11M | 143.11M | | | | | | | | 4.92M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -35.41M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -22.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.51M | -14.15M | -13.46M | -18.63M | -32.52M | -28.59M | -2.24M | -7.16M | 9.05M | 8.03M | 22.48M | 4.29M | 4.84M | 9.25M | 22.45M | -6.71M | 7.83M | 24.26M | -7.75M | -5.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -22.05M |