|
Net Income (Quarter)
|
-15.61M | -14.26M | -13.66M | -6.60M | -30.00M | -27.42M | -22.64M | -21.77M | -11.64M | -16.08M | -17.18M | 1.37M | -2.30M | -11.02M | -4.15M | -15.58M | 6.02M | -13.72M | 8.62M | 8.79M |
|
Depreciation and Depletion (Quarter)
|
1.28M | 1.20M | 1.23M | 1.39M | 1.43M | 1.39M | 1.51M | 2.12M | 2.03M | 2.12M | 2.09M | 1.80M | 1.61M | 1.58M | 1.56M | 1.51M | 1.52M | 1.46M | 1.44M | 1.38M |
|
Share-based Compensation (Quarter)
|
7.06M | 7.64M | 5.84M | 7.93M | 13.30M | 12.67M | 12.51M | 11.76M | 10.87M | 15.28M | 15.82M | 16.07M | 16.20M | 18.84M | 17.97M | 18.58M | 15.81M | 18.62M | 18.25M | 21.20M |
|
Deferred Taxes (Quarter)
|
0.06M | 0.16M | -0.03M | -24.47M | 0.21M | 0.27M | -0.03M | 1.18M | 0.33M | 0.46M | 0.09M | -3.22M | -3.44M | 0.79M | 0.16M | -4.62M | 2.66M | 1.35M | -1.42M | -8.77M |
|
Gains from Investment Securities (Quarter)
|
0.08M | 0.04M | 0.22M | 0.67M | 0.15M | 0.33M | 0.17M | -0.66M | 0.24M | 1.66M | -2.07M | 1.39M | 0.36M | -0.36M | | 1.30M | 0.75M | -1.21M | 3.97M | -3.97M |
|
Asset Writedowns and Impairment (Quarter)
|
-0.01M | 0.01M | 0.09M | 0.01M | 0.02M | 0.14M | 0.17M | 0.48M | 0.30M | 0.46M | 0.37M | -0.04M | -0.13M | 0.16M | | 0.06M | 0.20M | -0.05M | -0.00M | 1.57M |
|
Cash from Operations (Quarter)
|
7.56M | 13.34M | -19.08M | -21.05M | 1.25M | 9.47M | -4.08M | -22.02M | 31.30M | 11.96M | 5.87M | 8.15M | 54.44M | 5.00M | 5.78M | -10.02M | 54.32M | 17.74M | 5.07M | 12.94M |
|
Amortization of Deferred Charges (Quarter)
|
| 2.71M | 1.45M | 1.62M | 2.01M | 2.02M | -3.90M | 8.33M | 2.44M | -2.35M | 0.05M | 0.05M | 0.01M | 5.63M | -5.58M | 11.94M | 0.07M | 7.16M | 3.79M | 4.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.10M | 2.01M | 2.03M | 3.87M | 8.46M | 8.42M | 8.58M | 9.19M | 9.13M | 9.17M | 19.04M | 7.93M | 8.29M | 8.93M | 8.91M | 10.21M | 10.71M | 10.70M | 10.59M | 10.26M |
|
Change in Receivables (Quarter)
|
0.19M | -3.98M | -17.83M | 35.12M | -0.53M | -4.89M | -27.08M | 59.29M | -18.28M | -0.17M | -17.01M | 49.78M | -37.46M | -0.31M | -12.41M | 81.57M | -45.72M | -6.12M | -11.24M | 79.25M |
|
Change in Account Payables (Quarter)
|
0.48M | 0.22M | 0.17M | -5.24M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
2.75M | -1.04M | -3.76M | 9.36M | -10.83M | 8.94M | -7.29M | 7.97M | -13.23M | 3.91M | 1.31M | 2.02M | -8.19M | 8.96M | -0.71M | -0.24M | -15.80M | -0.57M | 3.56M | 10.66M |
|
Other Working Capital Changes (Quarter)
|
-1.08M | -0.64M | -1.48M | 5.70M | 2.00M | 28.32M | -33.21M | 36.41M | 1.24M | -2.29M | -22.74M | 21.92M | 6.17M | -8.75M | 3.57M | 12.81M | 1.54M | -4.95M | 1.93M | 12.34M |
|
Capital Expenditures (Quarter)
|
5.86M | 6.52M | -6.01M | 4.86M | 4.69M | 2.67M | 6.53M | 4.45M | 1.60M | 0.86M | -2.26M | 3.31M | 0.34M | 0.44M | 0.68M | 0.35M | 1.72M | 5.15M | 0.17M | 0.46M |
|
Change in Intangibles (Quarter)
|
| | | | | | 0.56M | | 0.36M | | | | 0.15M | 0.15M | 0.15M | | | | | |
|
Acquisitions (Quarter)
|
| | | 268.99M | | | | | | | | | 90.74M | 0.10M | | 126.07M | 50.26M | | | |
|
Cash from Investing Activities (Quarter)
|
-0.52M | -0.75M | -2.37M | -274.85M | -4.69M | -4.61M | -4.47M | -6.95M | -1.96M | -0.86M | -3.12M | -0.39M | -91.23M | -0.70M | -0.83M | -126.42M | -48.30M | -5.15M | -0.17M | -0.46M |
|
Other financing activities (Quarter)
|
| | | 0.21M | 0.36M | 0.00M | | | | | 1.00M | | 0.26M | 0.11M | | -1.38M | | | | |
|
Cash from Financing Activities (Quarter)
|
7.81M | 1.30M | 3.33M | 3.48M | 0.26M | 3.35M | 31.03M | 2.08M | -13.86M | -11.81M | 1.63M | 2.92M | 55.98M | -12.82M | 125.28M | 2.04M | 2.25M | -22.43M | -39.63M | -13.22M |
|
Exchange Rate Effect (Quarter)
|
0.44M | -0.90M | -0.17M | -0.60M | -1.14M | -0.75M | -2.20M | 2.51M | 0.59M | 0.57M | -1.93M | 0.94M | -1.80M | 0.45M | 1.26M | -2.58M | 4.04M | -0.51M | -0.61M | 1.54M |
|
Change in Cash (Quarter)
|
15.28M | 12.99M | -18.28M | -293.02M | -4.33M | 7.46M | 20.27M | -24.38M | 16.08M | -0.13M | 2.45M | 11.62M | 17.39M | -8.07M | 131.49M | -136.99M | 12.31M | -10.36M | -35.34M | 0.80M |
|
Free Cash Flow (Quarter)
|
1.70M | 6.83M | -13.07M | -25.91M | -3.45M | 6.81M | -10.61M | -26.47M | 29.70M | 11.11M | 8.13M | 4.83M | 54.10M | 4.55M | 5.10M | -10.37M | 52.60M | 12.59M | 4.90M | 12.48M |
|
Net Cash Flow (Quarter)
|
14.84M | 13.89M | -18.11M | -292.42M | -3.19M | 8.21M | 22.47M | -26.89M | 15.49M | -0.70M | 4.38M | 10.68M | 19.19M | -8.52M | 130.23M | -134.40M | 8.27M | -9.85M | -34.73M | -0.74M |