|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 16.53M | -5.11M | -44.67M | 4.22M | -3.40M | 9.37M | -0.36M | -5.61M | 1.40M | 2.13M | 5.80M | 12.27M | -4.82M | -4.53M | 20.32M | 12.95M | 2.97M | 5.86M | 8.84M | -17.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 5.86M | 18.24M | 4.28M | -14.78M | 3.15M | 3.22M | 2.83M | 2.63M | 2.84M | 2.43M | 2.54M | 2.43M | 2.38M | 2.06M | 2.05M | 1.75M | 2.03M | 1.63M | 1.67M | 1.62M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | 0.24M | 0.65M | 0.77M | 1.09M | 0.19M | 0.51M | 0.85M | 1.02M | 0.32M | 0.60M | 1.20M | 1.30M | 0.57M | 0.81M | 1.36M | 1.39M | 0.51M | 0.73M | 1.22M | 1.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.53M | -0.00M | -0.00M | -0.00M | 0.48M | 0.58M | | 0.58M | 0.58M | 0.58M | | 0.44M | 0.44M | 0.11M | -0.44M | 0.64M | 2.98M | 0.08M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.11M | 0.28M | 0.10M | -0.20M | -0.10M | -0.42M | 0.21M | -0.30M | -0.10M | 0.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 4.33M | 2.53M | 1.08M | | 3.39M | 0.25M | 3.59M | 1.05M | 0.38M | 3.58M | 0.14M | 1.10M | 2.20M | 3.97M | 3.89M | 0.31M | 0.35M | 3.58M | 3.15M | 3.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 15.66M | -0.07M | 10.50M | -5.43M | -26.89M | -13.87M | 17.26M | 7.68M | 2.64M | 3.30M | 10.62M | 10.46M | 11.25M | 1.03M | 11.04M | 15.61M | 3.60M | 14.09M | 9.71M | 14.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 2.95M | 2.94M | 2.44M | 2.98M | 2.46M | 2.46M | 2.47M | 2.45M | 2.88M | 2.88M | 2.88M | 2.89M | 2.90M | 2.91M | 2.88M | 2.84M | 2.80M | 2.76M | 2.72M | 2.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 0.61M | 3.39M | -6.75M | 8.73M | -5.49M | 6.95M | -5.96M | 12.32M | -9.19M | 0.64M | -2.32M | 19.23M | -23.14M | 3.34M | 26.49M | -23.03M | -6.63M | 0.38M | 7.44M | 20.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 4.29M | -0.12M | -0.41M | -0.10M | 0.17M | -0.61M | -1.21M | -0.93M | -0.64M | 3.74M | -1.95M | 1.40M | 0.02M | 1.95M | -6.38M | 6.05M | 0.03M | -0.16M | 0.89M | -3.96M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | -1.42M | 0.51M | 8.88M | -8.87M | -3.76M | 2.43M | 5.09M | -8.49M | 2.15M | -0.79M | -2.73M | 1.83M | 2.08M | 4.54M | -5.99M | -2.00M | 0.52M | -0.60M | 0.96M | -1.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -6.56M | -11.95M | 22.22M | 1.50M | -30.90M | -21.26M | -1.61M | 20.70M | -18.81M | 1.45M | -1.55M | 11.33M | -15.01M | 1.29M | 11.66M | -13.76M | -9.88M | 4.88M | 5.28M | 12.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -0.09M | 0.19M | 0.74M | -0.00M | 0.55M | 0.62M | 0.72M | 0.79M | -0.87M | 0.10M | 0.10M | -0.14M | -0.41M | 0.11M | 0.36M | -0.32M | 0.01M | 0.22M | 0.85M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.03M | | 0.02M | | -0.02M | 0.06M | 0.02M | 0.03M | -0.10M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.50M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 5.39M | 2.69M | 14.49M | 4.62M | 8.98M | 2.00M | 8.00M | -0.04M | | 0.98M | 13.17M | 3.18M | 5.89M | 20.64M | 16.34M | 12.97M | 14.10M | 10.69M | 27.32M | 19.92M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -5.30M | -5.73M | -4.47M | 4.62M | 8.98M | 2.00M | 8.00M | -11.87M | -17.45M | -4.68M | 11.18M | -8.17M | -19.08M | 0.70M | 0.26M | -2.32M | 1.53M | -11.25M | 0.51M | -26.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.91M | 0.15M | | 0.05M | 0.07M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -31.93M | -0.00M | 9.85M | | -0.05M | 2.43M | | | | | | -11.33M | -11.18M | -11.33M | -11.33M | -11.20M | -11.33M | -11.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 10.36M | -5.80M | -25.90M | -0.82M | -8.07M | -11.88M | 25.20M | -1.76M | -14.81M | -1.39M | 21.79M | 2.29M | -7.83M | -9.60M | 0.11M | 1.96M | -6.19M | -8.37M | -1.14M | -23.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 15.66M | -0.07M | 10.50M | -5.43M | -26.89M | -13.87M | 17.26M | 7.68M | 2.64M | 3.30M | 10.63M | 10.43M | 11.25M | 1.01M | 11.04M | 15.63M | 3.54M | 14.07M | 9.68M | 14.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 10.36M | -5.80M | -25.90M | -0.82M | -8.07M | -11.88M | 25.20M | -1.76M | -14.81M | -1.39M | 21.79M | 2.29M | -7.83M | -9.60M | 0.11M | 1.96M | -6.20M | -8.36M | -1.12M | -23.91M |