|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.45M | -3.39M | -22.54M | 20.66M | 9.14M | 0.40M | -0.68M | -27.27M | -0.20M | -0.80M | | -0.10M | | | | | -9.70M | -32.20M | -4.10M | -6.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | 0.69M | 4.18M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 0.70M | 24.73M | 2.05M | 1.88M | 2.75M | 2.61M | 2.16M | 2.90M | 4.90M | 3.10M | 1.10M | 1.40M | 1.40M | 1.10M | 0.70M | -0.10M | 0.60M | 0.80M | 0.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | 11.58M | 1.97M | -5.99M | 0.08M | 80.65M | 1.70M | 4.80M | 3.60M | -68.60M | 0.40M | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -12.07M | -0.10M | 3.80M | -0.30M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.20M | 0.50M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | | | | 0.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.94M | -4.53M | -12.31M | -2.40M | 31.27M | -2.32M | -58.59M | -17.06M | 9.00M | -14.60M | -12.90M | -20.40M | 17.00M | 12.20M | 39.40M | 30.80M | -6.90M | 10.90M | 11.50M | 0.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.59M | 1.13M | 2.10M | 1.94M | 1.59M | 0.41M | 2.45M | 2.32M | 2.44M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.57M | | | | 0.67M | 2.46M | 2.30M | -2.30M | 0.80M | 3.10M | 0.30M | 4.10M | 2.10M | 0.80M | 0.80M | 4.20M | 2.20M | 0.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.63M | 1.72M | 3.15M | 4.47M | 5.88M | 6.57M | 6.13M | 4.70M | 5.30M | 7.20M | 4.80M | 3.50M | 3.10M | 3.10M | 4.60M | 2.30M | 2.00M | 2.20M | 2.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94M | 5.61M | -11.07M | 3.28M | 10.56M | -13.62M | 1.81M | 5.84M | 4.30M | 2.50M | -6.10M | -4.60M | -16.80M | 1.90M | -5.40M | 0.50M | -3.70M | 2.20M | 4.70M | -4.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | -4.36M | 35.03M | 19.88M | 1.28M | 25.54M | 66.31M | 27.27M | -1.20M | -1.90M | 33.10M | 1.70M | 6.20M | -6.10M | -54.80M | -53.20M | 32.00M | 2.30M | -8.90M | -8.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -4.31M | 16.52M | -13.29M | 8.79M | -12.59M | 0.99M | -3.19M | 2.90M | 1.10M | -2.50M | -5.20M | 0.40M | 1.50M | -0.20M | 1.40M | 0.30M | 2.00M | 0.20M | -0.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.01M | 2.84M | 1.08M | -0.66M | 1.17M | 3.25M | -4.07M | -2.60M | 2.30M | -1.70M | 1.70M | -2.20M | -1.20M | 1.60M | -0.40M | -0.90M | -0.20M | 4.10M | -1.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.29M | 1.17M | 0.60M | 1.32M | 2.14M | 2.73M | -0.59M | 0.50M | 5.50M | 1.80M | -5.70M | 0.60M | 0.40M | -0.60M | | 0.50M | -0.50M | 5.00M | 0.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.95M | 5.37M | 64.92M | -0.73M | 1.79M | 3.62M | 3.30M | | | | | | 0.70M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.61M | -373.82M | -4.01M | -67.99M | -1.13M | -7.38M | -5.70M | -5.70M | -4.70M | -2.40M | -6.30M | -0.70M | -0.70M | -1.30M | 3.60M | -0.50M | -2.40M | -2.20M | 2.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.97M | -15.21M | | | | -5.20M | -0.30M | | -1.10M | | -0.80M | | -0.10M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 31.03M | 429.43M | -12.94M | 53.60M | 11.21M | 40.48M | 30.91M | | 16.10M | 17.90M | 44.20M | -29.90M | -3.80M | -42.50M | -4.40M | -33.10M | -4.90M | -17.30M | -11.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | 25.89M | 43.30M | -19.34M | 16.89M | 8.82M | -28.47M | 9.36M | 3.20M | -4.70M | 2.40M | 17.50M | -13.60M | 7.70M | -4.40M | 30.00M | -40.50M | 3.60M | -8.00M | -8.90M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.33M | -4.24M | -13.48M | -3.00M | 29.95M | -4.46M | -61.32M | -16.47M | 8.50M | -20.10M | -14.70M | -14.70M | 16.40M | 11.80M | 40.00M | 30.80M | -7.40M | 11.40M | 6.50M | -0.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | 25.89M | 43.30M | -19.34M | 16.89M | 7.77M | -25.50M | 8.14M | 3.30M | -3.20M | 2.60M | 17.50M | -13.60M | 7.70M | -4.40M | 30.00M | -40.50M | 3.60M | -8.00M | -8.90M |