|
Net Income (Quarter)
|
-6.07M | -3.89M | -5.23M | -4.71M | -5.82M | -13.02M | -31.92M | -4.33M | -26.81M | 16.64M | -26.54M | -23.62M | -17.70M | -14.22M | -21.27M | -27.22M | -25.07M | -21.54M | -21.54M |
|
Depreciation and Depletion (Quarter)
|
4.40M | 4.40M | 5.40M | 4.30M | 4.30M | 4.10M | 4.70M | 3.90M | 4.10M | 4.40M | 6.00M | 5.50M | 5.80M | 5.80M | 9.50M | 9.80M | 13.00M | 12.00M | 13.20M |
|
Share-based Compensation (Quarter)
|
0.31M | 0.31M | 0.30M | 0.17M | 0.31M | 0.70M | 1.45M | 1.55M | 2.31M | 2.44M | 2.41M | 2.46M | 3.02M | 3.03M | 3.10M | 3.33M | 4.75M | 3.63M | 2.84M |
|
Deferred Taxes (Quarter)
|
| -0.79M | -1.21M | -1.58M | -1.50M | -0.43M | 1.47M | -4.36M | 6.24M | -5.21M | -3.18M | 5.82M | -4.64M | -0.04M | 0.11M | 1.83M | -0.37M | -0.12M | -4.42M |
|
Gains from Investment Securities (Quarter)
|
0.03M | 0.39M | -0.39M | -0.10M | -0.18M | 5.21M | 24.75M | -0.90M | 11.80M | -25.11M | 8.63M | -0.00M | -1.60M | 0.01M | 3.40M | -0.01M | | | -1.28M |
|
Asset Writedowns and Impairment (Quarter)
|
0.06M | 0.02M | 0.32M | 0.90M | 0.03M | 0.36M | 0.50M | 0.50M | 0.16M | 0.63M | 0.70M | 0.44M | 0.83M | 1.17M | 3.69M | -0.17M | 0.14M | 0.19M | -0.03M |
|
Cash from Operations (Quarter)
|
| -7.40M | 11.08M | -38.40M | -8.57M | -12.56M | 2.91M | -25.13M | -10.54M | -39.46M | 11.07M | 7.98M | -23.67M | -0.33M | 2.78M | -22.10M | -6.97M | -26.63M | 36.70M |
|
Amortization of Deferred Charges (Quarter)
|
0.40M | 0.46M | 0.33M | 0.52M | 0.10M | 0.30M | 0.38M | 0.45M | 0.54M | 0.57M | 1.96M | 1.05M | 0.67M | 0.72M | 0.79M | 0.89M | 0.86M | 0.99M | 1.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
6.07M | 6.07M | 7.12M | 6.01M | 5.95M | 5.82M | 6.43M | 5.87M | 6.18M | 6.36M | 8.16M | 7.55M | 7.97M | 7.68M | 11.55M | 11.76M | 15.02M | 13.90M | 15.17M |
|
Change in Receivables (Quarter)
|
| 11.61M | 3.48M | 9.47M | 1.67M | 2.75M | 2.90M | 14.05M | -14.70M | -1.34M | 0.30M | -8.40M | 12.35M | 0.98M | -2.16M | -14.55M | 2.40M | 16.09M | 3.03M |
|
Change in Inventory (Quarter)
|
| 12.98M | -4.00M | 34.24M | 19.42M | 7.52M | -14.41M | -6.63M | 13.50M | 7.28M | -15.07M | -8.91M | 21.82M | -5.72M | -0.63M | 27.33M | 16.02M | 11.41M | -7.85M |
|
Change in Account Payables (Quarter)
|
| 7.47M | 1.79M | 17.89M | 19.38M | -7.44M | -2.19M | -10.76M | -13.32M | -26.17M | -9.04M | -18.04M | -2.17M | 17.56M | 8.34M | 0.90M | 10.03M | 7.86M | 15.66M |
|
Change in Accured Expenses (Quarter)
|
| 2.41M | 0.30M | 6.53M | -2.71M | 3.66M | -4.79M | 8.25M | -0.94M | -8.55M | -4.59M | 14.37M | 20.56M | -25.86M | -6.11M | 2.98M | 14.36M | 0.08M | 6.00M |
|
Other Working Capital Changes (Quarter)
|
| -0.70M | -0.90M | 14.22M | 0.04M | 0.69M | 0.53M | 9.51M | -8.52M | 0.45M | 1.04M | 0.34M | -1.08M | -0.71M | -0.54M | -1.57M | -1.17M | -2.05M | 1.44M |
|
Capital Expenditures (Quarter)
|
| 10.38M | 12.57M | 8.70M | -8.32M | 0.22M | 8.21M | 4.17M | 13.79M | 103.59M | -98.42M | 17.51M | 87.60M | 36.35M | -108.87M | 13.04M | -2.78M | 69.63M | -67.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -0.29M | 1.73M | 0.86M | 1.39M | 1.05M | 0.84M | 0.03M | 0.03M | 0.14M | 0.01M | 0.02M | 0.43M | 0.78M | 12.65M | 0.03M | 0.29M | 0.01M | 0.13M |
|
Change in Intangibles (Quarter)
|
| -0.01M | 0.08M | | | 0.09M | 0.03M | 0.04M | 0.05M | 0.05M | 0.03M | 0.04M | 0.06M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M | 0.09M |
|
Acquisitions (Quarter)
|
| | | | | | | 2.39M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.27M | -10.92M | -7.84M | -5.13M | -6.84M | -54.37M | -22.03M | -36.15M | -67.10M | -43.08M | -68.94M | -35.82M | -35.61M | -5.55M | -40.78M | -23.22M | -14.17M | -4.01M |
|
Other financing activities (Quarter)
|
| | 0.83M | | | | -0.22M | 0.41M | -2.40M | | | 2.93M | 0.03M | 0.36M | -3.32M | 2.18M | 0.18M | 0.20M | -2.55M |
|
Cash from Financing Activities (Quarter)
|
| 7.66M | 8.50M | 41.66M | 13.62M | 96.91M | -17.51M | 46.38M | 50.01M | 126.76M | 21.07M | 36.97M | 71.44M | 42.95M | 5.27M | 72.28M | 37.60M | 36.85M | -10.03M |
|
Exchange Rate Effect (Quarter)
|
| 0.00M | 0.04M | -0.11M | 0.08M | -0.15M | -0.17M | -0.06M | -0.11M | -0.17M | -0.03M | -0.08M | 0.31M | -0.36M | 0.39M | -0.05M | | 0.00M | |
|
Change in Cash (Quarter)
|
| -4.01M | 8.68M | -4.68M | -0.00M | 77.36M | -69.14M | -0.83M | 3.21M | 20.03M | -10.97M | -24.06M | 12.25M | 6.65M | 2.88M | 9.32M | 7.44M | -3.94M | 22.66M |
|
Free Cash Flow (Quarter)
|
| -17.79M | -1.49M | -47.10M | -0.25M | -12.78M | -5.31M | -29.30M | -24.33M | -143.05M | 109.49M | -9.53M | -111.27M | -36.68M | 111.65M | -35.14M | -4.20M | -96.25M | 103.70M |
|
Net Cash Flow (Quarter)
|
| -4.01M | 8.66M | -4.58M | -0.08M | 77.51M | -68.98M | -0.78M | 3.32M | 20.20M | -10.95M | -23.98M | 11.94M | 7.01M | 2.49M | 9.40M | 7.42M | -3.94M | 22.67M |