|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.07M | -10.04M | -6.23M | -7.90M | -11.68M | -24.24M | -7.38M | -8.23M | -19.48M | -10.62M | -1.36M | -41.22M | -23.15M | -131.06M | -7.24M | -24.39M | -88.72M | -60.21M | -32.07M | -33.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.08M | 0.09M | 0.11M | 0.14M | 0.19M | 0.23M | 0.25M | 0.28M | 0.31M | 0.33M | 0.36M | 0.36M | 0.38M | 0.41M | 0.49M | 0.49M | 0.50M | 0.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.72M | 0.78M | 1.07M | 1.16M | 1.09M | 1.15M | 2.19M | 1.62M | 1.72M | 1.86M | 3.27M | 2.15M | 16.60M | -7.47M | 0.26M | 8.87M | 4.25M | | 5.92M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.51M | -3.34M | -5.63M | 24.05M | -6.54M | -5.69M | -6.90M | 4.21M | -9.42M | -8.79M | -11.59M | -1.27M | -12.29M | -11.64M | -14.80M | -6.43M | -20.12M | -19.69M | -23.57M | -29.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.08M | 0.09M | 0.11M | 0.14M | 0.19M | 0.23M | 0.25M | 0.28M | 0.31M | 0.33M | 0.36M | 0.36M | 0.38M | 0.41M | 0.49M | 0.49M | 0.50M | 0.53M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.12M | 0.10M | -0.02M | -0.48M | -0.01M | 0.01M | -0.07M | -89.00 | 0.00M | 0.01M | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.31M | 0.63M | 0.41M | -0.40M | 0.72M | 0.98M | 0.50M | -0.29M | 1.66M | -0.54M | -0.00M | -0.08M | 0.36M | 1.66M | 1.32M | 1.53M | 0.97M | 2.17M | -3.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | -1.59M | -0.96M | 9.01M | -3.92M | -6.19M | -2.09M | -4.91M | -3.97M | -2.26M | -1.13M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.47M | 0.37M | 0.57M | 0.18M | 0.56M | 0.69M | 0.35M | 0.14M | 0.27M | 0.56M | 0.61M | 0.06M | 0.01M | 0.49M | 0.90M | 0.29M | 0.06M | 1.66M | 5.12M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.01M | 30.09M | 38.41M | 32.05M | 24.75M | 28.16M | 19.64M | 24.37M | 30.85M | 21.86M | 16.72M | 43.21M | 76.00M | 78.18M | 63.21M | 31.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.47M | -0.37M | -0.63M | -35.41M | -4.18M | 5.14M | -3.21M | 6.46M | 7.72M | -5.86M | -9.50M | 14.70M | 2.00M | -123.38M | 23.89M | 14.55M | 15.95M | 43.09M | -154.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.02M | 0.00M | 0.03M | 0.00M | 0.06M | | 0.00M | | | 0.12M | 0.25M | 0.05M | 0.02M | 0.01M | 11.78M | 1.47M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.45M | 3.79M | 5.57M | 1.93M | 2.64M | 5.78M | 1.76M | 1.82M | 1.26M | 8.23M | 10.63M | 0.36M | 0.46M | 0.06M | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 9.40M | 7.50M | | | 1.88M | 2.92M | | 2.13M | 0.22M | 23.16M | 2.29M | 1.99M | 15.00M | 80.84M | | | | 77.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 6.57M | 0.04M | 0.03M | 0.02M | 1.88M | 2.95M | 0.00M | 2.19M | 0.22M | 23.17M | 2.29M | 2.07M | 67.33M | 81.09M | 0.05M | 0.02M | 0.01M | 248.82M | 1.47M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 2.76M | -5.95M | 23.45M | -41.94M | -7.98M | 1.19M | 1.00M | -0.77M | -0.85M | 5.71M | -8.48M | 4.47M | 57.69M | -57.09M | 17.51M | -5.55M | -3.73M | 268.34M | -182.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.84M | -3.81M | -6.00M | 23.48M | -6.72M | -6.24M | -7.60M | 3.86M | -9.55M | -9.06M | -12.15M | -1.88M | -12.35M | -11.65M | -15.29M | -7.33M | -20.41M | -19.74M | -25.23M | -34.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 2.76M | -5.95M | 23.45M | -41.94M | -7.98M | 1.19M | 1.00M | -0.77M | -0.85M | 5.71M | -8.48M | 4.47M | 57.69M | -57.09M | 17.51M | -5.55M | -3.73M | 268.34M | -182.43M |