|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M | -22.67M | -18.25M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 1.84M | 3.54M | 3.37M | 2.09M | 2.30M | -10.50M | 2.41M | 1.70M | 1.23M | 2.55M | 1.91M | 1.50M | 1.30M | 1.88M | 2.01M | 0.20M | 0.80M | 1.48M | 4.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -28.20M | -29.70M | -31.19M | -41.31M | -34.24M | -33.84M | -1.39M | 9.35M | -25.18M | -18.24M | -21.96M | -26.05M | -19.55M | -20.73M | -19.91M | -21.04M | -15.75M | -15.55M | -23.24M | -25.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 1.53M | 1.73M | 1.93M | 2.23M | 1.87M | 1.44M | 1.22M | 0.79M | 0.45M | 0.40M | 0.64M | 0.72M | 0.73M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.64M | 0.64M | 0.56M | 0.57M | 0.59M | 0.57M | 0.56M | 0.57M | 0.45M | 0.45M | 0.43M | 0.42M | 0.39M | 0.38M | 0.35M | 0.31M | 0.10M | 0.47M | 0.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.04M | -0.10M | 0.23M | 0.06M | 0.70M | 34.21M | -34.90M | 0.81M | 0.52M | 1.01M | 9.74M | -10.40M | 0.58M | -0.25M | -1.15M | -0.09M | -0.24M | 0.38M | -1.37M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | -0.18M | 1.22M | -1.06M | 0.22M | 3.29M | -2.37M | -0.62M | -1.16M | 0.68M | -0.33M | 0.58M | -1.43M | 0.81M | -0.26M | -0.80M | -0.05M | 0.42M | 0.66M | 0.07M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | 5.01M | 8.11M | -4.18M | -0.30M | -1.41M | -3.89M | -7.36M | -3.12M | 2.01M | 1.42M | -4.43M | -1.67M | 2.03M | -5.55M | -2.11M | -1.10M | -0.33M | 0.49M | -3.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | 0.00M | -0.00M | 0.61M | -0.62M | -0.00M | 3.19M | -0.78M | -1.58M | -0.37M | 0.32M | -1.21M | -0.67M | 0.11M | 0.34M | 1.20M | -0.13M | -0.71M | 0.87M | 0.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.27M | 0.24M | 0.74M | 0.41M | 0.41M | 0.18M | 0.05M | 0.52M | 0.01M | -0.50M | 0.12M | 0.10M | 0.02M | 0.08M | 0.12M | 0.03M | -0.13M | 0.20M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 10.00M | | | | | 100.00M | | 100.00M | 50.00M | 125.00M | 45.00M | 115.00M | 30.50M | 65.00M | 50.50M | 32.50M | 20.00M | 30.00M | 50.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -46.01M | 9.73M | -0.24M | -0.74M | -0.41M | -0.41M | 99.82M | -146.64M | 26.04M | -42.94M | 12.87M | 44.88M | 21.51M | 18.17M | 15.13M | 30.60M | -76.36M | 0.44M | -14.42M | -192.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.10M | 0.68M | 0.01M | 0.45M | -0.46M | | | 0.32M | 29.35M | | 0.17M | 0.26M | | -0.43M | | 0.18M | 0.25M | 0.38M | 5.86M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.10M | 0.68M | 0.01M | 0.45M | | 0.19M | | 0.32M | 29.67M | 0.24M | 0.17M | 5.10M | | 2.25M | | 93.55M | 0.25M | 16.64M | 234.49M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 2.07M | | 93.37M | | 16.30M | 228.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -73.52M | -19.86M | -30.75M | -42.04M | -34.20M | -34.26M | 98.61M | -137.29M | 1.18M | -31.51M | -8.85M | 19.01M | 7.06M | -2.56M | -2.52M | 9.55M | 1.44M | -14.86M | -21.02M | 16.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -28.31M | -29.97M | -31.44M | -42.05M | -34.65M | -34.26M | -1.57M | 9.30M | -25.70M | -18.25M | -21.46M | -26.16M | -19.64M | -20.75M | -19.99M | -21.16M | -15.78M | -15.42M | -23.44M | -25.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -73.52M | -19.86M | -30.75M | -42.04M | -34.20M | -34.26M | 98.61M | -137.29M | 1.18M | -31.51M | -8.85M | 19.01M | 7.06M | -2.56M | -2.52M | 9.55M | 1.44M | -14.86M | -21.02M | 16.16M |