|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -92.73M | -25.77M | -24.72M | -23.80M | -28.05M | -31.95M | -29.85M | -18.61M | -10.05M | -7.09M | -11.74M | -22.50M | -15.07M | -18.02M | -65.00M | -74.48M | -24.34M | -47.02M | -50.57M | -165.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | 2.33M | 2.19M | 2.13M | 3.80M | 2.18M | 1.91M | 1.84M | 0.66M | 0.51M | 0.53M | 0.46M | 1.18M | 0.73M | 2.04M | 3.10M | 3.84M | 3.92M | 5.32M | 5.71M | 5.79M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | -13.73M | -16.77M | -13.00M | -14.07M | -15.69M | -19.74M | -16.85M | 16.38M | -8.85M | -10.28M | -4.73M | -9.99M | -11.85M | -14.94M | -14.53M | -21.27M | -27.44M | -27.63M | -23.89M | -30.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.36M | 0.21M | 0.33M | 0.53M | 0.52M | 0.42M | 2.34M | 2.74M | 1.90M | 1.10M | 2.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.70M | | | 0.04M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.05M | 0.11M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 0.52M | 0.47M | 0.48M | 0.53M | 0.52M | 0.51M | 0.48M | 0.47M | 0.47M | 0.42M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -0.96M | 4.96M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | 1.37M | -1.65M | -0.35M | 0.12M | 1.15M | 1.40M | -2.39M | 0.53M | -0.34M | -4.73M | 3.01M | 0.77M | 1.60M | -2.99M | 3.25M | 5.65M | 2.28M | -1.50M | 3.09M | 3.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.26M | -0.58M | 0.98M | 0.19M | -0.44M | -0.86M | -0.62M | 0.94M | 1.52M | -3.34M | -1.68M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | 0.16M | 0.10M | -0.42M | 1.48M | -0.09M | -0.13M | -1.02M | 2.01M | -0.23M | -0.01M | -0.00M | -2.53M | 2.55M | | 0.05M | -0.05M | 8.16M | 1.91M | -2.04M | 1.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 0.21M | 0.01M | 0.11M | 1.13M | 0.01M | 0.03M | 0.13M | -0.05M | 0.03M | 0.01M | 0.02M | 0.07M | 0.01M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.05M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.57M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 20.00M | 7.50M | 30.00M | 17.50M | 35.00M | | | | 2.00M | 22.00M | 21.89M | 15.90M | 18.00M | 15.00M | 8.00M | 19.00M | 85.00M | 82.14M | 59.60M | 78.57M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | -70.97M | 7.49M | 29.89M | 16.37M | -10.32M | -40.14M | -0.13M | -6.88M | -12.66M | 18.13M | 21.86M | -11.51M | -8.24M | -5.51M | 1.17M | -259.36M | -23.11M | 14.79M | 26.45M | -201.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | -1.79M | 0.42M | -0.33M | 86.31M | | | | -0.05M | | | | 0.01M | | 0.27M | 0.05M | 0.30M | 0.48M | 0.03M | 0.57M | -0.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | 1.18M | 0.42M | 88.86M | 0.20M | 0.12M | | 0.05M | 96.63M | | | | 138.44M | -4.87M | 217.85M | -2.20M | 0.30M | 39.68M | 0.16M | 0.57M | 274.51M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 0.13M | | 0.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | -83.53M | -8.86M | 105.75M | 2.50M | -25.89M | -59.88M | -16.93M | 106.12M | -21.52M | 7.85M | 17.13M | 116.94M | -24.96M | 197.40M | -15.55M | -280.33M | -10.88M | -12.68M | 3.12M | 42.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -13.95M | -16.78M | -13.11M | -15.20M | -15.71M | -19.77M | -16.98M | 16.42M | -8.88M | -10.30M | -4.75M | -10.06M | -11.86M | -14.97M | -14.54M | -21.29M | -27.48M | -27.65M | -23.94M | -30.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -83.53M | -8.86M | 105.75M | 2.50M | -25.89M | -59.88M | -16.93M | 106.12M | -21.52M | 7.85M | 17.13M | 116.94M | -24.96M | 197.40M | -15.55M | -280.33M | -10.88M | -12.68M | 3.12M | 42.68M |