|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.78M | -14.47M | -18.10M | -19.91M | -20.88M | -19.81M | -24.83M | -26.93M | -28.24M | -23.08M | -20.18M | -61.62M | -30.85M | -29.64M | -24.80M | -45.55M | -12.09M | -13.68M | -11.37M | -9.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.18M | 0.18M | 0.17M | 0.18M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.31M | 0.30M | 0.20M | 0.05M | 0.22M | 0.20M | 0.20M | 0.30M | 0.24M | 0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -1.24M | 0.47M | 0.46M | 0.47M | 0.62M | 0.65M | 0.81M | 0.95M | 2.13M | 2.31M | 2.58M | 5.61M | 5.74M | 5.19M | 4.58M | 4.40M | 5.37M | 4.05M | 13.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.04M | 65.14M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.76M | -7.99M | -23.53M | -11.11M | -21.55M | -21.32M | -13.26M | -19.92M | -26.53M | -22.32M | -19.13M | -18.27M | -18.30M | -61.23M | -11.34M | -4.96M | -6.20M | -9.80M | -8.90M | -3.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.18M | 0.18M | 0.17M | 0.18M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.31M | 0.30M | 0.20M | 0.05M | 0.22M | 0.20M | 0.20M | 0.30M | 0.24M | 0.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 4.78M | -3.79M | 1.43M | -1.22M | 0.14M | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | -0.74M | -3.79M | 1.43M | -1.22M | 1.89M | 4.57M | 2.10M | -0.85M | -6.12M | -0.97M | 42.95M | -0.31M | -40.51M | 0.54M | 34.63M | 2.96M | -37.86M | -2.46M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.87M | 0.85M | 1.06M | -5.49M | 1.64M | 1.60M | -2.68M | -1.44M | 1.74M | 0.66M | 1.33M | 5.00M | -1.26M | -5.61M | -5.13M | -0.38M | 0.39M | -0.95M | -0.87M | -0.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.04M | 0.10M | 0.42M | 1.47M | 1.16M | -0.34M | 0.36M | -0.01M | 0.02M | 0.04M | | 0.03M | 0.02M | 0.06M | | | 0.08M | 0.50M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.04M | -0.10M | -0.42M | -1.47M | -1.16M | 0.34M | -0.36M | 0.01M | -0.02M | -0.04M | | -0.03M | -0.02M | -0.06M | | | -0.08M | -0.50M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | 0.01M | 0.06M | 0.89M | 0.46M | 1.14M | 22.30M | 101.25M | | | 0.09M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.21M | 0.12M | 0.14M | 47.34M | 0.06M | 0.89M | 0.46M | 1.14M | 22.16M | 101.39M | | 0.92M | 0.09M | | | -0.33M | -0.05M | -0.02M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.33M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.73M | -8.09M | -23.74M | -12.46M | -22.57M | 26.35M | -13.55M | -19.03M | -26.09M | -21.21M | 3.03M | 83.12M | -18.31M | -60.40M | -11.25M | -4.95M | -6.30M | -10.58M | -8.93M | -3.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.80M | -8.09M | -23.95M | -12.58M | -22.71M | -20.98M | -13.61M | -19.92M | -26.55M | -22.36M | -19.13M | -18.30M | -18.32M | -61.29M | -11.34M | -4.96M | -6.28M | -10.30M | -8.90M | -3.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.73M | -8.09M | -23.74M | -12.46M | -22.57M | 26.35M | -13.55M | -19.03M | -26.09M | -21.21M | 3.03M | 83.09M | -18.32M | -60.37M | -11.25M | -4.96M | -6.28M | -10.63M | -8.95M | -3.85M |