|
Net Income (Quarter)
|
| | | | | | | | | | | | -37.99M | -96.47M | -50.95M | -94.00M | -35.44M | -27.08M | -192.46M | -30.52M | -30.65M | -40.26M | -43.11M | -65.24M | 40.22M | -25.68M | -71.43M | -29.43M | -41.97M | -64.99M | -84.15M | -49.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 0.70M | 0.60M | 0.60M | 0.50M | 0.70M | 0.60M | 0.59M | 0.60M | 0.60M | 0.50M | 0.54M | 0.48M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M | 0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 2.55M | 2.66M | 3.79M | 3.85M | 2.88M | 3.35M | 3.27M | 4.25M | 3.36M | 3.74M | 3.45M | 3.92M | 4.34M | 3.82M | 2.48M | 3.17M | 26.10M | 22.30M | 3.07M | 3.86M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | -17.82M | -22.57M | -21.86M | -22.11M | -27.37M | -27.88M | -19.70M | -24.12M | -20.79M | -22.91M | -23.16M | -25.28M | 58.90M | -19.07M | -16.76M | -15.26M | -13.82M | -14.19M | -16.80M | -18.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | -0.12M | -0.09M | -0.39M | -0.35M | -0.29M | -0.11M | 0.60M | 1.37M | 1.71M | 1.58M | 1.33M | 1.16M | 1.13M | 1.15M | 0.94M | 0.90M | 1.08M | 0.59M | 0.38M | 0.77M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | 0.70M | 0.60M | 0.60M | 0.50M | 0.70M | 0.60M | 0.59M | 0.60M | 0.60M | 0.50M | 0.54M | 0.48M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M | 0.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | -2.00M | | 2.50M | 0.34M | 1.81M | 0.34M | -3.40M | -0.13M | 0.56M | -0.08M | -0.04M | -0.54M | 2.33M | 1.32M | -1.56M | -1.12M | -0.98M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | -0.30M | -0.82M | 1.18M | 0.51M | -0.04M | -2.55M | 0.90M | 0.09M | 0.16M | -0.29M | -0.82M | 1.10M | -0.29M | 0.30M | -2.70M | 0.34M | 0.24M | 0.95M | -1.10M | 0.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | 2.41M | 2.35M | -0.80M | -2.40M | 5.84M | -4.46M | 1.56M | -2.20M | 0.77M | -0.31M | 0.91M | -3.92M | 2.23M | 1.30M | -0.64M | -3.34M | 0.59M | 1.49M | 2.29M | -3.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | -0.20M | 1.14M | 0.52M | 0.25M | -0.10M | -0.13M | 0.01M | 0.17M | -0.12M | -0.05M | 0.51M | 0.03M | -0.01M | 0.03M | 0.23M | | | 0.15M | 0.16M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | 23.00M | 23.30M | 26.31M | 24.89M | 42.89M | 50.70M | 47.04M | 32.73M | 37.40M | 45.07M | 43.51M | 93.97M | 50.73M | 42.50M | 23.90M | 59.62M | 90.39M | 35.99M | 25.25M | 27.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | -26.35M | -106.64M | -9.09M | 19.66M | 31.39M | -2.28M | -36.36M | -93.94M | 19.88M | 19.02M | 18.35M | 38.13M | -12.51M | 4.35M | 2.26M | -0.78M | 13.93M | 18.61M | -1.05M | -128.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | 1.26M | 4.96M | 5.19M | 1.67M | 1.79M | 2.00M | 6.50M | 2.36M | 10.11M | 10.11M | 9.97M | 3.37M | 12.55M | 4.59M | 9.35M | 12.01M | 12.08M | 11.87M | 11.65M | 13.93M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | 0.23M | 2.38M | 0.97M | 0.05M | 3.11M | 0.09M | 0.27M | 0.35M | 0.14M | | 0.29M | 1.65M | 0.38M | 0.64M | 0.08M | | 0.30M | 0.06M | 3.80M | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | 0.21M | 137.90M | 0.89M | 0.35M | 2.81M | 80.95M | 0.22M | 117.69M | 0.14M | | 0.29M | 1.65M | 0.38M | 0.64M | 0.08M | | 0.30M | 0.06M | 168.30M | -0.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | -43.97M | 8.69M | -30.06M | -2.10M | 6.84M | 50.78M | -55.84M | -0.36M | -0.77M | -3.89M | -4.52M | 14.49M | 46.77M | -14.09M | -14.42M | -16.03M | 0.41M | 4.49M | 150.46M | -147.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | -17.62M | -23.71M | -22.38M | -22.35M | -27.27M | -27.75M | -19.70M | -24.29M | -20.66M | -22.86M | -23.67M | -25.31M | 58.91M | -19.10M | -16.99M | -15.26M | -13.82M | -14.35M | -16.96M | -18.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | -43.97M | 8.69M | -30.06M | -2.10M | 6.84M | 50.78M | -55.84M | -0.36M | -0.77M | -3.89M | -4.52M | 14.49M | 46.77M | -14.09M | -14.42M | -16.03M | 0.41M | 4.49M | 150.46M | -147.27M |