|
Net Income (Quarter)
|
-36.84M | -13.17M | -16.54M | -16.12M | -18.45M | -15.69M | -18.96M | -17.72M | -17.00M | -19.65M | -20.72M | -23.48M | -25.93M | -34.07M | -23.74M | -26.14M | -24.78M | -23.78M | -24.02M | -24.76M | -26.87M | 55.41M | -21.70M | -16.57M | -17.66M | -17.30M | -19.59M | -20.33M |
|
Depreciation and Depletion (Quarter)
|
0.50M | 0.50M | 0.50M | 0.52M | 0.54M | 0.60M | 0.50M | 0.73M | 0.60M | 0.70M | 0.60M | 0.62M | 0.50M | 0.70M | 0.60M | 0.60M | 0.57M | 0.60M | 0.50M | 0.54M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M |
|
Share-based Compensation (Quarter)
|
0.82M | 0.95M | 1.18M | 1.27M | 1.69M | 2.20M | 1.78M | 1.68M | 2.07M | 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 | 2.88M | 3.36M | 3.07M |
|
Gains from Sales and Divestitures (Quarter)
|
| 0.06M | 0.08M | 0.11M | 0.02M | 0.28M | 0.20M | 0.29M | 0.03M | 0.05M | 0.04M | 0.04M | 0.01M | | 0.01M | | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| 1.59M | 0.01M | | 0.30M | 0.94M | 2.87M | 0.20M | 0.10M | 0.21M | 4.96M | 0.50M | 0.40M | 2.20M | 0.10M | | 0.20M | | 0.04M | | 0.80M | 0.10M | 2.86M | -0.81M | | 3.60M | 0.06M | -0.20M |
|
Non-cash Items (Quarter)
|
| 12.28M | 0.19M | 14.84M | 0.42M | 0.56M | 0.43M | 5.77M | 1.01M | 3.95M | 75.62M | 1.48M | 67.31M | 0.00M | 1.57M | 1.89M | | 2.79M | 4.87M | 15.11M | 3.37M | 12.34M | 1.30M | 5.35M | 0.15M | 5.42M | 5.91M | 61.39M |
|
Cash from Operations (Quarter)
|
-9.90M | -12.07M | -13.02M | -4.50M | -15.20M | -14.12M | -4.50M | -19.83M | -16.23M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.04M | 0.04M | 0.02M | -0.04M | -0.07M | -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 |
|
Depreciation & Amortization (CF) (Quarter)
|
0.50M | 0.50M | 0.50M | 0.52M | 0.54M | 0.60M | 0.50M | 0.73M | 0.60M | 0.70M | 0.60M | 0.62M | 0.50M | 0.70M | 0.60M | 0.60M | 0.57M | 0.60M | 0.50M | 0.54M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M |
|
Change in Receivables (Quarter)
|
| | | | 0.33M | 0.43M | -0.16M | 1.41M | 0.00M | 0.12M | 0.51M | -0.14M | 0.34M | 0.06M | 2.09M | -4.99M | -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)
|
1.23M | -0.78M | 2.40M | -2.05M | 1.43M | 0.01M | 0.15M | 0.18M | 0.92M | -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 |
|
Change in Accured Expenses (Quarter)
|
-0.81M | 1.21M | 0.84M | 1.71M | -0.09M | 0.10M | 3.43M | -1.47M | -2.02M | 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 |
|
Capital Expenditures (Quarter)
|
0.05M | 0.07M | 0.62M | 0.11M | 0.16M | -0.11M | 0.82M | 0.47M | 0.04M | 0.79M | 0.37M | -1.16M | 0.25M | 1.32M | 0.28M | -1.82M | 0.08M | -0.03M | -0.05M | 0.51M | 0.03M | | 0.02M | 0.23M | | 0.07M | 0.09M | 0.16M |
|
Change in Intangibles (Quarter)
|
0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.40M | -0.22M | -0.21M | -0.11M | -56.40M | -0.23M | 14.09M | -14.60M | 12.41M | -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 |
|
Other financing activities (Quarter)
|
0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
-0.00M | | 0.03M | 63.92M | 0.29M | 0.52M | 0.09M | 5.70M | 0.09M | 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 |
|
Cash from Financing Activities (Quarter)
|
-0.05M | -0.53M | 65.20M | -0.28M | 0.27M | 64.69M | -0.08M | 6.25M | 47.50M | 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 |
|
Change in Cash (Quarter)
|
-10.35M | -12.82M | 51.97M | -4.88M | -71.33M | 50.34M | 9.50M | -28.17M | 43.69M | -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 |
|
Free Cash Flow (Quarter)
|
-9.94M | -12.15M | -13.64M | -4.60M | -15.37M | -14.01M | -5.32M | -20.30M | -16.27M | -18.61M | -22.94M | -20.70M | -22.35M | -28.68M | -28.16M | -17.88M | -24.20M | -20.75M | -22.86M | -23.67M | -25.31M | 58.90M | -19.09M | -16.99M | -15.26M | -13.88M | -14.28M | -16.96M |
|
Net Cash Flow (Quarter)
|
-10.35M | -12.82M | 51.97M | -4.88M | -71.33M | 50.34M | 9.50M | -28.17M | 43.69M | -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 |