|
Net Income (Quarter)
|
| | | | -31.56M | -23.00M | -29.80M | -19.72M | -24.25M | -21.02M | -22.72M | -26.96M | -24.72M | -29.98M | -27.39M | -30.70M | -31.76M | -29.34M | -25.54M | -31.44M | -86.02M | -30.92M | -30.84M | -28.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | 1.50M | 1.55M | 1.52M | 1.50M | 1.50M | 1.60M | 1.56M | 1.50M | 1.30M | 1.36M | 1.27M | 1.30M | 1.30M | 1.30M | 1.31M | 1.30M | 1.30M | 1.34M | 1.34M | 1.34M |
|
Share-based Compensation (Quarter)
|
| | | | 12.48M | 2.81M | 1.55M | 1.49M | 1.48M | 1.67M | 1.81M | 1.84M | -3.65M | 6.83M | 1.45M | 1.44M | 1.55M | -3.73M | 2.49M | 2.43M | 2.51M | -7.28M | 21.00M | 17.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.00M | -0.06M | -3.30M | -56.35M | 0.96M | 58.18M | 14.19M | -3.63M | 1.14M | -1.69M | 4.59M | 25.57M | 8.49M | -5.61M | -49.73M | 5.47M | -4.89M | -10.31M | -4.73M | 2.72M |
|
Cash from Operations (Quarter)
|
| | | | -30.48M | -21.49M | -18.80M | -16.60M | -16.77M | -18.93M | -18.64M | -22.60M | -13.01M | -19.05M | -27.35M | -21.29M | -22.91M | -26.55M | -28.60M | -26.41M | -23.90M | -26.08M | -25.10M | -22.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.32M | 0.35M | 0.38M | 0.65M | 0.52M | 0.00M | 0.52M | -0.03M | 1.06M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.45M | 0.28M | 0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 1.50M | 1.55M | 1.52M | 1.50M | 1.50M | 1.60M | 1.56M | 1.50M | 1.30M | 1.36M | 1.27M | 1.30M | 1.30M | 1.30M | 1.31M | 1.30M | 1.30M | 1.34M | 1.34M | 1.34M |
|
Change in Receivables (Quarter)
|
| | | | -0.45M | -0.06M | 0.06M | 1.07M | -1.27M | | -0.03M | | | | | | | | 0.31M | -0.09M | 0.68M | -0.64M | -0.01M | -0.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 8.02M | 2.95M | 7.30M | 3.56M | -2.04M | -2.27M |
|
Change in Account Payables (Quarter)
|
| | | | -0.01M | -0.95M | 0.93M | -0.56M | 0.61M | -1.49M | 0.30M | 0.47M | 0.53M | 3.52M | -2.95M | 2.31M | 1.11M | -2.44M | 0.65M | 1.49M | 2.99M | -4.16M | -0.36M | -0.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | 0.88M | -2.52M | -1.30M | 0.73M | 1.77M | -1.38M | -0.60M | -0.13M | 3.30M | -0.41M | -2.11M | 1.89M | 2.20M | 0.26M | -2.27M | -0.14M | 0.96M | -0.26M | -2.18M | 0.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | 0.22M | 0.02M | 0.07M | 0.11M | 0.85M | 1.15M | 0.48M | 0.49M | 0.15M | 0.39M | 0.18M | 0.93M | 0.06M | 0.55M | 0.25M | 0.05M | 0.04M | 0.17M | 0.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 8.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | -0.08M | -8.04M | -0.02M | -0.13M | -0.21M | 5.21M | -1.15M | 1.62M | -0.49M | -0.15M | -0.39M | -0.18M | -0.93M | -0.06M | -0.23M | -0.57M | -0.05M | -0.04M | -0.17M | -0.10M |
|
Other financing activities (Quarter)
|
| | | | 0.36M | 0.00M | 0.00M | 0.01M | 0.22M | 0.31M | 0.12M | 0.10M | 0.10M | 0.25M | 0.00M | 0.79M | 0.49M | 0.23M | 0.06M | | | 0.01M | | 0.03M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | 10.00M | | | | | | 39.38M | | | 20.00M | -19.76M | 19.76M | | | | | 88.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 50.00M | | | |
|
Shares Issued (Quarter)
|
| | | | 6.40M | | | | | | | | | | | | | 12.27M | | | | 18.00M | 17.32M | 17.40M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | 43.40M | -43.40M | 43.40M | | 2.50M | 2.50M | | -47.00M | 4.64M | 35.35M |
|
Cash from Financing Activities (Quarter)
|
| | | | 242.08M | 6.55M | -0.46M | -0.48M | -0.29M | -0.21M | -0.41M | 6.01M | -0.76M | -0.34M | 62.80M | -0.47M | 0.85M | 51.01M | 46.74M | 2.17M | -44.59M | 57.17M | 23.32M | 53.53M |
|
Change in Cash (Quarter)
|
| | | | 211.48M | -22.95M | -19.28M | -17.19M | -17.30M | -13.96M | -20.20M | -14.97M | -14.26M | -19.54M | 35.06M | -21.94M | -22.99M | 24.37M | 17.91M | -24.82M | -68.54M | 31.01M | -1.96M | 31.36M |
|
Free Cash Flow (Quarter)
|
| | | | -30.48M | -21.71M | -18.82M | -16.67M | -16.88M | -19.78M | -19.79M | -23.09M | -13.50M | -19.20M | -27.74M | -21.48M | -23.84M | -26.62M | -29.14M | -26.66M | -23.95M | -26.12M | -25.27M | -22.20M |
|
Net Cash Flow (Quarter)
|
| | | | 211.52M | -22.99M | -19.28M | -17.22M | -17.27M | -13.93M | -20.20M | -14.97M | -14.26M | -19.53M | 35.06M | -21.94M | -22.99M | 24.39M | 17.91M | -24.82M | -68.54M | 31.05M | -1.95M | 31.33M |