|
Net Income (Quarter)
|
| | | | | | | | | -45.51M | 162.07M | -43.86M | -44.69M | -42.07M | -2.88M | -45.16M | -45.27M | -44.27M | -205.41M | -2.74M | -4.69M | -38.66M | -8.44M | -55.02M | -14.38M | -18.61M | -10.80M | -16.52M | -15.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 10.29M | 17.59M | 10.47M | 10.95M | 10.86M | -17.56M | 10.03M | 10.29M | 10.47M | 9.99M | 0.03M | 0.32M | 0.26M | 0.28M | 0.37M | 0.59M | 0.64M | 0.41M | 0.58M | 0.64M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | -0.26M | -0.10M | 0.12M | -0.08M | 0.17M | -0.10M | 0.09M | -0.14M | 0.13M | -0.03M | -0.03M | -0.08M | -0.04M | -0.05M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | -36.44M | -28.07M | -46.48M | -28.88M | -35.13M | -31.57M | -32.12M | -27.12M | -34.48M | -30.73M | -4.50M | -4.00M | -4.32M | -7.88M | -7.40M | -12.60M | -11.31M | -7.09M | -11.58M | -11.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | -0.07M | -0.08M | 0.03M | 0.26M | 0.87M | 0.73M | 0.52M | 1.23M | 1.21M | 0.74M | 0.38M | 0.12M | 0.01M | | | | 0.32M | 0.22M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.08M | 0.50M | 0.81M | 1.31M | 1.44M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.04M | 0.09M | 0.47M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.14M | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1.24M | -0.60M | 1.70M | -0.90M | 0.93M | 1.31M | -3.20M | 0.87M | -0.38M | 0.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 2.09M | 11.48M | -13.79M | 3.42M | -0.52M | -1.74M | -0.49M | 5.39M | -1.86M | -5.56M | 0.07M | -0.29M | -0.33M | 0.67M | -0.01M | 0.28M | 0.15M | 1.73M | 0.12M | 0.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | -0.50M | -0.35M | | -0.03M | 0.00M | -0.00M | -0.13M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.04M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.51M | -0.10M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | 0.19M | 0.74M | 0.09M | -0.12M | | 0.44M | 0.10M | | | 0.09M | -0.17M | 0.81M | -0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 55.00M | 32.60M | 6.00M | 31.32M | 60.00M | 51.00M | 53.48M | 40.33M | 35.00M | 35.00M | 40.00M | 30.00M | 20.00M | 5.00M | | | | | 20.00M | 20.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | 54.97M | -13.52M | -54.98M | -0.48M | -38.56M | 13.54M | 41.72M | 37.89M | -66.85M | 25.22M | 40.00M | 30.00M | 20.00M | 5.00M | | | | 14.98M | -50.35M | 20.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 0.07M | | | | 0.29M | | | -69.85M | 69.85M | | | -0.02M | 0.00M | | | | | 0.07M | 0.01M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.99M | 5.00M | | 9.97M | 7.50M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | | | | | | | | | 1.14M | 1.99M | 2.08M | 2.14M | 0.74M | 2.54M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.59M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | 0.07M | | | 126.42M | 0.29M | | | | 0.01M | 6.58M | 4.98M | 0.00M | 7.58M | 107.27M | | | 47.74M | -1.70M | -0.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | -0.10M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | 18.59M | -41.53M | -101.45M | -29.11M | 52.74M | -17.74M | 9.61M | 81.26M | -101.33M | -5.51M | 2.06M | 1.01M | -4.33M | -0.27M | 99.83M | -12.54M | -46.04M | 55.67M | -63.63M | 8.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | -36.95M | -27.96M | -46.35M | -28.75M | -35.01M | -31.45M | -32.00M | -27.32M | -35.22M | -30.82M | -4.38M | -4.00M | -4.75M | -7.98M | -7.40M | -12.60M | -11.40M | -6.92M | -12.39M | -11.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 18.53M | -41.53M | -101.45M | -29.36M | 52.74M | -17.74M | 9.61M | 10.77M | -101.33M | -5.51M | 42.08M | 30.98M | 15.68M | 4.70M | 99.87M | -12.60M | -11.31M | 55.64M | -63.63M | 8.77M |