|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.17M | -24.23M | -21.05M | -21.88M | -16.37M | -35.81M | 5.63M | -32.38M | -10.58M | 52.96M | -11.64M | -9.71M | -30.23M | -8.35M | -3.56M | -3.12M | -76.39M | -3.64M | -30.66M | -22.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | | | 0.10M | 0.10M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.84M | 2.00M | 0.04M | 0.81M | 0.92M | 3.55M | 0.36M | 0.85M | 0.67M | 0.40M | -0.14M | 0.10M | 0.02M | 0.08M | 16.21M | -15.70M | 0.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.26M | -7.72M | -8.57M | -16.95M | -15.50M | -14.78M | -14.27M | -12.13M | -11.30M | -18.49M | -11.05M | -2.93M | -18.00M | -11.45M | -3.67M | -3.27M | -2.46M | -4.51M | -1.93M | -1.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.07M | 0.09M | 0.09M | 0.10M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.12M | 0.37M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.14M | 10.00M | -10.00M | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 2.12M | -2.22M | 2.00M | -0.34M | 0.50M | -4.35M | 0.32M | 1.75M | -2.92M | -1.83M | 1.59M | 0.02M | -2.19M | -0.38M | -0.42M | -0.00M | 0.32M | -0.17M | -0.07M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | -2.30M | 3.67M | 0.32M | 0.74M | -1.60M | 5.13M | 1.92M | -3.80M | -8.17M | 1.36M | -0.26M | -0.20M | -3.29M | -0.20M | -0.63M | 0.12M | -0.61M | 0.17M | -0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.98M | 20.42M | -1.68M | -1.25M | -1.26M | -0.31M | -27.70M | 27.07M | -29.64M | -64.86M | 64.16M | -0.36M | -12.55M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.05M | 0.11M | 0.31M | | | | 0.04M | 0.01M | | | | | | | | | | -0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.49M | | -0.49M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.99M | 74.99M | 69.99M | 60.13M | 74.91M | 47.85M | 44.27M | 34.27M | 29.10M | 29.15M | 34.27M | 24.42M | 19.54M | 14.69M | 19.95M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 14.99M | -43.37M | 15.16M | 20.11M | 13.73M | 10.53M | 10.03M | 19.40M | 4.96M | 24.52M | 0.12M | 19.54M | 14.70M | 20.45M | | | -100.00M | 0.57M | 2.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | | | 0.36M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | 9.75M | 27.38M | 10.12M | 1.00M | 11.83M | 25.40M | 1.25M | 1,284.91M | 1.45M | 812.88M | 1,373.47M | 1.36M | 1.12M | 0.95M | 0.16M | 0.87M | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 0.22M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.19M | 48.87M | 0.36M | 0.02M | -0.04M | | | | | -11.66M | | -0.21M | | | | | 96.61M | 0.01M | -1.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 7.08M | -3.07M | -1.44M | 4.63M | -1.09M | -3.74M | -2.10M | 8.09M | -13.53M | 1.80M | -2.81M | 1.34M | 3.25M | 16.79M | -3.27M | -2.46M | -7.90M | -1.35M | -1.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.27M | -7.73M | -8.62M | -17.07M | -15.81M | -14.78M | -14.27M | -12.13M | -11.34M | -18.50M | -11.05M | -2.93M | -18.00M | -11.45M | -3.67M | -3.27M | -2.46M | -4.51M | -1.93M | -1.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 7.08M | -3.07M | -1.44M | 4.63M | -1.09M | -3.74M | -2.10M | 8.09M | -13.53M | 1.80M | -2.81M | 1.34M | 3.25M | 16.79M | -3.27M | -2.46M | -7.90M | -1.35M | -1.21M |