|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M | -65.25M | -90.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 3.76M | 3.84M | 4.21M | 4.28M | 4.24M | 4.23M | 4.57M | 4.41M | 4.51M | 4.33M | 7.98M | 11.29M | 6.64M | 7.20M | 10.46M | 9.68M | 11.69M | 11.36M | 15.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 1.28M | | | | 1.55M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | 6.78M | 2.62M | 0.12M | 0.21M | | 0.00M | 3.24M | 1.08M | 0.27M | 0.99M | 0.73M | 1.84M | 19.89M | 1.05M | 0.03M | 0.26M | 18.35M | 0.42M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | | | | 0.01M | | | | 3.36M | | | | 41.57M | | | | 10.85M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.06M | -12.98M | -15.15M | -18.60M | -10.88M | -13.17M | -16.96M | -19.97M | -20.07M | -7.73M | -22.45M | -33.89M | -24.80M | -36.56M | -39.43M | -44.67M | -55.24M | -50.73M | -54.25M | -65.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.16M | 1.19M | 1.19M | 1.21M | 1.23M | 1.24M | 1.23M | 1.25M | 2.07M | 1.55M | 1.97M | 0.57M | 0.62M | 0.58M | 1.44M | 0.71M | 0.76M | 0.49M | 1.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.59M | 0.57M | 0.56M | 0.55M | 0.51M | 0.49M | 0.48M | 0.65M | 0.89M | 0.96M | 0.92M | 0.96M | 0.96M | 0.95M | 0.98M | 1.03M | 1.07M | 1.25M | 1.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 0.82M | 1.58M | 2.07M | -2.73M | -0.68M | 1.52M | -0.20M | 6.18M | -3.72M | 2.59M | 0.37M | 3.69M | 0.00M | 2.15M | -7.17M | 5.19M | 0.36M | -0.12M | -6.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.11M | 0.03M | 0.11M | 0.14M | 0.04M | 0.43M | 0.29M | -0.06M | 0.05M | 0.05M | 0.27M | -0.03M | -0.14M | 0.64M | 0.23M | -0.23M | 0.45M | 0.08M | 0.17M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.17M | 0.37M | -1.11M | 0.30M | 1.31M | -1.12M | 1.02M | -1.34M | 0.25M | 0.66M | 1.69M | -2.42M | 0.30M | 0.11M | 0.01M | 1.73M | -1.27M | -1.35M | 3.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.60M | 0.19M | -3.05M | 1.10M | 1.65M | 1.94M | -2.63M | 2.05M | 2.60M | -1.25M | -14.03M | 7.86M | 5.60M | 4.21M | -5.14M | 2.84M | 5.38M | 2.18M | -8.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.56M | 0.63M | 0.28M | -0.03M | 0.23M | 3.24M | 0.65M | 4.72M | 0.26M | -5.61M | 0.26M | 0.74M | -0.92M | 0.04M | 1.93M | 1.25M | 5.99M | -8.00M | 1.33M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.28M | -0.63M | -0.28M | -0.49M | -0.79M | -2.15M | -3.38M | -1.99M | -0.26M | -0.46M | -0.26M | -0.74M | -0.09M | -0.20M | -1.93M | -1.11M | -5.99M | -2.84M | -4.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -1.25M | 2.10M | 0.13M | 0.35M | | 0.03M | 0.08M | 8.82M | 0.71M | 0.01M | 316.35M | -309.78M | -6.08M | 0.52M | 4.18M | 94.03M | 94.03M | 521.98M | 0.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 0.68M | 0.67M | 0.13M | 0.49M | 0.37M | 0.46M | 0.08M | 9.64M | 51.94M | 108.17M | 321.22M | 2.20M | 4.18M | 4.51M | 4.18M | 97.81M | 10.36M | 449.38M | 0.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.52M | -12.58M | -15.12M | -18.75M | -10.88M | -13.59M | -18.65M | -23.27M | -12.42M | 43.94M | 85.26M | 287.08M | -23.35M | -32.47M | -35.12M | -42.42M | 41.45M | -46.36M | 392.29M | -70.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.05M | -13.54M | -15.78M | -18.88M | -10.85M | -13.40M | -20.20M | -20.62M | -24.80M | -7.99M | -16.84M | -34.14M | -25.54M | -35.64M | -39.47M | -46.60M | -56.48M | -56.72M | -46.25M | -67.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.52M | -12.58M | -15.12M | -18.75M | -10.88M | -13.59M | -18.65M | -23.27M | -12.42M | 43.94M | 85.26M | 287.08M | -23.35M | -32.47M | -35.12M | -42.42M | 41.45M | -46.36M | 392.29M | -70.36M |