|
Net Income (Quarter)
|
-3.09M | -3.53M | -3.51M | -6.87M | -6.20M | -7.18M | -7.58M | -10.01M | -11.53M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -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 |
|
Depreciation and Depletion (Quarter)
|
| 0.09M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.12M | 0.12M | 0.12M | 0.50M | 0.56M | 0.61M | 0.92M | 1.15M | 1.23M | 1.34M | 1.35M | 1.51M | 1.37M | 1.72M | 1.71M | 1.76M | 1.75M | 2.11M | 1.83M | 1.83M | 1.87M | 1.95M | 1.94M | 1.70M | 3.17M | 1.95M | 1.67M | 1.83M | 1.94M | 2.10M | 3.09M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 1.28M | | | | 1.55M |
|
Gains from Investment Securities (Quarter)
|
| -0.00M | -0.00M | 0.14M | 0.09M | | 1.50M | 0.22M | 1.46M | | 0.33M | 0.30M | 0.30M | -1.27M | 0.39M | 0.37M | 0.37M | 0.40M | 1.79M | 1.66M | 0.45M | 5.23M | 2.29M | 0.86M | 0.52M | 0.06M | 0.45M | 0.13M | 1.92M | 9.11M | 0.50M | 0.46M | 0.69M | 6.78M | -0.00M | 3.42M | 0.21M | 0.19M | 0.00M | 0.51M | 0.51M | 0.27M | 0.82M | 0.73M | 0.80M | 19.89M | 1.05M | 0.19M | 1.50M | 18.35M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 5.90M | | | | 6.66M | | | | 1.22M | | | | 0.65M | | | | 0.70M | | | | 16.07M | | | | 13.28M | | | | 0.01M | | | | 3.36M | | | | 41.57M | | | | 10.85M |
|
Cash from Operations (Quarter)
|
| -2.85M | -3.46M | -4.03M | | | -6.88M | -8.53M | -9.70M | -8.64M | -9.26M | -9.80M | -7.33M | -7.61M | -14.58M | -11.13M | -14.38M | -10.38M | -12.47M | -12.23M | -10.87M | -13.65M | -19.39M | -19.18M | -19.54M | -19.47M | -18.85M | -14.80M | -13.66M | -6.25M | -17.36M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | -0.02M | -0.02M | -0.15M | 0.47M | 0.10M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | 0.19M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.01M | 0.02M | 0.01M | | | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.27M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.13M | 0.19M | 0.14M | 2.14M | 1.21M | 1.05M | 1.11M | 1.12M | 1.14M | 1.13M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.09M | | 0.09M | | 0.14M | 0.17M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.22M | 0.25M | 0.26M | 0.35M | 0.48M | 0.53M | 0.56M | 0.57M | 0.57M | 0.58M | 0.59M | 0.60M | 0.67M | 0.67M | 0.73M | 0.71M | 0.67M | 0.67M | 0.65M | 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 |
|
Change in Receivables (Quarter)
|
| 0.06M | 0.22M | 0.03M | | | 0.02M | -0.19M | 0.03M | 0.00M | 0.03M | -0.00M | 0.02M | 0.01M | -0.01M | -0.03M | 0.07M | -0.05M | -0.06M | 0.12M | -0.04M | -0.04M | 0.07M | 0.34M | 0.50M | 1.43M | 0.88M | -0.56M | 4.91M | 4.47M | 1.38M | 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 |
|
Change in Inventory (Quarter)
|
| | | 0.09M | | | 0.03M | -0.01M | 0.00M | -0.01M | -0.01M | 0.02M | -0.02M | -0.01M | -0.02M | -0.01M | 0.04M | -0.01M | 0.02M | -0.01M | -0.03M | 0.12M | 0.05M | 0.50M | 0.13M | 0.06M | 0.15M | -0.04M | 0.09M | 0.05M | -0.08M | -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 |
|
Change in Account Payables (Quarter)
|
| 0.18M | -0.26M | 0.30M | | | 0.15M | 0.50M | -1.01M | 0.71M | 0.08M | -0.54M | 0.17M | 0.13M | 0.66M | 2.26M | -2.76M | 0.77M | -0.66M | -0.88M | 0.54M | 0.21M | 0.76M | 0.01M | -0.74M | 0.09M | -0.24M | -0.55M | 0.90M | -0.56M | 1.52M | -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 |
|
Change in Accured Expenses (Quarter)
|
| 0.27M | 0.03M | -0.20M | | | -0.80M | 0.42M | 0.91M | -0.32M | -0.42M | -0.17M | 0.45M | 1.53M | -0.15M | 2.46M | 0.63M | -0.38M | -0.78M | 0.04M | 0.85M | 1.60M | -1.89M | 1.02M | 1.41M | 1.17M | -2.62M | 0.75M | 2.78M | 1.40M | -1.11M | 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 |
|
Capital Expenditures (Quarter)
|
| 0.11M | 0.21M | 0.07M | | | 0.35M | -0.22M | 0.53M | -0.38M | 0.13M | 0.06M | 1.05M | 0.68M | 0.99M | 0.28M | 6.42M | 0.56M | 0.38M | 0.56M | -0.74M | 1.69M | 0.18M | 1.04M | -0.75M | 1.77M | 0.02M | 0.04M | 0.53M | -0.50M | 0.01M | 0.28M | 0.28M | 0.63M | 0.28M | -0.03M | 1.32M | 2.15M | 3.38M | 1.99M | 0.26M | 0.46M | 0.26M | 0.74M | 0.09M | 0.20M | 1.93M | -1.81M | 1.62M | 10.27M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 30.00M | 15.00M | 25.00M | 25.00M | 14.68M | 16.00M | 12.50M | 22.70M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.11M | -0.21M | -0.30M | | | -17.85M | 8.96M | -27.59M | -2.09M | 24.87M | 11.76M | 11.32M | -10.88M | 7.85M | 18.70M | 0.97M | -0.56M | -0.38M | -0.56M | -0.47M | -0.48M | -0.72M | -0.49M | -0.42M | -0.60M | -0.25M | -0.12M | -0.21M | -0.25M | -0.16M | -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 |
|
Other financing activities (Quarter)
|
| | | | | 1.91M | | | | -2.45M | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | -12.98M | | | | | 3.70M | | | | | | | | 37.34M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| 0.45M | 0.45M | 0.45M | 1.82M | | | | | -0.77M | | | | | 1.30M | | | | 1.03M | 1.54M | 1.54M | 1.54M | | | | | | | | | 2.08M | 2.08M | | | | | | | | | | -24.12M | | | | | | | | |
|
Shares Issued (Quarter)
|
| | 0.01M | 0.02M | | | 0.03M | 65.61M | | -65.36M | 0.01M | 0.07M | 0.08M | 0.63M | 1.56M | 0.85M | 1.57M | 29.06M | 0.27M | 8.39M | 12.85M | 33.43M | 4.95M | 5.07M | 18.62M | | 12.69M | 1.67M | | 161.97M | 1.20M | -0.71M | | 2.10M | 0.13M | 0.01M | 0.37M | 0.43M | 0.08M | 8.82M | 0.71M | 0.31M | 4.87M | -4.38M | 315.86M | -315.34M | 4.18M | 94.03M | 94.03M | -73.48M |
|
Cash from Financing Activities (Quarter)
|
| -0.45M | -0.45M | -0.43M | | | -0.14M | 65.73M | -0.20M | 0.31M | -0.19M | 0.00M | 0.08M | 0.69M | 28.48M | 0.80M | 1.53M | 1.21M | 34.23M | 6.71M | 11.37M | 16.33M | 42.30M | 5.34M | 18.61M | 9.09M | 12.82M | 51.06M | 0.22M | 163.91M | -1.16M | 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 |
|
Change in Cash (Quarter)
|
| -3.41M | -4.11M | -4.75M | | | -24.87M | 66.16M | -37.49M | -10.41M | 15.43M | 1.96M | 4.06M | -17.80M | 21.75M | 8.37M | -11.88M | -9.74M | 21.37M | -6.08M | 0.03M | 2.20M | 22.19M | -14.34M | -1.35M | -10.98M | -6.29M | 36.14M | -13.65M | 157.41M | -18.68M | -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 |
|
Free Cash Flow (Quarter)
|
| -2.96M | -3.66M | -4.09M | | | -7.23M | -8.31M | -10.23M | -8.26M | -9.38M | -9.86M | -8.38M | -8.29M | -15.56M | -11.41M | -20.80M | -10.95M | -12.85M | -12.79M | -10.13M | -15.34M | -19.56M | -20.22M | -18.79M | -21.24M | -18.88M | -14.84M | -14.18M | -5.75M | -17.37M | -20.33M | -13.26M | -15.78M | -18.88M | -10.85M | -14.49M | -19.11M | -23.35M | -22.07M | -7.99M | -22.91M | -34.14M | -25.54M | -36.65M | -39.63M | -46.60M | -53.43M | -52.34M | -64.52M |
|
Net Cash Flow (Quarter)
|
| -3.41M | -4.11M | -4.75M | | | -24.87M | 66.16M | -37.49M | -10.41M | 15.43M | 1.96M | 4.06M | -17.80M | 21.75M | 8.37M | -11.88M | -9.74M | 21.37M | -6.08M | 0.03M | 2.20M | 22.19M | -14.34M | -1.35M | -10.98M | -6.29M | 36.14M | -13.65M | 157.41M | -18.68M | -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 |