|
Net Income (Quarter)
|
| | | | | | | | | -21.04M | -18.43M | -22.77M | -23.16M | -20.70M | -25.69M | -20.85M | -23.95M | -24.99M | -28.68M | -31.43M | -28.99M | -36.02M | -38.32M | -39.57M | -32.72M | -39.06M | -36.67M | -34.55M | -39.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 0.22M | 0.22M | 0.23M | 0.25M | 0.25M | 0.22M | 0.28M | 0.25M | 0.26M | 0.26M | 0.23M | 0.26M | 0.27M | 0.27M | 0.30M | 0.30M | 0.31M | 0.29M | 0.32M | 0.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 3.21M | 3.40M | 3.50M | 3.94M | 4.09M | 3.29M | 3.13M | 3.61M | 3.83M | 3.86M | 3.92M | 4.96M | 5.00M | 5.06M | 5.20M | 6.55M | 6.57M | 5.63M | 6.28M | 6.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.07M | 0.00M | 0.01M | 0.01M | 0.18M | 0.00M | 0.01M | 0.02M | 0.31M | 0.00M | 0.02M | 0.04M | 0.40M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 5.21M | 1.53M | 5.27M | 6.42M | 1.76M | 4.82M | 6.69M | 1.80M | 1.93M | 0.04M | 8.72M | 10.82M | 2.53M | 0.24M | 11.25M | 2.95M | 0.05M | 3.45M | 13.90M | 3.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 36.06M | 47.73M | 2.32M | 5.49M | 4.45M | 1.67M | 14.14M | 12.93M | 29.50M | 3.38M | 41.69M | 4.52M | 23.10M | 5.44M | 31.11M | 6.97M | 7.75M | 80.30M | 30.73M | 99.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | -16.21M | -12.14M | -16.28M | -22.72M | -17.78M | -19.32M | -15.33M | -20.63M | -21.14M | -19.64M | -24.27M | -30.19M | -25.62M | -28.80M | -28.05M | -32.53M | -30.84M | -25.11M | -22.48M | -32.44M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | -0.43M | -0.33M | -0.15M | -0.04M | 0.09M | 0.37M | 0.62M | 0.86M | 1.26M | 1.92M | 2.12M | 2.23M | 2.30M | 1.95M | 1.63M | 0.88M | 0.59M | 0.59M | 0.24M | -0.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.22M | 0.22M | 0.23M | 0.25M | 0.25M | 0.22M | 0.28M | 0.25M | 0.26M | 0.26M | 0.23M | 0.26M | 0.27M | 0.27M | 0.30M | 0.30M | 0.31M | 0.29M | 0.32M | 0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 2.05M | 1.64M | 2.48M | -3.26M | -0.16M | 0.50M | 1.44M | -0.79M | -0.82M | 3.91M | 0.98M | -5.76M | 3.80M | 0.76M | 3.03M | -7.91M | -0.25M | 1.36M | -0.45M | -3.32M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | 1.12M | -0.70M | -0.13M | 0.54M | 1.58M | -1.86M | -1.28M | -1.10M | 0.21M | 0.28M | -1.00M | 2.41M | 0.43M | -1.63M | -1.35M | 0.57M | 0.53M | -0.78M | -2.11M | 0.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.14M | 0.23M | 0.39M | 0.72M | 0.67M | 0.40M | 0.29M | 0.31M | 0.41M | 0.08M | 0.06M | 0.22M | 0.33M | 0.42M | 0.22M | 0.39M | 0.06M | 0.04M | 0.23M | 0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 82.50M | 43.00M | 37.50M | 10.00M | | 60.73M | 60.22M | 56.48M | 36.99M | 53.23M | 49.99M | 52.74M | 67.50M | 77.50M | 77.50M | 87.50M | 47.50M | 55.00M | 62.50M | 60.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | 82.36M | 35.07M | 0.35M | -90.66M | -46.20M | -0.69M | 28.30M | 12.78M | -19.31M | -57.83M | 20.96M | -61.87M | 18.28M | 23.07M | 42.66M | 22.45M | -76.93M | -110.53M | 16.98M | -17.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.17M | | | | | 0.66M | 1.74M | | 0.99M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | -0.28M | 48.59M | 0.81M | 0.02M | 0.41M | 0.00M | 24.79M | | 85.17M | 0.03M | 0.45M | 125.03M | 0.82M | 0.13M | 0.57M | 0.01M | 134.30M | 109.45M | 1.50M | 61.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | 65.87M | 71.52M | -15.12M | 113.36M | -290.29M | -20.00M | 37.76M | -7.85M | 44.72M | -77.44M | -2.85M | 32.98M | -6.53M | -5.60M | 15.18M | -10.07M | 26.53M | -26.20M | -4.00M | 10.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | -16.35M | -12.38M | -16.67M | -23.44M | -18.44M | -19.72M | -15.62M | -20.94M | -21.55M | -19.72M | -24.33M | -30.40M | -25.96M | -29.21M | -28.27M | -32.92M | -30.91M | -25.15M | -22.71M | -32.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 65.87M | 71.52M | -15.12M | -113.36M | -63.56M | -20.00M | 37.76M | -7.85M | 44.72M | -77.44M | -2.85M | 32.98M | -6.53M | -5.60M | 15.18M | -10.07M | 26.53M | -26.20M | -4.00M | 10.73M |