|
Net Income (Quarter)
|
| | | | | | | | | -27.14M | -23.46M | -29.56M | -30.15M | -33.44M | -35.80M | -41.78M | -48.56M | -47.67M | -62.88M | -53.73M | -61.63M | -61.43M | -55.02M | -59.90M | -86.29M | -29.05M | -15.01M | -57.31M | -22.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.43M | 0.45M | 0.40M | 0.50M | 0.44M | 0.50M | 0.60M | 0.50M | 0.46M | 0.45M | 0.40M | 0.40M | 0.37M | 0.30M | 0.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 2.81M | 2.77M | 3.53M | 3.40M | 4.81M | -10.79M | 11.92M | 13.05M | 10.36M | 9.15M | 23.70M | 6.10M | -0.57M | 8.42M | 8.91M | 6.38M | 6.42M | 4.53M | 4.25M | 4.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | -22.51M | -19.86M | -20.50M | -24.40M | -18.50M | -31.24M | -30.28M | -24.76M | -36.22M | -25.10M | -30.27M | -45.30M | -32.27M | -47.66M | -48.86M | -40.60M | -21.08M | -17.79M | -19.23M | -12.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | -0.27M | -0.17M | 0.71M | 1.54M | 2.58M | 3.93M | 3.70M | | -1.09M | 0.15M | -1.00M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 0.42M | 0.81M | 0.24M | 0.44M | 0.58M | 0.60M | 0.61M | 0.63M | 0.60M | 0.56M | 0.68M | 1.15M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.83M | 0.83M | 0.84M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.43M | 0.45M | 0.40M | 0.50M | 0.44M | 0.50M | 0.60M | 0.50M | 0.46M | 0.45M | 0.40M | 0.40M | 0.37M | 0.30M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | -0.22M | 0.39M | -0.75M | 3.74M | -3.51M | 0.50M | 1.31M | -1.72M | -1.58M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | -0.34M | 0.49M | 1.77M | -1.57M | 0.05M | -1.60M | -0.14M | 0.88M | 1.06M | 1.17M | 2.26M | -3.63M | 3.73M | -0.93M | -0.34M | -4.24M | -0.90M | -0.00M | -0.12M | 1.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 2.05M | 1.98M | -0.36M | 5.77M | 2.91M | -0.41M | -0.54M | 5.62M | -3.00M | 0.70M | -0.91M | 5.68M | 5.17M | -6.13M | -4.81M | -3.81M | -2.03M | -1.51M | -6.47M | 4.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | -0.45M | -0.84M | -0.28M | -0.47M | -0.62M | -0.89M | -0.66M | -0.68M | -0.67M | -0.74M | -0.36M | -0.28M | -0.08M | -0.09M | -0.09M | 0.13M | -0.60M | -0.31M | -0.32M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.48M | -1.30M | 0.64M | 0.25M | -0.86M | 1.73M | | 0.77M | 0.09M | 0.06M | | 2.74M | -2.61M | 3.72M | 0.26M | -0.15M | 0.26M | -0.42M | -0.32M | 0.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.10M | 0.02M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 75.72M | 64.30M | 41.40M | 45.57M | 33.80M | 56.50M | 102.58M | 112.10M | 152.82M | 89.48M | 113.41M | 60.48M | 108.89M | 72.70M | 83.53M | 87.21M | 80.33M | 86.85M | 60.70M | 32.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | 32.10M | 25.78M | 1.53M | 6.50M | -178.25M | 20.02M | -174.21M | -22.98M | 38.25M | 31.92M | 59.55M | 10.70M | 30.96M | 39.13M | 69.11M | 35.49M | 27.92M | 1.77M | -4.10M | 15.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | -1.74M | | | | 216.20M | | 270.25M | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | -0.15M | | | | | 19.91M | | | -19.91M | | | | 32.27M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | 0.45M | 0.52M | -0.15M | 10.43M | 216.30M | 0.28M | 273.33M | 0.16M | 0.70M | 0.22M | 21.79M | 0.68M | 0.54M | 0.10M | 0.50M | | 0.07M | -32.27M | 0.07M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | 10.04M | 6.43M | -19.12M | -7.47M | 19.55M | -10.93M | 68.84M | -47.58M | 2.73M | 7.04M | 51.06M | -33.91M | -0.77M | -8.43M | 20.75M | -5.12M | 6.91M | -48.29M | -23.25M | 2.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | -22.99M | -18.56M | -21.14M | -24.65M | -17.63M | -32.97M | -30.28M | -25.52M | -36.32M | -25.16M | -30.27M | -48.04M | -29.66M | -51.38M | -49.13M | -40.45M | -21.34M | -17.37M | -18.91M | -12.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 10.04M | 6.43M | -19.12M | -7.47M | 19.55M | -10.93M | 68.84M | -47.58M | 2.73M | 7.04M | 51.06M | -33.91M | -0.77M | -8.43M | 20.75M | -5.12M | 6.91M | -48.29M | -23.25M | 2.69M |