|
Net Income (Quarter)
|
-15.50M | -13.21M | 42.12M | 11.03M | -17.00M | -16.53M | -19.03M | -22.86M | -22.83M | -27.05M | -24.53M | -28.10M | -29.55M | -30.61M | -35.06M | -37.55M | -41.19M | -41.49M | -41.11M | -46.95M | -55.85M | -57.76M | -49.73M | -56.17M | -43.30M | -26.30M | -21.75M |
|
Depreciation and Depletion (Quarter)
|
0.20M | 0.30M | 0.29M | 0.31M | 0.30M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.42M | 0.45M | 0.40M | 0.50M | 0.40M | 0.50M | 0.60M | 0.50M | 0.43M | 0.45M | 0.40M | 0.40M | 0.40M |
|
Share-based Compensation (Quarter)
|
0.51M | 0.48M | 0.53M | 0.42M | 0.79M | 1.17M | 1.51M | 2.58M | 2.28M | 2.81M | 2.77M | 3.53M | 3.40M | 4.81M | 10.86M | 11.92M | 13.05M | 10.36M | 9.15M | 9.67M | 10.64M | 8.90M | 8.42M | 8.91M | 6.38M | 6.42M | 4.53M |
|
Gains from Sales and Divestitures (Quarter)
|
0.23M | 0.34M | | | 0.09M | 0.13M | 0.16M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
1.17M | 1.22M | -0.32M | 0.03M | | 0.29M | | | | 0.38M | -0.45M | -0.21M | 0.21M | -0.44M | 0.24M | | | | | 23.70M | 6.10M | -29.74M | 29.74M | -0.01M | 0.01M | 0.04M | -0.09M |
|
Non-cash Items (Quarter)
|
4.70M | 0.12M | 5.16M | | 0.07M | 0.05M | 43.89M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -14.88M | 36.74M | -12.77M | 7.77M | -15.79M | -16.48M | -13.66M | -19.40M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.35M | 0.09M | 0.42M | 0.81M | -0.27M | 0.96M | -0.42M | 1.59M | 2.58M | 3.93M | 3.70M | -7.83M | 0.68M | 1.15M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.20M | 0.30M | 0.29M | 0.31M | 0.30M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.42M | 0.45M | 0.40M | 0.50M | 0.40M | 0.50M | 0.60M | 0.50M | 0.43M | 0.45M | 0.40M | 0.40M | 0.40M |
|
Change in Receivables (Quarter)
|
| | | 24.71M | -28.16M | 3.53M | 2.15M | -7.11M | -0.34M | -0.22M | 0.39M | -0.75M | 3.74M | -3.51M | 0.50M | 1.31M | -1.72M | -1.58M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| -1.60M | -1.47M | 1.18M | -0.50M | 1.15M | -0.90M | 0.67M | 0.08M | -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 |
|
Change in Accured Expenses (Quarter)
|
| 0.49M | 1.90M | -0.42M | 1.67M | -0.02M | 1.46M | -2.09M | 0.76M | 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 |
|
Change in Taxes (Quarter)
|
| 0.06M | -0.19M | -0.07M | -0.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 0.05M | 0.18M | 0.34M | 0.29M | 0.32M | 0.59M | 0.24M | -0.16M | 0.25M | 1.62M | 0.64M | 0.25M | -0.86M | 1.73M | | 0.01M | -0.01M | 0.92M | 1.06M | -0.84M | 3.42M | 0.21M | 0.26M | 0.11M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 15.85M | 7.98M | | 24.00M | 22.00M | 67.27M | 77.28M | 78.25M | 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 |
|
Cash from Investing Activities (Quarter)
|
| 13.75M | -9.18M | -11.37M | -106.32M | -105.08M | 11.91M | 12.23M | 3.58M | 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 |
|
Other financing activities (Quarter)
|
0.01M | 0.01M | 2.56M | 0.00M | 0.00M | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | -0.15M | | | | | 19.91M | | | 0.00M | | | | |
|
Shares Issued (Quarter)
|
| 0.01M | -0.15M | 0.03M | 10.00M | -2.37M | -140.75M | 1.37M | 0.37M | 0.70M | -2.44M | | | 216.20M | | 270.25M | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | 52.04M | -0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.39M | 46.83M | 51.70M | 163.64M | -2.37M | 0.24M | 1.37M | 0.19M | 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 |
|
Change in Cash (Quarter)
|
| -1.52M | 74.39M | 27.56M | 65.09M | -123.24M | -4.34M | -0.06M | -15.63M | 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 |
|
Free Cash Flow (Quarter)
|
| -14.92M | 36.56M | -13.10M | 7.49M | -16.11M | -17.07M | -13.91M | -19.24M | -22.76M | -21.49M | -21.14M | -24.65M | -17.63M | -32.97M | -30.28M | -24.77M | -36.21M | -26.02M | -31.33M | -44.46M | -35.69M | -47.87M | -49.13M | -40.72M | -21.08M | -17.79M |
|
Net Cash Flow (Quarter)
|
| -1.52M | 74.39M | 27.56M | 65.09M | -123.24M | -4.34M | -0.06M | -15.63M | 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 |