|
Net Income (Quarter)
|
| | | | | | | | -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 | -20.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.43M | 0.50M | 0.40M | 0.50M | 0.42M | 0.50M | 0.60M | 0.50M | 0.43M | 0.40M | 0.40M | 0.40M | 0.37M | 0.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 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 | 4.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | -0.07M | -0.21M | 0.21M | 0.95M | -1.15M | | | | | 23.70M | 6.10M | | -29.74M | -0.01M | 0.01M | | | -0.32M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | -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 | -19.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.09M | 0.42M | 0.81M | 0.24M | -0.69M | 0.71M | 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 | 0.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.43M | 0.50M | 0.40M | 0.50M | 0.42M | 0.50M | 0.60M | 0.50M | 0.43M | 0.40M | 0.40M | 0.40M | 0.37M | 0.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | -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)
|
| | | | | | | | 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 | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | 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 | -6.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | -0.16M | 1.28M | -1.30M | 0.64M | -0.64M | 1.59M | -1.59M | 0.16M | 0.60M | 0.09M | 0.06M | 1.49M | -1.27M | 3.42M | 0.21M | 0.26M | -0.15M | 0.26M | -0.26M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 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 | 60.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | 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 | -4.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | -0.15M | | | | | 19.91M | | | 0.00M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | 0.37M | 0.70M | -2.44M | | | 216.20M | | 270.25M | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | 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 | 0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | -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 | -23.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | -19.24M | -23.79M | -18.56M | -21.14M | -23.75M | -20.09M | -29.64M | -30.44M | -25.36M | -36.32M | -25.16M | -31.76M | -44.02M | -35.69M | -47.87M | -49.13M | -40.45M | -21.34M | -17.53M | -19.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -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 | -23.25M |