|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.46M | -42.65M | -34.18M | -38.30M | -45.51M | -38.74M | -38.70M | -26.95M | -24.66M | -21.37M | -25.57M | -21.93M | -17.86M | -22.15M | -18.42M | -17.78M | -9.90M | -10.08M | -19.95M | -18.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.00 | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27M | 8.01M | 18.36M | 11.93M | 12.29M | 8.34M | 11.63M | 11.35M | 11.17M | 11.39M | 9.89M | 8.30M | 7.21M | 7.95M | 6.73M | 3.57M | 4.35M | 3.61M | 2.37M | 0.96M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 1.51M | 0.46M | 0.22M | 0.02M | 0.74M | -0.03M | -0.67M | 0.16M | 0.17M | -3.35M | 3.96M | 0.13M | 13.05M | 0.04M | 11.26M | 0.05M | -0.08M | -0.11M | 125.00 |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 2.08M | 2.14M | 2.75M | 7.70M | 3.71M | 0.42M | 4.77M | 5.60M | 6.56M | 11.18M | 7.95M | 0.35M | 8.89M | 9.48M | 8.75M | | | 6.92M | 37.92M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.21M | -20.92M | -37.66M | -19.43M | -21.63M | -26.86M | -35.88M | -16.51M | -13.27M | -11.63M | -10.25M | -13.04M | -13.26M | -16.66M | -8.80M | -18.07M | -6.40M | -6.72M | -14.60M | -15.07M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.00 | -1.30M | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.25M | -1.52M | -0.52M | 3.22M | -3.47M | 1.19M | -0.84M | 0.43M | -2.00M | 0.65M | 1.68M | -1.01M | -1.83M | 1.79M | -2.87M | 0.10M | 0.09M | 0.12M | 1.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | 2.08M | -1.67M | 0.87M | 6.64M | -1.03M | -3.14M | -1.53M | 0.17M | -0.28M | 3.12M | -1.52M | -1.81M | 0.38M | 0.42M | -2.19M | -0.19M | -0.04M | 1.13M | -1.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | 53.12M | 49.32M | 15.89M | 7.36M | 37.14M | 6.65M | 74.77M | 9.66M | 15.43M | 41.05M | 17.07M | 15.31M | 19.26M | 12.00M | 15.85M | 7.00M | 6.99M | 5.86M | 14.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.91M | 27.51M | -91.18M | -10.03M | -0.14M | 31.56M | -1.66M | 40.00M | -1.15M | 3.86M | 7.74M | 10.06M | 14.01M | 16.14M | 11.35M | 15.36M | 6.68M | 6.75M | -76.93M | -135.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 12.30M | 8.34M | -77.51M | 11.35M | 11.17M | 11.39M | -33.82M | 0.03M | | 0.09M | 0.17M | | | | | 0.07M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -0.04M | 161.23M | 0.30M | 42.43M | -42.02M | 0.56M | | | | | 0.25M | | | | | | | | 160.00M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.99M | 0.19M | 161.84M | 29.95M | 14.09M | 0.57M | 0.41M | | | | | 0.22M | | -0.09M | -0.17M | | | | 93.64M | 156.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 6.78M | 32.99M | 0.49M | -7.67M | 5.26M | -37.13M | 23.50M | -14.43M | -7.77M | -2.61M | -2.76M | 0.75M | -0.60M | 2.37M | -2.71M | 0.20M | 0.03M | 2.11M | 6.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.21M | -20.92M | -37.66M | -19.43M | -21.63M | -26.86M | -35.88M | -16.51M | -13.27M | -11.63M | -10.25M | -13.04M | -13.26M | -16.66M | -8.80M | -18.07M | -6.40M | -6.72M | -14.60M | -15.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 6.78M | 32.99M | 0.49M | -7.67M | 5.26M | -37.13M | 23.50M | -14.43M | -7.77M | -2.51M | -2.76M | 0.75M | -0.60M | 2.37M | -2.71M | 0.28M | 0.03M | 2.11M | 6.28M |