|
Net Income (Quarter)
|
| | | | | | | | | | | | -26.70M | -18.99M | -21.25M | -21.36M | -16.90M | -18.70M | -18.03M | -18.65M | -25.32M | -25.09M | -20.40M | -33.03M | -30.35M | -24.89M | -21.26M | -20.61M | -24.31M | -25.31M | -32.94M | -38.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 1.03M | 1.33M | 0.77M | 0.80M | 0.73M | 0.72M | 0.75M | 0.76M | 0.71M | 0.72M | 0.44M | 0.54M | 0.70M | 0.70M | 0.59M | 0.59M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 3.10M | 3.24M | 2.76M | 2.52M | 2.91M | 3.63M | 3.42M | 3.42M | 2.61M | 1.81M | 1.52M | 1.59M | 2.12M | 1.94M | 1.62M | 1.94M | 1.61M | 2.09M | 3.00M | 3.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.41M | | | | 0.42M | | | | | | | | | | 0.23M | 0.24M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | 0.96M | 1.39M | 1.39M | 3.12M | -0.00M | 3.00M | 0.03M | 0.32M | 0.17M | 0.13M | | | 0.35M | 0.92M | | -0.49M | 0.09M | 2.89M | 2.94M | -0.32M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.91M | | | | | | | | | | | | 0.86M | | 1.00M | 1.03M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | -29.27M | -13.07M | -15.56M | 1.31M | -21.37M | -17.10M | -18.42M | -20.87M | -27.19M | -15.88M | -20.43M | -34.48M | -28.00M | -27.46M | -17.90M | -20.82M | -25.19M | -21.47M | -23.71M | -29.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | 0.02M | -0.00M | | | | | -0.53M | -0.58M | -0.37M | -0.15M | 0.02M | 0.28M | 0.21M | 0.06M | 0.98M | 1.15M | 0.54M | 1.04M | 1.21M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | 1.03M | 1.33M | 0.77M | 0.80M | 0.73M | 0.72M | 0.75M | 0.76M | 0.71M | 0.72M | 0.44M | 0.54M | 0.70M | 0.70M | 0.59M | 0.59M | 0.33M | 1.24M | 0.41M | 0.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 0.28M | 0.01M | 0.31M | -0.48M | -0.10M | -0.01M | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | -4.31M | 0.42M | 1.29M | -0.83M | -0.09M | -0.23M | 0.96M | 0.57M | 0.07M | 0.30M | 0.29M | -5.91M | 2.75M | -2.71M | -0.93M | 0.13M | -0.60M | 1.07M | 0.92M | 0.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | -1.18M | -0.64M | -0.23M | 0.89M | -3.92M | -0.61M | -0.30M | 2.58M | -0.45M | 8.67M | -4.97M | 2.57M | -4.91M | -1.32M | 0.91M | -1.65M | 0.21M | -0.38M | 3.31M | 1.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | 1.21M | -1.57M | -1.09M | 1.42M | 0.77M | -1.39M | 2.26M | 7.61M | 3.37M | -3.95M | -7.49M | | -1.26M | 0.44M | -0.31M | 0.53M | 2.00M | 0.04M | 0.04M | -0.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 0.68M | -0.65M | 0.81M | 0.06M | 0.01M | 0.04M | 0.57M | -0.52M | 0.26M | 1.06M | 0.84M | -1.63M | 0.51M | -0.36M | -0.14M | 0.08M | 0.02M | | 0.02M | -0.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | 6.42M | 0.32M | -0.08M | -0.06M | -0.04M | -48.72M | -72.51M | 30.18M | 37.74M | -59.59M | 14.91M | 66.10M | 37.26M | -48.23M | -24.64M | 45.30M | -38.49M | -5.18M | -10.99M | 38.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 0.29M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 135.15M | -0.24M | 0.00M | 0.07M | 0.02M | 0.07M | -0.00M | 74.74M | | | | 0.51M | 107.24M | 5.00M | 3.26M | 6.94M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | -22.86M | -12.75M | -15.64M | 129.95M | 113.75M | -66.06M | -90.93M | 9.37M | 10.57M | -75.40M | -5.52M | 106.36M | 9.27M | -73.08M | -42.53M | 24.98M | 43.56M | -21.64M | -31.44M | 15.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | -29.95M | -12.41M | -16.38M | 1.25M | -21.38M | -17.14M | -19.00M | -20.36M | -27.45M | -16.93M | -21.27M | -32.85M | -28.50M | -27.10M | -17.76M | -20.90M | -25.21M | -21.47M | -23.72M | -29.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | -22.86M | -12.75M | -15.64M | 1.25M | 113.75M | -66.06M | -90.93M | 9.37M | 10.57M | -75.40M | -5.52M | 106.36M | 9.27M | -75.70M | -42.53M | 24.98M | 43.56M | -21.64M | -31.44M | 15.86M |