|
Net Income (Quarter)
|
-5.61M | -7.17M | -7.81M | -7.91M | -10.67M | -15.84M | -14.20M | -16.16M | -15.10M | -16.25M | -18.72M | -22.56M | -24.05M | -23.00M | -19.61M | -30.14M | -31.66M | -29.89M | -34.72M | -34.13M | -36.95M | -35.71M | -22.98M |
|
Depreciation and Depletion (Quarter)
|
| 0.35M | 0.40M | 0.47M | 0.66M | 1.06M | 1.14M | 1.20M | 1.21M | 1.25M | 1.48M | 1.50M | 1.30M | 1.29M | 1.28M | 1.25M | 1.12M | 1.03M | 0.71M | 0.68M | 0.70M | 0.77M | 0.72M |
|
Share-based Compensation (Quarter)
|
0.13M | 0.13M | 0.15M | 0.34M | 0.50M | 0.89M | 0.78M | 0.98M | 1.02M | 1.25M | 1.30M | 1.15M | 1.22M | 1.34M | 1.50M | 1.98M | 2.33M | 2.52M | 2.71M | 3.41M | 3.27M | 3.01M | 2.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.18M | 0.23M | 0.32M | | | | 0.12M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 1.45M | | 2.49M | 0.13M | 3.02M | | | | 5.23M | | | | 6.45M | -0.45M | -0.39M | -1.50M | -1.55M | -1.28M | -0.79M | -0.29M | -0.06M |
|
Non-cash Items (Quarter)
|
| | 3.80M | | 6.60M | 10.60M | 2.12M | | | | 1.55M | | | | 28.28M | | | | 3.91M | | | | 7.47M |
|
Cash from Operations (Quarter)
|
| -5.79M | -7.35M | -9.96M | -10.70M | -13.64M | -14.38M | -20.12M | -13.37M | -17.00M | -16.01M | -23.59M | -22.02M | 8.02M | -23.77M | -29.27M | -26.23M | -27.92M | -27.41M | -37.59M | -33.27M | -32.46M | -32.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.35M | 0.40M | 0.47M | 0.66M | 1.06M | 1.14M | 1.20M | 1.21M | 1.25M | 1.48M | 1.50M | 1.30M | 1.29M | 1.28M | 1.25M | 1.12M | 1.03M | 0.71M | 0.68M | 0.70M | 0.77M | 0.72M |
|
Change in Account Payables (Quarter)
|
| 0.57M | 0.06M | 0.16M | 1.43M | 0.88M | -2.46M | 0.82M | 0.41M | -1.12M | 0.41M | 0.49M | 0.37M | -0.27M | -0.64M | -0.41M | 0.40M | 1.02M | 0.98M | 0.56M | -0.43M | 1.93M | -5.07M |
|
Change in Accured Expenses (Quarter)
|
| 0.57M | 1.18M | -1.05M | 0.73M | 1.71M | 1.85M | -2.80M | 0.61M | 1.60M | 1.32M | 0.74M | 0.78M | 1.02M | 1.31M | -1.60M | 1.95M | 0.53M | 3.66M | -5.41M | 2.67M | -1.11M | -3.38M |
|
Capital Expenditures (Quarter)
|
| 0.23M | 0.88M | 1.84M | 5.04M | -5.45M | -0.60M | 0.42M | -0.20M | 0.36M | -0.13M | 0.84M | -0.75M | 2.59M | -2.38M | 0.70M | 0.86M | -1.09M | 3.35M | 0.34M | 2.47M | 1.43M | 0.17M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 45.65M | 15.50M | 56.00M | 75.51M | 76.00M | 76.25M | 34.00M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| -1.34M | -1.39M | -2.96M | -3.92M | -0.85M | -2.21M | -0.53M | -1.89M | -0.42M | -1.38M | -0.84M | -0.42M | -61.41M | 1.91M | 36.16M | -33.72M | -82.35M | 27.29M | 13.53M | 48.44M | 32.58M | 14.83M |
|
Other financing activities (Quarter)
|
| | | 0.21M | 0.75M | -0.96M | | | | 0.23M | 0.09M | | | | | | | | | 0.12M | 0.07M | | |
|
Shares Issued (Quarter)
|
| 0.00M | 0.04M | 0.11M | 0.06M | 0.00M | 89.48M | 0.09M | 0.03M | 0.01M | 0.01M | | | 49.72M | -49.90M | 0.26M | 32.87M | -31.46M | -1.34M | | | | 0.07M |
|
Preferred Shares Issued (Quarter)
|
| | | 99.73M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.00M | 0.04M | 99.63M | -0.69M | 90.61M | 0.12M | 0.09M | 0.03M | 29.13M | 0.11M | | | -0.25M | 0.02M | 0.26M | 161.59M | 1.23M | 45.69M | -0.53M | 0.12M | | 0.07M |
|
Change in Cash (Quarter)
|
| -7.13M | -8.70M | 86.71M | -15.30M | 76.11M | -16.47M | -20.57M | -15.23M | 11.70M | -17.28M | -24.43M | 113.23M | -53.65M | -21.83M | 7.15M | 101.65M | -109.04M | 45.57M | -24.58M | 15.29M | 0.11M | -17.10M |
|
Free Cash Flow (Quarter)
|
| -6.02M | -8.23M | -11.79M | -15.74M | -8.19M | -13.78M | -20.54M | -13.16M | -17.36M | -15.88M | -24.43M | -21.27M | 5.43M | -21.39M | -29.97M | -27.09M | -26.83M | -30.76M | -37.92M | -35.74M | -33.89M | -32.17M |
|
Net Cash Flow (Quarter)
|
| -7.13M | -8.70M | 86.71M | -15.30M | 76.11M | -16.47M | -20.57M | -15.23M | 11.70M | -17.28M | -24.43M | -22.44M | -53.65M | -21.83M | 7.15M | 101.65M | -109.04M | 45.57M | -24.58M | 15.29M | 0.11M | -17.10M |