|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.54M | -87.09M | -15.99M | -13.86M | -18.27M | -14.47M | -13.91M | -15.29M | -17.97M | -16.30M | -16.27M | -19.67M | -15.88M | -12.80M | -15.48M | 73.02M | -55.20M | -18.23M | -29.30M | -22.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 0.04M | 0.04M | 0.04M | 0.10M | 0.05M | 0.05M | 0.05M | 0.10M | 0.06M | 0.02M | 0.01M | 0.02M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.65M | 1.50M | 1.78M | 2.23M | 2.76M | -5.53M | 2.74M | 3.05M | 3.05M | 3.11M | 3.59M | 2.84M | 2.56M | 1.85M | 1.68M | 3.09M | 7.90M | 2.39M | 2.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -17.37M | -12.43M | -19.41M | -10.72M | -8.20M | -11.31M | -21.31M | -16.76M | -11.95M | -9.64M | -19.65M | -9.16M | -15.69M | -15.05M | -11.86M | -52.96M | -15.38M | -17.23M | -22.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.86M | 0.59M | 0.49M | 0.42M | 0.39M | 0.31M | 0.18M | -0.02M | -0.00M | 0.72M | 0.83M | 0.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.13M | -0.58M | 0.06M | 0.06M | -0.12M | | 0.06M | | | | 0.06M | | -0.02M | -0.04M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.07M | 0.07M | 0.03M | 0.01M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.10M | 0.06M | 0.02M | 0.01M | 0.02M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | | 2.71M | -0.65M | 0.20M | -0.40M | 3.70M | -1.89M | 2.04M | -0.23M | -0.56M | 0.99M | 0.62M | -0.64M | 1.00M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.53M | 0.01M | 1.13M | 1.94M | -0.58M | -0.32M | 2.23M | -0.49M | 0.16M | -0.63M | -0.16M | -0.17M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -8.54M | 16.82M | -4.13M | 1.02M | 5.03M | 1.30M | -1.54M | -5.13M | 1.72M | 4.95M | -6.76M | 2.50M | 4.66M | -10.17M | 0.97M | -1.18M | | | -3.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.41M | 1.64M | 0.58M | -0.06M | 1.05M | -0.12M | 0.64M | -1.49M | -1.73M | -1.03M | -0.95M | -1.47M | -0.18M | -0.21M | -0.77M | -0.14M | 0.96M | 0.38M | -1.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 0.02M | 0.24M | -0.20M | 0.38M | 0.39M | 0.13M | -0.92M | -0.12M | -0.14M | 1.42M | -1.65M | 2.02M | -0.11M | 0.67M | -0.55M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.36M | | -0.07M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 40.75M | 51.25M | 41.26M | 18.36M | 18.94M | 15.88M | 15.20M | 13.32M | 14.69M | 3.39M | 2.00M | 39.76M | 38.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.36M | -0.05M | -0.02M | -0.24M | -48.24M | -84.38M | 16.33M | 50.56M | 12.67M | 3.65M | 10.55M | -3.57M | 5.08M | 13.13M | 115.50M | -28.83M | -91.63M | 16.85M | 19.43M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.74M | -0.74M | 0.24M | 0.14M | -0.38M | 0.32M | | 0.05M | 0.24M | -0.13M | | 0.09M | | -0.09M | 0.02M | 0.00M | 0.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 141.72M | 0.09M | 0.30M | -0.09M | 72.52M | -0.11M | 0.01M | 0.31M | -0.07M | 0.08M | -0.01M | 0.09M | | 0.05M | 95.20M | -0.85M | | 0.03M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.34M | 149.70M | -12.39M | -19.14M | -11.05M | 16.08M | -95.80M | -4.97M | 34.12M | 0.64M | -5.92M | -9.11M | -12.64M | -10.60M | -1.87M | 198.84M | -82.63M | -107.00M | -0.36M | -2.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -17.37M | -11.95M | -19.44M | -10.96M | -7.99M | -11.69M | -21.70M | -16.89M | -11.03M | -9.52M | -19.52M | -10.57M | -14.04M | -17.07M | -11.75M | -53.62M | -14.83M | -17.23M | -22.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26M | 149.70M | -12.39M | -19.14M | -11.05M | 16.08M | -95.80M | -4.97M | 34.12M | 0.64M | -5.92M | -9.11M | -12.64M | -10.60M | -1.87M | 198.84M | -82.63M | -107.00M | -0.36M | -2.78M |