|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.84M | -27.38M | -16.07M | -18.58M | -18.97M | -19.03M | -13.15M | -41.50M | -25.96M | -15.18M | -5.05M | -8.08M | -16.85M | -22.02M | -15.76M | -17.60M | -10.49M | -14.02M | -6.62M | -3.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 1.42M | 0.98M | 1.94M | 1.29M | 2.24M | 2.82M | 4.19M | 1.57M | 0.79M | -6.02M | 1.55M | 1.94M | 3.23M | 1.26M | 2.22M | 0.20M | 0.90M | 5.79M | -0.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.07M | -8.43M | -11.58M | -12.87M | -19.96M | -12.57M | -11.23M | -9.44M | -13.36M | -8.02M | 0.50M | -9.97M | -13.22M | -7.97M | -12.04M | -12.47M | -8.56M | -7.02M | -5.30M | -5.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | -0.17M | 0.34M | 0.06M | 0.64M | -0.56M | 1.54M | 0.07M | 0.77M | 0.27M | -0.89M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | -0.63M | 0.55M | 1.42M | -0.67M | -0.47M | -1.17M | 0.30M | -0.16M | -0.02M | 1.09M | -1.06M | -0.03M | -0.07M | -0.01M | 0.17M | 0.68M | -1.02M | 0.15M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 3.65M | 0.06M | 2.94M | -2.87M | -1.33M | 2.46M | -2.19M | -5.14M | -0.69M | -0.06M | 0.49M | -0.35M | 3.05M | 1.82M | -5.17M | 0.19M | -0.80M | -0.56M | -1.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 24.00M | 27.00M | 30.00M | | | | | 12.00M | 20.00M | 20.00M | 23.00M | 24.00M | 25.00M | 16.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.03M | -17.94M | 19.02M | 27.00M | 30.00M | | | | -30.38M | -18.24M | 5.26M | -1.56M | 7.29M | -0.55M | 25.00M | 16.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.01M | -4.56M | 0.02M | | 1.10M | -1.03M | 0.05M | -0.05M | 0.11M | 0.08M | | | | 0.35M | 0.02M | | | 1.08M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | 4.56M | 4.62M | 5.97M | 3.66M | 3.35M | 5.40M | 6.43M | 6.57M | 6.17M | 5.87M | 4.52M | 8.03M | 5.12M | 7.62M | 8.34M | 8.61M | 8.59M | 8.58M | 10.01M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.80M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.37M | 0.06M | | 0.02M | | 1.20M | | 0.05M | 0.01M | -0.32M | -1.01M | 0.02M | | -0.20M | 0.01M | 1.00M | | 0.12M | | 0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.30M | -8.37M | -11.58M | -70.88M | -37.90M | 7.64M | 15.77M | 20.61M | -13.35M | -8.34M | -0.51M | -40.33M | -31.46M | -2.91M | -13.59M | -4.18M | -9.11M | 18.10M | 10.70M | -5.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.07M | -8.43M | -11.58M | -12.89M | -19.96M | -12.57M | -11.23M | -9.44M | -13.36M | -8.02M | 0.50M | -9.97M | -13.22M | -7.97M | -12.04M | -12.47M | -8.56M | -7.02M | -5.30M | -5.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.30M | -8.37M | -11.58M | -70.88M | -37.90M | 7.64M | 15.77M | 20.61M | -13.35M | -8.34M | -0.51M | -40.33M | -31.46M | -2.91M | -13.59M | -4.18M | -9.11M | 18.10M | 10.70M | -5.04M |