|
Net Income (Quarter)
|
| | | | | | | | -16.27M | -24.57M | 2.11M | -24.52M | -32.91M | -35.31M | -30.64M | -30.28M | -34.48M | -50.99M | 91.07M | -35.57M | -39.39M | -30.71M | -29.16M | -30.74M | -25.95M | -22.14M | -22.83M | -18.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 2.24M | 4.19M | 5.69M | 5.50M | 5.84M | 6.21M | 6.29M | 6.35M | 6.24M | 6.96M | 6.72M | 7.03M | 7.25M | 6.95M | 5.86M | 5.22M | 2.14M | 2.52M | 2.71M | 2.51M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.05M | | | | 0.29M | | | | 0.37M | | | | 0.28M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | -1.64M | 0.10M | 0.10M | 0.50M | 0.90M | 0.11M | 0.11M | 0.11M | 0.97M | -0.80M | 0.17M | 0.22M | 0.36M | 1.85M | 0.31M | 0.24M | 0.16M | 0.23M | 0.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.03M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 49.74M | | | | 19.87M | | | | 59.90M | | | | 0.41M | | | | 6.09M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | -20.62M | -24.86M | -17.49M | -20.67M | -17.00M | -30.88M | -20.67M | -27.82M | -31.71M | -31.16M | -39.68M | -37.92M | -26.57M | -25.38M | -32.05M | -24.66M | -23.41M | -17.09M | -18.98M | -18.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | -0.11M | 0.00M | 0.36M | 0.68M | 1.11M | 1.65M | 1.84M | 1.88M | 1.55M | 1.32M | 1.05M | 0.74M | 0.53M | 0.31M | 0.22M | 0.19M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.01M | 0.01M | 0.03M | 0.06M | 0.08M | 0.10M | 0.10M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.21M | 0.21M | 0.19M | 0.15M | 0.15M | 0.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | -1.54M | -2.18M | -0.33M | 1.55M | 3.56M | -3.06M | 2.45M | 1.77M | -5.71M | 8.89M | -4.48M | -2.33M | 1.88M | -0.19M | -3.39M | -0.56M | 0.96M | 1.68M | -1.67M | -1.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | 0.62M | 1.12M | 0.97M | -1.30M | 4.07M | 3.65M | 0.61M | -5.55M | 3.75M | 8.29M | 4.73M | -1.08M | 4.74M | -5.39M | -10.89M | -0.10M | -1.92M | 6.17M | -2.15M | -3.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | 8.75M | 1.61M | -11.35M | 0.32M | -0.89M | 3.19M | -3.59M | -1.18M | 3.14M | 2.35M | -6.66M | 4.50M | 1.56M | -8.24M | 0.10M | -1.89M | 1.24M | -0.85M | 2.19M | -0.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.40M | 0.26M | 0.59M | 0.26M | 0.19M | 0.39M | 0.69M | 1.74M | -1.30M | 0.15M | 0.15M | 0.09M | 0.15M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 50.50M | 72.30M | 115.19M | 54.48M | 64.40M | 58.49M | 57.91M | 63.96M | 34.55M | 37.69M | 43.48M | 47.77M | 25.89M | 17.26M | 19.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | -0.40M | -4.52M | -183.92M | -76.13M | 13.70M | 10.94M | 42.30M | 6.21M | 12.81M | -16.67M | 26.47M | 0.91M | 25.69M | 33.18M | 27.64M | 22.32M | 21.39M | 11.23M | -105.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | 0.46M | 0.53M | 0.53M | 0.18M | 0.15M | 0.01M | 0.22M | | 0.11M | | | 0.24M | 0.86M | 0.53M | | | -0.00M | 0.00M | | 0.67M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | 0.73M | 0.44M | 0.52M | 0.08M | 0.42M | -0.14M | 9.49M | -0.11M | 0.34M | -0.11M | 59.17M | 3.09M | 27.15M | 0.25M | 0.33M | 0.07M | -0.22M | -0.16M | 0.68M | 139.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | -19.89M | -24.82M | -21.48M | -204.51M | -92.71M | -17.32M | -0.23M | 14.37M | -25.16M | -18.45M | 2.82M | -8.37M | 1.49M | 0.57M | 1.47M | 3.05M | -1.31M | 4.14M | -7.07M | 15.91M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | -20.62M | -25.25M | -17.75M | -21.26M | -17.25M | -31.07M | -21.06M | -28.51M | -33.45M | -29.86M | -39.83M | -38.07M | -26.66M | -25.52M | -32.11M | -24.72M | -23.45M | -17.15M | -19.03M | -18.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -19.89M | -24.82M | -21.48M | -204.51M | -92.71M | -17.32M | -0.23M | 14.37M | -25.16M | -18.45M | 2.82M | -8.37M | 1.49M | 0.57M | 1.47M | 3.05M | -1.31M | 4.14M | -7.07M | 15.91M |