|
Net Income
|
| -5.64M | -5.50M | -5.96M | 1.86M | -6.32M | -6.51M | -4.94M | | | | | -12.38M | | -13.49M | -7.95M | -12.79M | -13.56M | -12.62M | -15.96M | -16.64M | -17.32M | -18.14M | -15.82M | -15.77M | -20.31M | -26.75M |
|
Share-based Compensation
|
0.57M | 0.51M | 0.28M | 0.42M | 0.42M | 0.38M | 0.32M | 0.34M | 0.36M | 0.40M | 0.44M | 0.41M | 0.42M | 0.52M | 0.61M | 0.60M | 0.62M | 0.66M | 0.66M | 0.66M | 0.74M | 0.73M | 0.75M | 0.77M | 1.18M | 1.30M | 1.31M |
|
Gains from Investment Securities
|
| | 0.03M | | -0.01M | | -0.00M | 0.01M | | | | | 0.09M | 0.28M | 0.43M | 7.89M | 1.04M | 0.90M | 0.04M | -0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M |
|
Cash from Operations
|
-6.02M | -4.82M | -4.25M | -4.92M | 2.06M | -6.40M | -5.55M | -5.40M | -5.83M | -7.69M | -11.47M | -8.09M | -10.12M | -9.12M | -12.28M | -10.37M | -0.59M | -12.01M | -9.56M | -11.06M | -22.38M | -20.45M | -13.16M | -13.13M | -15.42M | -13.89M | -20.48M |
|
Amortizatization of Intangibles
|
0.20M | 0.19M | 0.17M | 0.17M | 0.20M | 0.21M | 0.17M | 0.12M | 0.18M | 0.23M | 0.21M | 0.21M | -0.24M | 0.68M | 0.36M | 0.66M | 0.68M | 0.63M | 0.98M | 0.89M | 0.81M | 0.73M | 0.61M | 0.55M | 0.52M | 0.46M | 0.51M |
|
Amortization of Deferred Charges
|
0.17M | 0.18M | 0.19M | 0.20M | 0.20M | 0.21M | 0.17M | 0.12M | 0.18M | 0.23M | 0.21M | 0.21M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.17M | 0.16M | 0.15M | 0.16M | 0.16M | 0.16M | 0.13M | 0.16M | 0.12M | 0.12M | 0.12M | 0.13M | 0.08M | 0.06M | 0.05M | 0.04M | 0.08M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Change in Receivables
|
| | -0.04M | 0.04M | -0.05M | 0.78M | -0.59M | 1.79M | -1.95M | 0.00M | 0.04M | 0.31M | -0.01M | | -0.06M | 11.99M | -9.88M | -0.67M | 1.04M | 0.46M | -0.45M | -0.06M | 0.20M | -0.10M | -0.75M | -0.49M | 0.54M |
|
Change in Accured Expenses
|
-0.98M | 0.17M | 0.66M | 0.32M | -0.58M | 1.17M | 0.27M | 0.90M | -1.52M | 2.90M | -1.51M | 0.18M | 0.22M | 2.89M | 1.77M | 1.86M | -1.06M | 0.04M | 0.89M | 3.39M | -0.23M | -4.18M | 2.24M | 0.82M | -4.32M | 4.81M | 0.02M |
|
Other Working Capital Changes
|
0.63M | -0.09M | -0.18M | -0.85M | -0.19M | 1.08M | 0.25M | -0.02M | -0.40M | -0.02M | 3.66M | 0.13M | -1.18M | 0.35M | 2.00M | -3.41M | 2.02M | 0.33M | -0.23M | -0.04M | 7.55M | 0.24M | -1.69M | -0.47M | -2.16M | 0.71M | -4.79M |
|
Capital Expenditures
|
0.01M | | 0.03M | 0.04M | 0.17M | 0.02M | 0.01M | 0.01M | 0.02M | 0.10M | 0.06M | 0.02M | 0.04M | 0.05M | 0.43M | 1.12M | 1.25M | 2.40M | 0.56M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | | 0.01M | 0.04M |
|
Sales of Property, Plant and Equipment
|
| | 0.03M | | 0.00M | | 0.01M | 0.01M | | | | | 0.17M | | 0.01M | | | 0.01M | | | | | | 0.01M | | | |
|
Change in Acquisitions & Divestments
|
10.65M | 18.35M | 11.80M | 4.80M | 14.65M | 5.50M | 3.90M | 4.10M | 2.30M | 10.47M | 14.00M | 8.31M | 14.50M | 21.20M | 27.01M | 28.11M | 9.30M | 20.70M | 33.55M | 27.50M | 20.00M | 25.52M | 20.87M | 20.00M | 18.68M | 21.46M | 19.00M |
|
Cash from Investing Activities
|
-3.35M | 2.29M | 7.21M | -1.22M | 11.41M | -9.45M | 1.74M | 3.20M | -23.39M | -3.97M | -14.85M | -49.35M | 14.63M | 9.97M | 20.65M | 2.00M | -38.17M | -4.16M | 4.38M | 17.82M | -1.36M | 6.73M | 17.95M | -6.08M | -4.42M | 3.30M | -20.38M |
|
Cash from Financing Activities
|
-0.62M | 4.07M | -0.12M | -2.00M | 16.78M | -1.97M | 0.33M | 1.00M | 24.86M | 1.27M | 83.87M | 0.03M | 1.48M | 0.04M | 3.01M | 0.92M | 49.50M | 8.02M | 2.68M | 6.03M | 7.73M | 13.40M | -0.10M | 18.84M | 18.63M | 17.90M | 29.62M |
|
Change in Cash
|
-10.00M | 1.54M | 2.83M | -8.13M | 30.24M | -17.82M | -3.48M | -1.20M | -4.37M | -10.39M | 57.55M | -57.41M | 5.99M | 0.89M | 11.38M | -7.45M | 10.73M | -8.15M | -2.49M | 12.79M | -16.01M | -0.32M | 4.68M | -0.38M | -1.21M | 7.30M | -11.24M |
|
Free Cash Flow
|
-6.03M | -4.82M | -4.28M | -4.96M | 1.89M | -6.42M | -5.57M | -5.41M | -5.84M | -7.79M | -11.53M | -8.10M | -10.16M | -9.17M | -12.71M | -11.49M | -1.84M | -14.40M | -10.12M | -11.08M | -22.40M | -20.46M | -13.17M | -13.16M | -15.42M | -13.90M | -20.51M |
|
Net Cash Flow
|
-10.00M | 1.54M | 2.83M | -8.13M | 30.24M | -17.82M | -3.48M | -1.20M | -4.37M | -10.39M | 57.55M | -57.41M | 5.99M | 0.89M | 11.38M | -7.45M | 10.73M | -8.15M | -2.49M | 12.79M | -16.01M | -0.32M | 4.68M | -0.38M | -1.21M | 7.30M | -11.24M |