|
Net Income (Quarter)
|
-8.63M | -11.06M | -12.38M | -16.91M | -18.37M | -23.59M | -23.39M | -27.16M | -23.68M | -22.66M | -21.76M | -20.00M | -16.98M | -18.06M | -16.26M | -17.90M | -15.49M | -21.20M | -15.18M | -15.94M | -11.06M | -8.61M | -7.23M | -6.72M |
|
Depreciation and Depletion (Quarter)
|
0.10M | 0.10M | 0.20M | 0.20M | 0.30M | 0.20M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 1.80M | 0.40M | 0.50M | 0.40M | 0.40M | 0.30M | 0.30M | 0.30M |
|
Share-based Compensation (Quarter)
|
0.23M | 0.22M | 0.40M | 0.57M | 2.11M | 2.02M | 2.23M | 2.14M | 2.92M | 2.39M | 2.14M | 2.12M | 2.48M | 2.35M | 2.33M | 2.07M | 2.30M | 2.83M | 1.10M | 1.18M | 0.71M | 0.62M | 0.41M | 1.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.08M | | | | 0.06M | | | | 0.04M | | | | |
|
Gains from Investment Securities (Quarter)
|
0.25M | 0.07M | 0.03M | -3.88M | | | | -0.23M | 2.00M | | | | | | | 10.71M | | | 0.07M | 6.33M | 0.29M | | | -0.29M |
|
Non-cash Items (Quarter)
|
| | | 4.72M | | | | 6.08M | | | | 3.34M | | | | 0.01M | | | | | | | | 0.35M |
|
Cash from Operations (Quarter)
|
-9.64M | -12.27M | -12.52M | -12.89M | -16.56M | -3.99M | -18.73M | -17.79M | -24.31M | -20.79M | -13.45M | -17.95M | -23.40M | -15.11M | -16.75M | -14.27M | -16.75M | -16.14M | -13.97M | -14.43M | -13.37M | -9.60M | -9.73M | -7.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.47M | 0.54M | 0.53M | -1.54M | -0.82M | 4.31M | 1.17M | -1.86M | 0.04M | 0.47M | 0.72M | 0.73M | 0.74M | 2.30M | 1.03M | 0.53M | 0.75M | 0.31M | 0.21M | 1.03M | 0.64M | 0.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10M | 0.11M | 0.18M | 0.22M | 0.27M | 0.26M | 0.30M | 0.36M | 0.36M | 0.41M | 0.44M | 0.46M | 0.47M | 0.46M | 0.46M | 0.47M | 0.46M | 0.46M | 0.44M | 0.43M | 0.40M | 0.35M | 0.29M | 0.26M |
|
Change in Accured Expenses (Quarter)
|
-0.54M | 0.10M | 0.22M | 3.10M | -0.09M | 4.20M | 3.12M | -0.55M | -2.39M | -0.69M | 5.57M | 0.29M | -6.61M | 1.18M | 0.83M | 1.19M | -3.54M | 0.92M | 0.44M | -2.70M | -2.51M | -0.84M | -1.88M | -0.20M |
|
Capital Expenditures (Quarter)
|
0.02M | 1.20M | -0.35M | -0.83M | 0.04M | 0.72M | 1.01M | -0.76M | 0.60M | -0.51M | 0.08M | 1.77M | 0.05M | | 0.15M | -0.05M | | 0.04M | 0.00M | | | | 0.07M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.15M | | 0.96M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 8.05M | 2.60M | 7.61M | 3.80M | 20.82M | 51.28M | 117.53M | 30.91M | 50.10M | 41.98M | 71.88M | 67.25M | 49.13M | 47.98M | 33.26M | 50.23M | 37.35M | 25.48M | 14.58M | 25.26M | 19.68M | 12.91M |
|
Cash from Investing Activities (Quarter)
|
-13.61M | 4.41M | -13.10M | 1.70M | -190.52M | -46.60M | -16.11M | 21.03M | 40.84M | -0.87M | 1.45M | 16.43M | 28.99M | 13.58M | 12.66M | 15.81M | 10.20M | 18.00M | 17.14M | 12.23M | 14.55M | 10.79M | 17.88M | 1.07M |
|
Other financing activities (Quarter)
|
| | | 1.14M | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
0.03M | 0.01M | 0.18M | 0.08M | 0.13M | 0.44M | 0.18M | 0.49M | 0.11M | 0.25M | | 0.14M | | | | 0.11M | | | | 0.03M | | | | 0.01M |
|
Preferred Shares Issued (Quarter)
|
| | -0.28M | | 51.90M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.03M | 41.55M | -0.92M | -1.06M | 297.02M | 13.41M | 0.18M | 0.49M | 0.11M | 0.25M | | 0.14M | | | | 0.11M | | 0.08M | | 0.03M | | 0.01M | | 0.01M |
|
Change in Cash (Quarter)
|
-23.21M | 33.69M | -26.53M | -12.25M | 89.94M | -37.18M | -34.65M | 3.73M | 16.64M | -21.40M | -12.00M | -1.37M | 5.59M | -1.39M | -4.09M | 1.65M | -6.55M | 1.94M | 3.17M | -2.17M | 1.19M | 1.21M | 8.15M | -6.08M |
|
Free Cash Flow (Quarter)
|
-9.65M | -13.46M | -12.16M | -12.06M | -16.60M | -4.71M | -19.74M | -17.04M | -24.92M | -20.28M | -13.54M | -19.72M | -23.45M | -15.11M | -16.90M | -14.22M | -16.75M | -16.18M | -13.97M | -14.43M | -13.37M | -9.60M | -9.80M | -7.16M |
|
Net Cash Flow (Quarter)
|
-23.21M | 33.69M | -26.53M | -12.25M | 89.94M | -37.18M | -34.65M | 3.73M | 16.64M | -21.40M | -12.00M | -1.37M | 5.59M | -1.53M | -4.09M | 1.65M | -6.55M | 1.94M | 3.17M | -2.17M | 1.19M | 1.21M | 8.15M | -6.08M |