|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M | 19.36M | -11.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.46M | 1.44M | 1.72M | 1.97M | 1.32M | 1.74M | 1.40M | 1.42M | 1.63M | 1.55M | 1.56M | 1.70M | 1.38M | 1.28M | 1.16M | 1.14M | 0.92M | 0.80M | 0.57M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.76M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 1.44M | 5.45M | -0.71M | 3.81M | 0.17M | -0.94M | -0.64M | 4.09M | 4.00M | 1.53M | -1.36M | 0.67M | 4.16M | 0.36M | 3.36M | 0.58M | 2.16M | -25.73M | 15.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.66M | -9.61M | -8.17M | -16.82M | -12.13M | -13.12M | -12.27M | -12.20M | -7.87M | -8.18M | -10.19M | -13.23M | -11.13M | -5.94M | -9.26M | -7.25M | -8.01M | -5.57M | -6.37M | -9.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.38M | -0.39M | -0.38M | -0.20M | -0.08M | 0.30M | 0.14M | 0.46M | 0.44M | 0.01M | -0.08M | 0.53M | -0.01M | -0.43M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.08M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 0.06M | 0.04M | 0.03M | 0.04M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.58M | 0.27M | -1.16M | 0.34M | 0.49M | 0.09M | -0.66M | 0.07M | 0.46M | -0.05M | -0.64M | 0.39M | 0.43M | 0.37M | -1.03M | 0.44M | 0.49M | 1.14M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.58M | 3.94M | -3.89M | 2.22M | 1.48M | -3.70M | -1.98M | 1.57M | 3.98M | -0.23M | -2.26M | -0.82M | 2.78M | -1.78M | 0.29M | -0.17M | 1.03M | 1.40M | 0.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | -1.10M | 0.90M | | 2.47M | 0.61M | -1.64M | 1.03M | | 1.41M | -0.63M | -0.51M | -1.65M | -0.82M | -0.03M | 0.85M | -1.57M | 0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.35M | 0.05M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.11M | 4.50M | 18.62M | 21.90M | 39.49M | 18.00M | 16.04M | 43.92M | 7.50M | 36.50M | 20.20M | 29.65M | | 18.32M | -0.43M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.77M | -11.53M | -3.52M | -3.08M | 28.34M | 4.30M | 3.46M | 26.24M | -3.15M | 0.18M | 14.52M | 18.91M | -7.36M | 18.32M | -0.43M | | | | 2.50M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | -0.96M | -1.31M | -1.65M | -0.76M | 4.66M | -1.39M | -2.01M | -0.85M | 12.56M | -2.12M | -2.41M | -1.46M | -1.52M | 8.83M | 7.54M | -2.13M | 4.48M | -0.12M | 18.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.01M | -22.10M | -13.01M | -21.55M | 15.45M | -4.16M | -10.19M | 12.04M | -11.87M | 4.55M | 2.21M | 3.27M | -19.96M | 10.86M | -0.86M | 0.28M | -10.14M | -1.09M | -3.99M | 9.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.66M | -9.61M | -8.17M | -16.83M | -12.48M | -13.17M | -12.27M | -12.20M | -7.87M | -8.18M | -10.19M | -13.23M | -11.13M | -5.94M | -9.26M | -7.25M | -8.01M | -5.57M | -6.37M | -9.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.01M | -22.10M | -13.01M | -21.55M | 15.45M | -4.16M | -10.19M | 12.04M | -11.87M | 4.55M | 2.21M | 3.27M | -19.96M | 10.86M | -0.86M | 0.28M | -10.14M | -1.09M | -3.99M | 9.94M |