|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -60.36M | -56.63M | -57.59M | -57.39M | -59.03M | -58.13M | -50.85M | -42.50M | -40.01M | -48.15M | -44.74M | 49.27M | -30.84M | -33.03M | -39.26M | -38.27M | -48.22M | -47.24M | -50.08M | -30.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | 24.35M | 7.66M | 10.98M | -7.95M | | | 8.13M | 8.20M | 6.16M | 6.03M | 5.81M | 5.00M | 4.84M | 4.96M | 2.40M | 2.59M | 2.67M | 2.90M | 6.30M | 38.94M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.42M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | -0.07M | -0.15M | -0.12M | -0.02M | 0.41M | 1.14M | 1.53M | 1.50M | 2.83M | 3.58M | 3.05M | 2.99M | 3.66M | 3.36M | 2.67M | 1.94M | 1.58M | 1.08M | 0.66M | 0.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.83M | 0.29M | 0.01M | 0.01M | 0.27M | 0.35M | 0.01M | 0.01M | -0.74M | 0.29M | 0.01M | 0.01M | 2.47M | 0.24M | 0.01M | 0.02M | 0.25M | 0.23M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 0.50M | 0.44M | 0.45M | 0.50M | 0.50M | 0.43M | 0.50M | 0.50M | 0.40M | 0.31M | 0.26M | 0.30M | 0.20M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | -0.94M | | 0.16M | 0.12M | 0.03M | -0.23M | | | | | | | | | 0.03M | 0.05M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | 1.03M | -1.31M | 0.59M | -0.45M | 1.07M | -1.22M | 0.37M | | 200.96M | -200.88M | | 0.35M | -0.35M | | 0.13M | 0.09M | 0.47M | 0.15M | 0.22M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 0.59M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M |