|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.12M | -15.45M | -15.17M | -15.37M | -15.87M | -13.61M | -11.67M | -12.26M | -11.86M | -14.57M | -13.97M | -16.46M | -18.63M | -20.34M | -19.24M | -22.71M | -23.23M | -21.10M | -24.66M | -31.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 3.21M | 3.01M | 2.45M | 2.31M | 2.03M | -5.54M | 0.29M | 0.38M | 0.39M | 0.35M | 1.04M | 2.31M | 2.47M | 2.49M | 4.05M | 3.41M | 3.37M | 3.36M | 3.63M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.58M | -1.58M | 0.00M | -0.00M | 0.05M | -0.05M | | 0.20M | -0.05M | | 0.01M | 0.01M | | 0.04M | 0.01M | 0.01M | -0.03M | | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.09M | | | | | | | 0.12M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.28M | -8.76M | -12.17M | -14.09M | -11.29M | -9.29M | -18.15M | -13.60M | -9.28M | -11.62M | -16.92M | -21.65M | -15.85M | -15.61M | -17.50M | -20.77M | -19.46M | -19.46M | -17.50M | -26.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.24M | | 0.51M | 0.27M | -0.77M | | 0.01M | 0.01M | 0.04M | 0.45M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 4.50M | 0.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.36M | 0.39M | 0.41M | 0.46M | 0.32M | 2.00M | 0.80M | 0.80M | 0.80M | 0.82M | 0.81M | 0.80M | 0.80M | 0.80M | 0.75M | 0.80M | 0.80M | 0.73M | 0.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.03M | 0.66M | -0.84M | 0.14M | 0.23M | -0.03M | -0.42M | 1.69M | -0.97M | -0.50M | 0.41M | 2.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 1.49M | -0.47M | -0.77M | 1.38M | 1.21M | -1.02M | -2.44M | 1.16M | 1.38M | -3.66M | -4.88M | 0.21M | 2.64M | -0.74M | -2.20M | 2.17M | 0.36M | 1.33M | 0.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 0.59M | -2.46M | 0.09M | 0.17M | -0.24M | 2.20M | 0.03M | 0.08M | 0.08M | 0.13M | 0.14M | 0.38M | 0.18M | 0.02M | 0.78M | 0.15M | 0.13M | -0.98M | 0.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -15.00M | | | | 5.00M | 30.00M | 19.50M | 8.75M | 15.75M | 44.70M | 68.00M | 99.50M | 72.50M | 130.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -0.59M | -0.40M | -0.45M | -39.30M | -27.85M | 65.37M | -0.03M | -0.08M | -0.08M | 25.83M | 29.93M | -23.61M | -28.97M | -102.62M | -45.05M | 7.45M | 21.99M | 29.61M | 46.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.86M | -1.96M | 4.29M | | -4.29M | 4.29M | | | | 0.24M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.16M | 0.19M | 0.13M | | | -0.13M | 0.11M | 0.02M | 0.04M | 0.00M | 0.63M | 0.41M | -1.04M | | 0.02M | 0.07M | 9.71M | -9.80M | 0.20M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.03M | 0.11M | 0.13M | 0.06M | -0.05M | 66.39M | 0.11M | -0.09M | -1.84M | 94.30M | -6.52M | 0.40M | 0.13M | 190.06M | 0.00M | 0.05M | 9.71M | 20.66M | 0.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.16M | -9.31M | -12.46M | -14.41M | -50.53M | -37.19M | 113.61M | -13.48M | -9.49M | -13.49M | 103.16M | 1.76M | -39.11M | -44.40M | 69.95M | -65.81M | -11.96M | 12.19M | 32.84M | 20.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.76M | -9.34M | -9.71M | -14.18M | -11.47M | -9.05M | -20.35M | -13.63M | -9.36M | -11.70M | -17.05M | -21.79M | -16.23M | -15.79M | -17.52M | -21.55M | -19.61M | -19.59M | -16.52M | -26.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.16M | -9.31M | -12.46M | -14.41M | -50.53M | -37.19M | 113.61M | -13.52M | -9.45M | -13.54M | 103.20M | 1.76M | -39.06M | -44.44M | 69.95M | -65.81M | -11.96M | 12.24M | 32.77M | 20.34M |