|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.41M | -33.83M | -40.37M | -15.39M | -15.94M | -13.70M | -49.84M | -12.26M | -11.87M | -14.57M | -13.96M | -48.66M | -31.60M | -40.34M | -23.11M | -23.41M | -24.65M | -23.96M | -24.86M | -38.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | -3.75M | 9.97M | 2.45M | 2.31M | 2.03M | -5.54M | 0.29M | -0.29M | 1.06M | 0.35M | 0.06M | | 5.77M | -5.77M | 4.05M | -4.05M | | | 3.63M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.09M | | | | | | | 0.12M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.28M | -8.76M | -12.17M | -14.09M | -11.29M | -9.29M | -18.13M | -13.55M | -9.35M | -11.55M | -16.97M | -21.65M | -15.89M | -15.56M | -17.50M | -20.77M | -19.43M | -19.50M | -17.47M | -26.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.11M | -0.10M | | 0.01M | 0.01M | 0.10M | 0.01M | 0.02M | 0.01M | 2.38M | 0.01M | 0.01M | 0.01M | 0.50M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.24M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M | 0.29M | 0.30M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.36M | 0.39M | 0.41M | 0.46M | 0.32M | 2.01M | 0.80M | 0.80M | 0.80M | 0.90M | 0.80M | 0.80M | 0.80M | 0.79M | 0.75M | 0.80M | 0.80M | 0.73M | 0.80M |
|
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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | -0.25M | -0.26M | -0.28M | -0.29M | -0.30M | 0.25M | -0.16M | -0.17M | -0.17M | -0.18M | -0.61M | -0.63M | -0.65M | -0.68M | -0.71M | -0.73M | -0.74M | -0.74M | -0.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.12M | 0.12M | 0.09M | 0.59M | 0.32M | 1.22M | 0.03M | 0.08M | 0.08M | 0.13M | 0.14M | 0.38M | 0.18M | 0.02M | 0.78M | 0.15M | 0.13M | -0.98M | 0.28M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.19M | -0.04M | 0.13M | -0.07M | 0.07M | -0.06M | 0.11M | 0.02M | 1.83M | -1.96M | 0.63M | 0.41M | 3.24M | | 0.02M | 0.07M | -0.09M | | 0.20M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.58M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.90M | -8.63M | -12.28M | -14.18M | -11.89M | -9.61M | -19.35M | -13.58M | -9.43M | -11.63M | -17.10M | -21.79M | -16.28M | -15.74M | -17.52M | -21.55M | -19.57M | -19.63M | -16.49M | -26.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.16M | -9.31M | -12.46M | -14.41M | -50.53M | -37.19M | 113.63M | -13.48M | -9.51M | -13.47M | 103.16M | 1.76M | -39.11M | -44.40M | 69.95M | -65.81M | -11.92M | 12.20M | 32.80M | 20.34M |