|
Net Income (Quarter)
|
| | | | | | | -12.87M | -15.01M | -18.36M | -18.43M | -17.31M | -18.23M | -19.34M | -19.13M | -17.44M | -16.64M | -15.76M | -15.27M | -1.21M | -19.23M | -23.10M | -17.44M | -21.21M | -21.06M | -18.06M | -18.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.17M | 0.37M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 1.15M | 1.80M | 1.77M | 2.18M | 2.52M | 2.45M | 3.05M | 2.93M | 3.15M | 3.32M | 2.97M | 2.61M | 2.77M | 2.22M | 1.27M | 1.51M | 13.87M | 1.38M | 1.36M | 1.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | -9.24M | -12.40M | -12.03M | -18.00M | -13.68M | -16.76M | -15.32M | -15.01M | -12.90M | -15.66M | -12.09M | -16.18M | -1.60M | -16.84M | -16.66M | -18.27M | -18.30M | -19.82M | -17.19M | -19.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | -0.17M | -0.13M | -0.09M | -0.05M | -0.07M | 0.23M | 0.53M | 0.71M | 0.96M | 1.84M | 1.88M | 1.63M | 1.38M | 1.24M | 1.13M | 0.84M | 0.72M | 0.69M | 0.51M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.17M | 0.37M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | 1.12M | -1.15M | 0.58M | 0.24M | -1.58M | 2.21M | -1.26M | -1.52M | 2.01M | -1.81M | 1.55M | -2.38M | 3.68M | -2.47M | 4.52M | -2.99M | -0.99M | 0.80M | -0.24M | -1.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | 0.44M | 2.62M | 1.71M | -2.06M | 1.09M | -1.22M | 0.87M | 1.23M | -0.59M | 1.10M | 0.90M | 0.38M | -4.62M | 4.56M | -2.82M | -1.64M | 2.83M | -0.12M | -0.66M | -1.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | -0.38M | 1.17M | -1.78M | 0.92M | -0.62M | 1.89M | -0.37M | -2.11M | -0.65M | 0.05M | 0.98M | 0.17M | 1.35M | 0.91M | 0.25M | -3.09M | -0.08M | 0.16M | -0.92M | -0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | 0.47M | 0.50M | 0.26M | 0.80M | 0.70M | 4.84M | -6.15M | 0.16M | 0.56M | 0.04M | -0.76M | 0.59M | 0.00M | 0.00M | 0.06M | 0.00M | 0.01M | -0.00M | 0.01M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.22M | | | 0.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 49.75M | 29.50M | 55.68M | 43.74M | 76.85M | 59.55M | 73.30M | 42.65M | 24.00M | 31.00M | 57.25M | 43.21M | 56.49M | 45.09M | 44.45M | 41.93M | 32.50M | 39.50M | 31.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | -10.55M | -0.69M | 7.56M | -38.83M | -15.28M | 29.51M | 23.22M | 49.65M | -63.96M | -33.64M | -2.59M | 26.17M | 2.32M | 17.12M | 7.74M | 28.71M | 10.99M | 12.03M | 18.44M | 20.82M |
|
Other financing activities (Quarter)
|
| | | | | | | 1.26M | 0.31M | 0.29M | 0.13M | 0.28M | 0.01M | 0.55M | 0.01M | 0.10M | 0.05M | 0.29M | | 0.14M | | 0.17M | 0.01M | 0.10M | | 0.39M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | 1.26M | 0.31M | 0.29M | 0.13M | 0.28M | 0.01M | 0.55M | 0.01M | 2.13M | 33.15M | 0.29M | | 0.14M | | 0.17M | 0.01M | 0.10M | | 0.39M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 33.10M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.03M | 0.01M | 0.00M | -0.01M | 0.01M | -0.00M | 0.00M | -0.00M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | -18.54M | -12.78M | -4.17M | -56.70M | -28.68M | 12.76M | 8.45M | 34.65M | -74.73M | -16.15M | -14.35M | 9.95M | 0.87M | 0.28M | -8.76M | 10.46M | -7.21M | -7.79M | 1.65M | 1.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | -9.71M | -12.90M | -12.29M | -18.79M | -14.38M | -21.60M | -9.17M | -15.17M | -13.47M | -15.70M | -11.33M | -16.78M | -1.60M | -16.84M | -16.72M | -18.27M | -18.31M | -19.82M | -17.20M | -19.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | -18.54M | -12.78M | -4.17M | -56.70M | -28.68M | 12.76M | 8.45M | 34.65M | -74.73M | -16.15M | -14.38M | 9.98M | 0.87M | 0.28M | -8.74M | 10.46M | -7.21M | -7.79M | 1.65M | 1.15M |