|
Net Income (Quarter)
|
| -34.34M | -37.16M | -34.38M | -33.83M | -34.61M | -32.19M | -20.42M | -17.35M | -14.18M |
|
Share-based Compensation (Quarter)
|
| 5.55M | 6.10M | 5.93M | 3.77M | 3.83M | 3.81M | 2.42M | 1.84M | 2.00M |
|
Gains from Sales and Divestitures (Quarter)
|
0.06M | 0.01M | 0.03M | 0.03M | 0.04M | 0.01M | 0.02M | 0.03M | 0.04M | 0.06M |
|
Gains from Investment Securities (Quarter)
|
11.90M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 15.50M | -0.04M | 0.58M |
|
Non-cash Items (Quarter)
|
4.90M | 7.00M | 4.00M | 8.15M | 0.10M | 0.01M | 9.53M | 1.10M | 9.53M | 14.00M |
|
Cash from Operations (Quarter)
|
| -31.79M | -23.06M | -27.30M | -20.74M | -34.23M | -26.07M | -19.11M | 23.12M | -21.68M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.41M | 0.40M | 0.39M | 3.44M | -0.08M | 0.85M | -0.58M | 0.19M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.43M | 0.45M | 0.41M | 0.49M | 0.43M | 0.43M | 0.42M | 0.42M | 0.39M |
|
Change in Account Payables (Quarter)
|
| 0.63M | 1.08M | -0.21M | 1.81M | -1.91M | -0.85M | -2.43M | 1.27M | -1.88M |
|
Change in Accured Expenses (Quarter)
|
| -5.69M | 1.23M | 2.09M | 1.57M | -3.97M | 1.87M | -0.37M | -0.52M | -6.60M |
|
Other Working Capital Changes (Quarter)
|
| -0.64M | -0.19M | -0.08M | 0.92M | 1.05M | 0.33M | -0.29M | 34.44M | 0.07M |
|
Capital Expenditures (Quarter)
|
| 0.29M | 0.36M | 0.06M | -0.70M | 0.05M | 0.02M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 37.00M | 34.36M | 42.79M | 29.50M | 71.70M | 36.20M | 40.09M | 6.40M | 8.50M |
|
Cash from Investing Activities (Quarter)
|
| 31.22M | 26.12M | 10.73M | 22.12M | 62.19M | 11.52M | 40.09M | -60.34M | 8.50M |
|
Other financing activities (Quarter)
|
| 5.55M | 6.10M | 5.93M | | 3.83M | 3.81M | 2.42M | 11.91M | 0.29M |
|
Cash from Financing Activities (Quarter)
|
| -0.01M | 0.06M | -0.13M | -0.03M | -0.16M | 0.04M | -0.01M | 24.94M | -0.31M |
|
Change in Cash (Quarter)
|
| -0.58M | 3.12M | -16.69M | 1.34M | 27.80M | -14.52M | 20.97M | -12.28M | -13.50M |
|
Free Cash Flow (Quarter)
|
| -32.08M | -23.42M | -27.36M | -20.04M | -34.28M | -26.09M | -19.11M | 23.12M | -21.68M |
|
Net Cash Flow (Quarter)
|
| -0.58M | 3.12M | -16.69M | 1.34M | 27.80M | -14.52M | 20.97M | -12.28M | -13.50M |