|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.45M | -6.98M | -11.62M | -16.73M | -8.62M | -7.15M | -9.45M | -11.28M | -8.84M | -9.27M | -8.14M | -9.57M | -7.47M | -7.11M | -6.74M | -5.81M | -6.60M | -6.79M | -7.66M | -8.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.28M | 0.29M | 0.38M | 0.45M | 0.46M | 0.45M | 0.54M | 0.51M | 0.54M | 0.50M | 0.48M | 0.33M | 0.38M | 0.37M | 0.51M | 0.50M | 0.50M | 0.45M | 0.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | | | | 0.37M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | -5.88M | -4.98M | -7.15M | -5.76M | -5.75M | -5.15M | -12.13M | -7.57M | -6.89M | -4.83M | -10.76M | -9.68M | -7.81M | -7.15M | -9.07M | -7.33M | -7.10M | -4.90M | -8.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.08M | 0.21M | 0.12M | 0.09M | 0.16M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | 0.27M | -0.40M | 0.67M | 0.53M | -1.21M | 1.23M | -0.28M | 0.66M | 0.61M | 1.32M | 1.81M | -1.06M | -1.77M | -1.12M | 0.28M | -0.44M | -1.03M | 0.66M | 0.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | 0.80M | 0.06M | 0.15M | 0.21M | 1.56M | 1.72M | 0.20M | -0.24M | 0.69M | 0.81M | -1.04M | -1.43M | 0.31M | -0.02M | -2.90M | -0.49M | 0.90M | 0.55M | -1.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 3.02M | -3.02M | | 0.05M | 0.04M | -0.09M | | 0.27M | 0.05M | -0.09M | 0.05M | | 0.05M | | 0.05M | | 23.00M | | 44.10M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 2.24M | 0.05M | 0.05M | 23.00M | 0.11M | 0.93M | 18.90M | -0.03M | 0.05M | 3.39M | 26.65M | 0.41M | 19.69M | 0.01M | 23.58M | 4.23M | 26.09M | 32.39M | 44.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -3.64M | -4.93M | -7.10M | 12.73M | -5.64M | -4.22M | 6.78M | -10.10M | -9.84M | -1.44M | 15.88M | -9.27M | 11.88M | -7.14M | 14.51M | -3.10M | 19.02M | 27.47M | 35.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | -5.88M | -4.98M | -7.15M | -5.76M | -5.75M | -5.15M | -12.13M | -7.57M | -6.89M | -4.83M | -10.76M | -9.68M | -7.81M | -7.15M | -9.07M | -7.33M | -7.10M | -4.90M | -8.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -3.64M | -4.93M | -7.10M | 17.23M | -5.64M | -4.22M | 6.78M | -7.59M | -9.84M | -1.44M | 15.88M | -9.27M | 11.88M | -7.14M | 14.51M | -3.10M | 18.99M | 27.49M | 35.35M |