|
Net Income (Quarter)
|
| | | -12.65M | -13.69M | -14.95M | -14.44M | -14.01M | -13.41M | -1.70M | -14.04M | -9.65M | -10.53M | -9.21M | -8.74M | -8.56M | 1.66M | -8.21M | -9.26M | -7.99M | -9.97M | -11.85M | -9.54M |
|
Share-based Compensation (Quarter)
|
| | | 0.53M | 0.62M | 0.69M | 0.92M | 0.98M | 1.08M | 1.54M | 1.13M | 1.16M | 0.91M | 1.17M | 1.03M | 1.15M | 1.04M | 0.90M | 0.83M | 0.99M | 1.00M | 1.00M | 2.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.04M | 0.06M | 18.00 | 31.00 | 0.04M | 56.00 | 0.01M | 0.02M | 36.00 | 0.00M | 0.04M | 0.04M | 0.00M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | 2.54M | 0.30M | -0.01M | -6.50M | 0.00M | 77.00 | 8.17M | 0.27M | 0.46M | 0.65M | -0.13M | 0.06M | 0.01M | 0.01M | 19.68M | 0.39M | 1.22M | 1.24M | 35.77M | 41.11M |
|
Non-cash Items (Quarter)
|
| | | | 0.54M | 3.66M | 802.00 | 1.21M | 0.00M | 0.00M | 0.00M | | 2.21M | 0.03M | 0.31M | 0.22M | 0.24M | 262.00 | 0.65M | 0.04M | 0.42M | 12.86M | 22.96M |
|
Cash from Operations (Quarter)
|
| | | -12.88M | -14.06M | -11.53M | -18.40M | -11.39M | -14.15M | -0.16M | -14.17M | -8.75M | -10.18M | -7.30M | -8.70M | -5.66M | -6.75M | 3.51M | -9.30M | -6.10M | -9.00M | -5.84M | -12.49M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.63M | -0.63M | 1.23M | 0.37M | -0.13M | 0.04M | 1.04M | -0.24M | 0.85M | 0.32M | 0.34M | 0.36M | 0.36M | 0.36M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 0.49M | 0.53M | 0.54M | 0.53M | 0.47M | 0.47M | 0.52M | 0.48M | 0.49M | 0.48M | 0.44M | 0.39M | 0.39M | 0.34M | 0.28M | 0.29M | 0.14M | 0.06M | 0.04M | 0.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 0.50M | | -0.25M | 0.25M | -2.04M | -0.21M |
|
Change in Account Payables (Quarter)
|
| | | -1.07M | 0.77M | 0.73M | -1.75M | -0.52M | -0.09M | 0.33M | -0.49M | 0.01M | 0.10M | 0.24M | -0.39M | 0.04M | 0.10M | 0.02M | -0.00M | 0.05M | 0.18M | -0.09M | 0.16M |
|
Change in Accured Expenses (Quarter)
|
| | | 0.45M | 0.88M | 0.67M | -3.78M | 1.19M | 0.16M | 0.65M | -1.39M | -1.42M | 0.07M | 0.18M | -1.14M | 0.66M | 0.67M | 0.86M | -1.19M | 0.20M | 0.56M | 2.94M | -1.16M |
|
Other Working Capital Changes (Quarter)
|
| | | -1.04M | 0.06M | 3.88M | 25.00 | 9.00 | 12.00 | -0.51M | 1.00 | 0.25M | 0.30M | -1.27M | -0.01M | 0.00M | 0.01M | -0.49M | -0.50M | 0.01M | 0.02M | 0.15M | -0.07M |
|
Capital Expenditures (Quarter)
|
| | | 0.12M | 0.79M | 0.32M | | 0.43M | 0.14M | -0.49M | 0.32M | 0.08M | | | 0.01M | | | 0.00M | 0.03M | 0.02M | 0.02M | 0.21M | 0.12M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 4.40M | 1.10M | | 14.00M | 43.87M | 10.77M | 25.50M | 28.16M | 17.00M | 9.50M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | 8.64M | -68.28M | -16.62M | -0.41M | 13.98M | 22.83M | 1.91M | 17.33M | 17.25M | 7.65M | 9.50M | -0.01M | | | -0.02M | -0.03M | -0.02M | -0.02M | -0.06M | -0.12M |
|
Other financing activities (Quarter)
|
| | | 0.53M | 0.62M | 0.69M | 0.92M | 0.98M | 1.08M | 1.54M | 1.13M | 1.16M | 0.91M | 1.17M | 1.03M | 1.15M | 1.04M | 0.90M | 0.83M | 0.99M | 1.00M | 1.00M | 2.10M |
|
Cash from Financing Activities (Quarter)
|
| | | -0.31M | 124.59M | 0.16M | | -0.00M | -0.01M | -2.55M | -0.04M | 0.19M | -0.01M | 0.14M | | 16.09M | -0.00M | 0.09M | 76.39M | -5.12M | 0.01M | 13.78M | 30.28M |
|
Change in Cash (Quarter)
|
| | | -4.55M | 42.25M | -28.00M | -18.79M | 2.56M | 8.66M | -0.84M | 3.12M | 8.69M | -2.50M | 2.33M | -8.75M | 10.47M | -6.75M | 3.55M | 67.08M | -11.26M | -9.05M | 7.91M | 17.66M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | -13.00M | -14.85M | -11.85M | -18.40M | -11.82M | -14.30M | 0.34M | -14.48M | -8.83M | -10.18M | -7.30M | -8.71M | -5.66M | -6.75M | 3.51M | -9.33M | -6.12M | -9.02M | -6.05M | -12.62M |
|
Net Cash Flow (Quarter)
|
| | | -4.55M | 42.25M | -27.99M | -18.81M | 2.59M | 8.66M | -0.80M | 3.12M | 8.69M | -2.55M | 2.34M | -8.71M | 10.43M | -6.75M | 3.58M | 67.06M | -11.24M | -9.02M | 7.88M | 17.66M |