|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.79M | -10.83M | -12.31M | -11.61M | -10.21M | -9.13M | -40.06M | -9.46M | -13.44M | -11.38M | -13.00M | -15.46M | -10.94M | -17.69M | -11.38M | -18.26M | -20.98M | -19.37M | -19.49M | -28.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.02M | 0.05M | 0.06M | 0.05M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.09M | 0.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.41M | 1.91M | 1.56M | 1.55M | 1.15M | 1.43M | 0.31M | 1.29M | 1.45M | 1.45M | 1.07M | 0.11M | 0.82M | 0.42M | 0.12M | 0.74M | 0.85M | 1.04M | 11.64M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.47M | -6.20M | -6.91M | -10.96M | -5.12M | -5.35M | -5.03M | -12.89M | -9.41M | -6.56M | -8.70M | -10.38M | -7.69M | -8.43M | -9.31M | -14.71M | -12.25M | -12.45M | -16.95M | -21.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.53M | 0.46M | 0.41M | 0.35M | 0.27M | 0.11M | -0.07M | -0.13M | -0.13M | -0.11M | -0.07M | -0.01M | -0.33M | -0.28M | -0.17M | -0.37M | -0.40M | -0.32M | -0.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.31M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.03M | 0.30M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.02M | 0.05M | 0.06M | 0.05M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.09M | 0.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.47M | 0.03M | -0.41M | -0.15M | 0.06M | 1.13M | 2.50M | -2.23M | 0.65M | -0.07M | -1.46M | 0.41M | 0.91M | 1.52M | -1.50M | 2.99M | -0.80M | -1.56M | 1.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.23M | 1.28M | -1.04M | 0.77M | 0.14M | -1.19M | -1.84M | 0.73M | 0.42M | 0.18M | 0.80M | -0.30M | 2.04M | 0.14M | -1.87M | -0.28M | 0.92M | 2.04M | -2.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.24M | -0.25M | -0.25M | -0.26M | -0.28M | -0.29M | -0.30M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.06M | 0.04M | 0.01M | 0.02M | 0.08M | 0.01M | 0.01M | 0.00M | 0.04M | | | | 0.01M | | 0.04M | 0.02M | 0.00M | 0.02M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13M | 10.78M | 22.05M | 22.35M | 6.42M | 14.52M | 23.10M | 3.00M | | 22.50M | 7.50M | 4.00M | 17.91M | 35.82M | 29.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.94M | 0.11M | 1.89M | 0.74M | 13.50M | 19.05M | -18.34M | 9.86M | 22.35M | 6.38M | 14.52M | 23.10M | 2.94M | -29.39M | 22.50M | -58.35M | -47.72M | -6.51M | -26.91M | -14.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | 0.02M | 1.94M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.33M | 1.83M | 1.98M | | | 1.83M | 2.97M | 2.00M | 0.16M | 2.90M | 0.05M | 1.50M | 3.83M | 5.69M | 4.91M | 1.08M | 5.64M | 3.54M | 1.19M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | -0.02M | | -0.06M | | -0.03M | | -0.08M | 42.09M | | 97.85M | 1.73M | 0.01M | 0.01M | 80.96M | 1.14M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.41M | -6.09M | -5.02M | -10.29M | 8.38M | 13.68M | -23.37M | -3.09M | 12.94M | -0.21M | 5.82M | 12.64M | 37.35M | -37.82M | 111.04M | -71.34M | -59.97M | -18.95M | 37.11M | -34.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | -6.14M | -6.95M | -10.97M | -5.14M | -5.43M | -5.03M | -12.89M | -9.41M | -6.60M | -8.70M | -10.38M | -7.69M | -8.44M | -9.31M | -14.76M | -12.27M | -12.46M | -16.97M | -21.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.41M | -6.09M | -5.02M | -10.29M | 8.38M | 13.68M | -23.37M | -3.09M | 12.94M | -0.21M | 5.82M | 12.64M | 37.35M | -37.82M | 111.04M | -71.34M | -59.97M | -18.95M | 37.11M | -34.92M |