|
Net Income
|
| -27.52M | -4.40M | 3.16M | -12.39M | -17.38M | -9.69M | -24.80M | -29.09M | -29.50M | -24.52M | -23.67M | -24.52M | -18.20M | -15.58M | -18.24M | -23.24M | -20.47M | -17.06M | -16.03M | -26.14M | -14.82M | -7.30M | -24.46M |
|
Share-based Compensation
|
| 2.10M | 1.03M | 0.34M | 2.23M | 2.87M | 3.76M | 9.79M | 6.80M | 7.55M | 8.74M | 9.59M | 13.44M | 11.51M | 11.90M | 12.86M | 13.39M | 14.83M | 14.96M | 18.26M | 19.95M | 16.57M | 15.45M | 11.30M |
|
Gains from Sales and Divestitures
|
2.78M | | | | 0.75M | | | 0.18M | 0.38M | 0.22M | 0.43M | 0.78M | 1.33M | 0.86M | 1.45M | 2.13M | 2.91M | | | | | | | |
|
Gains from Investment Securities
|
8.23M | -0.09M | | -0.08M | 17.39M | 10.09M | 9.89M | 9.29M | 26.88M | -0.66M | 8.16M | 7.91M | 0.71M | 0.30M | 6.84M | 6.59M | 0.69M | -0.36M | 0.24M | -0.25M | 1.14M | -0.70M | -1.56M | 0.10M |
|
Non-cash Items
|
30.41M | 4.00M | | | 129.36M | 323.50M | 5.42M | 141.39M | 141.66M | 102.90M | 6.10M | 36.12M | 43.19M | 77.80M | 100.94M | 6.03M | 5.89M | | | | | | | |
|
Cash from Operations
|
| -31.90M | 25.78M | 26.44M | -9.95M | 45.86M | 26.95M | 15.60M | -3.13M | -31.46M | -41.10M | -2.76M | 0.13M | 42.98M | -19.62M | -14.74M | -26.50M | 42.98M | 4.52M | 21.12M | -3.22M | 66.62M | 13.71M | 10.25M |
|
Depreciation & Amortization (CF)
|
| 1.45M | 1.73M | 2.03M | 2.04M | 1.89M | 1.84M | 2.49M | 2.53M | 2.52M | 2.59M | 3.11M | 3.17M | 3.39M | 3.93M | 5.09M | 6.88M | 7.80M | 8.88M | 9.77M | 10.36M | 10.55M | 10.90M | 10.98M |
|
Change in Receivables
|
| -18.87M | 69.54M | -6.50M | -14.95M | 85.14M | 46.34M | -19.53M | 8.20M | 6.60M | -0.45M | -70.48M | 17.16M | 21.49M | -48.59M | 16.11M | -3.42M | 33.68M | -14.52M | -2.35M | -34.27M | 75.71M | -34.00M | 9.92M |
|
Change in Account Payables
|
| -26.55M | 87.23M | 21.78M | -16.25M | 138.43M | 76.86M | 8.22M | 19.35M | -7.53M | -31.95M | -58.91M | 25.30M | 62.76M | -71.84M | 6.53M | -32.07M | 68.22M | -30.58M | 18.04M | -39.52M | 122.83M | -37.41M | 6.42M |
|
Change in Accured Expenses
|
| 2.23M | 1.70M | -1.06M | 1.22M | 3.75M | 0.46M | 0.05M | -0.20M | 5.04M | -4.15M | -1.19M | -5.71M | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01M | 1.64M | -0.33M | 3.62M | 0.78M | 4.80M | 0.03M | 0.04M | 1.95M | 0.01M | 0.03M | 0.06M | -11.79M | 0.01M | 0.01M | 0.02M | -5.77M | 4.11M | 7.75M | -9.43M | -6.09M | 7.51M | -6.45M | 14.17M |
|
Capital Expenditures
|
| 1.49M | 0.45M | 1.06M | 2.39M | 2.30M | 2.30M | 3.95M | 28.41M | 3.94M | 4.75M | 23.44M | 5.85M | 27.41M | -5.14M | 8.73M | 14.28M | 7.51M | 7.34M | 7.58M | 7.26M | 17.28M | 54.29M | 15.53M |
|
Acquisitions
|
| | | | | | | 59.93M | 4.57M | 18.91M | | | | | 12.00M | 16.65M | 0.97M | 108.45M | 46.76M | 1.40M | -0.13M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 66.99M | 41.95M | 32.54M | 33.20M | 28.03M | 70.02M | 52.68M | 7.39M | | 6.64M | 18.25M | |
|
Cash from Investing Activities
|
| -5.04M | -5.86M | -4.39M | -4.38M | -10.56M | -13.86M | -73.23M | -31.62M | -50.43M | -208.18M | -5.72M | -18.65M | -23.87M | -35.27M | -27.04M | -24.80M | -20.94M | 16.94M | 16.31M | -28.18M | -30.87M | -62.78M | -31.12M |
|
Other financing activities
|
| -0.02M | | | | | | | | | | | | | | -0.07M | -0.10M | -0.02M | 1.73M | 0.26M | -2.03M | -0.04M | 1.50M | 0.03M |
|
Cash from Financing Activities
|
| 3.45M | -1.85M | 57.49M | 1.66M | 390.66M | -8.46M | -5.04M | -0.91M | 59.14M | 10.00M | -0.68M | 4.48M | 17.28M | 9.69M | -3.92M | 7.58M | 5.29M | -16.31M | 0.10M | 3.05M | 32.03M | 15.37M | 27.82M |
|
Exchange Rate Effect
|
| | | | | | | | | 0.01M | -0.03M | -0.01M | 0.01M | 0.00M | 0.00M | -0.01M | 0.05M | -0.05M | -0.02M | 0.02M | -0.12M | 0.03M | 0.18M | 0.03M |
|
Change in Cash
|
| -33.49M | 18.06M | 79.54M | -12.66M | 425.96M | 4.64M | -62.67M | -35.66M | -22.75M | -239.31M | -9.17M | -14.02M | 36.40M | -45.20M | -45.71M | -43.66M | 27.27M | 5.13M | 37.55M | -28.46M | 67.82M | -33.52M | 6.98M |
|
Free Cash Flow
|
| -33.39M | 25.33M | 25.38M | -12.34M | 43.57M | 24.65M | 11.65M | -31.54M | -35.40M | -45.84M | -26.20M | -5.72M | 15.57M | -14.48M | -23.47M | -40.78M | 35.46M | -2.83M | 13.54M | -10.48M | 49.35M | -40.57M | -5.28M |
|
Net Cash Flow
|
| -33.49M | 18.06M | 79.54M | -12.66M | 425.96M | 4.64M | -62.67M | -35.66M | -22.75M | -239.28M | -9.15M | -14.04M | 36.39M | -45.21M | -45.70M | -43.71M | 27.32M | 5.15M | 37.53M | -28.34M | 67.79M | -33.70M | 6.95M |