|
Net Income
|
| | -1.25M | 2.25M | -1.19M | -3.29M | -10.29M | -2.71M | -9.18M | -6.75M | -15.09M | -13.62M | -15.96M | -16.99M | -22.08M | -23.96M | -31.03M | -20.26M | -8.26M | -21.55M | -23.77M | 33.65M | -18.17M | -0.43M | -6.70M | -31.09M | -31.41M | -26.69M | -27.37M | -22.13M | -39.91M | -44.26M | -37.31M | -42.21M | -43.94M | -46.66M | -32.85M | -21.78M | -39.33M | -38.63M | 15.11M |
|
Share-based Compensation
|
| | 0.32M | 0.29M | 0.26M | 0.29M | 0.87M | 1.44M | 0.94M | 1.13M | 2.26M | 2.55M | 2.53M | 2.62M | 2.87M | 3.64M | 3.14M | 2.76M | 2.98M | 2.74M | 2.81M | 2.98M | 3.31M | 3.69M | 4.36M | 3.98M | 7.74M | 6.66M | 6.27M | 6.68M | 8.86M | 8.43M | 7.81M | 8.11M | 10.13M | 7.54M | 8.19M | 8.18M | 9.17M | 9.24M | 9.16M |
|
Gains from Investment Securities
|
| | -0.38M | -0.00M | 0.05M | 1.09M | 1.37M | | | | -0.16M | | | -0.17M | -0.16M | -0.17M | -0.17M | 2.80M | | | | | | 20.68M | | | -4.85M | -5.87M | -6.13M | 16.86M | -4.34M | -4.36M | -4.43M | 13.12M | 7.50M | -24.77M | -15.41M | 40.19M | -18.06M | -19.61M | -22.52M |
|
Cash from Operations
|
| | -2.06M | 1.67M | -3.07M | -5.57M | -8.10M | -2.64M | -3.89M | -4.81M | -12.48M | -8.88M | -14.86M | -12.29M | -16.10M | -15.52M | -22.10M | -15.80M | -15.11M | -19.61M | -17.01M | 37.58M | -23.20M | 9.59M | -7.01M | -25.30M | -21.01M | -24.15M | -17.75M | -10.69M | -24.57M | -25.41M | -36.47M | -34.35M | -37.25M | -21.32M | -10.09M | -66.67M | -10.70M | -40.24M | -27.36M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.20M | 0.48M | 0.13M | 0.62M | 0.50M | 0.22M | 0.41M | 0.41M | 0.42M | 0.42M | 0.43M | 0.42M | 0.43M | 0.44M | 0.44M | 0.44M | 0.45M | 0.46M | 0.46M | 0.46M | 0.47M |
|
Amortization of Deferred Charges
|
| 2.21M | | | | 3.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.11M | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.12M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.17M | 0.18M | 0.17M | 0.16M | 0.16M | 0.17M | 0.16M | 0.15M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M |
|
Change in Receivables
|
| | -0.04M | -0.21M | -0.12M | 0.36M | -1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | -1.09M | 1.79M | -0.28M | 0.83M | 0.68M | 1.42M | -1.02M | 1.14M | -0.16M | 2.25M | 3.85M | 1.14M | 5.08M | 7.58M | 0.52M | 0.02M | -5.19M | -2.88M | 4.28M | -3.90M | -4.98M | 5.75M | -0.19M | -5.32M | 3.54M | 0.07M | 1.26M | 4.83M | 8.53M | 6.61M | -2.70M | -1.50M | -5.17M | 8.02M | 3.36M | -40.05M | -24.03M | -22.32M | -18.56M |
|
Change in Taxes
|
| | -0.14M | 2.74M | 0.69M | 0.82M | 0.85M | 0.67M | -4.15M | 0.12M | 0.01M | -1.46M | 0.02M | 0.00M | 0.00M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.32M | 0.05M | -1.78M | -1.53M | 0.14M | 2.35M | -0.91M | 0.30M | -0.39M | 1.57M | 0.22M | 3.79M | 1.22M | -2.82M | -0.49M | -1.48M | -0.23M | 3.09M | 0.62M | -4.66M | 2.40M | 0.83M | 5.31M | -6.74M | 1.22M | 4.12M | -2.82M | -4.02M | -0.39M | 1.63M | 5.80M | -2.84M | 1.57M | -3.06M | -1.41M | -0.30M | -0.53M | -0.41M | -0.49M |
|
Capital Expenditures
|
| | 0.04M | 0.01M | | 0.06M | 0.09M | 0.07M | 0.01M | 0.12M | 0.23M | 0.30M | 0.32M | 0.21M | 0.23M | 0.19M | 0.28M | 0.10M | 0.09M | 0.08M | 0.09M | 0.31M | 0.32M | 0.86M | 0.17M | 0.01M | 0.06M | 0.08M | 0.05M | 0.17M | 0.17M | 0.19M | 0.16M | 0.28M | 0.03M | 0.03M | 0.04M | 0.26M | 0.04M | 0.04M | 0.01M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 20.87M | 27.27M | 34.58M | 55.45M | 58.52M | 57.60M | 89.60M | 110.67M | 102.88M | 80.91M | 84.85M | 88.41M | 74.44M | 42.26M | 63.28M | 42.32M | 27.74M | 25.50M | 9.62M | 101.40M | 147.75M | 149.25M | 134.13M | 98.74M | 100.84M | 115.77M | 127.64M | 146.74M | 110.00M | 91.75M | 137.43M | 90.65M | 122.95M |
|
Cash from Investing Activities
|
| | -0.04M | -0.01M | | -0.00M | -27.09M | -62.42M | -0.49M | -153.06M | 2.15M | -3.06M | 24.61M | -166.15M | 9.66M | 57.88M | 59.86M | 4.04M | 10.75M | 75.39M | 4.73M | 3.60M | 56.73M | 37.96M | 10.84M | -66.69M | -312.91M | -71.00M | -32.43M | 21.50M | 85.40M | -20.45M | 30.64M | 49.18M | 68.62M | -2.44M | 58.62M | -29.40M | 14.85M | 36.40M | 103.28M |
|
Other financing activities
|
| | 0.28M | 0.39M | 0.39M | 0.09M | 0.40M | 1.09M | 0.01M | 0.10M | 0.28M | | | | | | | | | | | | | | | | 0.00M | | 0.29M | -0.29M | 0.04M | | | -0.04M | | 0.04M | 0.33M | 0.12M | | | |
|
Cash from Financing Activities
|
| | -0.28M | -0.39M | -0.38M | 9.67M | 80.70M | -0.94M | 0.30M | 212.39M | -1.38M | -0.48M | 226.60M | -1.37M | -1.30M | -1.66M | -1.42M | -0.11M | -1.34M | 0.07M | 0.26M | 0.13M | 0.17M | 0.55M | 0.24M | 251.34M | 4.61M | 0.43M | 37.03M | 1.95M | -37.57M | -13.49M | -3.07M | -5.16M | -13.63M | 41.89M | 71.23M | 27.57M | -28.59M | -50.50M | -10.39M |
|
Change in Cash
|
| | -2.37M | 1.27M | -3.45M | 4.10M | 45.52M | -66.00M | -4.08M | 54.52M | -11.71M | -12.42M | 236.35M | -179.81M | -7.74M | 40.70M | 36.35M | -11.88M | -5.70M | 55.85M | -12.02M | 41.30M | 33.69M | 48.11M | 4.07M | 159.34M | -329.32M | -94.71M | -13.15M | 12.76M | 23.25M | -59.36M | -8.91M | 9.67M | 17.73M | 18.13M | 119.76M | -68.50M | -24.44M | -54.34M | 65.53M |
|
Beginning Cash Balance
|
22.19M | 51.74M | 2.37M | -1.27M | 3.45M | 47.19M | 51.23M | 96.75M | 30.75M | 26.67M | 81.19M | 69.47M | 57.06M | 293.41M | 113.60M | 105.85M | 146.55M | 182.90M | 171.02M | 165.32M | 221.17M | 209.15M | 250.46M | 284.15M | 332.25M | 336.39M | 495.73M | 166.41M | 71.70M | 58.55M | 71.31M | 94.56M | 35.21M | 26.30M | 35.97M | 53.70M | 71.82M | 191.58M | 123.08M | 98.64M | 44.30M |
|
Free Cash Flow
|
| | -2.09M | 1.66M | -3.07M | -5.62M | -8.18M | -2.71M | -3.90M | -4.93M | -12.71M | -9.18M | -15.18M | -12.50M | -16.33M | -15.71M | -22.38M | -15.91M | -15.20M | -19.69M | -17.10M | 37.27M | -23.52M | 8.73M | -7.18M | -25.32M | -21.07M | -24.23M | -17.80M | -10.86M | -24.74M | -25.60M | -36.64M | -34.63M | -37.28M | -21.36M | -10.12M | -66.94M | -10.73M | -40.28M | -27.37M |
|
Net Cash Flow
|
| | -2.37M | 1.27M | -3.45M | 4.10M | 45.52M | -66.00M | -4.08M | 54.52M | -11.71M | -12.42M | 236.35M | -179.81M | -7.74M | 40.70M | 36.35M | -11.88M | -5.70M | 55.85M | -12.02M | 41.30M | 33.69M | 48.11M | 4.07M | 159.34M | -329.32M | -94.71M | -13.15M | 12.76M | 23.25M | -59.36M | -8.91M | 9.67M | 17.73M | 18.13M | 119.76M | -68.50M | -24.44M | -54.34M | 65.53M |