|
Net Income
|
37.64M | -77.60M | -7.37M | | 5.80M | 1.24M | 2.09M | -69.73M | 25.33M | -473.89M | 24.33M | -237.78M | -32.03M | 25.60M | -102.39M | -24.71M | -11.21M | 13.91M | -42.84M | 29.18M | 5.15M | 27.02M | 14.06M |
|
Share-based Compensation
|
0.32M | 1.42M | 0.44M | | 0.71M | | | 12.25M | 4.82M | 5.78M | 3.51M | 1.78M | 2.44M | 2.58M | 5.12M | 3.01M | 4.08M | 3.50M | 4.90M | 4.98M | 11.00M | 5.16M | 4.96M |
|
Deferred Taxes
|
-0.89M | -15.32M | -15.09M | | 0.69M | | | 57.17M | 1.41M | -1.50M | -0.20M | 25.82M | 0.59M | -0.00M | -0.02M | 0.44M | 0.61M | -0.00M | -0.08M | 0.51M | 0.61M | -0.01M | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.32M | | | | 0.31M | | | | 0.69M | | | |
|
Gains from Investment Securities
|
| | 0.60M | | -0.20M | | | 4.35M | -0.16M | 1.16M | 0.41M | 0.18M | -0.39M | 0.54M | 0.61M | 0.37M | -0.06M | 5.00M | 0.71M | 0.07M | -0.46M | 16.18M | 8.56M |
|
Non-cash Items
|
| | | 130.55M | | | | 29.66M | | | | 4.27M | | | | 7.42M | | | | 7.48M | | | |
|
Cash from Operations
|
44.05M | 32.53M | 41.53M | | -32.91M | | | -129.47M | -9.48M | -19.88M | 21.19M | -40.24M | 7.50M | -10.52M | 28.70M | -3.00M | -11.97M | 1.81M | 29.39M | 13.41M | -8.63M | 51.57M | 33.20M |
|
Amortization of Goodwill
|
| 75.73M | | | | | | 41.98M | | 470.21M | | 205.10M | | | 105.14M | | | | | | | | |
|
Amortizatization of Intangibles
|
3.12M | 3.41M | 3.46M | | 3.55M | | | 4.86M | 4.19M | 4.21M | 4.32M | 4.78M | 4.24M | 3.94M | 4.32M | 3.83M | 6.23M | 4.63M | 4.76M | 4.76M | 4.35M | 4.35M | 4.53M |
|
Amortization of Deferred Charges
|
1.74M | 1.77M | 1.88M | | 2.14M | | | 3.30M | 1.74M | 1.79M | 1.70M | 2.56M | 1.42M | 1.30M | 1.26M | 1.20M | 1.22M | 1.26M | 1.31M | 1.66M | 1.65M | 1.70M | 1.49M |
|
Depreciation & Amortization (CF)
|
4.18M | 4.23M | 3.92M | | 4.85M | 5.17M | 5.14M | 8.21M | 5.82M | 6.04M | 4.92M | 4.54M | 4.04M | 3.49M | 2.96M | 3.28M | 2.91M | 2.83M | 2.59M | 2.45M | 2.59M | 2.62M | 2.60M |
|
Change in Receivables
|
1.17M | -12.28M | 3.85M | | 22.85M | | | 16.06M | 22.55M | 5.15M | -26.78M | 2.31M | 20.59M | -4.40M | -1.76M | 0.89M | 20.99M | 15.42M | -7.51M | -0.26M | 29.64M | 1.39M | -6.02M |
|
Change in Accured Expenses
|
-10.19M | -7.54M | 31.04M | | -15.76M | | | -27.34M | 5.20M | -14.54M | 4.77M | -6.16M | 18.32M | -1.97M | 15.40M | -8.43M | 13.06M | -4.70M | 9.46M | 2.69M | -5.97M | 14.16M | 9.30M |
|
Other Working Capital Changes
|
-3.32M | -2.94M | -3.73M | | -4.13M | | | -5.70M | -4.37M | -6.98M | -4.50M | -3.78M | -17.18M | 27.90M | 1.94M | 4.00M | -4.54M | 19.12M | 1.10M | 4.91M | -4.77M | -4.71M | 24.80M |
|
Capital Expenditures
|
6.33M | 4.15M | 1.68M | | 2.67M | | | 3.79M | 3.98M | 2.00M | 2.81M | 3.21M | 2.12M | 1.30M | 1.13M | 1.57M | 1.31M | 1.27M | 2.21M | 1.53M | 2.35M | 1.13M | 2.02M |
|
Acquisitions
|
| | | | 0.50M | | | 617.57M | 1.39M | -0.19M | 0.82M | -0.01M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.46M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-6.33M | -4.15M | -51.02M | | -3.17M | | | -620.33M | -16.64M | -1.81M | -3.64M | -3.20M | -4.80M | -1.30M | -1.13M | -1.57M | -1.31M | -1.27M | -2.21M | -1.53M | -2.35M | -15.98M | -2.02M |
|
Other financing activities
|
0.69M | 1.11M | 0.02M | | 0.79M | 4.59M | | 13.41M | | | -5.16M | | | | | | | | 0.02M | 1.90M | | | 2.51M |
|
Cash from Financing Activities
|
14.98M | 1.50M | 195.83M | | -34.16M | | | 374.01M | 13.07M | 21.72M | 28.66M | -1.03M | 12.52M | 5.40M | -7.29M | 0.22M | 11.95M | 4.51M | 3.62M | -6.05M | -1.81M | -6.34M | 13.95M |
|
Change in Cash
|
52.71M | 29.88M | 186.34M | | -70.24M | | | -375.79M | -13.05M | 0.02M | 46.22M | -44.46M | 15.22M | -6.42M | 20.28M | -4.35M | -1.33M | 5.05M | 30.80M | 5.83M | -12.79M | 29.24M | 45.13M |
|
Free Cash Flow
|
37.73M | 28.38M | 39.86M | | -35.58M | | | -133.26M | -13.46M | -21.88M | 18.38M | -43.45M | 5.37M | -11.82M | 27.57M | -4.57M | -13.28M | 0.54M | 27.18M | 11.88M | -10.98M | 50.44M | 31.18M |
|
Net Cash Flow
|
52.71M | 29.88M | 186.34M | | -70.24M | | | -375.79M | -13.05M | 0.02M | 46.22M | -44.46M | 15.22M | -6.42M | 20.28M | -4.35M | -1.33M | 5.05M | 30.80M | 5.83M | -12.79M | 29.24M | 45.13M |