|
Net Income
|
5.34M | -0.66M | 6.25M | 9.17M | 5.54M | -3.28M | 1.04M | 3.51M | -11.52M | -29.40M | -27.70M | -26.80M | -26.05M | -7.43M | -8.51M | 6.17M | -1.88M | -3.60M | -0.85M | -2.56M | -0.22M | 0.14M | 2.73M | -3.38M |
|
Share-based Compensation
|
7.00M | 6.29M | 6.81M | 7.45M | 9.42M | 9.22M | 9.42M | 7.81M | 6.38M | 5.11M | 6.36M | 4.80M | 8.99M | 1.92M | 2.71M | 3.56M | 3.98M | 3.89M | 5.06M | 4.80M | 5.27M | 5.17M | 5.10M | 5.54M |
|
Deferred Taxes
|
| -1.40M | | | | -0.02M | | | | -0.23M | 0.17M | 0.03M | 0.08M | 0.04M | 0.08M | 0.04M | -3.35M | 0.10M | 0.01M | 0.10M | -1.56M | 0.06M | -0.01M | 0.01M |
|
Gains from Investment Securities
|
| -0.40M | 0.83M | -4.87M | 0.78M | 0.06M | -0.17M | 0.81M | -1.45M | -0.52M | 0.20M | 2.15M | -2.50M | 0.04M | 0.61M | -0.38M | -0.95M | 0.06M | 1.01M | -0.88M | -0.14M | 0.30M | -0.04M | 0.35M |
|
Asset Writedowns and Impairment
|
| 0.37M | 0.42M | 0.86M | 0.20M | -0.07M | 0.45M | 0.78M | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 8.65M | 14.54M | 11.39M | 11.43M | 17.98M | 11.43M | 11.69M | 23.36M | -23.12M | 26.02M | 10.92M | 16.09M | -7.19M | 3.04M | 18.54M | | 2.62M | 5.79M | 5.07M | | 6.01M | 4.55M | 6.93M |
|
Change in Working Capital
|
0.00M | -0.01M | -0.32M | -0.15M | 0.02M | -0.17M | 0.02M | 0.87M | -0.05M | 0.54M | -0.53M | | -0.18M | 0.34M | -0.19M | | 0.24M | 0.21M | 0.50M | | | | | |
|
Change in Accured Expenses
|
| -8.61M | 2.71M | -0.44M | 15.01M | 3.78M | -13.59M | -1.53M | 16.23M | 1.59M | -25.40M | 1.44M | -15.51M | -3.57M | 5.26M | -0.09M | 2.74M | 4.60M | -4.14M | 14.10M | -0.27M | 10.45M | -14.45M | 14.08M |
|
Cash from Operations
|
| 22.18M | -6.84M | 11.83M | 44.13M | 13.22M | -12.85M | 9.21M | -6.96M | -8.71M | -18.78M | -18.64M | 9.15M | 18.93M | 6.32M | -0.45M | 9.76M | 21.45M | -5.66M | 12.30M | 18.69M | 1.71M | -6.32M | 24.97M |
|
Capital Expenditures
|
| -4.63M | -4.02M | -2.03M | 24.88M | -2.42M | -2.35M | -3.73M | 20.26M | -2.45M | -2.34M | -1.85M | 14.92M | -1.64M | -1.98M | -1.52M | -1.89M | -1.30M | -1.56M | -4.05M | -3.67M | -3.95M | -2.05M | -2.19M |
|
Divestments
|
| | | | | | | | | | | | | 0.16M | 0.00M | -4.59M | 9.42M | 0.01M | | | | | | |
|
Change in Acquisitions & Divestments
|
| 6.65M | 15.14M | 17.62M | 11.76M | 4.71M | 14.22M | 18.50M | 15.55M | 10.24M | 10.97M | 17.01M | 10.55M | 17.19M | 14.97M | 23.49M | 20.26M | | | | | | | |
|
Cash from Investing Activities
|
| 6.77M | -12.47M | 0.15M | 21.97M | -8.82M | -7.71M | -1.82M | 0.51M | -7.36M | -6.05M | 0.21M | 33.33M | -9.15M | -2.40M | 2.02M | 18.89M | 3.42M | -1.20M | -4.87M | -3.05M | -4.04M | -6.31M | -1.65M |
|
Other financing activities
|
| -0.16M | -0.16M | -0.02M | -0.16M | 0.76M | 302.29M | 309.99M | | -0.17M | 329.15M | 333.94M | 2.76M | 340.99M | 347.56M | 351.12M | 1.32M | -0.21M | 364.05M | 368.86M | 0.14M | 0.77M | 384.40M | 389.94M |
|
Cash from Financing Activities
|
| -4.60M | -17.24M | 5.63M | -189.40M | -35.00M | -1.13M | -3.65M | 98.52M | -50.00M | -30.00M | 28.56M | -51.49M | | | | | | | | | -9.02M | -5.83M | -1.34M |
|
Dividends Paid - Common
|
| | | | | | | | 5.20M | | | | 4.38M | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -1.62M | 0.18M | -0.72M | 1.29M | 0.13M | 0.14M | -0.56M | 0.33M | 0.17M | -0.27M | -0.38M | 1.10M | -0.06M | 0.10M | -0.51M | 0.36M | -0.66M | 0.37M | 0.33M | -0.67M | 1.28M | 0.21M | 0.02M |
|
Change in Cash
|
| 22.73M | -36.37M | 16.89M | -122.01M | -30.46M | -21.55M | 3.18M | 92.40M | -65.90M | -55.10M | 9.74M | -7.91M | 9.72M | 4.01M | 1.07M | 26.56M | 24.21M | -6.48M | 7.76M | 7.01M | -10.07M | -18.25M | 22.00M |
|
Free Cash Flow
|
| 26.82M | -2.82M | 13.86M | 19.26M | 15.64M | -10.50M | 12.94M | -27.21M | -6.26M | -16.44M | -16.79M | -5.77M | 20.57M | 8.30M | 1.08M | 11.65M | 22.75M | -4.10M | 16.35M | 22.36M | 5.66M | -4.27M | 27.17M |
|
Net Cash Flow
|
| 24.35M | -36.55M | 17.61M | -123.30M | -30.60M | -21.69M | 3.74M | 92.07M | -66.07M | -54.83M | 10.13M | -9.02M | 9.78M | 3.92M | 1.57M | 28.65M | 24.88M | -6.86M | 7.43M | 15.64M | -11.35M | -18.46M | 21.98M |