|
Net Income
|
-14.31M | -13.92M | -11.87M | -29.55M | -18.66M | -46.36M | -32.45M | -47.74M | -38.27M | -49.33M | -36.04M | -51.72M | -32.36M | -31.74M | -32.09M | -20.36M | -21.30M | -22.90M | -13.70M | -21.63M | -7.80M | -7.80M | -8.60M |
|
Share-based Compensation
|
3.01M | 3.56M | 4.70M | 5.53M | 5.28M | 39.17M | 23.41M | 23.32M | 21.98M | 27.50M | 26.37M | 34.93M | 24.74M | 29.31M | 27.85M | 27.67M | 27.90M | 30.00M | 25.20M | 24.98M | 24.20M | 23.80M | 23.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.72M | 1.09M | 1.94M | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.26M | 1.28M | 1.30M | 46.44M | 1.34M | 1.37M | 1.34M | 3.12M | 2.62M | 2.23M | 1.94M | 5.09M | 13.04M | 11.82M | 13.83M | 15.44M | 13.50M | 7.80M | 7.00M | 4.96M | 6.20M | 6.90M | 8.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 1.89M | 3.21M | 1.03M | | 0.54M | 0.74M | 1.57M | 0.22M | | | 0.80M | 1.43M | 0.30M | 2.20M | 0.60M |
|
Non-cash Items
|
| | | 625.06M | 1,179.58M | 945.94M | 639.32M | 436.63M | 366.11M | 174.53M | 109.25M | 120.29M | | | | | | | | | | | |
|
Cash from Operations
|
-7.54M | 11.38M | -1.30M | -17.53M | -4.35M | -5.45M | 10.74M | 0.81M | -38.26M | 0.86M | 4.79M | -5.44M | 4.69M | -6.37M | 19.75M | 11.57M | 24.50M | 23.80M | 27.90M | 19.16M | 33.50M | 35.50M | 33.90M |
|
Amortizatization of Intangibles
|
0.15M | 0.04M | -0.05M | -0.14M | -0.18M | -0.14M | -0.05M | -0.13M | -0.51M | -0.51M | -0.03M | 1.94M | 5.02M | 4.40M | 2.89M | 1.51M | 1.50M | -1.26M | 3.76M | -3.76M | 0.20M | | |
|
Depreciation & Amortization (CF)
|
1.99M | 2.37M | 2.51M | 2.71M | 2.93M | 3.44M | 4.14M | 4.25M | 4.18M | 4.44M | 4.89M | 5.00M | 5.51M | 5.33M | 5.66M | 5.77M | 6.40M | 6.30M | 6.00M | 6.38M | 7.10M | 7.40M | 7.30M |
|
Change in Receivables
|
3.41M | 8.08M | -6.84M | 19.48M | -5.04M | 16.18M | -15.64M | -1.36M | 20.00M | 3.43M | -2.37M | -0.46M | 14.59M | 5.10M | -10.65M | 5.73M | -8.50M | -0.20M | -10.60M | 12.09M | 0.10M | 7.30M | -8.40M |
|
Change in Accured Expenses
|
-7.05M | 6.62M | 0.52M | 25.56M | -4.33M | -0.94M | 12.55M | 9.05M | -6.67M | 11.13M | 13.77M | -0.34M | 19.44M | -3.58M | 16.70M | 1.40M | -5.00M | 1.10M | 0.20M | 15.84M | -12.40M | 3.50M | 18.00M |
|
Other Working Capital Changes
|
9.41M | 18.58M | -3.89M | 14.94M | 8.12M | 12.52M | -6.54M | 3.74M | 11.47M | 8.29M | 1.58M | -1.05M | 15.38M | 7.65M | -0.59M | -1.14M | 10.50M | 7.90M | -4.10M | 6.91M | 25.60M | 0.90M | -8.70M |
|
Capital Expenditures
|
0.58M | 1.16M | 0.50M | 0.86M | 0.31M | 0.43M | 0.49M | 0.33M | 0.40M | 0.32M | 0.67M | 0.19M | 0.48M | 0.71M | 0.17M | -0.05M | 1.10M | 1.50M | 1.00M | -1.37M | 0.90M | 2.10M | -0.20M |
|
Change in Intangibles
|
| | | | 0.17M | 0.36M | 0.24M | 0.42M | 0.62M | 0.34M | 0.34M | 0.08M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
63.36M | 35.08M | 21.50M | 10.00M | 82.50M | 71.48M | 36.00M | 15.00M | | 15.00M | 150.00M | 210.00M | 75.00M | 160.00M | 145.00M | 150.00M | 66.00M | | | | | | |
|
Cash from Investing Activities
|
55.06M | 2.33M | -149.02M | -9.81M | 78.04M | 68.08M | 32.16M | -229.88M | -185.11M | 10.62M | 39.09M | -98.62M | -50.54M | 154.16M | 137.06M | 144.12M | 59.60M | -6.80M | -11.10M | -11.80M | -8.20M | -6.90M | -7.30M |
|
Other financing activities
|
| | | 0.03M | 4.06M | 2.05M | 4.45M | | 0.29M | 2.23M | 1.95M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.42M | 1.65M | 134.51M | 2.43M | 4.50M | 528.96M | 8.53M | 8.17M | 4.03M | 7.21M | 0.91M | 0.09M | -7.68M | -52.59M | -12.43M | -6.53M | -15.00M | -33.70M | -5.60M | -0.64M | -5.00M | -1.50M | -3.90M |
|
Change in Cash
|
47.95M | 15.36M | -15.82M | -24.91M | 78.19M | 591.58M | 51.42M | -220.90M | -219.34M | 18.69M | 44.79M | -103.98M | -53.53M | 95.19M | 144.38M | 149.16M | 69.10M | -16.70M | 11.20M | 6.72M | 20.30M | 27.10M | 22.70M |
|
Free Cash Flow
|
-8.12M | 10.23M | -1.80M | -18.40M | -4.65M | -5.88M | 10.25M | 0.48M | -38.66M | 0.54M | 4.12M | -5.63M | 4.21M | -7.09M | 19.58M | 11.62M | 23.40M | 22.30M | 26.90M | 20.53M | 32.60M | 33.40M | 34.10M |
|
Net Cash Flow
|
47.95M | 15.36M | -15.82M | -24.91M | 78.19M | 591.58M | 51.42M | -220.90M | -219.34M | 18.69M | 44.79M | -103.98M | -53.53M | 95.19M | 144.38M | 149.16M | 69.10M | -16.70M | 11.20M | 6.72M | 20.30M | 27.10M | 22.70M |