|
Net Income
|
-0.00M | 0.01M | -11.79M | -4.32M | -6.69M | -25.80M | -18.75M | -8.30M | 0.83M | -11.45M | -15.89M | -15.98M | -4.50M | -14.58M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
Share-based Compensation
|
| | 0.33M | 0.44M | 0.49M | 3.04M | 2.32M | 1.54M | 1.59M | 1.52M | 1.79M | 1.59M | 1.67M | 1.59M | 1.27M | 1.42M | 0.90M | 0.41M | 0.69M | 1.32M | 2.72M | 1.83M | 0.86M | 2.21M | 6.98M |
|
Gains from Investment Securities
|
| | 0.11M | -0.02M | 0.15M | 0.00M | 0.00M | 0.32M | 0.11M | 0.36M | 3.96M | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.52M | 1.94M | 0.36M | 0.94M | 1.18M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 3.60M | | | | | | | | | | | | | |
|
Non-cash Items
|
| 1.01M | | | | 1.28M | | | | 3.25M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.00M | -0.16M | -22.31M | -6.21M | -6.99M | -18.01M | -12.59M | -10.77M | -18.44M | -31.45M | -12.29M | -5.86M | -12.60M | -8.78M | -6.31M | -4.30M | -3.02M | -2.54M | 0.67M | 2.19M | 2.26M | 3.04M | 1.92M | 2.79M | 4.38M |
|
Amortizatization of Intangibles
|
| | | | | | 0.17M | 0.19M | 0.29M | 27.24M | 9.04M | 10.09M | 10.38M | 9.78M | 5.85M | 6.46M | 5.39M | 5.20M | 5.21M | 4.69M | 4.57M | 4.66M | 3.51M | 3.60M | 3.58M |
|
Depreciation & Amortization (CF)
|
| | 0.12M | 0.15M | 0.13M | -0.01M | 0.10M | 0.12M | 0.19M | 0.21M | 0.21M | 0.23M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.12M | 0.09M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Change in Receivables
|
| | 0.74M | 3.96M | -0.69M | 1.42M | -0.30M | 3.83M | 2.52M | 10.19M | -10.05M | -1.84M | 5.55M | -5.52M | -1.20M | -0.61M | -2.21M | -2.12M | 0.12M | -0.27M | -0.11M | 1.60M | 1.62M | 3.63M | -2.15M |
|
Change in Account Payables
|
| | -3.12M | 0.16M | -0.30M | 1.74M | 2.18M | -0.40M | 0.17M | -2.07M | 4.99M | 1.16M | -1.96M | -1.53M | 1.44M | -2.08M | 1.55M | -2.20M | -1.48M | -0.22M | 0.97M | 1.57M | -0.76M | 0.24M | -2.27M |
|
Change in Accured Expenses
|
| 0.18M | -1.09M | 0.58M | 0.72M | 0.88M | -0.78M | 1.87M | -0.45M | 6.77M | -3.68M | 0.83M | -1.94M | 0.15M | -4.51M | 0.65M | -0.09M | -0.59M | -0.42M | -0.44M | 0.20M | 2.04M | 2.06M | 1.97M | 2.48M |
|
Change in Taxes
|
| 0.00M | 0.05M | -0.02M | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.13M | 1.44M | 0.52M | -0.17M | 3.86M | 4.22M | 4.25M | 0.57M | 0.96M | 2.29M | -6.33M | -0.95M | -3.26M | -0.94M | -0.52M | -0.27M | 0.88M | -0.50M | -0.65M | -2.17M | -0.49M | -0.48M | -0.90M | -1.31M |
|
Capital Expenditures
|
| | 0.19M | 0.03M | 0.08M | 0.07M | | | 0.12M | 0.06M | 0.02M | 0.10M | 0.01M | | 0.01M | | | | | | | | 0.08M | | |
|
Acquisitions
|
| | | | | | | | 1.36M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 7.00M | 1.50M | | 2.25M | 2.98M | 9.00M | 38.81M | -8.89M | 19.60M | 4.77M | 17.50M | 2.00M | 15.00M | | | | | | | 7.20M | 7.40M | 10.05M | 7.85M |
|
Cash from Investing Activities
|
| -149.50M | 25.52M | 6.10M | 4.10M | -10.26M | -135.65M | 6.70M | 28.35M | 25.68M | 19.77M | 4.25M | 36.68M | 2.00M | 14.99M | | -0.99M | | | | -29.97M | -1.44M | 2.07M | 6.23M | 8.61M |
|
Other financing activities
|
0.04M | 0.52M | | | | | 94.10M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03M | 150.75M | 1.00M | | | 37.28M | 148.88M | -0.20M | 0.02M | -0.36M | -0.14M | -0.02M | -0.02M | -0.04M | -0.03M | -0.03M | -0.02M | -0.05M | -0.01M | -1.42M | -2.22M | -3.36M | -2.63M | -11.33M | -5.83M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 1.33M | 1.34M | 1.39M | 2.28M | 10.39M | 4.65M |
|
Change in Cash
|
0.03M | 1.09M | 4.22M | -1.11M | -3.55M | 9.01M | 0.64M | -4.27M | 9.93M | -6.13M | 7.35M | -1.64M | 24.07M | -6.82M | 8.66M | -4.33M | -4.03M | -2.59M | 0.66M | 0.77M | -29.93M | -1.76M | 1.36M | -2.31M | 7.17M |
|
Free Cash Flow
|
-0.00M | -0.16M | -22.50M | -6.23M | -7.07M | -18.08M | -12.59M | -10.77M | -18.56M | -31.50M | -12.31M | -5.96M | -12.61M | -8.78M | -6.31M | -4.30M | -3.02M | -2.54M | 0.67M | 2.19M | 2.26M | 3.04M | 1.84M | 2.79M | 4.38M |
|
Net Cash Flow
|
0.03M | 1.09M | 4.22M | -0.11M | -2.89M | 9.01M | 0.64M | -4.27M | 9.93M | -6.13M | 7.35M | -1.64M | 24.07M | -6.82M | 8.66M | -4.33M | -4.03M | -2.59M | 0.66M | 0.77M | -29.93M | -1.76M | 1.36M | -2.31M | 7.17M |