|
Net Income
|
-11.20M | -18.97M | -10.79M | -14.49M | -32.35M | -27.71M | -36.92M | -25.33M | -23.96M | -5.91M | -0.64M | 2.81M | 10.48M | 16.92M | 21.14M | 10.61M | 1.83M | 10.46M | 98.69M | -1.57M | 12.62M | 2.90M |
|
Share-based Compensation
|
| 23.31M | 11.17M | 8.91M | 16.63M | 12.42M | 12.18M | 12.51M | 16.20M | 11.21M | 15.60M | 13.31M | 14.87M | 13.93M | 13.65M | 13.86M | 15.09M | 15.23M | 15.34M | 21.28M | 21.30M | 20.38M |
|
Deferred Taxes
|
| 0.04M | -0.24M | 0.00M | | | -0.24M | | | | 0.17M | -3.32M | -0.08M | 0.20M | 0.54M | -0.34M | 0.30M | 0.08M | -88.11M | 2.84M | 6.98M | 4.82M |
|
Gains from Investment Securities
|
| -1.75M | 12.26M | 14.85M | -7.18M | -4.52M | 3.61M | 2.76M | | 3.02M | 18.59M | 0.78M | 16.56M | 0.78M | 7.46M | 19.68M | 1.76M | 1.23M | | 3.02M | | 2.80M |
|
Asset Writedowns and Impairment
|
| 0.14M | 0.26M | -0.48M | 0.25M | 0.27M | -0.23M | 0.11M | 1.37M | -0.32M | 2.92M | 0.16M | 0.99M | 2.22M | | | | | | | | |
|
Cash from Operations
|
| -7.67M | -8.46M | -10.40M | -6.46M | -1.07M | -14.99M | -2.91M | 5.88M | 1.61M | 22.07M | 18.56M | 14.57M | 21.03M | 17.30M | 41.71M | 21.32M | 9.19M | 5.37M | 83.78M | 34.79M | 19.96M |
|
Amortizatization of Intangibles
|
| | | | | | | 1.46M | 1.54M | 1.76M | 1.83M | 3.59M | 4.41M | 4.38M | 4.63M | 4.45M | 2.98M | 2.39M | 2.71M | 1.91M | 2.00M | 2.04M |
|
Depreciation & Amortization (CF)
|
| 1.37M | 1.44M | 1.59M | 1.86M | 2.19M | 2.42M | 2.50M | 3.00M | 3.23M | 3.32M | 3.52M | 3.81M | 3.95M | 4.18M | 4.51M | 4.61M | 4.70M | 4.86M | 4.68M | 4.67M | 4.78M |
|
Change in Receivables
|
| 6.84M | 32.60M | -23.93M | 12.12M | -0.93M | 59.84M | -27.42M | 8.97M | -10.91M | 74.11M | -28.14M | 1.66M | -21.40M | 116.58M | -78.65M | 11.35M | -13.36M | 110.66M | -81.20M | 0.21M | -52.45M |
|
Change in Account Payables
|
| 2.76M | 5.49M | -1.18M | -5.57M | 0.98M | 4.68M | 5.17M | 17.45M | -23.86M | 15.71M | -8.20M | 0.30M | -0.98M | 12.20M | -15.10M | 5.83M | 7.62M | -5.39M | -0.84M | 1.45M | -5.77M |
|
Change in Accured Expenses
|
| 14.14M | 12.62M | -13.07M | 10.74M | 18.74M | 9.10M | -11.32M | -7.39M | 17.43M | 7.97M | -20.15M | -5.48M | 1.89M | 17.23M | -29.12M | 2.44M | 4.75M | 9.44M | -21.28M | 3.81M | 18.99M |
|
Other Working Capital Changes
|
| -5.99M | 52.94M | -1.46M | 4.41M | -10.09M | 50.54M | -6.09M | -8.15M | -13.00M | 68.71M | -8.38M | 0.46M | -18.89M | 76.62M | 15.82M | -0.54M | -75.75M | 97.94M | 4.16M | -17.34M | -60.75M |
|
Capital Expenditures
|
| 0.92M | 1.28M | 1.16M | 2.70M | 1.33M | 1.06M | 2.29M | 2.73M | 2.72M | 2.62M | 2.68M | 3.06M | 3.05M | 2.99M | 2.98M | 3.31M | 3.32M | 3.02M | 2.79M | 4.67M | 4.26M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.26M | | |
|
Change in Acquisitions & Divestments
|
| | | 20.86M | 81.00M | 95.69M | 70.65M | 3.44M | 264.26M | 191.33M | 180.64M | 78.20M | 128.09M | 156.51M | 151.61M | 153.10M | 139.20M | 161.56M | 114.85M | 131.97M | 130.66M | 153.35M |
|
Cash from Investing Activities
|
| -171.49M | -44.84M | 18.66M | 71.75M | 89.07M | -195.13M | -192.12M | 7.20M | -4.05M | -4.53M | -28.58M | -64.02M | -3.75M | -14.23M | 13.40M | 132.44M | -35.85M | 44.13M | -108.04M | 92.60M | 54.66M |
|
Cash from Financing Activities
|
| 211.41M | -16.25M | 8.01M | 284.65M | 1.21M | 9.27M | 6.52M | 10.12M | 5.57M | 12.76M | 12.69M | 12.63M | 10.98M | -12.21M | -90.34M | -162.89M | 1.68M | 3.39M | 2.85M | -127.97M | -10.47M |
|
Exchange Rate Effect
|
| -0.17M | 0.18M | -0.12M | -0.14M | -0.80M | -0.11M | -1.10M | -0.82M | -1.31M | 2.06M | -0.20M | 0.11M | -1.56M | 0.71M | -1.23M | -0.02M | -0.35M | -0.86M | 2.98M | -0.69M | 0.08M |
|
Change in Cash
|
| 32.08M | -69.37M | 16.15M | 349.80M | 88.40M | -200.96M | -189.61M | 22.39M | 1.82M | 32.36M | 2.48M | -36.71M | 26.70M | -8.44M | -36.46M | -9.15M | -25.32M | 52.03M | -18.43M | -1.27M | 64.23M |
|
Beginning Cash Balance
|
| -32.08M | 137.41M | -16.15M | 84.19M | 433.99M | 522.39M | 321.43M | 131.82M | 154.21M | 156.03M | 183.76M | 184.39M | 145.76M | 172.46M | 163.27M | 128.27M | 118.56M | 93.24M | 144.85M | 126.64M | 125.36M |
|
Free Cash Flow
|
| -8.59M | -9.74M | -11.56M | -9.16M | -2.41M | -16.05M | -5.20M | 3.16M | -1.10M | 19.45M | 15.88M | 11.51M | 17.98M | 14.32M | 38.73M | 18.01M | 5.87M | 2.34M | 80.99M | 30.12M | 15.70M |
|
Net Cash Flow
|
| 32.25M | -69.55M | 16.27M | 349.94M | 89.20M | -200.85M | -188.51M | 23.21M | 3.13M | 30.31M | 2.67M | -36.81M | 28.26M | -9.14M | -35.23M | -9.13M | -24.97M | 52.89M | -21.42M | -0.58M | 64.14M |