|
Net Income
|
-14.16M | -11.82M | -10.26M | -16.36M | -10.71M | -15.13M | -21.37M | -15.11M | -13.04M | -10.14M | -6.88M | 5.89M | -15.97M | -11.61M | -248.69M | -13.36M | -12.72M | -306.19M | -187.82M | -84.72M | -155.09M | -9.27M | -17.79M |
|
Share-based Compensation
|
| | 0.46M | 0.42M | 0.41M | 1.61M | 2.32M | 5.62M | 6.87M | 9.01M | 9.13M | 11.42M | 11.13M | 12.36M | 11.99M | 13.25M | 15.58M | 8.84M | 6.30M | 7.37M | 7.32M | 6.98M | 6.68M |
|
Deferred Taxes
|
| | | | | | | 0.44M | 0.44M | 0.23M | 0.04M | 17.09M | 0.77M | 1.65M | 17.30M | -1.01M | 0.85M | 21.99M | 13.77M | 6.06M | 11.01M | -0.40M | -0.30M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.07M | | 0.10M | 0.15M | 0.91M | 1.06M | | | | 1.30M | | | | 2.66M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 2.75M | 1.37M | 1.53M | 1.08M | 0.78M | -11.20M | 5.81M | 969.00 | 0.49M | 0.28M | 1.87M | 0.61M | 1.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.16M | 0.14M | -0.14M | 1.22M | 0.21M | 0.70M | 0.42M | | -0.14M | -0.18M | -0.31M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | 1.05M | | | 0.19M | | 0.16M |
|
Cash from Operations
|
| | | 8.67M | 13.53M | 8.41M | -0.95M | 4.22M | 13.63M | 15.48M | 10.69M | -4.22M | 14.96M | 12.04M | 9.49M | 4.71M | 16.59M | 14.04M | 19.43M | 8.13M | 26.07M | 9.30M | 15.69M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 287.40M | | | 363.64M | 228.20M | 97.10M | 176.53M | | |
|
Amortizatization of Intangibles
|
| | | 14.93M | 14.35M | 14.51M | 14.66M | 14.68M | 14.73M | 15.05M | 12.72M | 12.21M | 12.43M | 12.33M | 12.60M | 12.44M | 12.13M | 12.19M | 12.50M | 12.61M | 13.23M | 13.47M | 13.21M |
|
Amortization of Deferred Charges
|
| | | | 0.84M | 1.06M | 1.29M | 1.60M | 1.88M | 2.12M | 2.28M | 2.54M | 2.86M | 3.17M | 3.44M | 3.49M | 3.69M | 3.83M | 3.94M | 3.98M | 3.95M | 3.99M | 4.00M |
|
Depreciation & Amortization (CF)
|
| | | 0.34M | 0.34M | 0.40M | 0.45M | 0.56M | 0.53M | 0.73M | 0.47M | 0.47M | 0.51M | 0.45M | 0.43M | 0.56M | 0.55M | 0.60M | 0.56M | 0.53M | 0.59M | 0.87M | 0.85M |
|
Change in Receivables
|
| | | 12.23M | -4.40M | -6.08M | 5.30M | 15.90M | -8.53M | -6.74M | 2.82M | 25.68M | -6.97M | -6.92M | -5.49M | 18.56M | -3.00M | -12.20M | -7.95M | 17.45M | -10.35M | -5.52M | -3.48M |
|
Change in Accured Expenses
|
| | | 11.72M | -3.91M | 1.79M | -1.85M | 7.39M | -3.00M | 2.00M | 6.83M | -2.69M | -3.85M | 0.83M | 1.43M | 2.92M | -8.23M | -2.06M | 5.12M | -0.28M | -8.74M | -3.40M | 12.50M |
|
Other Working Capital Changes
|
| | | 10.71M | 10.44M | -2.52M | 1.10M | 13.94M | 6.25M | -4.57M | -4.70M | 15.71M | 5.57M | -2.00M | -17.68M | 21.27M | 9.74M | -5.48M | -16.39M | 19.97M | 19.09M | -11.09M | -4.52M |
|
Capital Expenditures
|
| | | 2.33M | 3.84M | 1.38M | 0.44M | 1.07M | 3.50M | | 1.00M | 3.82M | 1.34M | 0.74M | 0.30M | 0.59M | 0.27M | 0.82M | 0.35M | 10.90M | 7.71M | 2.29M | 2.28M |
|
Acquisitions
|
| | | 15.53M | | | | 40.00M | 56.50M | | -0.20M | | | | 45.02M | | 13.53M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 109.56M | 53.40M | 54.31M | 120.69M | 90.25M | 42.55M | 80.81M | 45.59M | 83.83M | 40.12M | 68.72M | 111.63M | 12.00M | 52.06M | |
|
Cash from Investing Activities
|
| | | -15.87M | -3.84M | -1.38M | -0.44M | -41.07M | -166.85M | -10.18M | -3.98M | -67.89M | -33.47M | 1.34M | -54.06M | 54.41M | -24.03M | 14.93M | 8.96M | -26.27M | 83.55M | -10.16M | 24.14M |
|
Other financing activities
|
| | | | 0.13M | 1.27M | 4.52M | 5.80M | 1.30M | | 2.75M | 2.82M | 1.53M | 1.08M | 0.78M | 4.40M | 5.81M | 0.97M | 0.49M | 7.55M | 1.87M | 0.61M | 1.06M |
|
Cash from Financing Activities
|
| | | -2.86M | -1.30M | -1.77M | 152.76M | 234.68M | -4.38M | -6.75M | -6.12M | -9.46M | -3.52M | -5.63M | -10.37M | -6.06M | -17.19M | -14.12M | -12.06M | -13.37M | -109.71M | -24.70M | -12.47M |
|
Dividends Paid - Common
|
| | | 0.83M | | 3.33M | 3.81M | 0.99M | 0.26M | 5.03M | 1.65M | 5.93M | | 2.83M | 7.87M | 1.59M | | | 0.10M | 2.32M | | | |
|
Exchange Rate Effect
|
| | | | -0.08M | 0.09M | -0.06M | -0.08M | -0.11M | -0.14M | 0.04M | -0.33M | 0.07M | -0.32M | 0.01M | 0.46M | -0.34M | 0.06M | 0.38M | -0.73M | 0.82M | 0.44M | -0.02M |
|
Change in Cash
|
| | | -10.05M | 8.39M | 5.27M | 151.37M | 197.83M | -157.59M | -1.45M | 0.59M | -81.56M | -22.04M | 7.75M | -54.94M | 53.05M | -24.64M | 14.85M | 16.33M | -31.50M | -0.10M | -25.56M | 27.36M |
|
Free Cash Flow
|
| | | 6.34M | 9.69M | 7.03M | -1.39M | 3.15M | 10.13M | 15.48M | 9.68M | -8.04M | 13.62M | 11.30M | 9.18M | 4.12M | 16.32M | 13.21M | 19.08M | -2.77M | 18.36M | 7.01M | 13.41M |
|
Net Cash Flow
|
| | | -10.05M | 8.39M | 5.27M | 151.37M | 197.83M | -157.59M | -1.45M | 0.59M | -81.56M | -22.04M | 7.75M | -54.94M | 53.05M | -24.64M | 14.85M | 16.33M | -31.50M | -0.10M | -25.56M | 27.36M |