|
Net Income
|
-29.62M | 7.24M | -5.88M | -8.30M | -9.31M | -8.27M | -7.33M | -6.09M | -0.09M | -0.37M | -7.86M | -17.75M | -13.28M | -14.16M | -19.50M | -16.93M | -41.76M | -11.28M | -0.36M | -3.85M | 0.73M | 3.64M | 5.91M | 4.21M | 9.13M | 5.46M | -13.27M | 3.46M | 5.94M | 8.30M |
|
Share-based Compensation
|
7.25M | 2.74M | 1.29M | 1.75M | 2.22M | 2.60M | 2.34M | 2.76M | 3.06M | 3.76M | 6.24M | 10.48M | 13.17M | 15.10M | 16.65M | 18.00M | 19.11M | 17.61M | 17.03M | 16.72M | 17.63M | 17.56M | 16.79M | 19.02M | 18.44M | 18.46M | 18.02M | 15.75M | 14.05M | 11.93M |
|
Gains from Sales and Divestitures
|
| | | | | | 849.00 | | | | 0.10M | | | | | | | | | | | | | | | | | | -0.59M | |
|
Gains from Investment Securities
|
| | 2.97M | | | | 4.46M | | | | 3.22M | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M |
|
Non-cash Items
|
| | | | | | 1.66M | | | | 1.40M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.59M | 2.06M | -44.55M | -5.00M | -3.35M | -2.69M | -2.91M | 0.30M | 5.24M | 6.82M | 4.78M | 4.54M | 15.52M | 9.74M | 8.24M | 7.71M | 7.09M | 5.71M | 9.61M | 13.50M | 18.73M | 23.40M | 27.55M | 21.20M | 20.97M | 10.87M | 30.03M | 28.31M | 25.20M | 29.21M |
|
Amortizatization of Intangibles
|
| | | | | -0.56M | -0.43M | -0.27M | -0.07M | 0.49M | 0.93M | 1.82M | 1.66M | 2.13M | 2.29M | 1.69M | 2.00M | 1.37M | 1.33M | 0.86M | 0.38M | -0.12M | -1.84M | -1.09M | -1.15M | -0.86M | -1.65M | -0.07M | -1.53M | 0.77M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 4.90M | 4.97M | 5.04M | 5.11M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M |
|
Capital Expenditures
|
-0.13M | -0.23M | -0.16M | -0.18M | -0.28M | -0.38M | -0.18M | -0.13M | -0.41M | -0.52M | -1.04M | -0.31M | -0.39M | -0.65M | -0.33M | -0.49M | -0.34M | -0.28M | -1.20M | -0.33M | -0.37M | -0.22M | -1.05M | -0.38M | -0.31M | -0.29M | -1.30M | -0.29M | -0.18M | -0.08M |
|
Change in Intangibles
|
| | | | | | | | | -1.23M | 2.46M | | | | | | | | 0.35M | | | | | | | | -1.11M | | | |
|
Acquisitions
|
| | 5.35M | -9.97M | | | 19.93M | | | | | -8.88M | -0.41M | | -87.80M | | | | | | | | | | | -30.19M | -0.38M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 35.00M | 69.99M | 37.09M | 113.45M | 6.85M | 25.80M | 39.93M | 39.06M | 65.33M | 49.44M | 33.61M | 49.74M | 34.17M | 13.18M | 54.30M | 108.62M | 69.48M | 40.78M | 40.09M | 68.51M | 25.26M | 25.36M | 83.17M | 97.10M | 136.50M |
|
Cash from Investing Activities
|
3.42M | -0.28M | 30.17M | -20.37M | -119.89M | -0.43M | 4.61M | -0.06M | -37.16M | -29.20M | -259.94M | -95.40M | -41.75M | -9.69M | -82.64M | -13.35M | 26.56M | 48.68M | -76.52M | -8.62M | 48.58M | -55.67M | 25.49M | -14.91M | 53.01M | -13.77M | -53.15M | 25.91M | 96.42M | 243.24M |
|
Other financing activities
|
| | | | | | 360.00 | 2.27M | -0.02M | -0.47M | 9.53M | 2.32M | -10.95M | -1.73M | 1.37M | -1.57M | -0.56M | -0.16M | 0.26M | 0.33M | -0.39M | -0.02M | 0.16M | -0.22M | 0.44M | -0.24M | | | | |
|
Cash from Financing Activities
|
-0.03M | 0.41M | 53.55M | 3.88M | 117.73M | -3.24M | -0.38M | 4.10M | 131.19M | 0.46M | 416.06M | 6.57M | -10.67M | -0.96M | 2.63M | -3.13M | -0.66M | 0.44M | 1.72M | 2.08M | 0.05M | 0.20M | 0.53M | 0.22M | -75.27M | -26.68M | -2.49M | -0.58M | 4.45M | -26.45M |
|
Exchange Rate Effect
|
-0.27M | 0.05M | -0.02M | 0.17M | -0.01M | -0.02M | 0.10M | -0.30M | 0.06M | 0.34M | 1.17M | -0.38M | 0.24M | -0.18M | 0.19M | 0.14M | -0.31M | -0.01M | 0.15M | -0.06M | 0.10M | -0.29M | 0.22M | -0.11M | -0.06M | 0.10M | -0.17M | -0.01M | 0.34M | 0.14M |
|
Change in Cash
|
| | 39.14M | -21.32M | -5.52M | -6.37M | 1.43M | 4.04M | 99.33M | -21.58M | 162.07M | -84.67M | -36.63M | -1.08M | -71.57M | -8.62M | 32.68M | 54.81M | -65.05M | 6.90M | 67.46M | -32.36M | 53.79M | 6.40M | -1.34M | -29.48M | -25.77M | | 53.63M | 246.14M |
|
Beginning Cash Balance
|
27.87M | 27.87M | 16.82M | 77.27M | 61.48M | 62.33M | 22.74M | 24.17M | 28.21M | 149.12M | 105.96M | 352.70M | 304.66M | 269.11M | 142.72M | 82.69M | 65.45M | 98.12M | 151.80M | 87.89M | 94.79M | 194.61M | 129.88M | 183.67M | 191.42M | 218.21M | 159.25M | 187.10M | 259.89M | 313.52M |
|
Free Cash Flow
|
-0.46M | 2.30M | -44.39M | -4.82M | -3.07M | -2.31M | -2.73M | 0.43M | 5.64M | 7.33M | 5.82M | 4.85M | 15.90M | 10.40M | 8.57M | 8.20M | 7.43M | 5.99M | 10.80M | 13.83M | 19.10M | 23.62M | 28.60M | 21.57M | 21.28M | 11.16M | 31.34M | 28.60M | 25.39M | 29.28M |
|
Net Cash Flow
|
2.79M | 2.19M | 39.16M | -21.49M | -5.52M | -6.36M | 1.33M | 4.34M | 99.28M | -21.92M | 160.90M | -84.30M | -36.91M | -0.90M | -71.76M | -8.77M | 32.99M | 54.83M | -65.20M | 6.96M | 67.36M | -32.08M | 53.57M | 6.51M | -1.29M | -29.59M | -25.61M | 53.64M | 126.07M | 246.00M |