|
Net Income
|
| | -10.41M | -10.33M | -10.12M | -18.14M | -25.13M | -24.23M | -28.74M | -22.86M | -20.05M | -19.75M | -18.15M | -14.42M | -15.32M | -9.21M | -6.89M | -4.93M | -4.52M | -10.22M | -2.95M | -15.37M | -14.35M |
|
Depreciation and Depletion
|
| | 0.30M | 0.40M | 0.40M | 0.30M | 0.30M | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | 0.50M | 0.50M | 0.60M | | | | | |
|
Share-based Compensation
|
| | 5.10M | 4.24M | 3.40M | 5.84M | 19.03M | 20.44M | 22.83M | 15.22M | 15.77M | 20.27M | 18.76M | 12.97M | 18.76M | 16.51M | 14.03M | 10.60M | 19.99M | 25.41M | 22.71M | 19.97M | 27.29M |
|
Deferred Taxes
|
| | -0.14M | -0.18M | -0.07M | -0.07M | -0.24M | -0.36M | -0.47M | -3.15M | -0.16M | -0.15M | -0.15M | -0.46M | -0.11M | -0.10M | -0.11M | 0.30M | -0.05M | -0.03M | -0.31M | 0.83M | -0.16M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.42M | 0.63M | 0.21M | 0.47M | 0.79M | 1.20M | 0.41M | 1.19M | 1.55M | 1.91M | 0.38M | 0.73M | 1.23M | 1.59M | |
|
Gains from Investment Securities
|
| 11.23M | | | -0.02M | -1.14M | 0.04M | 0.21M | 3.66M | 0.01M | 12.57M | 3.45M | | 4.11M | 9.84M | -0.78M | 0.49M | -1.56M | -1.00M | 3.31M | 0.15M | 0.56M | 0.50M |
|
Asset Writedowns and Impairment
|
| | -0.05M | 0.12M | 0.31M | 0.05M | 0.29M | 0.30M | 0.21M | -0.26M | 0.16M | 0.52M | 0.73M | -0.48M | 0.42M | 0.80M | 1.57M | 0.92M | 0.55M | 0.27M | 0.67M | 0.48M | 1.40M |
|
Non-cash Items
|
| 42.11M | | | | 262.76M | 221.28M | 9.28M | 177.92M | 65.28M | 118.00M | 177.17M | 376.97M | 319.25M | 9.22M | 232.77M | 178.60M | 180.36M | 182.10M | 3.60M | 3.15M | 2.62M | |
|
Cash from Operations
|
| | -10.83M | 6.91M | 1.84M | -7.67M | 4.65M | 1.88M | -1.96M | 9.67M | 3.21M | 10.13M | 3.49M | 10.65M | 11.61M | 12.04M | 16.50M | 27.08M | 24.45M | 25.24M | 35.50M | 38.34M | 13.79M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 1.27M | 1.13M | 1.11M | 1.13M | 1.13M | 1.15M | 1.24M | 1.26M | 1.28M | 1.28M | 1.23M | 1.25M | 1.43M |
|
Amortization of Deferred Charges
|
| | 0.29M | 0.29M | 0.27M | 0.28M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 3.26M | 3.30M | 3.35M | 3.46M | 4.05M | 4.10M | 4.35M | 4.23M | 4.12M | 3.62M | 3.67M | 3.91M | 4.01M | 3.98M | 4.02M | 4.70M | 4.47M | 4.37M | 4.15M | 4.68M | 4.57M |
|
Change in Receivables
|
| | 0.01M | 8.06M | -3.08M | 21.04M | -16.77M | 9.62M | 6.60M | 18.76M | -15.24M | 16.75M | 0.86M | 24.03M | -23.47M | 10.90M | 2.47M | 15.24M | -30.21M | 23.74M | -24.97M | 30.27M | -28.56M |
|
Change in Accured Expenses
|
| | -3.90M | 1.83M | 0.30M | 12.45M | -6.00M | 0.66M | 0.28M | 20.64M | -15.83M | 7.73M | 2.62M | 7.79M | -11.28M | 9.76M | 7.78M | 3.17M | -8.06M | 0.18M | 9.13M | 12.23M | -21.87M |
|
Other Working Capital Changes
|
| | -2.04M | 12.38M | 1.41M | 17.04M | -1.10M | 11.13M | 3.50M | 21.82M | 7.11M | 11.66M | 3.48M | 24.31M | -1.57M | 6.41M | 0.10M | 23.33M | -17.27M | 32.78M | -8.81M | 28.63M | -19.77M |
|
Capital Expenditures
|
| | 0.40M | 1.96M | 0.04M | 0.13M | 0.83M | 1.11M | 1.11M | 1.18M | 1.67M | 1.03M | 1.18M | 1.65M | 1.86M | 1.59M | 1.76M | 1.18M | 1.53M | 1.92M | 2.05M | 1.88M | 2.29M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 10.97M | 0.90M | | | 50.94M | 0.01M |
|
Cash from Investing Activities
|
| | -0.74M | -2.59M | -0.70M | -21.57M | -0.86M | -1.19M | -1.28M | -3.95M | -2.93M | -1.46M | -2.04M | -7.91M | -3.00M | -1.80M | -2.14M | -12.88M | -2.79M | -1.98M | -2.42M | -55.69M | -5.85M |
|
Cash from Financing Activities
|
| | 27.83M | 1.46M | 5.83M | -2.72M | 13.63M | -0.12M | -10.16M | 3.29M | -9.77M | -0.57M | 0.01M | 74.43M | 1.69M | 14.64M | 7.25M | 6.75M | 21.53M | 10.61M | 3.56M | 5.48M | -47.22M |
|
Exchange Rate Effect
|
| | 0.03M | 0.07M | 0.78M | 0.38M | -0.21M | 0.52M | -0.14M | -0.91M | -0.97M | 0.62M | -0.07M | 0.05M | 0.26M | -0.06M | -0.55M | 0.00M | 2.29M | -2.09M | 0.94M | 1.76M | -0.40M |
|
Change in Cash
|
| | 16.29M | 5.85M | 7.74M | -31.58M | 17.20M | 1.09M | -13.54M | 8.10M | -10.46M | 8.72M | 1.40M | 77.22M | 10.56M | 24.81M | 21.07M | 20.94M | 45.48M | 31.78M | 37.58M | -10.10M | -39.67M |
|
Beginning Cash Balance
|
21.50M | 42.05M | 42.05M | 57.74M | 63.59M | 69.22M | 37.74M | 54.94M | 56.22M | 42.69M | 50.78M | 42.85M | 51.76M | 53.16M | 130.99M | 141.55M | 166.36M | 187.43M | 208.37M | 253.85M | 285.63M | 323.21M | 313.11M |
|
Free Cash Flow
|
| | -11.22M | 4.95M | 1.80M | -7.80M | 3.82M | 0.77M | -3.07M | 8.48M | 1.55M | 9.10M | 2.31M | 9.01M | 9.75M | 10.44M | 14.74M | 25.90M | 22.91M | 23.32M | 33.45M | 36.47M | 11.50M |
|
Net Cash Flow
|
| | 16.26M | 5.78M | 6.97M | -31.96M | 17.42M | 0.57M | -13.39M | 9.01M | -9.49M | 8.10M | 1.47M | 77.17M | 10.30M | 24.87M | 21.62M | 20.94M | 43.19M | 33.88M | 36.63M | -11.86M | -39.28M |