|
Net Income
|
2.78M | 9.49M | -2.36M | -4.65M | -1.08M | 10.19M | -13.76M | -11.18M | -2.01M | -12.66M | -6.24M | -5.31M | -4.83M | 2.45M | 5.14M | 1.37M | 0.36M | -3.06M | -5.74M | -1.94M | -2.61M | -2.49M | | -6.15M | |
|
Share-based Compensation
|
0.17M | 0.17M | 0.17M | | 3.60M | 5.22M | 1.84M | | 0.68M | 1.39M | | | 0.76M | 0.65M | | | 0.36M | 0.67M | | | 0.19M | -0.06M | | | |
|
Gains from Sales and Divestitures
|
| 2.45M | | | | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.00M | -0.00M | -0.00M | | 0.46M | 0.26M | 0.04M | -0.53M | 2.28M | | -0.14M | 0.03M | 0.11M | | | | 11.72M | | | | 10.79M | | 14.92M | |
|
Non-cash Items
|
| | | | | 12.41M | | | | 10.55M | | | | 3.78M | | | | 9.10M | | | | 10.58M | | 9.92M | |
|
Amortization of Goodwill
|
| | | | | | | | | -0.21M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 2.93M | | | 8.91M | 19.77M | 21.27M | 20.66M | 10.19M | 9.75M | 7.83M | 7.21M | 7.50M | 8.80M | 6.80M | 6.97M | 6.40M | 7.52M | 6.57M | 5.94M | 6.84M | 8.39M | 7.46M | 8.33M | 6.79M |
|
Change in Accured Expenses
|
| 0.75M | | | 6.22M | 4.73M | 1.99M | 2.12M | 1.73M | 2.05M | 2.52M | 2.28M | 3.14M | 2.74M | 2.71M | 2.75M | 2.99M | 3.88M | 3.73M | 2.54M | 3.10M | 3.49M | 3.12M | 2.10M | 1.74M |
|
Change in Taxes
|
| | 0.34M | | | | 0.01M | | | | 0.00M | | | | 0.00M | | | | 0.03M | | | | | | |
|
Other financing activities
|
| | | | | 283.80M | 284.49M | 286.90M | 299.23M | 307.93M | 311.88M | 316.99M | 317.77M | 320.55M | 324.16M | 307.09M | 289.42M | 289.85M | 300.46M | 284.55M | 283.00M | 286.70M | 284.06M | 286.42M | 287.16M |
|
Exchange Rate Effect
|
0.03M | -0.00M | -0.00M | -0.00M | 0.01M | 0.46M | 0.26M | 0.04M | 0.54M | -0.51M | 0.05M | -0.14M | 0.03M | -0.11M | -0.03M | 0.30M | 0.27M | -0.09M | -0.06M | 0.21M | -0.03M | -0.06M | | 0.03M | |