|
Net Income
|
-4.10M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -25.75M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.50M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.11M | -0.24M | 4.48M |
|
Share-based Compensation
|
| 2.71M | 3.00M | 3.79M | 44.80M | 38.14M | 25.87M | 21.86M | 22.85M | 19.78M | 15.98M | 16.47M | 18.96M | 15.58M | 15.01M | 14.86M | 18.91M | 15.71M | 22.02M | 29.76M | 30.64M | 28.37M |
|
Deferred Taxes
|
| 1.61M | 1.47M | -3.26M | 1.65M | -5.61M | -4.38M | -1.09M | -1.02M | -0.53M | 1.84M | 2.76M | 4.85M | 3.20M | -6.11M | 1.26M | -2.14M | 0.14M | -3.81M | 2.00M | -7.72M | 11.23M |
|
Gains from Investment Securities
|
| 0.65M | 0.15M | 0.10M | 0.11M | 0.82M | 1.31M | 5.67M | 2.14M | 0.55M | -5.64M | 0.91M | 1.07M | 1.05M | 3.23M | 9.56M | 1.63M | 1.54M | 3.27M | 5.94M | 1.58M | 1.33M |
|
Asset Writedowns and Impairment
|
| | 0.55M | | | 0.49M | 0.05M | | | 0.24M | 0.01M | | | | | | | | | | | |
|
Cash from Operations
|
| 32.75M | 10.98M | 31.41M | 9.28M | 19.46M | -6.00M | 13.74M | 11.02M | 27.26M | 21.82M | 29.21M | 45.16M | 27.44M | 22.49M | 34.19M | 27.25M | 31.61M | 42.59M | 50.70M | 39.14M | 54.23M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.38M | 0.47M | 0.44M | 0.76M | 0.69M | 0.65M | 0.68M | 0.68M | 0.69M | 0.68M | 0.48M | 0.28M | 0.62M | 0.87M | 0.89M |
|
Amortization of Deferred Charges
|
| 0.65M | 0.65M | 0.63M | 0.64M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M |
|
Depreciation & Amortization (CF)
|
| 4.42M | 5.93M | 4.17M | 3.66M | 3.77M | 5.08M | 5.39M | 5.54M | 5.25M | 5.56M | 5.57M | 5.84M | 6.66M | 7.32M | 7.67M | 8.43M | 9.20M | 9.64M | 10.41M | 11.34M | 11.37M |
|
Change in Receivables
|
| 1.73M | -3.95M | 2.16M | 0.15M | 0.73M | -1.53M | 2.75M | -0.40M | 0.67M | -0.52M | 2.59M | -2.27M | 0.63M | -2.39M | 3.99M | -0.55M | -3.66M | -3.01M | 9.15M | 5.11M | -2.60M |
|
Change in Account Payables
|
| -2.12M | 1.06M | 6.03M | 1.86M | 6.74M | -12.28M | -0.12M | -13.44M | 7.14M | -0.19M | 0.94M | 7.38M | -2.33M | -0.97M | 1.43M | 0.51M | -5.67M | 2.92M | 5.33M | -0.88M | -2.53M |
|
Change in Accured Expenses
|
| 6.03M | -3.01M | 14.06M | -10.87M | 4.22M | 6.37M | 5.77M | 1.15M | 0.66M | -1.05M | -4.95M | 0.86M | 3.09M | 5.11M | -9.09M | 2.78M | 0.13M | 2.02M | -3.25M | 2.55M | 2.12M |
|
Change in Taxes
|
| 0.01M | -0.01M | -0.00M | -0.28M | -0.09M | 0.18M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | -0.02M | -0.06M | -0.00M | 0.01M | 0.01M | 0.01M | 0.23M | 0.01M |
|
Other Working Capital Changes
|
| 10.31M | -8.77M | 18.36M | 5.40M | 0.21M | -6.11M | 16.47M | 0.23M | 4.67M | -4.29M | 16.92M | -1.88M | -2.71M | -8.99M | 19.59M | 1.56M | -3.38M | -11.19M | 26.84M | 2.80M | -0.13M |
|
Capital Expenditures
|
| 3.33M | 2.77M | 2.91M | 3.09M | 2.50M | 3.24M | 4.91M | 5.47M | 6.06M | 5.66M | 7.43M | 7.80M | 7.99M | 8.37M | 9.48M | 9.87M | 9.64M | 6.71M | 9.38M | 7.53M | 7.24M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 37.05M | | |
|
Acquisitions
|
| 0.02M | -0.26M | | | | 61.52M | | | 2.53M | | | | | | | | | | 48.12M | 0.34M | |
|
Cash from Investing Activities
|
| -3.35M | -3.71M | -2.91M | -3.09M | -5.78M | -65.89M | -4.61M | -5.46M | -8.59M | -11.96M | -7.43M | -7.80M | -7.96M | -8.37M | -9.48M | -9.87M | -9.64M | -6.71M | -20.45M | -6.37M | -7.24M |
|
Other financing activities
|
| | | 0.01M | 2.79M | 2.84M | 0.00M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -2.45M | -6.71M | -1.83M | -5.41M | 130.08M | 0.52M | -0.87M | -37.43M | -22.40M | -32.65M | -6.75M | -2.57M | -46.24M | -0.59M | -22.27M | -126.71M | -28.35M | -5.95M | 37.60M | -25.80M | -26.83M |
|
Dividends Paid - Common
|
| 0.06M | 0.04M | 0.03M | 0.02M | 0.07M | -0.00M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.15M | 0.15M | 0.04M | 0.02M | -0.03M | -0.03M | -0.05M | -0.10M | 0.01M | 0.05M | 0.02M | 0.01M | -0.04M | 0.04M | -0.04M | 0.00M | 0.06M | -0.34M | 0.05M | 0.10M | -0.04M |
|
Change in Cash
|
| 27.11M | 0.70M | 26.70M | 0.80M | 143.73M | -71.41M | 8.21M | -31.97M | -3.73M | -22.73M | 15.04M | 34.81M | -26.79M | 13.57M | 2.41M | -109.33M | -6.32M | 29.59M | 67.91M | 7.06M | 20.12M |
|
Free Cash Flow
|
| 29.42M | 8.21M | 28.50M | 6.19M | 16.96M | -9.24M | 8.83M | 5.55M | 21.20M | 16.16M | 21.78M | 37.37M | 19.45M | 14.12M | 24.72M | 17.37M | 21.98M | 35.88M | 41.33M | 31.61M | 46.99M |
|
Net Cash Flow
|
| 26.95M | 0.56M | 26.67M | 0.78M | 143.76M | -71.37M | 8.26M | -31.87M | -3.73M | -22.78M | 15.03M | 34.80M | -26.75M | 13.53M | 2.45M | -109.34M | -6.38M | 29.93M | 67.86M | 6.97M | 20.16M |