|
Net Income (Quarter)
|
| | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M | 14.00M | 20.40M | 4.30M |
|
Share-based Compensation (Quarter)
|
| | 9.80M | 7.10M | | 16.20M | 9.10M | -24.70M | 8.60M | 11.30M | 9.40M | -28.20M | 0.40M | 1.00M | -1.40M | 2.10M | 6.70M | -2.70M | 0.10M | 24.50M | 7.00M | 6.90M |
|
Deferred Taxes (Quarter)
|
| | 13.80M | -0.20M | -0.70M | -0.60M | -11.20M | -0.10M | -0.10M | -0.20M | -0.10M | -0.10M | -0.10M | -0.10M | | -45.90M | -0.30M | -3.10M | 14.90M | 4.50M | 5.40M | 3.00M |
|
Gains from Investment Securities (Quarter)
|
| | 2.40M | 8.00M | 3.90M | 1.80M | 0.40M | 0.60M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | 16.60M | 8.70M | 1.60M | -16.00M | 19.30M | 20.10M | 16.40M | -10.00M | 36.10M | 29.60M | 22.70M | 10.20M | 29.00M | 9.90M | 26.70M | 17.50M | 48.50M | 38.90M | 35.70M | 41.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | 2.00M | 2.10M | 0.70M | 0.60M | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.50M | 0.60M | 0.60M | 0.50M | 0.60M | 0.70M | 0.50M | 0.40M | 0.40M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 7.10M | 7.20M | 7.20M | 7.60M | 10.80M | 11.40M | 11.70M | 12.20M | 12.10M | 12.20M | 11.90M | 12.20M | 12.90M | 11.40M | 12.60M | 12.70M | 11.60M | 9.50M | 9.70M | 9.30M |
|
Change in Receivables (Quarter)
|
| | 1.10M | 1.50M | 15.20M | 4.10M | -0.60M | | 11.80M | -5.40M | -8.00M | -9.10M | 18.50M | -0.10M | 8.90M | -0.30M | 18.70M | -22.50M | 24.40M | -11.20M | 1.60M | 0.40M |
|
Change in Account Payables (Quarter)
|
| | -1.40M | -0.50M | 1.30M | 0.70M | -6.00M | -1.60M | 8.60M | -10.50M | 9.50M | -9.40M | 13.40M | -5.40M | 2.30M | -3.70M | 15.30M | -12.40M | 1.90M | -8.40M | -2.10M | 6.30M |
|
Change in Accured Expenses (Quarter)
|
| | | 16.20M | 9.70M | -11.10M | | 7.20M | -0.80M | 1.70M | 2.10M | 3.70M | 0.30M | 8.00M | 8.50M | -15.20M | 0.10M | -1.70M | 8.00M | 3.40M | -0.70M | 1.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.00M | 3.50M |
|
Other Working Capital Changes (Quarter)
|
| | 0.50M | 4.80M | 1.60M | 1.50M | -1.10M | -1.30M | 2.60M | 0.60M | 3.00M | -1.80M | -3.00M | 2.80M | -3.30M | 5.30M | -3.50M | 1.70M | 2.50M | 1.80M | -5.20M | -1.30M |
|
Capital Expenditures (Quarter)
|
| | -0.60M | 1.60M | 1.90M | 1.00M | 17.60M | -15.90M | 7.30M | -6.90M | 0.10M | 0.20M | | 10.80M | 5.10M | -15.30M | 4.40M | -3.50M | 11.50M | -11.10M | 0.40M | 3.60M |
|
Change in Intangibles (Quarter)
|
| | -5.20M | -5.10M | -6.60M | -6.40M | -7.50M | -7.10M | -7.30M | -7.60M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | -1.40M | | | | | | | | 0.30M | | 5.00M | | 8.10M | 15.80M | 0.30M |
|
Cash from Investing Activities (Quarter)
|
| | -5.50M | -6.70M | -8.50M | -7.40M | -78.40M | -6.00M | -7.60M | -7.70M | -4.80M | -9.40M | -13.50M | -5.70M | -5.20M | -5.30M | -4.60M | -9.40M | -6.40M | -12.90M | -19.70M | -4.00M |
|
Other financing activities (Quarter)
|
| | | 11.00M | 0.70M | 3.60M | 1.90M | -1.70M | 8.40M | 0.40M | 0.30M | -6.10M | 1.70M | 0.40M | -2.10M | 1.40M | | 0.30M | 0.70M | 0.10M | 0.30M | 0.90M |
|
Cash from Financing Activities (Quarter)
|
| | -0.70M | 114.40M | 0.70M | -12.20M | 71.80M | -68.70M | 8.10M | -16.10M | -11.80M | -6.40M | 1.30M | -1.70M | -65.90M | -10.20M | 3.80M | 5.10M | -26.60M | -48.40M | -57.90M | -31.50M |
|
Exchange Rate Effect (Quarter)
|
| | | -0.10M | | | -0.10M | 0.10M | | | | | | | | 0.20M | | -0.10M | -0.20M | 0.10M | -0.10M | |
|
Change in Cash (Quarter)
|
| | 10.40M | 116.30M | -6.20M | -35.80M | 12.60M | -54.50M | 16.90M | -33.70M | 19.50M | 13.80M | 10.50M | 2.90M | -42.10M | -5.40M | 25.90M | 13.10M | 15.30M | -22.30M | -42.00M | 5.70M |
|
Free Cash Flow (Quarter)
|
| | 17.20M | 7.10M | -0.30M | -17.00M | 1.70M | 36.00M | 9.10M | -3.10M | 36.00M | 29.40M | 22.70M | -0.60M | 23.90M | 25.20M | 22.30M | 21.00M | 37.00M | 50.00M | 35.30M | 37.60M |
|
Net Cash Flow (Quarter)
|
| | 10.40M | 116.40M | -6.20M | -35.60M | 12.70M | -54.60M | 16.90M | -33.80M | 19.50M | 13.80M | 10.50M | 2.80M | -42.10M | -5.60M | 25.90M | 13.20M | 15.50M | -22.40M | -41.90M | 5.70M |