|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.58M | -25.38M | -23.56M | -25.22M | -27.79M | -32.41M | -0.52M | -23.62M | -23.17M | -18.08M | -13.84M | -13.06M | -11.80M | 0.16M | 4.75M | 11.76M | 15.05M | 20.44M | 26.64M | 29.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 14.11M | 14.86M | 18.57M | 17.78M | 13.95M | 18.09M | 20.62M | 21.11M | 19.37M | 20.80M | 24.33M | 24.32M | 19.76M | 21.01M | 22.50M | 23.26M | 20.18M | 20.27M | 20.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.13M | 0.88M | -0.02M | 0.09M | 0.67M | -0.53M | -0.03M | 0.44M | 0.76M | -0.27M | 1.21M | 1.13M | 0.03M | -2.04M | 0.74M | 0.41M | 2.13M | 0.34M | -0.37M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 5.64M | 1.30M | 0.43M | 2.25M | 0.09M | 0.54M | | 0.80M | 0.06M | 0.43M | -0.38M | 0.05M | -0.15M | 0.16M | 0.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.39M | 39.48M | -4.50M | -9.32M | 6.51M | 43.86M | 3.89M | 13.07M | 16.75M | 36.58M | 13.44M | 36.03M | 43.25M | 43.03M | 43.53M | 48.64M | 45.59M | 63.70M | 56.32M | 60.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | 6.43M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.49M | 0.68M | 0.69M | 0.68M | 0.68M | 0.62M | 0.49M | 0.49M | 0.50M | 0.50M | 0.49M | 0.53M | 0.54M | 0.54M | 0.54M | 0.54M | 0.48M | 0.36M | 0.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08M | 14.25M | 14.92M | 15.03M | 15.29M | 16.42M | 17.54M | 17.93M | 18.29M | 17.94M | 17.52M | 17.64M | 17.65M | 15.99M | 13.72M | 13.55M | 13.61M | 12.54M | 11.74M | 12.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.84M | -6.58M | -10.46M | 9.74M | 6.34M | -5.90M | -6.92M | -1.27M | 5.58M | -1.49M | 11.30M | 5.11M | -1.62M | -15.70M | 20.50M | -2.30M | 9.76M | -18.03M | 22.77M | -3.74M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.96M | 4.92M | 3.25M | -1.20M | -0.42M | -2.17M | 2.22M | 2.05M | 0.85M | 4.24M | -6.43M | 1.21M | -1.09M | -3.48M | 5.40M | -9.65M | 2.83M | 9.99M | -7.88M | 6.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.67M | -3.08M | -12.92M | -5.12M | 1.41M | 6.79M | -13.12M | 2.43M | 1.95M | -2.92M | -6.86M | 3.05M | -2.83M | -1.66M | -8.54M | -0.06M | 0.81M | -2.12M | -10.96M | 4.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.64M | -10.53M | 12.41M | -9.06M | -0.17M | -3.68M | 4.64M | -3.54M | 2.72M | -3.03M | 3.94M | -3.00M | 5.00M | 6.06M | -1.79M | -1.45M | -1.25M | 7.83M | -6.12M | -2.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 3.69M | 4.29M | 5.19M | 6.18M | 3.25M | 6.05M | 7.08M | 6.20M | 5.65M | 6.01M | 5.83M | 5.75M | 4.75M | 4.91M | 5.63M | 5.63M | 5.11M | 6.60M | 6.88M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.53M | 29.53M | 18.10M | 38.03M | 57.03M | 49.37M | 127.90M | 15.77M | 35.71M | 41.40M | 30.99M | 29.28M | 15.29M | 28.18M | 20.18M | 17.02M | 46.95M | 34.02M | 28.49M | 30.26M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.05M | -11.30M | -92.81M | -7.33M | -25.39M | -40.03M | 77.99M | -20.13M | 20.81M | 34.60M | 23.50M | -11.44M | -26.69M | -6.45M | -19.50M | -22.11M | 13.28M | 24.31M | 16.38M | 20.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.07M | 0.13M | 2.67M | 0.45M | 2.63M | 0.09M | 3.84M | 0.39M | 4.08M | 8.40M | 3.04M | | 2.81M | 0.55M | 3.67M | | 2.81M | | 3.62M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.07M | 0.13M | 2.67M | 0.45M | 2.63M | -160.32M | 3.84M | 0.39M | 4.08M | 8.40M | 3.04M | -0.94M | 2.81M | 0.55M | 3.67M | | -193.19M | -97.15M | -323.31M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.48M | -0.34M | 0.14M | 0.06M | 0.22M | -0.41M | 0.32M | -0.19M | -0.07M | 0.19M | -0.76M | 0.11M | 0.34M | -0.35M | -0.05M | -0.46M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.18M | 28.08M | -97.30M | -14.43M | -18.79M | 6.60M | -78.37M | -3.00M | 37.53M | 75.57M | 45.15M | 27.56M | 15.81M | 38.65M | 24.68M | 30.54M | 58.52M | -105.23M | -24.91M | -242.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.07M | 35.78M | -8.79M | -14.51M | 0.34M | 40.62M | -2.15M | 5.99M | 10.56M | 30.93M | 7.43M | 30.20M | 37.50M | 38.28M | 38.62M | 43.01M | 39.97M | 58.59M | 49.72M | 53.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.18M | 28.25M | -97.18M | -13.97M | -18.42M | 6.46M | -78.43M | -3.22M | 37.95M | 75.25M | 45.34M | 27.63M | 15.62M | 39.40M | 24.57M | 30.20M | 58.87M | -105.18M | -24.46M | -242.18M |