|
Net Income
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -20.04M | -21.99M | -21.99M | -20.71M | -16.00M | 104.24M | 14.44M | -19.20M | 4.37M | -32.37M | -1.46M | -34.58M | -26.46M | -40.04M | -34.26M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.08M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
Share-based Compensation
|
| 0.10M | 0.08M | 0.64M | 1.35M | 0.86M | 1.55M | 1.66M | 1.83M | 2.00M | 2.59M | 2.48M | 2.73M | 2.80M | 3.29M | 3.98M | 4.48M | 4.89M | 5.72M | 7.10M | 7.16M | 6.88M | 8.02M | 8.32M | 8.04M | 7.58M | 9.92M | 9.99M | 9.73M | 9.16M | 10.80M | 10.34M | 10.24M | 9.41M | 11.21M | 10.50M | 10.22M | 8.34M | 9.60M | 9.44M | 9.88M | 9.54M | 8.54M | 8.65M | 9.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | 0.06M | 0.06M | 0.07M | 68.00 | 0.12M | 0.15M | 0.18M | 0.18M | 0.32M | 0.36M | 0.39M | 0.40M | 0.55M | 0.60M | 0.73M |
|
Gains from Investment Securities
|
| -0.18M | | | 3.46M | -0.38M | 0.01M | 4.79M | 0.02M | 0.38M | 0.48M | | -0.00M | | -0.01M | -0.00M | 0.80M | 2.65M | -0.33M | 1.68M | 0.80M | 0.54M | -1.71M | 0.35M | 0.04M | 0.92M | 3.79M | -1.38M | 1.99M | 1.59M | 2.10M | -2.62M | 2.44M | 9.89M | 1.89M | -4.46M | 4.77M | | -0.59M | -1.27M | 1.39M | 7.09M | -1.01M | -1.11M | 2.39M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | | | |
|
Non-cash Items
|
| 0.38M | | | 5.00M | 44.47M | 19.17M | 19.04M | 19.00M | 57.40M | 26.20M | 26.00M | 2.89M | 125.74M | 2.83M | 305.72M | 2.73M | 118.19M | 170.52M | 2.63M | 2.83M | 86.51M | 3.20M | 3.39M | 3.58M | 101.36M | 4.13M | 64.47M | 4.41M | 41.13M | 40.35M | 5.00M | 22.17M | 15.78M | 10.27M | 9.87M | 6.01M | 7.01M | 12.56M | 1.52M | 0.53M | 0.24M | 7.39M | 0.74M | 7.69M |
|
Cash from Operations
|
| 0.14M | -1.68M | -8.00M | -8.39M | -4.44M | -7.89M | -8.43M | -11.82M | -20.42M | -17.48M | -9.55M | -17.14M | -13.83M | 58.13M | 70.21M | -19.56M | -4.14M | -29.30M | -23.75M | -29.15M | -25.51M | -35.57M | -21.50M | -36.46M | 39.47M | -44.05M | -36.07M | -42.50M | 341.50M | -55.91M | -61.75M | -50.46M | -39.37M | -80.92M | -47.32M | -49.41M | -40.76M | -55.45M | -45.50M | -40.55M | -31.62M | 33.63M | -49.34M | -55.96M |
|
Amortizatization of Intangibles
|
| | | | | -0.31M | -0.47M | -0.52M | -0.52M | -0.50M | -0.47M | -0.48M | -0.47M | -0.41M | -0.38M | -0.34M | -0.17M | 0.13M | 0.37M | 0.42M | 0.30M | 0.11M | -0.04M | -0.17M | -0.38M | -0.50M | -1.29M | -1.58M | -1.51M | -1.47M | -1.46M | -1.22M | -1.13M | -0.90M | -0.68M | -0.38M | 0.13M | 0.24M | 0.47M | 1.24M | 1.32M | 1.12M | 1.07M | 1.36M | 1.82M |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | 0.03M | 0.04M | 0.05M | 0.06M | 0.16M | 0.28M | 0.55M | 0.70M | 0.71M | 0.74M | 0.83M | 0.90M | 0.94M | 1.33M | 1.61M | 1.75M | 1.87M | 1.97M | 1.99M | 2.13M | 2.18M | 2.10M | 1.93M | 2.20M | 2.83M | 2.64M | 2.59M | 2.64M | 3.55M | 4.13M | 4.18M | 4.43M | 4.37M | 4.33M | 4.18M | 4.05M | 3.96M | 4.02M | 3.96M | 3.90M | 3.89M |
|
Change in Receivables
|
| -0.26M | -0.33M | -0.85M | -0.09M | 1.54M | -0.11M | -1.24M | -0.11M | 0.39M | -0.80M | -0.18M | 0.83M | -0.41M | 51.41M | -60.29M | 1.89M | 23.79M | -0.59M | 2.01M | 9.28M | -2.08M | 5.74M | -3.03M | 86.73M | -79.54M | -1.62M | 3.10M | 6.40M | -22.00M | -5.69M | 10.72M | -5.01M | -4.84M | -9.49M | 2.39M | 6.54M | -3.37M | -9.18M | 6.89M | 0.71M | -8.13M | -1.57M | 2.36M | 6.31M |
|
Change in Account Payables
|
| 0.33M | 0.42M | 0.17M | -0.27M | 0.27M | -0.18M | 1.11M | 2.67M | -3.41M | 2.47M | 0.26M | -1.58M | 1.48M | 0.48M | -0.82M | 0.50M | -0.37M | 0.32M | 1.46M | 3.56M | -3.81M | 3.06M | 1.01M | 5.83M | -6.03M | 0.28M | -1.12M | 7.35M | -8.81M | 16.75M | -7.23M | 7.36M | 1.91M | -3.10M | -11.01M | 10.10M | 1.22M | 8.46M | -14.91M | 3.12M | 3.04M | -3.65M | 2.53M | 0.69M |
|
Change in Accured Expenses
|
| 0.47M | 0.62M | 0.45M | -0.31M | 1.46M | 1.21M | 1.77M | 1.61M | -0.72M | -1.92M | 1.89M | 3.48M | -1.55M | 0.96M | 1.61M | 0.87M | 4.14M | -2.93M | 1.98M | 2.95M | 4.89M | -3.81M | 5.25M | 16.97M | -1.00M | -10.54M | 4.66M | 6.35M | 29.43M | -26.47M | 0.88M | -2.65M | 2.62M | -15.44M | 18.94M | -6.14M | 0.12M | -17.08M | 9.53M | 4.88M | -9.45M | -14.49M | 11.52M | -0.02M |
|
Other Working Capital Changes
|
| -0.01M | 0.02M | 1.12M | 0.23M | -0.38M | 0.45M | 0.14M | 0.56M | -0.40M | -0.09M | 0.74M | 0.79M | 2.11M | -0.67M | -0.98M | 4.72M | 0.86M | 0.79M | -2.21M | -0.41M | -0.42M | 2.83M | 0.44M | 6.36M | -5.61M | 4.24M | 6.25M | 0.36M | 1.22M | -3.04M | 6.51M | -7.40M | -0.92M | 13.65M | -0.81M | 0.73M | -3.03M | 6.83M | -11.32M | -1.52M | -2.06M | 39.77M | -2.10M | -3.40M |
|
Capital Expenditures
|
| | 0.11M | 0.21M | 0.08M | 0.13M | 0.42M | 1.07M | 2.22M | 4.43M | 2.93M | 1.68M | 0.45M | 2.10M | 2.34M | 2.67M | 3.37M | 4.89M | 2.46M | 5.55M | 2.68M | 1.03M | 4.63M | 3.28M | 6.07M | 12.89M | 31.02M | 19.84M | 18.70M | 14.61M | 10.97M | 9.24M | 5.05M | 5.47M | 4.82M | 2.58M | 1.44M | 1.13M | 0.56M | 0.47M | 0.33M | 1.08M | 1.02M | 0.39M | 0.49M |
|
Change in Acquisitions & Divestments
|
| | | | | | 10.11M | 16.02M | 12.00M | 34.45M | 10.50M | 17.51M | 19.21M | 23.00M | 19.52M | 49.12M | 47.47M | 63.64M | 87.17M | 54.10M | 76.76M | 71.97M | 60.91M | 85.45M | 43.53M | 43.59M | 50.47M | 36.01M | 49.92M | 33.70M | 49.86M | 37.03M | 72.12M | 44.13M | 67.91M | 107.59M | 56.25M | 53.74M | 68.93M | 82.73M | 86.78M | 51.79M | 64.92M | 71.10M | 82.24M |
|
Cash from Investing Activities
|
| | -0.11M | -0.21M | -19.14M | -144.34M | -10.74M | 2.89M | 9.80M | 17.43M | 3.16M | -25.57M | 18.77M | -1.14M | -37.09M | -38.37M | -136.72M | -67.18M | 5.46M | 21.67M | 52.27M | 14.15M | 32.71M | 44.48M | 34.00M | 11.57M | -214.18M | 7.80M | 16.10M | -216.36M | -90.59M | -1.08M | 53.04M | 26.70M | 63.09M | 55.22M | 38.66M | 33.97M | 13.18M | -0.27M | 50.26M | 40.27M | 44.74M | -140.44M | 42.29M |
|
Other financing activities
|
| | | | 0.59M | | | | | | 0.08M | 0.14M | 0.23M | | | | | 0.16M | | | | | | | | | 0.25M | 0.13M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.00M | 26.03M | 68.06M | 147.65M | -2.42M | 0.02M | 0.11M | 0.04M | -0.06M | 71.52M | 10.73M | 0.61M | 1.74M | 4.17M | 3.17M | 191.81M | 5.29M | 4.13M | 1.37M | 1.33M | 1.55M | 2.76M | 1.82M | 1.46M | 194.17M | 211.29M | -6.14M | -2.28M | -7.62M | -6.83M | -7.67M | -5.42M | -8.92M | -9.04M | -9.16M | -4.80M | -11.96M | 120.72M | -9.45M | -10.86M | -7.74M | -5.79M | 139.23M | -7.08M |
|
Change in Cash
|
| 0.14M | 24.25M | 59.85M | 120.11M | -151.21M | -18.61M | -5.43M | -1.98M | -3.04M | 57.20M | -24.40M | 2.23M | -13.23M | 25.21M | 35.02M | 35.53M | -66.03M | -19.71M | -0.71M | 24.45M | -9.80M | -0.10M | 24.81M | -1.00M | 245.21M | -46.94M | -34.41M | -28.68M | 117.52M | -153.34M | -70.50M | -2.83M | -21.59M | -26.86M | -1.27M | -15.55M | -18.75M | 78.45M | -55.21M | -1.15M | 0.91M | 72.58M | -50.55M | -20.76M |
|
Beginning Cash Balance
|
0.98M | 0.98M | 1.12M | 25.37M | 85.22M | 205.32M | 54.12M | 35.51M | 30.08M | 27.88M | 24.84M | 82.05M | 57.65M | 59.88M | 46.66M | 71.87M | 106.89M | 141.59M | 75.56M | 55.85M | 55.14M | 79.32M | 69.51M | 69.41M | 94.22M | 93.22M | 338.43M | 291.48M | 257.07M | 227.69M | 345.21M | 191.87M | 121.37M | 118.54M | 96.95M | 69.87M | 68.60M | 53.27M | 34.52M | 112.97M | 57.77M | 56.62M | 57.53M | 130.10M | 79.56M |
|
Free Cash Flow
|
| 0.14M | -1.78M | -8.21M | -8.47M | -4.57M | -8.31M | -9.50M | -14.04M | -24.86M | -20.41M | -11.23M | -17.59M | -15.93M | 55.79M | 67.54M | -22.93M | -9.03M | -31.75M | -29.30M | -31.83M | -26.54M | -40.20M | -24.77M | -42.53M | 26.58M | -75.07M | -55.91M | -61.20M | 326.88M | -66.88M | -70.99M | -55.51M | -44.84M | -85.74M | -49.90M | -50.85M | -41.89M | -56.01M | -45.97M | -40.88M | -32.70M | 32.60M | -49.73M | -56.45M |
|
Net Cash Flow
|
| 0.14M | 24.25M | 59.85M | 120.11M | -151.21M | -18.61M | -5.43M | -1.98M | -3.04M | 57.20M | -24.40M | 2.23M | -13.23M | 25.21M | 35.02M | 35.53M | -66.03M | -19.71M | -0.71M | 24.45M | -9.80M | -0.10M | 24.81M | -1.00M | 245.21M | -46.94M | -34.41M | -28.68M | 117.52M | -153.34M | -70.50M | -2.83M | -21.59M | -26.86M | -1.27M | -15.55M | -18.75M | 78.45M | -55.21M | -1.15M | 0.91M | 72.58M | -50.55M | -20.76M |