|
Net Income
|
| | | | -7.39M | -12.21M | -8.52M | 30.23M | -14.47M | -25.86M | -9.04M | -3.92M | 2.21M | -24.43M | -47.17M | 5.43M | 10.29M | 6.08M | 1.36M | -0.21M | 2.54M | 2.92M | 3.61M | 3.66M | -3.58M | 6.81M | 1.93M | 70.06M | 3.09M | 0.11M | -0.41M | -5.27M | 5.64M | 4.27M | 6.80M | 9.35M | 1.32M | -1.15M | -43.10M | 6.66M | 3.35M | 30.26M | 2.77M |
|
Share-based Compensation
|
| | | | | | | | 0.36M | 0.35M | 1.20M | 1.05M | 0.87M | 1.10M | 1.18M | 1.25M | 1.16M | 1.05M | 1.62M | 1.70M | 1.51M | 1.73M | 2.19M | 2.04M | 2.23M | 2.48M | 2.39M | 2.61M | 3.05M | 3.16M | 2.44M | 2.24M | 1.98M | 3.95M | 3.13M | 3.47M | 2.56M | 2.40M | 2.17M | 2.41M | 2.70M | 2.87M | 2.79M |
|
Deferred Taxes
|
| | | | | | | | -0.02M | -0.01M | -0.00M | -0.09M | -0.01M | -0.24M | -0.01M | 0.02M | -0.03M | -0.05M | 0.06M | -0.32M | 0.06M | -0.03M | -0.31M | -0.24M | 0.18M | -0.01M | -0.16M | -62.32M | 0.67M | -0.16M | -0.18M | -2.40M | 0.50M | 3.92M | 1.85M | 0.38M | -0.76M | -1.80M | -10.39M | 3.12M | 2.46M | 8.16M | -0.92M |
|
Gains from Investment Securities
|
| | | | | | | | -0.03M | 0.03M | -0.36M | -0.02M | 0.13M | -0.83M | | 1.29M | 0.21M | 0.01M | -0.01M | -4.09M | 0.06M | 0.49M | 1.09M | -0.00M | 4.67M | -3.70M | 2.05M | 1.16M | 0.08M | | | 0.08M | 0.05M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | -0.20M | 12.07M | 7.17M | | 47.37M | | | | | | | | | 1.17M | 0.39M | | | 1.26M | | | | 3.01M | | | | | | | | | | | |
|
Cash from Operations
|
-0.00M | -0.05M | -0.06M | 1.69M | -0.10M | -1.13M | -0.93M | -57.45M | 6.59M | 28.52M | -4.35M | -1.60M | 18.68M | 8.51M | -9.64M | 4.83M | 6.56M | 18.43M | -4.00M | -0.60M | 26.34M | 17.91M | -12.41M | 10.27M | 24.49M | 22.67M | 0.65M | 19.13M | 45.85M | 14.92M | -24.02M | -1.86M | 8.64M | 13.11M | -8.14M | -1.15M | 11.09M | 6.26M | -18.51M | -37.68M | 33.71M | -17.77M | 24.72M |
|
Amortizatization of Intangibles
|
| | | | | | | | 6.14M | 6.80M | 6.46M | 5.49M | 5.97M | 5.68M | 1.45M | 0.23M | 0.13M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | 0.43M | 1.28M | 10.86M | 2.56M | 3.66M | 0.93M | 1.34M | 48.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.48M | 0.50M | 0.51M | 0.50M | 0.48M | 0.47M | 0.45M | 0.44M | 0.49M | 0.47M | 0.50M | 0.45M | 0.45M | 0.44M | 0.43M | 0.49M | 0.58M | 0.59M | 0.60M | 0.63M | 0.58M | 0.65M | 0.65M | 0.63M | 0.61M | 0.64M | 0.75M | 0.83M | 0.87M | 0.86M | 0.92M | 0.95M | 0.93M | 0.86M | 1.05M |
|
Change in Receivables
|
| | | | | | | | -14.90M | -3.53M | -3.31M | 30.09M | 7.41M | -7.06M | -20.55M | 38.24M | -17.02M | 7.79M | -9.32M | 49.77M | -35.35M | -11.10M | 4.09M | 50.91M | -33.18M | 1.21M | -9.05M | 59.81M | -44.98M | -2.91M | -27.18M | 56.15M | -26.95M | -4.11M | -23.06M | 57.09M | -39.76M | 9.85M | -21.15M | 66.27M | -57.49M | 26.41M | -19.22M |
|
Change in Account Payables
|
| | | | | | | | -2.85M | -0.86M | 4.00M | 0.91M | -3.00M | 3.74M | -1.50M | 3.63M | -9.90M | 0.54M | -0.86M | -0.29M | 3.96M | -1.60M | -0.65M | -0.78M | -1.02M | 2.20M | 4.42M | -3.12M | -2.28M | 2.31M | 2.67M | -0.31M | -2.09M | -1.46M | 1.00M | 0.59M | -2.34M | 0.89M | 0.06M | 0.78M | -0.43M | 1.11M | -1.33M |
|
Change in Accured Expenses
|
0.01M | 0.00M | 0.01M | 21.39M | 1.05M | -0.13M | -0.56M | -121.77M | -4.92M | 1.66M | 3.81M | 5.08M | 1.34M | 3.06M | -4.33M | -1.61M | 0.89M | -0.74M | 1.64M | 6.47M | -9.01M | 3.43M | 1.95M | 5.20M | -7.06M | 1.52M | 1.60M | 7.43M | -2.81M | 1.33M | -2.36M | 6.69M | -14.84M | -2.42M | 2.56M | -3.13M | -8.42M | 1.39M | 55.33M | -54.27M | -7.28M | 0.68M | 2.31M |
|
Other Working Capital Changes
|
| 0.02M | -0.01M | 22.24M | 0.08M | 0.18M | -0.03M | 56.81M | 0.27M | 5.20M | -17.50M | 26.86M | 14.00M | 5.76M | -25.57M | 34.77M | 14.11M | -6.04M | -17.43M | 48.47M | -10.75M | -3.90M | -14.17M | 51.54M | -4.57M | 14.38M | -20.88M | 58.42M | 0.49M | 3.19M | -50.54M | 53.48M | -12.48M | 0.26M | -45.46M | 46.32M | -29.28M | 11.99M | -43.53M | 54.77M | -27.73M | 70.35M | -102.23M |
|
Capital Expenditures
|
| | | | | | | | 0.10M | 0.80M | 0.17M | 0.32M | 0.32M | 0.17M | 0.40M | 0.16M | 0.38M | 0.26M | 0.71M | 0.52M | 0.52M | 0.20M | 0.43M | 0.32M | 0.37M | 0.46M | 0.62M | 0.65M | 0.48M | 1.24M | 1.42M | 1.19M | 1.03M | 1.07M | 1.56M | 3.56M | 1.17M | 0.86M | 0.67M | 0.68M | 0.90M | 1.77M | 1.20M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 8.40M | 7.22M | 7.99M | 17.20M | 17.28M | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | -0.17M | | | | | | | | | | | | | | | | | -0.65M | -0.48M | -1.24M | -12.57M | -10.15M | -0.35M | -0.79M | -3.02M | 7.24M | 8.65M | -0.86M | -0.67M | -0.68M | -0.90M | -1.77M | -1.20M |
|
Other financing activities
|
0.03M | 0.50M | | -0.49M | | | | 0.56M | | 0.12M | 0.91M | 11.32M | 0.95M | 0.73M | 7.96M | 0.52M | 0.29M | 0.16M | | -0.45M | | | 0.25M | 0.30M | 0.90M | 0.34M | 2.77M | 0.17M | 0.03M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.10M | 173.56M | | -174.51M | | 0.39M | 0.80M | 75.90M | -1.65M | -33.17M | -8.07M | 26.40M | -3.94M | -26.39M | -1.26M | -3.19M | 1.23M | -0.57M | -2.95M | -3.45M | -3.68M | -3.67M | 22.47M | -8.75M | 45.91M | -66.13M | -5.76M | -0.57M | -4.10M | -6.63M | -1.68M | -1.16M | -1.10M | -2.25M | -1.77M | -1.77M | -1.77M | 2.85M | -1.03M | 13.97M | -1.03M | -6.03M | -14.75M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 2.85M | 3.57M | 3.56M | 3.76M | 3.86M | 3.93M | 3.87M | 3.94M | 4.03M | 4.01M | 5.88M | 2.79M | -2.94M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | 0.27M | 0.08M | 0.20M | -0.04M | 0.03M | -0.94M | -0.27M | -0.20M | 0.08M | -0.01M | -0.46M | 0.80M | -2.55M | 1.00M | 1.11M | 2.97M | -4.44M | 1.15M | -1.55M | -1.35M | -2.79M | -4.88M | -3.38M | 3.61M | -0.04M | -2.69M | -2.38M | 2.88M | -4.39M | -3.06M | 5.51M | -6.31M | 2.77M | 4.28M | -1.33M |
|
Change in Cash
|
0.10M | 1.01M | -0.06M | -2.35M | -0.10M | -0.74M | -0.13M | 16.64M | 5.11M | -5.37M | -12.39M | 24.44M | 14.46M | -19.00M | -11.56M | 1.28M | 7.49M | 17.58M | -8.12M | -3.77M | 19.58M | 15.04M | 10.74M | 4.17M | 65.59M | -42.78M | -7.28M | 16.55M | 38.48M | 2.17M | -41.64M | -9.56M | 7.16M | 7.38M | -15.31M | 7.19M | 13.58M | 5.19M | -14.70M | -30.70M | 34.55M | -21.29M | 7.44M |
|
Beginning Cash Balance
|
| 0.10M | 1.11M | 14.80M | 0.97M | 0.87M | 0.13M | -7.26M | -5.11M | 5.37M | 12.39M | -2.49M | 7.65M | 43.86M | 35.05M | 23.49M | 24.77M | 32.26M | 49.85M | 41.73M | 38.05M | 57.63M | 72.67M | 83.41M | 87.58M | 153.16M | 110.30M | 103.02M | 119.57M | 158.05M | 160.22M | 118.57M | 109.01M | 116.17M | 123.54M | 108.23M | 115.42M | 129.00M | 134.20M | 119.49M | 88.02M | 122.57M | 101.28M |
|
Free Cash Flow
|
-0.00M | -0.05M | -0.06M | 1.69M | -0.10M | -1.13M | -0.93M | -57.45M | 6.49M | 27.72M | -4.52M | -1.92M | 18.36M | 8.33M | -10.04M | 4.67M | 6.18M | 18.16M | -4.71M | -1.12M | 25.81M | 17.71M | -12.85M | 9.95M | 24.12M | 22.21M | 0.03M | 18.48M | 45.36M | 13.69M | -25.44M | -3.05M | 7.61M | 12.04M | -9.70M | -4.70M | 9.92M | 5.40M | -19.18M | -38.36M | 32.81M | -19.54M | 23.52M |
|
Net Cash Flow
|
0.10M | 173.51M | -0.06M | -172.81M | -0.10M | -0.74M | -0.13M | 18.44M | 4.94M | -4.65M | -12.59M | 24.80M | 14.75M | -17.89M | -10.90M | 1.64M | 7.79M | 17.86M | -6.95M | -4.05M | 22.65M | 14.24M | 10.06M | 1.52M | 70.40M | -43.47M | -5.11M | 17.90M | 41.27M | 7.05M | -38.27M | -13.17M | 7.20M | 10.06M | -12.93M | 4.32M | 17.97M | 8.25M | -20.21M | -24.39M | 31.79M | -25.57M | 8.77M |