|
Net Income
|
-11.05M | 23.09M | 52.70M | 13.40M | -52.85M | 22.06M | 20.99M | 8.42M | 13.11M | 20.56M | 19.41M | 5.01M | 14.38M | 24.08M | 5.63M | -6.50M | 7.01M | -2.57M | -10.79M | -12.83M | -9.51M | -9.82M |
|
Share-based Compensation
|
| 1.26M | 1.19M | 1.23M | 64.37M | 22.03M | 19.63M | 20.49M | 17.66M | 19.32M | 19.48M | 21.57M | 17.64M | 19.09M | 25.93M | 18.58M | 15.59M | 15.03M | 15.20M | 14.63M | 12.61M | 11.06M |
|
Deferred Taxes
|
| | -22.91M | 3.15M | -16.59M | -4.83M | 3.33M | -5.36M | 0.00M | 2.81M | 1.92M | -4.61M | -3.69M | -8.53M | -1.56M | -13.69M | 12.83M | -0.72M | -13.95M | -4.61M | -4.58M | 5.88M |
|
Gains from Investment Securities
|
| | | 0.06M | 0.76M | 0.47M | 3.95M | 5.90M | 3.67M | 5.17M | 4.42M | 4.51M | 4.58M | 4.32M | 12.15M | 4.79M | 3.29M | 3.02M | 6.90M | 2.20M | 6.40M | 6.40M |
|
Asset Writedowns and Impairment
|
| 0.32M | 0.54M | 0.24M | 0.43M | 0.62M | 0.50M | 0.76M | 0.47M | 0.97M | 1.70M | 0.91M | 0.38M | 1.21M | 0.24M | -0.56M | 0.14M | 0.39M | 0.21M | 0.30M | 0.21M | 0.41M |
|
Cash from Operations
|
| 46.45M | 31.69M | 22.15M | 15.56M | 52.06M | 54.36M | 14.43M | 40.66M | 29.25M | 44.46M | 6.37M | 33.08M | 29.30M | 34.44M | 2.03M | 21.86M | 9.35M | 12.49M | -9.91M | 10.55M | 2.61M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.16M | 2.36M | 3.02M | 2.78M | 2.77M | 2.75M | 2.56M | 2.69M | 2.73M | 2.66M | 2.26M | 1.88M | 1.45M |
|
Amortization of Deferred Charges
|
| | | | | 0.06M | 0.06M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.30M | 2.60M | 2.30M | 2.23M | 2.46M | 2.46M | 2.48M | 2.64M | 2.87M | 2.69M | 2.73M | 3.11M | 2.62M | 3.17M | 3.11M | 2.84M | 3.14M | 3.21M | 2.98M | 3.39M | 3.22M |
|
Change in Receivables
|
| 5.51M | 0.23M | 5.15M | 10.81M | 7.81M | -1.34M | 10.78M | 0.79M | -3.38M | -1.52M | -7.25M | -2.99M | 1.30M | -5.50M | -1.55M | 1.72M | -3.20M | -0.65M | 1.65M | 1.18M | -0.49M |
|
Change in Account Payables
|
| 8.90M | -3.47M | -2.19M | 20.67M | 0.19M | -7.45M | -2.88M | 3.30M | -11.43M | 7.43M | -5.02M | -3.45M | -4.12M | 3.25M | -2.01M | -2.31M | 1.43M | 1.51M | -1.72M | -0.64M | 3.26M |
|
Change in Accured Expenses
|
| 12.11M | 6.41M | 5.08M | 9.84M | 13.15M | 17.20M | -9.31M | 22.35M | -24.20M | -8.00M | -13.90M | -0.33M | 7.36M | -9.01M | 7.61M | -12.46M | -2.01M | 9.62M | -6.88M | 11.14M | -11.13M |
|
Other Working Capital Changes
|
| -0.45M | -2.06M | 4.26M | 3.94M | 2.12M | -2.18M | 2.23M | 1.27M | -8.64M | -1.57M | -2.43M | -0.69M | -1.68M | -1.93M | -1.98M | 4.77M | 5.28M | -13.39M | -1.43M | -0.65M | -0.38M |
|
Capital Expenditures
|
| 1.23M | 0.98M | 2.12M | 2.31M | 1.25M | 1.57M | 2.53M | 0.12M | 3.69M | 1.52M | 3.07M | 2.15M | 2.31M | 2.21M | 2.87M | 2.38M | 1.94M | 1.42M | 2.62M | 1.37M | 1.03M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 1.00M | | |
|
Cash from Investing Activities
|
| -1.36M | -1.32M | -3.25M | -4.96M | -2.95M | -2.17M | -3.52M | -0.80M | -190.97M | -155.85M | 38.02M | 46.56M | 4.81M | 17.34M | 5.74M | -21.10M | -31.72M | -14.90M | 39.05M | 29.44M | 18.38M |
|
Other financing activities
|
| | | | 1.27M | | | 9.38M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 1.00M | -18.11M | 1.63M | 7.68M | 2.43M | -2.45M | 479.86M | -85.34M | -55.23M | -144.20M | -57.24M | -55.51M | -29.44M | -12.08M | -8.31M | -11.58M | -23.70M | -4.77M | -26.50M | -57.61M | -12.64M |
|
Change in Cash
|
| 46.09M | 12.25M | 20.53M | 18.28M | 51.54M | 49.74M | 490.77M | -45.47M | -216.94M | -255.60M | -12.85M | 24.14M | 4.68M | 39.70M | -0.54M | -10.81M | -46.07M | -7.18M | 2.65M | -17.62M | 8.35M |
|
Beginning Cash Balance
|
| -46.09M | -12.25M | -20.53M | 135.06M | -51.54M | -49.74M | -490.77M | 45.47M | 699.92M | 482.98M | 227.38M | 214.53M | 238.66M | 243.34M | 283.04M | 282.50M | 271.69M | 225.61M | 218.43M | 221.08M | 203.46M |
|
Free Cash Flow
|
| 45.23M | 30.71M | 20.03M | 13.26M | 50.80M | 52.79M | 11.90M | 40.55M | 25.56M | 42.94M | 3.30M | 30.93M | 26.99M | 32.23M | -0.84M | 19.48M | 7.41M | 11.07M | -12.53M | 9.18M | 1.58M |
|
Net Cash Flow
|
| 46.09M | 12.25M | 20.53M | 18.28M | 51.54M | 49.74M | 490.77M | -45.47M | -216.94M | -255.60M | -12.85M | 24.14M | 4.68M | 39.70M | -0.54M | -10.81M | -46.07M | -7.18M | 2.65M | -17.62M | 8.35M |