|
Net Income
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -4.02M | | -6.45M | -6.10M | -1.55M | -16.97M | -21.21M | -20.50M | 2.87M | -25.06M | -6.91M | -2.62M | -8.09M | -3.29M | -11.74M | -4.01M | -0.55M | -219.72M | -6.28M | -5.26M | 3.43M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.29M | 4.30M | -6.62M | 1.07M | 0.52M | 15.20M |
|
Share-based Compensation
|
| | | | | 0.16M | 0.33M | 0.30M | 0.46M | 0.76M | 2.00 | 0.50M | 0.57M | 0.51M | 0.49M | 0.30M | 0.17M | 0.22M | 0.18M | 0.11M | 0.65M | 0.33M | 0.41M | 0.21M | 0.14M | 4.85M | -4.41M | 0.77M | 0.04M | 1.33M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | -0.11M | -0.10M | -0.04M | 0.92M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.17M | | 0.11M | | | | 0.06M | | 0.00M | | | | 276.00 | | | | | | 0.89M | |
|
Gains from Investment Securities
|
| | | | | | | | 0.20 | 0.39M | 0.43M | 0.33M | 0.30M | | 0.57M | 0.01M | 0.05M | 0.12M | 0.41M | 49.00 | | 0.18M | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.05M | 0.05M | 0.05M | 0.19M | 0.25M | 0.47M | 0.21M | 0.37M | 0.01M | | -0.01M | 0.66M | | 13.34M | 15.48M | 24.12M | | 22.18M | 0.06M | 0.17M | 5.43M | -2.36M | | | | | | | |
|
Cash from Operations
|
| -0.97M | -2.52M | -2.87M | -2.69M | -3.14M | -3.94M | -3.91M | -8.59M | -4.18M | | 1.40M | 8.74M | | -13.27M | -3.59M | -3.60M | -3.26M | -0.45M | 1.81M | 0.87M | 0.39M | -0.05M | -0.98M | 0.20M | -76.81M | 74.20M | -3.22M | -0.88M | -38.97M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | 1.22M | | 0.77M | -0.29M | | | 0.11M | 0.09M | 0.07M | 0.06M | 0.02M | 0.01M | 0.00M | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.02M | | 0.00M | 1.22M | 1.17M | | 1.05M | -0.02M | 1.24M | 2.13M | 1.99M | 1.98M | 2.12M | 1.74M | 3.98M | 3.86M | 4.07M | -11.86M | 3.25M | 3.29M | 11.25M | -17.66M | 1.07M | 0.52M | 15.20M |
|
Change in Receivables
|
| -0.15M | 0.39M | 1.15M | 0.18M | 1.51M | -0.29M | -0.23M | 0.40M | 0.01M | | 0.18M | -0.71M | | -0.39M | 1.34M | -0.76M | -0.27M | -0.51M | 0.41M | -0.25M | -0.05M | 0.34M | -0.48M | -0.00M | 0.00M | -0.00M | 0.17M | | |
|
Change in Account Payables
|
| 0.29M | 0.31M | | | 0.28M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.04M | 0.30M | 0.89M | -0.34M | 0.27M | -0.21M | 0.98M | 0.98M | -0.30M | | 0.15M | 0.55M | | -0.15M | 0.45M | -0.33M | 1.24M | -1.68M | 0.37M | 0.38M | 0.05M | 1.18M | -0.20M | -0.25M | -16.15M | 18.29M | 1.28M | 1.62M | 39.59M |
|
Other Working Capital Changes
|
| 0.36M | -0.49M | 0.56M | -0.09M | 0.29M | 0.24M | 0.63M | -0.51M | 0.25M | | 0.29M | -0.37M | | -0.08M | -0.30M | -0.85M | -0.27M | -0.70M | -0.02M | -0.01M | 0.02M | 0.26M | 0.03M | -0.14M | 2.25M | -1.91M | 0.91M | -0.12M | -0.87M |
|
Capital Expenditures
|
| | | | | 0.52M | | 0.60M | 1.99M | 0.62M | | 0.70M | -0.69M | | 2.07M | 0.65M | 1.09M | 1.59M | 1.02M | 0.04M | 1.50M | | 0.35M | | | 2.50M | -2.50M | | | 266.61M |
|
Acquisitions
|
| | | | | | | -0.10M | -0.12M | 5.14M | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 0.60M | | | 0.64M | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.52M | 0.27M | -0.56M | -2.02M | -5.70M | | -0.70M | 6.00M | | -7.12M | -0.65M | -0.72M | -1.59M | -1.02M | -0.04M | -1.86M | | -0.35M | | | 36.36M | -38.16M | -1.78M | -0.04M | -279.08M |
|
Other financing activities
|
| | | | | | | | | 0.01M | | 0.33M | 6.00M | | -7.04M | 0.01M | 0.01M | | | | | | | | | 20.61M | -20.50M | | | |
|
Cash from Financing Activities
|
| 10.00M | | | | 4.24M | 0.00M | | 15.99M | -0.01M | | -0.33M | -16.28M | | 14.51M | -0.01M | -0.76M | -7.73M | 17.13M | -0.02M | -0.04M | 0.04M | -0.09M | 1.80M | 0.23M | 40.15M | -36.22M | 4.58M | 1.27M | 326.08M |
|
Exchange Rate Effect
|
| | | | | | | | | 663.00 | | -0.00M | -786.00 | | 0.02M | -0.01M | 0.02M | -0.05M | 0.01M | 0.05M | -453.00 | -0.00M | -0.05M | | | | | | | |
|
Change in Cash
|
| 9.03M | -2.52M | -2.87M | 16.15M | 0.58M | -3.67M | -4.47M | 5.37M | -9.90M | | -2.41M | -1.53M | | 4.33M | -4.25M | -5.06M | 4.37M | -1.32M | 1.75M | -1.04M | 0.43M | -0.49M | 0.82M | -0.52M | -0.85M | 0.37M | -0.42M | 0.36M | 8.03M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | |
|
Free Cash Flow
|
| -0.97M | -2.52M | -2.87M | -2.69M | -3.66M | -3.94M | -4.52M | -10.58M | -4.81M | | 0.70M | 9.44M | | -15.34M | -4.23M | -4.69M | -4.85M | -1.47M | 1.76M | -0.63M | 0.39M | -0.41M | -0.98M | 0.20M | -79.32M | 76.70M | -3.22M | -0.88M | -305.58M |
|
Net Cash Flow
|
| 9.03M | -2.52M | -2.87M | -2.69M | 0.58M | -3.67M | -4.47M | 5.37M | -9.90M | | 0.36M | -1.53M | | -5.88M | -4.24M | -5.08M | -12.58M | 15.66M | 1.75M | -1.04M | 0.43M | -0.49M | 0.82M | 0.44M | -0.30M | -0.18M | -0.42M | 0.36M | 8.03M |