|
Net Income
|
-0.12M | -0.12M | -0.25M | -0.27M | -0.15M | | |
|
Depreciation and Depletion
|
0.49M | 0.55M | 0.77M | 0.92M | 1.06M | 1.19M | 1.33M |
|
Share-based Compensation
|
0.47M | 1.12M | 37.59M | 60.48M | 49.32M | 13.49M | 6.57M |
|
Deferred Taxes
|
| | | -0.03M | -1.62M | 37.10M | |
|
Gains from Sales and Divestitures
|
| 0.00M | | 0.00M | 0.00M | | |
|
Gains from Investment Securities
|
-0.00M | -0.00M | -0.00M | -0.00M | -11.50M | -0.50M | 1.16M |
|
Asset Writedowns and Impairment
|
| | | | 2.17M | 1.61M | 1.52M |
|
Cash from Operations
|
-122.23M | -122.44M | -168.73M | -233.38M | -138.31M | -118.69M | -123.83M |
|
Amortizatization of Intangibles
|
| | 0.05M | 0.13M | 12.20M | 19.21M | 28.22M |
|
Amortization of Deferred Charges
|
| | | | 2.50M | 3.02M | 0.90M |
|
Depreciation & Amortization (CF)
|
0.25M | 0.03M | 0.26M | 0.13M | 0.34M | 1.19M | 1.33M |
|
Change in Receivables
|
0.90M | 0.19M | | -30.22M | 42.75M | -47.79M | -4.77M |
|
Change in Inventory
|
| | | -3.02M | 9.65M | 5.71M | 3.73M |
|
Change in Account Payables
|
-0.86M | -3.42M | 1.92M | 6.80M | 0.31M | 3.17M | 2.46M |
|
Change in Accured Expenses
|
| | | | 16.25M | -14.14M | 11.14M |
|
Change in Taxes
|
0.22M | 0.58M | 0.33M | 4.57M | 1.85M | | |
|
Other Working Capital Changes
|
-0.97M | -3.84M | -4.50M | -6.36M | 11.46M | 7.39M | -6.92M |
|
Capital Expenditures
|
0.94M | 0.36M | 0.80M | 3.43M | 0.69M | 3.22M | 0.87M |
|
Change in Intangibles
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | |
|
Cash from Investing Activities
|
-2.51M | -2.25M | -2.83M | -6.67M | -0.69M | -3.22M | -0.87M |
|
Other financing activities
|
| | | 0.00M | 2.78M | | |
|
Cash from Financing Activities
|
-0.02M | 100.51M | 494.97M | 267.39M | -0.90M | 73.88M | 97.05M |
|
Net Debt Issuances and Repayments
|
| 0.00M | 0.00M | 0.01M | 0.00M | | |
|
Exchange Rate Effect
|
-0.05M | 0.06M | 0.23M | 0.01M | -0.21M | 0.18M | -0.08M |
|
Change in Cash
|
-123.89M | -23.32M | 323.41M | 27.34M | -139.90M | -48.03M | -27.65M |
|
Free Cash Flow
|
-123.17M | -122.80M | -169.53M | -236.81M | -139.00M | -121.90M | -124.70M |
|
Net Cash Flow
|
-124.76M | -24.18M | 323.41M | 27.34M | -139.90M | -48.03M | -27.65M |