|
Net Income
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | 3.96M | 2.31M | 2.59M | 3.97M | 56.14M | 0.16M | 0.05M | 0.01M | 0.04M | | -11.44M | -12.90M | 5.16M | 1.86M | | -6.81M | 0.16M | 0.12M | 0.41M | 0.13M | 0.08M | 0.33M | 0.18M | 0.15M | 0.17M | 0.52M | | | |
|
Share-based Compensation
|
| 0.28M | 0.28M | 2.69M | 0.40M | 1.33M | 1.74M | 1.68M | 1.10M | 1.04M | 1.05M | 0.72M | 0.45M | 0.48M | | 0.59M | 0.40M | 0.33M | 0.27M | 0.41M | 0.30M | 0.34M | 0.20M | 0.57M | 0.57M | 0.32M | 0.18M | 0.60M | 0.48M | 0.36M | 0.36M | 0.92M | 0.47M | 0.46M |
|
Deferred Taxes
|
| | -0.67M | -0.01M | -0.01M | -0.48M | -15.31M | | | | -7.49M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 1.32M | 1.43M | | 1.56M | 1.00M | 1.05M | 1.06M | 1.06M | 0.12M | 0.13M | 0.13M | 0.13M | | | | 0.01M | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.05M | 0.10M |
|
Gains from Investment Securities
|
| -0.12M | 0.15M | -0.03M | 0.05M | -0.28M | -0.18M | 2.51M | 3.02M | | 2.82M | 0.19M | 0.03M | 3.36M | 3.33M | | 0.10M | 0.10M | 0.33M | 0.39M | 0.34M | 0.31M | 0.33M | 292.00 | 0.37M | 0.35M | 0.33M | 0.03M | 0.40M | 0.40M | | 0.47M | | |
|
Asset Writedowns and Impairment
|
| | | | | 55.70M | 15.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 0.46M | 0.16M | 1.12M | 1.17M | | 5.16M | 2.60M | 1.47M | 1.59M | 1.60M | 2.06M | 2.20M | 1.90M | 0.06M | 0.19M | 0.18M | 1.40M | 3.40M | 4.60M | 4.40M | 3.80M | 43.21M | 2.60M | 2.30M | 2.10M | 0.19M | 1.50M | 0.26M | 1.00M |
|
Cash from Operations
|
| -9.36M | -7.68M | -14.11M | -15.95M | -0.13M | -6.67M | -12.03M | -12.51M | -1.62M | -15.42M | -16.98M | -32.98M | -44.13M | | -13.84M | -15.89M | -7.55M | -5.10M | -11.18M | -4.63M | -7.39M | -6.12M | -7.50M | -5.05M | -5.24M | -3.88M | -5.12M | -3.07M | -6.90M | -5.94M | 4.57M | -4.80M | -6.24M |
|
Depreciation & Amortization (CF)
|
| | 0.81M | 0.84M | 0.88M | 1.20M | 0.45M | 0.84M | 0.88M | 1.27M | 0.14M | 0.59M | 1.19M | 1.78M | | 0.58M | 0.57M | 0.55M | 0.53M | 0.46M | 0.31M | 0.30M | 0.34M | 0.29M | 0.30M | 0.29M | 0.26M | 0.24M | 0.28M | 0.22M | 0.16M | 0.18M | 0.15M | 0.12M |
|
Change in Receivables
|
| 1.00M | -5.87M | -3.00M | 5.06M | -5.55M | 1.32M | -0.12M | 1.35M | -1.01M | 1.61M | 0.96M | 4.00M | 4.06M | | 0.58M | 1.58M | 0.54M | -0.90M | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 1.18M | -1.40M | 1.75M | -1.94M | -8.56M | -4.93M | 1.34M | 0.12M | -0.69M | -0.21M | 0.26M | 1.94M | 2.94M | | 2.56M | 2.62M | 0.52M | -1.34M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 1.08M | -2.63M | 1.35M | -1.54M | -0.96M | 3.63M | -4.92M | -0.22M | 3.20M | 2.14M | -3.37M | -1.84M | -0.43M | | 0.37M | -1.61M | 1.08M | -2.54M | -3.25M | 0.01M | 0.41M | 2.12M | -2.11M | -0.04M | 0.46M | -0.22M | -0.80M | -1.45M | 0.86M | 0.99M | -0.91M | 1.11M | -0.08M |
|
Change in Taxes
|
| | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 1.24M | -4.83M | 3.09M | -6.52M | 0.00M | -0.03M | 0.81M | -0.51M | -4.01M | | -0.10M | 1.36M | 1.57M | | -0.12M | -2.15M | -2.42M | 2.48M | 1.33M | -1.83M | 0.95M | 0.66M | -0.71M | -0.65M | 1.40M | -0.47M | -0.30M | -0.95M | 0.62M | 0.28M | 0.84M | -1.48M | 0.34M |
|
Capital Expenditures
|
| 0.44M | 0.52M | 1.07M | 0.91M | -0.05M | 0.58M | 0.79M | 0.18M | 0.14M | 0.30M | 0.47M | 0.57M | 0.93M | | 0.15M | | | | | | | | 0.19M | 0.39M | 0.01M | 0.12M | | | 0.00M | | | | |
|
Divestments
|
| | | | | | | | | | -0.71M | 0.05M | 0.07M | 0.07M | | | | | | 28.12M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 8.10M | 21.09M | 24.03M | 17.51M | 25.93M | 52.84M | 81.15M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.44M | -0.52M | -1.07M | -0.91M | -49.76M | 4.34M | -2.83M | 20.77M | 65.36M | -53.84M | 23.51M | 35.81M | 63.76M | | -0.15M | | 4.25M | | 28.12M | | | -0.09M | -0.19M | -0.39M | -0.01M | -0.12M | | | -0.00M | | | | |
|
Other financing activities
|
| | | | | | 2.36M | 0.81M | 0.00M | -0.66M | -10.15M | | | 0.60M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 9.22M | 9.36M | 13.62M | 19.28M | 55.29M | 1.11M | 19.20M | -0.01M | -0.18M | 0.53M | -0.56M | -0.24M | -0.83M | | 20.37M | -0.11M | 0.02M | -0.14M | -22.10M | | 24.73M | 21.25M | 23.94M | 8.32M | -3.02M | -3.08M | -4.94M | -3.18M | -0.50M | 6.00M | -1.87M | 0.48M | 4.34M |
|
Change in Cash
|
| -0.57M | 1.16M | -1.56M | 2.42M | 5.40M | -1.22M | 4.34M | 8.26M | 63.56M | -68.73M | 5.98M | 2.58M | 18.80M | | 6.38M | -16.00M | -3.27M | -5.24M | -5.16M | -4.63M | 17.34M | 15.04M | 16.25M | 2.87M | -8.28M | -7.07M | -10.05M | -6.27M | -7.40M | 0.06M | 2.69M | -4.32M | -1.90M |
|
Free Cash Flow
|
| -9.79M | -8.20M | -15.18M | -16.86M | -0.09M | -7.24M | -12.82M | -12.69M | -1.75M | -15.72M | -17.45M | -33.55M | -45.06M | | -14.00M | -15.89M | -7.55M | -5.10M | -11.18M | -4.63M | -7.39M | -6.12M | -7.70M | -5.44M | -5.25M | -4.00M | -5.12M | -3.07M | -6.90M | -5.94M | 4.57M | -4.80M | -6.24M |
|
Net Cash Flow
|
| -0.57M | 1.16M | -1.56M | 2.42M | 5.40M | -1.22M | 4.34M | 8.26M | 63.56M | -68.73M | 5.98M | 2.58M | 18.80M | | 6.38M | -16.00M | -3.27M | -5.24M | -5.16M | -4.63M | 17.34M | 15.04M | 16.25M | 2.87M | -8.28M | -7.07M | -10.05M | -6.25M | -7.40M | 0.06M | 2.69M | -4.32M | -1.90M |