|
Net Income
|
-14.35M | 3.33M | -192.65M | 41.23M | -34.50M | -10.52M | -24.32M | 4.54M | -14.17M | 3.74M | 4.61M | 9.06M | 7.83M | 4.17M | 88.59M | | -3.49M | | |
|
Depreciation and Depletion
|
0.30M | 0.30M | 0.30M | 0.30M | 0.40M | 0.60M | 0.40M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M |
|
Share-based Compensation
|
| 3.00M | 2.26M | 1.93M | 3.59M | 1.51M | 3.89M | 0.77M | 0.96M | 0.87M | 0.95M | 0.98M | 1.73M | 2.40M | 2.39M | 2.45M | 2.21M | 1.86M | 2.64M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | -80.38M | -1.37M | -0.02M | 48.58M | 29.01M |
|
Gains from Investment Securities
|
| -6.93M | | 0.27M | 0.57M | 0.02M | -0.90M | 0.39M | 0.02M | 0.01M | 0.00M | -8.36M | | 0.54M | 0.91M | 0.72M | 7.22M | -0.18M | 0.13M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 238.83M | 40.81M |
|
Cash from Operations
|
| 33.91M | 7.86M | -25.06M | -20.10M | -14.43M | -5.98M | -4.23M | 0.96M | 4.65M | 4.13M | 27.43M | 14.43M | 10.04M | 26.70M | 22.72M | 18.60M | 2.58M | 5.71M |
|
Amortization of Deferred Charges
|
6.16M | | | | 5.39M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.30M | 25.72M | 25.72M | 8.07M | 5.25M | 6.15M | 6.96M | 6.81M | 7.47M | 7.41M | 7.38M | 8.70M | 8.16M | 8.17M | 8.36M | 6.48M | 6.48M | 10.36M | 4.91M |
|
Change in Receivables
|
| 9.12M | -0.68M | -29.79M | 0.38M | 4.47M | 5.14M | -5.11M | 6.23M | -9.32M | 8.22M | 4.56M | -0.39M | -3.86M | 0.68M | 1.11M | -4.86M | -30.12M | -14.80M |
|
Change in Inventory
|
| 0.41M | 0.10M | 2.38M | -2.89M | 1.30M | -0.50M | -2.63M | -2.32M | -1.36M | 2.05M | 2.02M | 3.01M | 2.58M | -1.01M | 3.60M | 2.91M | 2.39M | -3.92M |
|
Change in Accured Expenses
|
| 19.83M | -20.65M | -10.51M | -2.83M | -5.11M | 10.54M | -16.75M | 12.82M | -18.47M | -6.29M | 2.30M | -2.54M | -6.95M | -2.92M | -1.38M | 6.28M | -26.43M | -7.83M |
|
Change in Taxes
|
| | 9.14M | | | | 1.99M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -8.11M | -2.17M | -3.29M | -1.52M | 2.97M | -8.96M | -3.40M | -3.25M | 0.86M | 2.18M | -9.85M | -2.26M | -1.18M | 5.27M | -1.82M | -2.46M | -2.48M | 7.94M |
|
Capital Expenditures
|
| 0.91M | -0.04M | 0.01M | | 0.00M | | | | | 0.05M | | | | 0.27M | 0.10M | 0.42M | | 0.10M |
|
Sales of Property, Plant and Equipment
|
| | | 367.96M | 1.01M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 7.11M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 6.21M | 0.04M | 449.04M | 63.77M | -0.00M | | | | | -18.52M | -0.40M | -16.11M | -0.37M | -25.78M | -0.10M | -0.70M | 4.14M | -0.24M |
|
Other financing activities
|
| | | | | | | | | | | | | | 4.71M | | | | 0.46M |
|
Cash from Financing Activities
|
| -54.29M | -19.97M | -360.11M | -90.24M | -10.23M | -7.97M | 44.47M | -7.57M | -0.36M | -7.52M | -2.44M | -7.44M | 2.89M | -0.80M | -18.95M | -16.33M | -0.01M | -8.91M |
|
Change in Cash
|
| -14.17M | -12.07M | 63.87M | -46.57M | -24.67M | -13.95M | 40.25M | -6.61M | 4.30M | -21.92M | 24.58M | -9.12M | 12.56M | 0.12M | 3.66M | 1.57M | 6.71M | -3.45M |
|
Beginning Cash Balance
|
| 14.17M | 54.18M | -63.87M | 105.97M | 59.40M | 34.74M | 20.79M | 61.03M | 54.43M | 58.73M | 36.81M | 61.39M | 52.26M | 64.83M | 64.94M | 68.60M | 70.17M | 3.45M |
|
Free Cash Flow
|
| 33.01M | 7.90M | -25.07M | -20.10M | -14.43M | -5.98M | -4.23M | 0.96M | 4.65M | 4.08M | 27.43M | 14.43M | 10.04M | 26.42M | 22.61M | 18.18M | 2.58M | 5.61M |
|
Net Cash Flow
|
| -14.17M | -12.07M | 63.87M | -46.57M | -24.67M | -13.95M | 40.25M | -6.61M | 4.30M | -21.92M | 24.58M | -9.12M | 12.56M | 0.12M | 3.66M | 1.57M | 6.71M | -3.45M |