|
Net Income
|
-88.11M | 18.47M | -84.09M | -74.68M | -74.77M | -71.11M | -69.80M | -60.70M | -31.75M | -19.05M | -21.91M | -12.69M | 38.01M | 2.39M | -4.30M |
|
Depreciation and Depletion
|
1.50M | 1.40M | 1.10M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.70M | 0.60M | 0.50M | 0.30M | | |
|
Share-based Compensation
|
14.34M | 14.12M | 14.02M | 11.36M | 11.76M | 12.55M | 11.14M | 9.93M | 8.40M | 6.34M | 6.42M | 5.85M | 4.21M | 2.80M | 1.23M |
|
Gains from Sales and Divestitures
|
0.45M | 1.10M | 1.61M | 2.25M | 0.48M | 1.55M | 2.38M | 3.69M | 1.57M | 0.14M | 0.22M | 0.32M | 0.07M | 0.28M | 0.39M |
|
Gains from Investment Securities
|
0.62M | 49.62M | | | 0.31M | 0.21M | 0.21M | -1.77M | 0.23M | 0.23M | 0.20M | 0.23M | 0.25M | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 4.13M | | |
|
Non-cash Items
|
47.40M | 43.90M | 0.09M | 0.04M | 35.70M | 31.40M | 23.40M | | 29.90M | 23.80M | 18.70M | 0.17M | 8.60M | 6.10M | 2.70M |
|
Cash from Operations
|
-84.53M | -63.96M | -65.06M | -56.88M | -38.43M | -52.80M | -51.35M | -50.41M | -29.61M | -10.64M | -3.99M | -24.47M | -28.14M | -7.32M | -9.79M |
|
Amortizatization of Intangibles
|
-0.50M | -0.31M | -0.16M | -0.05M | 1.20M | 1.25M | 1.27M | 1.06M | 1.05M | 1.05M | 1.09M | 0.93M | 0.85M | 0.96M | 0.89M |
|
Depreciation & Amortization (CF)
|
1.59M | 1.40M | 1.40M | 1.25M | 1.21M | 1.20M | 1.21M | 1.21M | 1.39M | 1.33M | 1.23M | 1.10M | 1.79M | 0.24M | 0.04M |
|
Change in Receivables
|
-0.32M | -0.03M | -0.39M | 39.97M | -39.82M | 0.11M | -0.34M | 33.95M | 1.73M | -33.41M | -1.09M | 0.15M | 7.39M | -8.88M | 1.91M |
|
Change in Inventory
|
| | | 1.59M | 3.75M | 2.52M | -1.27M | 3.12M | 6.38M | 2.67M | -4.77M | 0.16M | -10.65M | | |
|
Change in Account Payables
|
-4.59M | 1.20M | -1.38M | -4.45M | -1.89M | -0.89M | 2.46M | -2.81M | -0.83M | 2.40M | -3.11M | 2.22M | -2.98M | -0.08M | -0.98M |
|
Change in Accured Expenses
|
-8.77M | -0.06M | 1.29M | 0.05M | -8.75M | 3.64M | 1.87M | 14.29M | -5.81M | -1.78M | -2.85M | -2.06M | 3.49M | -7.53M | -0.48M |
|
Other Working Capital Changes
|
-0.65M | -50.82M | | 40.00M | -4.17M | -2.85M | -2.93M | 40.35M | 8.48M | -15.72M | -0.82M | -12.24M | -79.11M | -14.38M | -0.60M |
|
Capital Expenditures
|
2.60M | 1.42M | 0.13M | 0.04M | 0.40M | 0.50M | 0.28M | 0.04M | 0.13M | 0.03M | | 0.09M | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.04M |
|
Change in Acquisitions & Divestments
|
89.25M | 77.14M | 75.90M | 50.68M | 62.30M | 65.72M | 70.70M | 9.99M | 14.84M | 7.22M | 3.00M | 3.47M | 17.20M | | 0.00M |
|
Cash from Investing Activities
|
60.22M | 31.83M | 59.70M | 51.22M | -6.01M | 49.48M | 70.45M | 9.94M | 14.72M | 7.20M | -16.66M | 3.38M | 17.20M | -5.07M | -2.42M |
|
Other financing activities
|
-0.10M | | -0.05M | 30.76M | | -0.01M | | | | | | | | | |
|
Cash from Financing Activities
|
19.85M | 1.16M | -0.21M | 32.29M | 0.23M | 0.47M | -0.21M | 1.51M | 24.14M | -0.32M | 35.79M | -0.33M | -0.25M | 15.30M | 1.05M |
|
Change in Cash
|
-4.46M | -30.98M | -5.57M | 26.63M | -44.20M | -2.84M | 18.89M | -38.95M | 9.25M | -3.77M | 15.14M | -21.42M | -11.19M | 2.92M | -11.16M |
|
Free Cash Flow
|
-87.13M | -65.38M | -65.19M | -56.92M | -38.83M | -53.30M | -51.63M | -50.45M | -29.74M | -10.67M | -3.99M | -24.56M | -28.14M | -7.32M | -9.79M |
|
Net Cash Flow
|
-4.46M | -30.98M | -5.57M | 26.63M | -44.20M | -2.84M | 18.89M | -38.95M | 9.25M | -3.77M | 15.14M | -21.42M | -11.19M | 2.92M | -11.16M |