|
Net Income
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -8.45M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -4.59M | -1.95M | -3.51M | -2.41M | -2.30M | -2.36M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
Depreciation and Depletion
|
| | | 0.01M | 0.00M | -0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.03M | 0.05M | 0.07M | | 0.01M | 0.01M | 0.02M | 1.24M | 0.72M | 0.73M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | 7.33M | | 0.59M | 8.05M | 9.25M | 0.08M | 0.45M | 23.47M | 0.52M | 10.90M | 0.53M | 1.07M | 0.44M | | 0.52M | 1.90M | 0.91M | | | -2.93M | | | | | | | | | -0.04M | 0.17M | 0.08M | -0.03M | 0.31M | 0.08M | -0.09M | 0.42M | 0.39M | 2.56M | 5.83M | 5.94M | 1.46M | 0.57M | 0.81M | 13.08M | 4.09M | 15.35M | 1.10M | 1.50M | 0.92M | 1.03M | 0.93M | 0.65M | 0.97M | 0.79M | 0.43M |
|
Gains from Investment Securities
|
| | | | | | | | | | | -0.05M | 0.05M | 0.05M | | 0.05M | 0.05M | | | 0.14M | | -0.02M | -0.15M | -0.01M | -209.00 | | | | | | | | 0.22M | 0.12M | 0.07M | -0.01M | 0.25M | -0.01M | 0.02M | -0.28M | -0.12M | -0.08M | 1.44M | 0.35M | -1.90M | 0.29M | -0.13M | -0.11M | 1.44M | -0.01M | 0.07M | 0.31M | 1.00M | 0.76M | 0.06M | 0.48M | 1.05M | 0.32M | 4.25M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.61M | | | 2.85M | | | 0.00M | 0.02M | | 0.02M | -0.00M | 0.04M | 0.02M | 0.02M | -0.01M | 0.01M | 0.06M | 0.02M | 0.01M | -0.06M | 0.09M | 0.06M | 0.17M | 0.20M | 0.05M | 0.48M | 0.18M | 0.50M | 0.30M | 0.23M | 0.31M | 0.56M | 0.76M | 5.14M | | 0.55M | 0.35M | 0.99M | -0.17M | 1.51M | 5.74M | -2.01M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 1.93M | -2.29M | 2.31M | 3.64M | 93.16M | -26.30M | -7.02M | -1.85M | -0.55M | -0.73M | -1.02M | -0.06M | 0.46M | -0.50M | -0.45M | -0.23M | 0.43M | 0.03M | -1.14M | 1.01M | 6.31M | 8.36M | 3.76M | 3.02M | -1.14M | 3.56M | 5.62M | 0.62M | 100.60M | -0.72M | -4.30M | 15.80M | 78.29M | 61.18M | 8.85M | 15.29M | -2.93M |
|
Cash from Operations
|
| -0.04M | -0.04M | -0.31M | | | -0.53M | -0.35M | -2.89M | -3.23M | -0.64M | -1.04M | -5.28M | -5.90M | -6.18M | 0.23M | -7.21M | -7.44M | | -2.10M | | | 0.66M | -0.48M | -0.84M | -0.78M | -0.77M | -0.46M | -0.53M | -4.81M | -3.08M | -2.69M | -2.98M | -2.91M | -2.30M | -2.16M | -3.39M | -3.41M | -3.26M | -3.48M | -7.91M | -8.50M | -12.45M | -9.01M | -10.62M | -11.38M | -19.60M | -26.79M | -24.59M | -24.18M | -40.86M | -12.12M | -20.41M | -21.48M | -4.26M | -9.10M | -12.33M | -11.86M | -16.67M | -3.02M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.09M | | | | 69.11M | 57.87M | | | |
|
Amortizatization of Intangibles
|
| | | | | 0.02M | 0.01M | 0.01M | 0.05M | 0.05M | 0.02M | | | 0.01M | 0.17M | 0.12M | 0.01M | 0.01M | | | | | | 0.17M | 0.79M | 0.61M | 1.10M | 0.15M | 0.42M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | 0.00M | -0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.03M | 0.24M | 0.32M | 0.09M | 0.13M | 1.18M | 1.82M | 1.24M | 1.02M | 0.73M | 0.70M | -0.56M | 0.28M | 0.12M | 0.12M | 0.11M | 0.09M | 0.09M | 0.08M | 0.09M | 0.12M | 0.07M | 0.07M | 0.05M | 0.09M | 0.21M | 0.15M | 0.05M | 0.10M | 0.38M | 0.51M | 1.43M | -0.26M | 1.04M | 0.76M | 2.63M | 1.78M | 4.37M | 3.17M | 3.66M | 2.87M | 2.75M | 3.34M | 3.24M | 2.99M | 3.84M | 3.49M | 2.09M | 2.57M |
|
Change in Receivables
|
| | | | | | | | | 562.00 | | | | | | | | | 0.20M | 0.25M | | | -0.65M | -0.12M | 0.20M | 0.06M | 0.04M | -0.03M | 0.07M | 0.02M | 0.09M | -0.04M | -0.05M | 0.04M | 0.12M | 0.08M | -0.09M | 0.03M | 0.17M | -0.14M | 0.28M | 0.86M | 0.95M | 1.18M | 2.23M | 1.72M | 1.01M | 4.56M | 4.58M | 4.38M | 16.25M | -0.97M | 4.02M | 10.63M | -3.64M | -2.02M | -2.93M | -4.51M | 2.02M | -1.53M |
|
Change in Inventory
|
| | | | | -0.04M | 0.03M | | -0.07M | 0.07M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.25M | | | -0.44M | -0.06M | -0.04M | -0.08M | -0.08M | 0.00M | 0.01M | -0.04M | -0.06M | 0.58M | 0.66M | 0.81M | -0.13M | -0.08M | 1.43M | 0.08M | 1.32M | 0.32M | -0.47M | 1.97M | 1.41M | 0.20M | 5.65M | 0.70M | 7.41M | 7.68M | 8.49M | 4.90M | 6.95M | 2.99M | 0.52M | -1.98M | -0.26M | 2.89M | -1.15M | 0.72M | -1.68M | 0.93M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | | -0.02M | | | | | -0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | -0.08M | 0.12M | 0.05M | 0.10M | -0.01M | 0.17M | 0.21M | 0.18M | 0.00M | 0.49M | 0.60M | 0.57M | 0.28M | 0.31M | 1.65M | | 0.54M | | | 0.24M | 0.77M | 0.63M | 0.91M | 0.98M | 12.86M | 0.19M | -3.12M | -1.04M | 0.20M | -0.15M | -0.18M | -0.35M | 0.62M | -0.55M | 0.62M | -0.01M | 0.43M | -0.20M | 0.30M | -0.59M | 1.43M | 2.57M | 2.12M | 2.37M | 2.32M | 9.50M | 3.88M | 3.50M | 1.72M | -2.12M | -5.27M | 4.17M | 0.01M | -3.84M | -1.03M | -4.66M | 15.42M |
|
Other Working Capital Changes
|
| | | | | -0.04M | -0.01M | -0.03M | -0.22M | 0.17M | -0.18M | 0.17M | 0.25M | 0.39M | 0.30M | 0.78M | 0.97M | 0.89M | | 0.43M | | | -0.84M | -0.13M | 0.14M | -0.11M | -0.06M | -0.07M | -0.03M | 0.72M | 0.26M | -0.16M | -0.03M | -0.10M | -0.06M | 0.33M | 0.03M | 1.36M | -1.64M | 0.08M | 0.78M | -0.21M | 1.43M | 1.02M | -0.14M | 0.44M | -4.71M | 7.82M | 1.59M | 0.59M | 4.86M | 0.53M | 3.81M | 2.06M | 0.80M | 3.25M | -9.33M | -0.82M | -0.97M | -1.85M |
|
Capital Expenditures
|
| | | | | 0.01M | 0.13M | 0.11M | 0.29M | 0.33M | 0.28M | 0.14M | 1.04M | 1.19M | 1.26M | 0.86M | 2.16M | 2.22M | | 0.22M | | | -0.16M | 0.02M | | 206.00 | | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | | 0.03M | 0.18M | -0.03M | 0.38M | 0.30M | 0.14M | 0.24M | 1.87M | 4.02M | 1.00M | 0.52M | 1.52M | 1.37M | 0.88M | -0.02M | 3.02M | 1.67M | 3.98M | 1.62M | 0.29M | 2.83M | 5.75M | 0.99M | -0.96M | 2.37M | 1.18M | 0.68M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 0.17M | -0.01M | 9.00 | 3.33M | | | | | | | | | | | | | | | | | | | | | | -379.00 | | | | 22.50M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.65M | 0.02M | | | | 2.25M | | | | | | | | | | 3.00M | 2.50M | 1.25M | 3.75M | 13.63M | | |
|
Cash from Investing Activities
|
| | | -0.00M | -0.02M | -0.02M | -0.14M | -0.11M | -0.35M | -0.38M | -0.28M | -0.20M | -1.19M | -1.34M | -1.41M | -1.03M | -2.43M | -2.49M | | -0.36M | | | 0.30M | -0.02M | | -206.00 | | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -2.73M | -0.03M | -0.18M | 0.03M | -0.38M | 0.80M | 1.51M | -0.21M | -1.84M | -40.58M | -40.88M | -0.52M | 51.53M | -1.37M | -50.87M | -1.99M | -3.22M | -2.21M | -8.62M | -1.62M | -23.76M | -0.17M | -3.70M | -0.07M | 8.09M | 11.09M | -0.98M | 1.06M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.05M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 0.98M | | 0.68M | 1.27M | 0.93M | 0.65M | 0.97M | 0.79M | 0.43M |
|
Cash from Financing Activities
|
| 0.05M | 0.05M | 0.98M | | | | 0.12M | 3.43M | 3.65M | 1.28M | 1.50M | 7.19M | 7.25M | 7.60M | 1.81M | 9.81M | 9.99M | | -0.48M | | | 1.97M | 0.33M | 0.83M | 0.78M | 0.77M | 0.48M | 0.72M | 14.60M | 17.14M | | -0.05M | | | | | -0.02M | 4.04M | 14.76M | 17.28M | 222.39M | 0.34M | 0.19M | 0.36M | -0.08M | -0.14M | -0.55M | 7.16M | 95.36M | 17.07M | 8.46M | 76.42M | -6.70M | -6.77M | -0.26M | 1.31M | 0.88M | -0.01M | -0.01M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.37M | -0.16M | -2.19M | -2.84M | 0.36M | -2.32M | 3.67M | -2.51M | -0.21M | 2.77M | -2.64M | 1.05M | -2.71M | 0.13M | 0.96M | -0.24M |
|
Change in Cash
|
| | | | | 1.01M | -0.67M | -0.33M | 0.19M | 0.05M | 0.36M | 0.26M | 0.73M | 0.02M | 0.01M | 1.01M | 0.17M | 0.06M | | -2.93M | | | 2.93M | -0.17M | -0.00M | -0.00M | -0.00M | 0.01M | 0.18M | 9.76M | 14.05M | -2.69M | -5.77M | -2.94M | -2.48M | -2.14M | -3.82M | -2.63M | 2.28M | 11.07M | 7.53M | 173.30M | -53.59M | -8.90M | 41.65M | -12.99M | -72.80M | -32.18M | -20.28M | 66.65M | -28.74M | -7.79M | 32.05M | -25.58M | -17.37M | -8.37M | -5.63M | 0.25M | -16.70M | -2.21M |
|
Beginning Cash Balance
|
0.02M | 0.01M | 0.12M | 0.60M | 0.04M | 0.04M | 1.05M | 0.37M | | | 0.05M | 0.41M | | | | 0.01M | | | 7.84M | 7.84M | 2.28M | 0.15M | -2.74M | 0.18M | 0.01M | 0.01M | 0.00M | 584.00 | 0.01M | 0.19M | 9.95M | 24.00M | 21.30M | 15.54M | 12.60M | 10.12M | 7.99M | 24.97M | 1.54M | 3.79M | 14.82M | 22.34M | 195.64M | 142.05M | 133.15M | 174.97M | 157.93M | 89.20M | 56.84M | 36.55M | 103.20M | 74.47M | 66.67M | 98.72M | 73.15M | 55.78M | 47.41M | 41.77M | 42.02M | 25.32M |
|
Free Cash Flow
|
| -0.04M | -0.04M | -0.31M | | -0.01M | -0.66M | -0.46M | -3.19M | -3.55M | -0.92M | -1.18M | -6.32M | -7.09M | -7.44M | -0.63M | -9.38M | -9.66M | | -2.32M | | | 0.82M | -0.50M | -0.84M | -0.78M | -0.77M | -0.48M | -0.54M | -4.84M | -3.09M | -2.69M | -2.98M | -2.94M | -2.48M | -2.14M | -3.77M | -3.71M | -3.41M | -3.72M | -9.78M | -12.52M | -13.44M | -9.53M | -12.14M | -12.75M | -20.48M | -26.77M | -27.61M | -25.84M | -44.84M | -13.74M | -20.70M | -24.31M | -10.01M | -10.09M | -11.37M | -14.22M | -17.84M | -3.70M |
|
Net Cash Flow
|
| 0.01M | 0.01M | 0.67M | -0.02M | -0.02M | -0.67M | -0.33M | 0.19M | 0.05M | 0.36M | 0.26M | 0.73M | 0.02M | 0.01M | 1.01M | 0.17M | 0.06M | | -2.93M | | | 2.93M | -0.17M | -0.00M | -0.00M | -0.00M | 0.01M | 0.18M | 9.76M | 14.05M | -2.69M | -5.77M | -2.94M | -2.48M | -2.14M | -3.77M | -2.63M | 2.28M | 11.07M | 7.53M | 173.30M | -52.98M | -9.34M | 41.27M | -12.83M | -70.61M | -29.33M | -20.65M | 68.97M | -32.41M | -5.28M | 32.26M | -28.35M | -14.73M | -9.43M | -2.93M | 0.12M | -17.66M | -1.96M |