|
Net Income
|
| -36.92M | -25.48M | -26.16M | -31.68M | -26.44M | -40.71M | -41.23M | -36.92M | -27.98M | -34.12M | -26.85M | -16.55M | -23.59M | -24.40M | -16.79M | -14.71M | -6.16M | -8.23M | -1.80M | -1.31M | -2.31M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.02M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.52M | 0.23M | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | 0.30M | | | | | | | | | | | | | |
|
Change in Account Payables
|
3.79M | 4.46M | 5.44M | | | | | | 8.43M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
14.52M | 16.28M | 12.82M | | | | | | 14.70M | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | 5.56M | | | | | | | | | | | | | |
|
Cash from Operations
|
8.65M | -5.46M | -13.89M | -17.27M | -18.43M | -20.70M | -17.63M | -22.77M | -16.32M | -19.04M | -66.23M | -16.48M | -10.92M | -6.50M | -2.26M | -5.57M | -5.62M | -15.86M | 2.61M | -3.24M | -9.47M | 2.30M |
|
Cash from Investing Activities
|
41.91M | -53.81M | -5.58M | 44.01M | -10.46M | -11.18M | -10.51M | -2.05M | 4.59M | -2.83M | -0.73M | -0.59M | -0.40M | -0.27M | -0.05M | -0.33M | -0.03M | -0.51M | -0.11M | -0.21M | -0.18M | -0.39M |
|
Cash from Financing Activities
|
261.28M | -3.08M | 10.49M | -0.64M | -1.39M | -5.12M | -1.06M | -0.62M | -10.38M | -0.38M | -12.50M | -0.01M | -0.14M | -6.29M | -0.27M | | | | -0.01M | | 0.28M | |
|
Exchange Rate Effect
|
-0.21M | -11.94M | -11.96M | 2.54M | -5.28M | 0.76M | -3.84M | -0.46M | 3.92M | 2.70M | 5.31M | -0.71M | 1.83M | -0.17M | -0.46M | 0.01M | 0.20M | -0.50M | 0.79M | 0.04M | -0.03M | -0.24M |
|
Change in Cash
|
311.63M | -74.29M | -20.94M | 28.64M | -35.56M | -36.25M | -33.05M | -25.91M | -18.19M | -19.55M | -74.50M | -17.78M | -9.63M | -13.23M | -3.03M | -5.89M | -5.45M | -16.67M | 3.28M | -3.41M | -9.37M | 1.68M |
|
Beginning Cash Balance
|
51.60M | 76.35M | 311.41M | 289.61M | 362.81M | 328.52M | 257.65M | 225.58M | 233.04M | 181.64M | 205.78M | 152.51M | 120.39M | 100.44M | 89.67M | 91.10M | 84.26M | 104.34M | 67.94M | 71.64M | 72.57M | 63.50M |
|
Free Cash Flow
|
8.65M | -5.46M | -13.89M | -17.27M | -18.43M | -20.70M | -17.63M | -22.77M | -16.32M | -19.04M | -66.23M | -16.48M | -10.92M | -6.50M | -2.26M | -5.57M | -5.62M | -15.86M | 2.61M | -3.24M | -9.47M | 2.30M |
|
Net Cash Flow
|
311.84M | -62.35M | -8.98M | 26.10M | -30.28M | -37.01M | -29.20M | -25.44M | -22.11M | -22.25M | -79.46M | -17.07M | -11.46M | -13.06M | -2.57M | -5.90M | -5.65M | -16.38M | 2.49M | -3.45M | -9.38M | 1.92M |