|
Net Income
|
-0.84M | 0.15M | 1.10M | | | -2.24M | -7.27M | | -2.18M | | | |
|
Share-based Compensation
|
0.19M | 0.44M | 0.54M | | | | 1.22M | 5.20M | 1.77M | 2.65M | | 3.67M |
|
Deferred Taxes
|
0.00M | -0.02M | -0.08M | | | | 2.35M | | | | | |
|
Cash from Discontinued Operations
|
| | 2.24M | | | | -12.64M | | | | | |
|
Gains from Investment Securities
|
0.06M | -1.33M | -1.13M | 3.23M | | 1.33M | | 0.26M | 1.66M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | -5.42M |
|
Change in Working Capital
|
| | | | | | -9.38M | 30.78M | | | | |
|
Change in Receivables
|
-0.14M | | | | -1.39M | | | | | | | |
|
Change in Inventory
|
-0.35M | | | | -0.60M | | | | | | | |
|
Change in Account Payables
|
0.07M | | | | -5.08M | | | | | | | |
|
Change in Taxes
|
| -0.02M | | | | -0.27M | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | -14.12M | 35.71M | | -20.51M |
|
Cash from Operations
|
-1.93M | -3.33M | | | | | -12.64M | 25.75M | -13.84M | | | -54.40M |
|
Amortization
|
-0.49M | -1.52M | 1.10M | 1.37M | 140.24M | 2.02M | -7.27M | -11.61M | | | 375.56M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.49M | 0.68M | | 1.31M |
|
Capital Expenditures
|
-2.04M | -3.49M | -11.57M | 50.03M | | | -34.23M | 160.20M | 10.12M | 10.80M | | 1.04M |
|
Change in Intangibles
|
| | | | | | -0.12M | 0.57M | 0.04M | 0.43M | | -0.28M |
|
Acquisitions
|
| | | | | | | | | | | -2.93M |
|
Change in Acquisitions & Divestments
|
0.09M | 1.68M | 3.38M | 5.72M | | | | | | | | |
|
Cash from Investing Activities
|
-3.25M | -3.90M | -11.75M | -11.00M | | | -35.92M | -19.70M | -4.18M | -584.43M | | 74.34M |
|
Other financing activities
|
-1.32M | | -0.03M | 3.46M | | | -0.04M | 17.06M | 3.64M | 12.33M | | -12.25M |
|
Cash from Financing Activities
|
16.91M | -3.57M | 21.64M | 4.09M | | | 0.44M | -17.64M | 1,791.20M | 0.23M | | 35.66M |
|
Exchange Rate Effect
|
| | | | | | | | 14.42M | 21.66M | | 29.68M |
|
Change in Cash
|
11.74M | -10.80M | 12.13M | -8.32M | | | -48.13M | -15.67M | 1,787.60M | -605.47M | | 85.28M |
|
Free Cash Flow
|
0.11M | 0.17M | 11.57M | | | | 21.59M | | -23.96M | -10.80M | | -55.44M |
|
Net Cash Flow
|
11.74M | -10.80M | 9.89M | | | | -48.13M | | 1,773.18M | -584.20M | | 55.60M |