|
Net Income
|
| -16.08M | -15.10M | -15.81M | -16.35M | -54.65M | | | | | -50.49M | -57.75M | | -131.23M | -40.91M | -48.20M | -30.95M | -39.48M | -29.45M | -30.65M | -24.03M | -13.67M | -16.71M | -23.04M | -17.29M | -39.24M | -20.56M | -24.24M | -16.74M | -11.19M | -27.34M | -33.12M | -30.44M | -23.02M | -27.08M | -41.88M | -33.16M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | 3.07M | -5.96M | -0.07M | 1.83M | 1.43M | 1.09M | 1.55M | -0.96M | 1.36M | 1.08M | 0.97M | 1.61M | 1.63M | 1.81M | 1.35M | 1.22M | 1.96M | 1.52M | 1.59M | -0.45M | 1.70M | 1.25M | 0.52M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | -0.42M | 0.04M | -0.41M | 0.13M | 0.46M | 0.39M | -2.06M | 0.56M | 0.00M | | | 0.00M | | -0.02M | | | 0.01M | -0.04M | -0.64M | 0.67M | -0.47M | -0.54M | -0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | 0.10M | | 4.29M | 5.96M | 3.68M |
|
Change in Working Capital
|
| | | | | | | | | | | -2.92M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | -0.16M | | | | -1.35M | 0.02M | 1.49M | 0.00M | 1.47M | -1.48M | | | | | 1.98M | 0.10M | -2.10M | -0.07M | 0.00M | 0.02M | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | 2.40M | -0.97M | -3.73M | -0.04M | | | | | | | | | | | | | 1.29M | | 0.10M | | 4.29M | 5.96M | 3.68M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | -3.21M | 4.90M | -8.45M | 1.68M | -2.57M | -0.60M | -3.97M | -0.42M | -0.02M | 5.91M | -0.20M | -2.24M | 4.48M | -1.06M | -1.73M | 6.73M | -4.80M | 1.76M | 1.96M | 1.36M | 10.94M | 3.98M | -0.64M |
|
Change in Accured Expenses
|
| | | | | | | | -0.67M | -5.20M | -2.21M | -7.41M | | 8.71M | -8.38M | 3.20M | -6.19M | 8.02M | -7.98M | 1.37M | 1.11M | -2.10M | -4.12M | 1.08M | -0.36M | 3.56M | -2.99M | 0.08M | 0.37M | -2.79M | -3.77M | 1.19M | 1.35M | 1.59M | -3.10M | 1.58M | 0.87M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | -0.12M | 7.14M | 2.58M | -0.32M | 0.42M | 7.98M | 0.64M | -0.46M | -20.46M | -2.98M | 2.54M | -0.06M | 3.10M | 3.38M | -0.63M | -2.06M | 0.83M | 1.70M | -1.83M | -8.78M | 3.66M | 0.29M | 0.99M |
|
Cash from Operations
|
| | -25.70M | | -29.34M | | -64.28M | | -134.60M | -77.78M | -123.40M | -155.94M | -86.71M | -120.47M | -49.68M | -40.16M | -42.23M | -33.53M | -36.20M | -30.30M | -22.95M | -18.79M | -1.48M | -10.25M | -20.05M | -23.89M | -20.84M | -25.55M | -19.57M | -13.69M | -34.69M | -35.07M | -22.46M | -12.25M | -19.67M | -33.91M | -32.44M |
|
Amortization
|
0.03M | | 2.52M | | 2.21M | 370.67M | 2.18M | | 2.37M | | | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | 1.55M | 13.05M | 3.77M | -7.90M | 1.48M | 7.14M | 1.09M | -1.33M | -0.60M | 1.85M | -0.11M | 12.02M | -0.23M | 0.60M | -3.44M | -10.93M | 0.05M | -1.46M | -0.15M | 0.64M | 0.95M | 0.76M | 0.79M |
|
Capital Expenditures
|
| | -1.18M | | -4.78M | | -8.63M | | -8.53M | -0.59M | -4.43M | -5.38M | -2.38M | -4.01M | 0.82M | 0.62M | | | 0.18M | -0.17M | -0.01M | 0.91M | 0.13M | 0.24M | 0.37M | 0.01M | 0.11M | 0.16M | 0.05M | 0.35M | 1.33M | 0.73M | 0.40M | -0.12M | 0.01M | 0.03M | 0.12M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.56M | 0.00M | | | 0.01M | | | | | | | | | | | |
|
Change in Intangibles
|
| | -0.04M | | -0.16M | | -0.23M | | -0.35M | -0.01M | -0.04M | -0.05M | | -0.03M | 0.11M | -0.10M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -1.37M | | -5.86M | | -8.96M | | -9.22M | -0.81M | -8.90M | -9.86M | -2.36M | -4.05M | -0.93M | -0.52M | -0.78M | -0.63M | -0.18M | 0.17M | 0.05M | -0.47M | 0.01M | -0.23M | 0.15M | -0.03M | 0.04M | -0.34M | -0.32M | -0.19M | -2.13M | 0.69M | -0.11M | 0.79M | -0.38M | -0.04M | -0.24M |
|
Other financing activities
|
| | | | -0.02M | | -0.02M | | | -0.16M | -0.17M | -0.16M | -0.03M | -0.12M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -0.00M | 0.01M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.94M | | 3.48M | | | | | | 0.17M | -1.30M | | -1.43M | 150.61M | 0.06M | -1.05M | -0.08M | 0.44M | 0.63M | -1.17M | 0.38M | -0.13M | 195.35M | -0.82M | -0.28M | -0.01M | 7.81M | -0.84M | -0.19M | -0.06M | -0.03M | 0.01M | 0.68M | 0.04M | 116.95M | 0.13M |
|
Exchange Rate Effect
|
| | | | -0.09M | | -0.79M | | | -1.73M | -2.34M | -0.60M | | -0.32M | -5.81M | 6.10M | 12.54M | 9.19M | -7.94M | 2.52M | -3.22M | -2.01M | -1.59M | -11.01M | -14.59M | 20.73M | 3.91M | -0.24M | -4.09M | 6.29M | -2.96M | -0.90M | 2.79M | -3.20M | 0.50M | 7.24M | -0.82M |
|
Change in Cash
|
| | -12.92M | | -11.03M | | -71.45M | | -143.49M | | 21.02M | -16.65M | -17.48M | -55.05M | 94.19M | -34.52M | -31.51M | -25.05M | -43.89M | -26.98M | -27.29M | -20.89M | -3.19M | 173.86M | -35.30M | -3.48M | -16.91M | -18.33M | -24.83M | -7.77M | -39.84M | -35.31M | -19.77M | -13.99M | -19.49M | 90.25M | -33.37M |
|
Free Cash Flow
|
| | -24.52M | | -24.56M | | -55.66M | | -126.07M | -77.18M | -118.97M | -150.56M | -84.33M | -116.46M | -50.50M | -40.78M | -42.23M | -33.53M | -36.39M | -30.13M | -22.94M | -19.70M | -1.61M | -10.49M | -20.42M | -23.90M | -20.95M | -25.72M | -19.62M | -14.04M | -36.03M | -35.80M | -22.85M | -12.13M | -19.68M | -33.94M | -32.55M |
|
Net Cash Flow
|
| | -26.13M | | -31.71M | | -73.25M | | -143.82M | -78.59M | -132.13M | -167.10M | -89.07M | -125.95M | 100.00M | -40.62M | -44.06M | -34.24M | -35.95M | -29.50M | -24.07M | -18.89M | -1.60M | 184.87M | -20.71M | -24.20M | -20.81M | -18.09M | -20.73M | -14.06M | -36.89M | -34.41M | -22.56M | -10.78M | -20.00M | 83.00M | -32.55M |