Net Income
-6.12M -19.38M 0.59M 3.94M 28.54M -15.06M
Depreciation and Depletion Dep. & Depletion
808.00
Share-based Compensation Stock Comp.
2.21M 2.45M 1.45M
Gains from Investment Securities Gains Investment
-21.00 -39.59M
Non-cash Items Non-Cash Items
-5.81M 45.09M
Cash from Operations Cash from Ops.
-43.19M -20.23M
Amortizatization of Intangibles Amort. of Intangibles
0.46M
Depreciation & Amortization (CF) Dep. & Amort.
0.76M 808.00
Change in Inventory Change Inventory
-1.28M
Change in Accured Expenses Change Accured Exp.
1.85M
Change in Taxes Change Taxes
93.17M
Other Working Capital Changes Other WC Changes
-1.28M
Capital Expenditures Capex
97.07M 0.02M
Change in Intangibles Change Intangibless
27.00M
Change in Acquisitions & Divestments Change Acquisitions
0.18M
Cash from Investing Activities Cash from Investing
-0.02M 0.00M
Other financing activities Other financing
-1.00
Cash from Financing Activities Cash from Financing
136.48M -8.52M
Exchange Rate Effect FX Effect
-0.11M 0.44M
Change in Cash
93.17M -28.31M
Free Cash Flow FCF
-140.26M -20.25M
Beginning Cash Balance
15.93M 15.93M
Net Cash Flow NCF
93.27M -28.75M