|
Net Income
|
26.01M | -2.78M | -2.59M | -0.16M | -7.38M | -10.20M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.76M | -13.36M | -11.03M | -10.75M | -9.66M | -10.58M | -9.12M | -10.70M | -7.77M | -7.56M | -12.38M | -10.78M | -12.88M |
|
Share-based Compensation
|
| 0.27M | 1.41M | 0.93M | | 7.46M | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | -0.23M | -0.04M | | -0.05M | -0.08M | -0.24M | -0.24M | -0.24M | -0.21M | -0.17M |
|
Gains from Sales and Divestitures
|
| | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.01M | -754.47 | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.02M | 0.53M | 0.69M | | 0.08M | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| -0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| -0.00M | -0.00M | -0.00M | -754.47 | | | | | 0.00M | 0.00M | 0.00M | 984.23 | 146.17 | 285.55 | 414.75 | 0.00M | 0.00M | 138.14 | 0.02M | 0.02M | 0.00M | 0.01M | 0.00M |
|
Cash from Operations
|
| -4.10M | -10.44M | -6.18M | -5.42M | 2.47M | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | -0.24M | -1.75M | | | 3.34M | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.22M | 0.23M | 0.70M | | 0.18M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.39M | -0.04M | -0.12M | -0.03M | -1.14M | -1.27M | -0.58M | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.14M | -0.00M | -0.04M | | -0.01M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.86M | 0.35M | 3.08M | 5.46M | 7.52M | 8.77M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.64M | -6.94M | -2.60M | -3.76M | 4.00M | 3.50M | -11.20M | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
146.61M | | 0.29M | 0.01M | -0.19M | | | 223.03M | 228.26M | 231.93M | 222.91M | 212.81M | 219.11M | 231.76M | 232.77M | 260.69M | 271.10M | 278.90M | 345.19M | 381.49M | 406.95M | 409.31M | 438.67M | 459.96M |
|
Cash from Financing Activities
|
| -0.33M | 6.61M | 0.35M | -0.32M | 42.56M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.46M | | | -0.56M | 0.66M | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -10.98M | | | -2.66M | 49.19M | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.39M | -4.06M | -10.32M | -6.16M | -4.29M | 3.78M | 0.58M | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
-1.64M | -11.38M | -6.43M | -9.59M | -1.74M | 49.05M | -11.20M | | | | | | | | | | | | | | | | | |