|
Net Income
|
-0.00M | -0.12M | -11.79M | -4.08M | -7.63M | -19.66M | -20.16M | -23.94M | -26.33M | -25.65M | -25.31M | -28.68M | -67.22M | 5.05M | -17.20M | -11.27M | 3.42M | -30.44M | -15.72M | -1.69M | -40.53M | -1.80M |
|
Depreciation and Depletion
|
| 0.20M | 0.20M | | 0.60M | 0.80M | 0.70M | 0.90M | 1.00M | 1.10M | 1.20M | 1.40M | 1.80M | 2.10M | 2.50M | 2.80M | 3.20M | 3.70M | 3.90M | 4.10M | 4.30M | 5.00M |
|
Share-based Compensation
|
| 0.40M | 1.05M | 0.31M | 1.07M | 2.40M | 3.56M | 3.93M | 5.10M | 6.60M | 6.90M | 5.03M | 6.70M | 6.04M | 6.36M | 6.43M | 7.43M | 7.51M | 3.39M | 4.88M | 5.55M | 5.39M |
|
Gains from Investment Securities
|
| | 18.77M | 0.74M | 0.96M | 2.40M | 0.04M | 21.96M | 0.03M | 0.03M | 0.12M | 0.09M | 0.13M | 0.12M | 0.18M | 1.69M | | | | -0.32M | -1.30M | -1.90M |
|
Asset Writedowns and Impairment
|
| | 0.06M | -0.06M | | 1.66M | 0.48M | 0.32M | 0.75M | 0.19M | 0.54M | 0.14M | 0.16M | 0.03M | | 1.06M | | 0.21M | 0.01M | 0.00M | 1.79M | |
|
Non-cash Items
|
| | | | | 162.66M | 10.85M | 12.03M | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.01M | | -5.21M | -12.44M | -5.85M | -24.27M | -14.22M | -29.43M | -23.11M | -16.90M | -5.31M | -3.43M | -5.32M | 2.06M | -3.10M | -16.20M | -21.53M | 3.63M | 3.20M | -2.54M | 2.11M | 3.53M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.20M | -0.20M | | | | 0.24M | 0.24M | 0.09M | -0.20M | 0.02M | -0.08M | -0.19M | -0.07M | -0.06M | 0.12M |
|
Depreciation & Amortization (CF)
|
| 0.30M | 0.36M | 0.45M | 0.60M | 0.80M | 0.95M | 1.10M | 1.30M | 1.40M | 1.68M | 1.80M | 2.30M | 2.60M | 3.10M | 3.50M | 3.90M | 4.60M | 5.47M | 5.53M | 5.80M | 6.50M |
|
Change in Receivables
|
| | -1.49M | 0.87M | 0.46M | 4.53M | -0.80M | 2.11M | 4.36M | 9.79M | 3.85M | -4.41M | 4.29M | 1.05M | -5.44M | -2.16M | 16.22M | -0.39M | -6.68M | 6.12M | 7.20M | 7.23M |
|
Change in Inventory
|
| | -0.81M | 0.48M | -0.03M | 0.28M | 2.70M | 1.31M | 2.23M | 0.75M | 6.34M | -3.50M | -3.36M | 2.69M | 3.21M | 1.76M | 8.28M | -1.72M | -0.47M | -7.17M | 1.03M | -4.94M |
|
Change in Account Payables
|
| | -0.23M | 0.96M | 2.54M | -3.26M | 0.53M | -0.85M | 3.00M | 0.03M | 5.48M | -2.21M | -5.20M | 1.01M | 0.43M | -0.69M | -0.96M | 1.87M | -0.02M | 2.78M | 3.34M | -4.28M |
|
Change in Accured Expenses
|
0.01M | | 2.05M | 1.10M | 0.50M | 1.24M | -0.36M | -2.43M | 0.56M | 1.12M | 2.21M | -4.64M | 4.29M | 0.62M | 3.58M | -1.94M | 1.90M | 1.70M | 2.88M | -0.07M | 18.45M | -1.47M |
|
Change in Taxes
|
| | 0.05M | -0.03M | 0.05M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.50M | 3.73M | 3.56M | 4.25M | -2.39M | 5.57M | 4.14M | 6.12M | 7.56M | 11.86M | 11.11M | 16.39M | 0.13M | 3.74M | 6.53M | 3.29M | -0.74M | 3.86M | 14.99M | -1.52M |
|
Capital Expenditures
|
| | 1.96M | 2.12M | 5.83M | 3.04M | 5.56M | 6.69M | 4.65M | 6.21M | 3.92M | 13.37M | 19.81M | 18.47M | 17.49M | 19.83M | 1.79M | 2.83M | 6.75M | 12.73M | 2.57M | 13.81M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.31M | | 0.06M | | | 0.21M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | 19.65M | 19.54M | 29.24M | 15.68M | 10.72M | 9.65M | 14.80M | 9.88M | |
|
Cash from Investing Activities
|
| | -1.96M | -2.12M | -5.83M | -3.04M | -6.59M | -7.42M | -5.22M | -6.53M | -4.70M | -14.04M | -50.08M | -28.68M | -30.32M | -6.72M | 12.34M | 6.23M | -13.25M | -9.36M | 5.75M | -39.62M |
|
Other financing activities
|
0.04M | | 0.00M | | | | 0.16M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.01M | | 8.76M | 31.98M | 0.20M | 351.10M | -5.45M | 0.23M | 0.16M | -0.81M | 20.94M | -30.30M | 0.31M | 0.27M | 0.05M | 0.30M | 0.33M | 0.52M | 0.66M | 0.02M | 4.08M | 30.63M |
|
Exchange Rate Effect
|
| | | | | | | | -0.01M | 0.04M | -0.04M | -0.02M | -0.02M | 0.03M | -0.04M | 0.00M | 0.01M | -0.09M | 0.10M | -0.05M | -0.09M | 0.03M |
|
Change in Cash
|
| | 1.59M | 17.42M | -11.48M | 323.78M | -26.25M | -36.62M | -28.18M | -24.19M | 10.88M | -47.79M | -55.11M | -26.27M | -33.45M | -22.57M | -8.90M | 10.34M | -9.29M | -11.93M | 11.85M | -5.44M |
|
Free Cash Flow
|
0.01M | | -7.16M | -14.56M | -11.69M | -27.31M | -19.78M | -36.12M | -27.75M | -23.10M | -9.23M | -16.80M | -25.13M | -16.42M | -20.59M | -36.03M | -23.32M | 0.81M | -3.55M | -15.27M | -0.46M | -10.28M |
|
Net Cash Flow
|
| | 1.59M | 17.42M | -11.48M | 323.78M | -26.25M | -36.62M | -28.17M | -24.24M | 10.93M | -47.77M | -55.09M | -26.35M | -33.37M | -22.62M | -8.86M | 10.38M | -9.39M | -11.88M | 11.94M | -5.46M |