|
Net Income
|
2.30M | -0.14M | -8.28M | -17.66M | -3.22M | -8.96M | -9.98M | -16.74M | -6.31M | -13.79M | -10.86M | -7.71M | -5.84M | -28.71M | -11.15M | -18.75M | -14.48M | -137.25M | -11.75M | -8.75M | -9.02M | -10.10M | -4.45M | -4.49M | -0.63M | -3.76M | -8.78M | -3.87M | -3.21M | -8.93M |
|
Depreciation and Depletion
|
0.05M | 0.10M | 0.20M | 0.36M | | 0.30M | 0.20M | | | | | | | | | | | | | | | | | 0.30M | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.10M |
|
Share-based Compensation
|
| | 4.06M | 2.85M | 1.72M | 1.51M | 1.94M | 0.27M | 0.89M | -0.98M | 0.67M | 0.53M | 0.42M | 3.81M | 0.95M | 0.87M | 0.76M | 0.39M | 0.28M | 0.20M | 0.06M | -0.07M | 0.03M | 0.09M | | | | | | |
|
Deferred Taxes
|
| | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.20M | -0.01M | 0.11M | -0.14M | 0.54M | -0.61M | -0.03M | -0.07M | 1.51M | 0.79M | -0.67M | 0.63M | -0.57M | 0.18M | -0.09M | -1.29M | -0.20M | -0.22M | -0.27M | 0.59M | 0.16M | | | | | | | |
|
Asset Writedowns and Impairment
|
0.27M | | 0.43M | 0.60M | 0.03M | -0.55M | 0.26M | 0.02M | 0.33M | 0.42M | -0.19M | 0.10M | -0.03M | | -0.08M | 0.23M | 1.75M | 66.76M | -16.07M | | -0.01M | | 0.34M | -0.01M | 0.05M | | 0.20M | -0.01M | 0.69M | 0.09M |
|
Cash from Operations
|
-2.84M | | -8.49M | -7.26M | -11.51M | -14.77M | -3.36M | -1.10M | -1.32M | -1.34M | -8.55M | -15.26M | 0.10M | -16.87M | -5.30M | -12.02M | -1.71M | -8.76M | -3.91M | 1.88M | 2.82M | -3.50M | -3.00M | -0.08M | -0.30M | -4.85M | -1.52M | -3.44M | -0.40M | -3.90M |
|
Amortization of Goodwill
|
| | | | | | | 9.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | | 0.28M | | |
|
Amortization of Deferred Charges
|
0.00M | | | 0.42M | | | | | | | | | | | 0.01M | | | | 0.20M | | | | 0.11M | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.24M | 0.40M | 0.48M | 0.68M | 0.65M | 0.65M | 0.72M | 0.71M | 0.65M | 0.60M | 0.56M | 0.54M | 0.64M | 1.20M | 2.30M | 2.40M | 2.35M | 2.12M | 0.53M | 0.49M | 0.48M | 0.52M | 0.75M | 0.25M | 0.20M | 0.18M | 0.17M | 0.11M | 0.20M | 0.09M |
|
Change in Receivables
|
2.10M | | 0.65M | 2.65M | 1.14M | -5.18M | 0.76M | -1.56M | 0.21M | 0.46M | -0.30M | -0.71M | 0.11M | 2.69M | -0.70M | 5.44M | -2.60M | -3.09M | -4.66M | 1.39M | -4.78M | -1.31M | 0.11M | 0.06M | 0.22M | 0.39M | 2.15M | 0.62M | -0.42M | 0.44M |
|
Change in Inventory
|
10.95M | | -1.35M | 6.65M | 11.81M | -2.70M | -4.03M | -0.10M | -4.24M | -1.81M | -0.86M | -1.46M | -0.62M | -7.64M | 3.99M | 1.54M | -7.77M | -12.82M | -7.30M | -3.60M | -7.20M | -7.20M | -2.11M | -2.21M | -0.56M | -1.75M | -1.80M | 0.10M | 0.04M | -8.10M |
|
Change in Account Payables
|
10.78M | | -9.48M | 1.96M | 3.25M | -18.40M | 1.92M | -0.41M | 0.66M | 6.41M | 0.44M | -10.45M | 3.71M | -0.94M | 6.37M | 5.86M | -3.27M | -7.98M | -1.07M | 1.90M | 0.04M | -5.07M | 0.35M | 0.81M | 2.10M | -4.12M | -1.10M | 0.12M | -1.19M | -4.65M |
|
Change in Accured Expenses
|
0.34M | | -0.00M | 1.21M | -3.57M | 2.82M | 2.67M | 1.26M | -0.10M | 8.40M | 3.55M | -1.94M | -5.02M | 1.01M | -0.85M | 4.75M | -2.45M | -3.43M | -9.82M | 0.96M | -0.95M | -0.26M | -6.78M | 0.86M | -0.07M | -0.33M | -1.31M | 0.52M | -0.63M | 0.45M |
|
Other Working Capital Changes
|
0.72M | | -0.34M | 0.72M | 0.77M | 0.23M | 0.27M | -2.32M | -0.12M | 8.66M | 3.98M | -1.15M | -6.88M | -1.95M | 0.90M | 3.62M | -6.38M | -0.64M | -0.54M | -4.40M | 0.17M | 0.26M | -3.80M | -0.45M | -0.63M | 0.02M | -2.48M | 0.11M | -0.20M | 0.31M |
|
Capital Expenditures
|
0.22M | | 10.37M | 0.51M | 0.24M | 0.51M | 0.75M | 0.99M | 0.26M | 0.19M | 0.35M | 0.42M | 1.12M | 0.79M | 2.07M | 1.66M | -0.39M | 0.39M | 1.12M | 0.18M | 0.13M | 0.33M | 0.37M | 0.14M | 0.02M | 0.02M | 0.07M | 0.02M | 0.05M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.68M | | | 0.07M | | 9.52M | | | | 0.05M | | | | | | | | |
|
Change in Intangibles
|
0.02M | | -0.04M | 0.05M | 0.01M | -0.01M | -0.01M | | | 0.30M | 0.21M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.79M | | | -0.09M | | 1.37M | -0.12M | 1.27M | 0.57M | | | 2.40M | | 9.88M | 3.36M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.98M | | | | | | | |
|
Cash from Investing Activities
|
0.55M | | -10.40M | -0.97M | -0.26M | -1.88M | -0.62M | -2.26M | -0.83M | -0.49M | -0.56M | -2.82M | -0.77M | -10.67M | -5.43M | -0.71M | -0.49M | 13.70M | -0.47M | -0.18M | -0.08M | -0.33M | 0.61M | -0.14M | -0.02M | -0.02M | -0.07M | -0.02M | -0.05M | -0.01M |
|
Other financing activities
|
| | 0.02M | -0.12M | 3.58M | 0.07M | | -0.15M | -0.10M | 0.09M | -0.10M | -0.06M | -0.15M | -0.02M | -0.14M | -0.14M | 0.04M | 1.57M | | | -0.03M | | 0.78M | 0.09M | -0.10M | -1.51M | 1.61M | -0.13M | -1.06M | -0.78M |
|
Cash from Financing Activities
|
3.33M | | 23.17M | 3.64M | 78.18M | -0.13M | -0.71M | -0.15M | -0.10M | -0.06M | -0.75M | -0.10M | -0.19M | 29.16M | 10.09M | 5.67M | 5.44M | -3.58M | 6.39M | -8.19M | -3.94M | 1.60M | 0.39M | -0.09M | 0.33M | 7.01M | 0.18M | 11.08M | 1.71M | |
|
Dividends Paid - Common
|
1.01M | | 0.62M | 0.02M | | | 0.00M | | | | 0.60M | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.02M | | -0.06M | 0.03M | 0.14M | -0.01M | -0.07M | -0.61M | 0.43M | 0.05M | 0.31M | 0.06M | 0.18M | -0.04M | 0.29M | 0.14M | -0.06M | -0.29M | | 0.18M | 0.03M | -0.02M | 0.01M | 0.00M | -0.00M | 0.00M | | | | |
|
Change in Cash
|
1.02M | | 4.23M | -4.56M | 66.56M | -16.80M | -4.77M | -4.12M | -1.82M | -1.84M | -9.56M | -18.13M | -0.68M | 1.58M | -0.36M | -6.91M | 3.19M | 1.06M | 1.98M | -6.30M | -1.22M | -2.21M | -1.98M | -0.31M | 0.01M | 2.14M | -1.41M | 7.62M | -2.79M | -3.91M |
|
Free Cash Flow
|
-3.05M | | -18.86M | -7.77M | -11.76M | -15.29M | -4.11M | -2.09M | -1.57M | -1.53M | -8.90M | -15.68M | -1.02M | -17.66M | -7.38M | -13.69M | -1.32M | -9.15M | -5.04M | 1.71M | 2.69M | -3.83M | -3.37M | -0.22M | -0.31M | -4.88M | -1.59M | -3.46M | -0.45M | -3.91M |
|
Net Cash Flow
|
1.04M | | 4.28M | -4.59M | 66.42M | -16.78M | -4.70M | -3.51M | -2.25M | -1.89M | -9.86M | -18.18M | -0.86M | 1.63M | -0.65M | -7.06M | 3.25M | 1.36M | 2.01M | -6.48M | -1.20M | -2.22M | -2.00M | -0.31M | 0.01M | 2.14M | -1.41M | 7.62M | 1.26M | -3.91M |