|
Net Income
|
-33.38M | -7.48M | -9.70M | -35.45M | -4.44M | -11.89M | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | | | | | -8.73M | -10.33M | | -11.53M | -13.35M | -16.24M | -19.03M |
|
Share-based Compensation
|
| 0.27M | | | 0.02M | | | | 1.68M | | 2.23M | 2.23M | | | |
|
Gains from Investment Securities
|
| | | | 2.68M | -1.89M | | | | 1.79M | -1.77M | 3.91M | -9.16M | 5.58M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | -0.03M | -0.04M | | -0.01M | -0.01M | | |
|
Cash from Operations
|
-20.66M | -3.95M | -3.96M | -8.55M | -9.39M | -14.46M | -22.64M | | -26.75M | | -49.25M | 9.52M | -52.06M | | -60.81M |
|
Amortization
|
| | 57.99M | | | | | | | 47.25M | | | 79.05M | 193.68M | 150.32M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | -8.73M | -10.33M | | -11.53M | -13.35M | -16.24M | -19.03M |
|
Change in Receivables
|
| -0.15M | | | -0.18M | | | | | | -2.53M | -1.29M | | | -16.40M |
|
Change in Inventory
|
-0.03M | 0.01M | 0.03M | 0.05M | -0.07M | -0.07M | -0.13M | | 0.04M | | -0.03M | 0.01M | | | |
|
Change in Taxes
|
| | | | | | 0.03M | | -0.08M | 2.06M | -0.04M | 0.64M | 2.30M | | -0.65M |
|
Capital Expenditures
|
-0.16M | | | | -0.05M | -0.14M | -0.18M | 0.96M | -0.30M | 0.97M | -0.25M | 1.08M | -0.27M | 1.12M | -0.06M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | -0.01M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 9.00M | -1.89M | 6.74M | | | | 1.09M | -11.08M | | | -28.01M |
|
Cash from Investing Activities
|
-0.93M | | | -1.19M | 7.69M | -1.97M | 5.42M | | -0.27M | | -8.39M | 8.26M | | | -28.07M |
|
Cash from Financing Activities
|
-0.13M | 16.15M | 10.99M | 29.34M | -0.02M | 0.06M | 0.04M | | 14.23M | | -2.34M | 35.94M | | | |
|
Exchange Rate Effect
|
| | | | -4.42M | 7.99M | 3.39M | | 2.44M | | 0.55M | -0.60M | | | |
|
Change in Cash
|
-21.72M | 12.20M | 5.93M | 19.59M | -1.72M | -16.37M | -17.18M | | -12.79M | | -59.98M | 53.70M | -18.16M | | |
|
Free Cash Flow
|
-20.50M | -3.95M | -3.96M | -8.55M | -9.34M | -14.32M | -22.46M | -0.96M | -26.45M | -0.97M | -49.00M | 8.45M | -51.78M | -1.12M | -60.75M |
|
Net Cash Flow
|
-21.72M | 12.20M | 7.03M | 19.59M | -1.72M | -16.38M | -17.18M | | -12.79M | | -59.98M | 53.72M | -52.06M | | -88.89M |