|
Net Income
|
-3.00M | 1.88M | -1.54M | -4.13M | -6.19M | -7.49M | -5.31M | -3.57M | -9.37M | -8.10M | -6.26M | -9.79M | -12.53M | -9.35M | -7.09M | -7.43M | -5.02M | -4.97M | -5.65M | -35.28M | 53.44M | -0.40M | -0.07M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | 0.30M | 1.10M | | | 0.40M |
|
Share-based Compensation
|
0.07M | 0.07M | 0.08M | 0.31M | 0.34M | 0.48M | 0.81M | 0.87M | 1.29M | 1.89M | 2.02M | 2.00M | 2.17M | 2.58M | 2.70M | 2.34M | 2.64M | 2.23M | 2.30M | 2.83M | 2.37M | 2.34M | 2.38M |
|
Deferred Taxes
|
| | | | | | | | | | | | -0.05M | -0.07M | -0.12M | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | | | |
|
Gains from Investment Securities
|
0.02M | -0.19M | 0.38M | 5.93M | 1.04M | 0.14M | -0.18M | -0.52M | -0.04M | 0.03M | -0.11M | 0.22M | -0.01M | 0.07M | 0.15M | -0.07M | -0.04M | 0.01M | -0.02M | -0.51M | 3.31M | -3.49M | -0.01M |
|
Asset Writedowns and Impairment
|
0.04M | | 0.03M | 0.03M | -0.03M | 1.75M | | | 0.02M | 0.02M | 0.01M | 0.33M | | 0.11M | 0.25M | 0.38M | 0.15M | 0.08M | 0.30M | 0.13M | 0.11M | 0.10M | 0.17M |
|
Non-cash Items
|
| | | 186.23M | 4.40M | 7.40M | 7.50M | 62.71M | 18.90M | 18.50M | | 10.31M | | | | 14.92M | | | | 3.50M | | | |
|
Cash from Operations
|
-3.17M | -3.23M | 8.20M | 2.33M | -9.63M | -7.30M | -2.92M | -9.22M | -0.47M | -10.41M | -4.94M | -5.12M | -10.65M | -7.88M | -4.60M | -1.93M | -9.36M | -13.04M | -5.61M | -2.24M | -15.02M | -5.78M | -4.20M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | 30.52M | 10.60M | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.09M | -0.01M | -0.00M | -0.10M | 0.18M | 0.21M | 0.26M |
|
Depreciation & Amortization (CF)
|
0.20M | 0.20M | 0.20M | 0.22M | 0.14M | 0.24M | 0.26M | 0.29M | 0.27M | 0.31M | 0.46M | 0.58M | 0.63M | 0.60M | 0.74M | 0.41M | 1.33M | 0.50M | 1.41M | 1.44M | 1.29M | 0.97M | 1.09M |
|
Change in Receivables
|
-0.99M | 10.96M | -5.67M | -2.49M | -2.46M | 2.68M | 2.96M | 8.09M | -10.05M | 4.78M | 3.97M | -4.62M | -1.87M | 2.25M | 2.57M | -3.63M | -1.46M | 2.72M | 5.64M | -3.97M | -4.61M | -0.71M | 4.78M |
|
Change in Inventory
|
1.01M | -1.81M | 0.67M | -0.10M | 2.47M | 1.47M | 0.50M | 0.04M | 1.96M | 1.90M | 0.25M | 1.37M | 0.99M | 0.69M | 2.16M | 0.06M | 1.68M | 1.40M | -0.08M | -1.33M | 2.09M | 3.06M | 0.31M |
|
Change in Accured Expenses
|
-0.15M | 0.57M | 0.72M | 0.84M | -0.79M | 1.27M | 0.96M | 1.31M | -1.63M | 0.58M | 0.87M | 0.63M | -0.34M | -0.58M | 2.15M | 0.81M | -1.77M | 0.33M | 1.91M | 1.85M | -5.60M | -0.04M | 0.22M |
|
Other Working Capital Changes
|
-0.26M | 3.50M | 3.96M | 2.44M | 2.40M | -0.22M | 1.37M | 1.86M | -0.62M | 1.99M | 1.09M | -0.57M | 1.49M | -2.17M | -0.43M | -0.47M | -0.84M | -0.86M | 3.39M | -3.76M | -1.20M | 4.51M | -1.08M |
|
Capital Expenditures
|
0.09M | 0.09M | -0.17M | | 0.01M | 0.62M | 0.06M | 0.05M | 0.62M | 0.07M | 0.74M | 0.61M | 1.19M | 0.32M | 0.21M | 0.33M | 0.90M | -0.65M | 0.16M | 0.19M | 0.16M | 0.12M | 0.68M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 69.92M | | -0.01M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 19.59M | 9.74M | 14.62M | 14.62M | 15.59M | 4.88M | 23.63M | 2.76M |
|
Cash from Investing Activities
|
-0.09M | -0.09M | 0.17M | | -0.01M | -0.62M | -0.06M | -0.05M | -0.62M | -0.07M | -14.51M | -0.61M | -1.19M | -19.94M | -9.91M | 4.64M | -5.78M | -45.11M | 3.79M | 0.78M | 50.31M | -11.59M | 5.21M |
|
Other financing activities
|
| | | | 0.58M | | | 0.26M | 0.11M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.00M | 0.00M | 0.01M | 137.18M | -0.57M | 0.28M | 0.48M | 94.53M | 0.13M | 0.47M | 0.17M | 0.41M | -15.38M | -0.40M | -0.25M | 0.10M | -1.29M | 0.37M | 0.02M | 0.53M | -0.19M | -0.08M | -0.02M |
|
Exchange Rate Effect
|
| | | | | | | | | | | 0.04M | 0.01M | 0.00M | -0.02M | 0.03M | -0.01M | -0.00M | 0.01M | -0.06M | 0.03M | | |
|
Change in Cash
|
-3.26M | -3.32M | 8.38M | 139.51M | -10.21M | -7.64M | -2.50M | 85.26M | -0.95M | -10.02M | -19.30M | -5.28M | -27.21M | -28.22M | -14.78M | 2.83M | -16.44M | -57.79M | -1.79M | -0.99M | 35.13M | -17.45M | 0.99M |
|
Free Cash Flow
|
-3.26M | -3.32M | 8.37M | 2.33M | -9.64M | -7.92M | -2.98M | -9.27M | -1.08M | -10.48M | -5.68M | -5.73M | -11.83M | -8.20M | -4.81M | -2.26M | -10.26M | -12.39M | -5.76M | -2.43M | -15.18M | -5.91M | -4.88M |
|
Net Cash Flow
|
-3.26M | -3.32M | 8.38M | 139.51M | -10.21M | -7.64M | -2.50M | 85.26M | -0.95M | -10.02M | -19.27M | -5.32M | -27.21M | -28.22M | -14.76M | 2.80M | -16.43M | -57.78M | -1.79M | -0.93M | 35.10M | -17.45M | 0.99M |