|
Net Income
|
-4.04M | -4.03M | -4.27M | -3.62M | -3.40M | -3.34M | -2.68M | -2.46M | -2.74M | -0.11M | 0.32M | -3.09M | | -1.25M | -8.63M | -18.24M | -15.07M | -5.55M | -7.74M | -19.25M | -168.17M | -33.74M | -40.31M | -67.04M | -86.42M | 22.11M | -9.25M | -67.42M | -1.16M | -34.99M | -44.64M | -9.85M | -9.06M | -24.01M | -11.36M | -29.50M |
|
Share-based Compensation
|
| | | | 0.12M | | | | | | | 174.00 | 0.44M | | | 0.02M | 20.48M | 3.44M | 7.88M | 10.19M | 8.28M | 10.12M | 9.21M | 7.30M | 5.93M | 0.01M | 5.42M | 4.27M | 245.00 | 3.46M | 0.13M | 3.96M | 3.21M | -2.41M | 4.05M | 1.37M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -0.23M | -0.50M | -4.28M | -0.46M | -0.87M | -0.11M | 0.86M | -0.00M | -0.09M | | 0.08M | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.21M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | 0.00M | 0.04M | 0.03M | 0.03M | 11.24M | 0.01M | 0.29M | 3.66M | 0.12M | 0.22M | -0.15M | 0.73M | 0.16M | 0.07M | 0.99M | -0.20M | 0.06M | -0.02M | 0.02M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.46M | 5.72M |
|
Cash from Operations
|
| | | | -5.14M | | | | | | | | | | | | | -5.18M | -11.62M | -11.26M | -14.59M | -21.46M | -21.97M | -22.34M | -26.28M | -27.95M | -28.16M | -19.55M | -29.41M | -12.98M | -17.71M | -13.91M | -3.55M | -20.36M | -30.23M | -7.94M |
|
Amortization
|
| | | | | | 2.02M | | | | 2.02M | | | | | | | 3.93M | 3.38M | 6.36M | 141.80M | 11.72M | 18.27M | 43.80M | 63.61M | 15.64M | -13.99M | 37.06M | -19.70M | 14.28M | 28.06M | -6.00M | 88.18M | 19.46M | -70.47M | -8.93M |
|
Depreciation & Amortization (CF)
|
| | | | 0.40M | | | | | | | 702.00 | 2.66M | | | 667.00 | 2.66M | 0.79M | 1.80M | 2.39M | 2.40M | 1.14M | 1.67M | 2.35M | 1.20M | 0.00M | 1.54M | 1.59M | 1.99M | 141.00 | 1.36M | | | 1.50M | | |
|
Change in Receivables
|
| | | | 0.00M | | | | | | | | | | | | | 0.15M | -0.03M | -0.13M | -0.42M | -2.17M | 0.55M | 3.87M | -0.23M | -3.71M | -2.33M | 0.99M | -1.65M | 4.59M | 1.26M | 0.39M | 5.86M | -0.37M | -0.54M | 3.08M |
|
Change in Inventory
|
| | | | -0.28M | | | | | | | | | | | | | 0.15M | -0.83M | 0.09M | 2.97M | -0.47M | -1.41M | -1.51M | -1.22M | -0.55M | -0.67M | -2.04M | 2.91M | -2.29M | 0.39M | 0.29M | 2.00M | 0.34M | 2.86M | 0.21M |
|
Change in Account Payables
|
| | | | -1.62M | | | | | | | | | | | | | 0.84M | -0.43M | 0.22M | -0.56M | 0.73M | 0.11M | -0.88M | 0.67M | 1.80M | -2.63M | 5.57M | -3.65M | -0.34M | -1.06M | 0.40M | 1.06M | 26.36M | -20.32M | 0.21M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | -0.65M | -0.26M | 0.84M | 1.21M | 1.72M | -0.33M | -0.06M | 3.95M | -0.53M | -0.82M | 4.25M | 1.95M | -1.92M | -1.86M | -0.15M | 2.78M | -4.03M | -3.19M | -2.10M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | -0.30M | -0.50M | -0.45M | -0.25M | -0.80M | -1.08M | -1.21M | -1.06M | -1.22M | -1.25M | -1.17M | -1.18M | -1.14M | -1.17M | -1.15M | -1.07M | -1.08M | | |
|
Capital Expenditures
|
| | | | 6.56M | | | | | | | | | | | | | -0.60M | -0.42M | -1.15M | -7.60M | -1.98M | -2.56M | -1.52M | -3.33M | -3.94M | -3.18M | -1.95M | -0.03M | -0.78M | -0.39M | -0.49M | -0.54M | -0.29M | -0.17M | -0.21M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | | -0.71M | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | -62.64M | | -11.93M | -18.12M | -0.04M | -12.90M | 0.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 0.02M | 0.01M | -0.80M | 0.04M | 0.02M | 0.05M | 0.71M | 0.04M | 0.04M | 0.04M | 0.14M | -0.03M | -0.06M | 0.63M |
|
Cash from Investing Activities
|
| | | | -0.47M | | | | | | | | | | | | | -286.22M | -52.18M | 104.25M | -262.53M | -41.22M | -53.35M | -313.82M | 340.72M | -225.38M | 75.58M | 122.71M | -139.50M | 9.06M | 17.16M | -3.33M | 107.19M | 191.58M | -192.02M | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | 0.59M | -244.09M | | | 0.51M | 328.97M | | | | 0.54M | | | | | | | |
|
Shares Issued
|
| | | | -0.11M | | | | | | | | | | | | | 805.50M | 0.05M | | 0.06M | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | -18.39M | -1.35M | -65.98M | -10.66M | -51.56M | -18.19M | | | | | |
|
Cash from Financing Activities
|
| | | | -0.06M | | | | | | | | | | | | | 805.21M | -0.36M | 0.13M | -0.73M | -0.92M | -2.02M | -0.82M | -1.52M | -19.75M | -3.96M | -67.30M | -14.40M | -53.18M | -19.45M | -0.67M | -0.04M | -1.16M | 11.17M | |
|
Exchange Rate Effect
|
| | | | 0.90M | | | | | | | | | | | | | -0.10M | -0.06M | -0.18M | 3.70M | -1.88M | -4.59M | 0.96M | 2.24M | -0.10M | -1.07M | -1.09M | 3.56M | -0.62M | -0.07M | -0.21M | -0.09M | 0.20M | 1.79M | 0.95M |
|
Change in Cash
|
| | | | -5.67M | | | | | | | | | | | | | 513.82M | -64.16M | 93.12M | -277.85M | -63.61M | -77.33M | -336.99M | 312.93M | -273.09M | 43.46M | 35.86M | -183.31M | -57.09M | -20.01M | -17.91M | 103.60M | 170.06M | -304.69M | 113.86M |
|
Free Cash Flow
|
| | | | -11.70M | | | | | | | | | | | | | -4.58M | -11.20M | -10.11M | -6.99M | -19.49M | -19.40M | -20.82M | -22.95M | -24.01M | -24.99M | -17.60M | -29.38M | -12.20M | -17.32M | -13.42M | -3.01M | -20.06M | -30.07M | -7.73M |
|
Net Cash Flow
|
| | | | -5.67M | | | | | | | | | | | | | 513.82M | -64.16M | 93.12M | -277.85M | -63.61M | -77.33M | -336.99M | 312.93M | -273.09M | 43.46M | 35.86M | -183.31M | -57.09M | -20.01M | -17.91M | 103.60M | 170.06M | -211.09M | -7.94M |