|
Net Income
|
-2.69M | 2.30M | -6.32M | 0.77M | -1.07M | 1.10M | -3.23M | 0.88M | -0.19M | -0.76M | -4.68M | 10.89M | -337.26M | -104.90M | -108.89M | -68.62M |
|
Depreciation and Depletion
|
| 2.08M | 2.22M | 1.72M | 1.59M | 1.40M | 1.40M | 1.51M | 1.69M | 2.22M | 3.13M | | | | | |
|
Share-based Compensation
|
0.23M | 0.15M | 0.08M | 0.23M | 0.08M | 0.08M | 0.04M | 0.02M | 0.13M | 0.28M | 0.54M | 1.79M | 24.20M | 7.84M | 6.74M | 6.03M |
|
Deferred Taxes
|
0.01M | -0.01M | | | | | | | | | | | -17.84M | -25.81M | -23.25M | -21.61M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.02M | 0.12M | | | |
|
Gains from Investment Securities
|
0.22M | 1.89M | -0.45M | -0.60M | 0.05M | 0.56M | 0.30M | 0.01M | 0.20M | 0.50M | 0.15M | 0.43M | 0.48M | 7.15M | 1.84M | 0.75M |
|
Asset Writedowns and Impairment
|
0.06M | 0.02M | -0.01M | | | 0.51M | 0.08M | | -0.00M | | 0.18M | 0.21M | 1.31M | 1.27M | 0.06M | -0.49M |
|
Cash from Restructuring
|
| | | | | | | | | | | | 8.56M | 4.62M | | |
|
Non-cash Items
|
| | | | | | | | | 1.54M | 1.94M | 0.36M | 12.65M | | | |
|
Cash from Operations
|
2.44M | 1.09M | -0.20M | 1.52M | 1.68M | 2.10M | 1.06M | 1.24M | 3.49M | 1.78M | 1.29M | 10.75M | -5.22M | 27.88M | -6.80M | -10.46M |
|
Amortization of Goodwill
|
| | | | 0.37M | | 0.97M | | | | | | 236.00M | 66.37M | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 5.32M | 6.28M | 7.38M | 12.54M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | 2.26M | 3.18M | 3.75M | 5.21M |
|
Depreciation & Amortization (CF)
|
2.32M | 2.13M | 2.28M | 1.72M | 1.60M | 1.44M | 1.56M | 1.68M | 1.88M | 2.72M | 4.07M | 6.27M | 49.32M | 54.72M | 57.12M | 55.93M |
|
Change in Receivables
|
-0.65M | 0.24M | -0.90M | 0.03M | -0.91M | 1.08M | -1.64M | 0.94M | 0.59M | 3.27M | 0.62M | 11.95M | 23.84M | -9.55M | -14.17M | 3.83M |
|
Change in Inventory
|
-0.17M | -0.04M | 0.02M | -0.28M | 0.18M | -0.10M | -0.01M | -0.54M | 0.27M | -0.09M | -0.40M | -0.10M | 35.20M | -14.01M | -38.21M | 27.59M |
|
Change in Account Payables
|
-0.09M | -0.48M | 2.38M | -0.27M | -0.86M | 0.26M | 1.12M | -0.91M | 0.98M | 1.02M | -2.05M | 2.62M | -8.04M | 5.96M | 0.61M | 12.34M |
|
Change in Accured Expenses
|
-0.71M | -0.09M | 0.30M | -0.38M | 0.15M | -0.13M | -0.62M | 0.11M | 0.10M | 0.85M | -0.13M | 5.10M | 14.66M | -8.34M | 2.16M | 14.05M |
|
Change in Taxes
|
-0.53M | -0.06M | -0.04M | 0.01M | -0.01M | 0.01M | -0.02M | 0.01M | -0.08M | -0.00M | 0.18M | | | | | |
|
Other Working Capital Changes
|
1.72M | -1.01M | -0.56M | -0.20M | 0.34M | 0.42M | -0.30M | -0.13M | 1.61M | 1.16M | 4.32M | 14.55M | 25.96M | -12.91M | -26.56M | 10.01M |
|
Capital Expenditures
|
0.45M | 1.17M | 1.09M | 0.01M | 0.49M | 1.47M | 1.26M | 0.35M | 1.32M | 6.88M | 6.20M | 12.47M | 36.30M | 27.50M | 22.31M | 16.61M |
|
Sales of Property, Plant and Equipment
|
| | 0.23M | 0.02M | | 0.03M | | 0.01M | 0.00M | | | 0.00M | 0.29M | 1.11M | 5.48M | 3.72M |
|
Acquisitions
|
| | | | | | | | 6.76M | 1.27M | 3.93M | 41.59M | 297.71M | | | |
|
Cash from Investing Activities
|
-0.45M | -1.17M | -0.86M | 0.01M | -0.49M | -1.43M | -1.26M | -0.34M | -8.07M | -8.15M | -10.13M | -54.06M | -333.72M | -28.75M | -16.83M | -12.89M |
|
Other financing activities
|
| | | | 0.19M | | 0.07M | 0.21M | 0.11M | 0.09M | 0.13M | 6.22M | 10.07M | -2.06M | -3.87M | -1.88M |
|
Cash from Financing Activities
|
-1.46M | 1.66M | -1.16M | -0.95M | -1.51M | -1.21M | 0.14M | -0.85M | 4.93M | 6.21M | 9.64M | 198.83M | 203.15M | 15.87M | 9.68M | 23.70M |
|
Exchange Rate Effect
|
0.02M | -0.03M | -0.02M | -0.00M | -0.00M | | | | | | | | -2.16M | 1.51M | -0.10M | -0.05M |
|
Change in Cash
|
0.55M | 1.54M | -2.24M | 0.58M | -0.32M | -0.54M | -0.05M | 0.05M | 0.34M | -0.17M | 0.80M | 155.52M | -137.94M | 16.51M | -14.06M | 0.31M |
|
Beginning Cash Balance
|
0.87M | 1.42M | 2.96M | 0.72M | 1.30M | 0.98M | 0.44M | 0.39M | 0.27M | 0.77M | 0.61M | -16.59M | 156.46M | 18.98M | 35.49M | 21.43M |
|
Free Cash Flow
|
1.99M | -0.09M | -1.29M | 1.51M | 1.19M | 0.64M | -0.20M | 0.89M | 2.17M | -5.10M | -4.91M | -1.73M | -41.52M | 0.38M | -29.11M | -27.07M |
|
Net Cash Flow
|
0.53M | 1.57M | -2.22M | 0.58M | -0.32M | -0.54M | -0.05M | 0.05M | 0.34M | -0.17M | 0.80M | 155.52M | -135.79M | 15.00M | -13.96M | 0.35M |