|
Net Income
|
-0.44M | 1.00M | 0.16M | -1.62M | 0.32M | -0.05M | 0.62M | -6.98M | 6.59M | -1.18M | -7.12M | -0.12M | 168.53M | -432.74M | -43.42M | 94.81M |
|
Depreciation and Depletion
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 662.00 | 473.00 | 0.00M | 522.00 | 0.02M | 0.01M | 0.00M | | | |
|
Share-based Compensation
|
0.07M | 0.01M | | | | | | 0.00M | 0.92M | 0.16M | 0.45M | 2.57M | 4.03M | 0.19M | 2.84M | 16.55M |
|
Deferred Taxes
|
| | -0.18M | 0.18M | | | | | | | | | -0.98M | 5.00M | -5.71M | -13.13M |
|
Cash from Discontinued Operations
|
-0.72M | -0.75M | 0.01M | 0.25M | -0.32M | 0.65M | 0.36M | -0.13M | -0.01M | | | | | | | |
|
Gains from Sales and Divestitures
|
0.02M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.01M | | 0.36M | 0.05M | 1.07M | 1.17M | 2.88M | 5.15M | 3.48M | 4.63M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 3.34M | | 2.26M | 6.40M | | | 29.08M | 3.89M |
|
Non-cash Items
|
| | | | | | | | | | 0.05M | | 2.88M | 5.15M | | |
|
Cash from Operations
|
-0.26M | -1.64M | -0.66M | -0.77M | -0.18M | -0.49M | -0.31M | -0.27M | -0.71M | -0.48M | -4.04M | 86.67M | 173.43M | 50.61M | 1.26M | 23.15M |
|
Amortization of Goodwill
|
| | | 0.11M | | | | | | | | 3.47M | | 398.14M | 1.14M | 3.20M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.06M | 0.05M | 1.95M | 1.21M | 1.04M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.05M | | |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.01M | 0.01M | 0.04M | 0.06M | 662.00 | 473.00 | 0.00M | 0.00M | 0.16M | 5.90M | 7.66M | 13.13M | 17.59M | 18.97M |
|
Change in Receivables
|
| -0.07M | -0.14M | 0.11M | 0.02M | 0.05M | 0.06M | | -0.00M | 0.08M | -0.11M | 71.23M | 5.39M | -56.62M | 3.61M | 173.96M |
|
Change in Inventory
|
| | | | | | | | | 127.00 | | 0.83M | 1.09M | 0.72M | -0.14M | -0.54M |
|
Change in Account Payables
|
| 0.23M | -0.06M | 0.17M | -0.12M | -0.06M | 0.08M | 0.19M | 0.12M | 0.40M | -0.30M | 3.83M | 6.37M | 10.02M | -4.72M | -8.68M |
|
Change in Accured Expenses
|
| | | | | | | | | | -0.01M | -0.73M | 4.43M | -1.31M | 5.85M | 12.48M |
|
Change in Taxes
|
0.00M | 0.39M | | | | | | | | | | | | | | 26.53M |
|
Other Working Capital Changes
|
| -0.32M | 0.27M | -0.07M | 0.12M | -0.03M | -0.19M | 0.12M | 0.07M | | 0.17M | 400.00 | 0.23M | 1.42M | 0.82M | 7.02M |
|
Capital Expenditures
|
| -0.01M | -0.02M | -0.01M | | -0.00M | -0.00M | | | | 0.08M | 61.19M | 36.93M | 14.63M | 9.50M | 2.30M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 3.47M | | | | |
|
Acquisitions
|
| | | | | | | | 0.03M | | 0.01M | | 3.88M | | 0.70M | |
|
Divestments
|
1.46M | 1.70M | | | | | | 0.01M | 0.03M | | | -0.16M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 4.55M | | | |
|
Cash from Investing Activities
|
1.66M | 1.22M | 0.41M | 0.42M | 0.00M | -0.00M | 0.01M | -0.01M | -0.03M | -0.12M | -0.75M | -61.19M | -36.98M | -4.34M | -11.24M | -5.61M |
|
Other financing activities
|
-0.14M | | | | | | | 0.12M | -0.02M | 0.37M | 0.01M | 0.21M | 0.05M | | | |
|
Cash from Financing Activities
|
-0.14M | 0.02M | | -0.02M | 0.10M | -0.05M | -0.05M | 0.17M | 0.74M | 0.70M | 5.73M | -7.97M | -125.85M | -48.13M | -2.27M | 1.09M |
|
Change in Cash
|
| -0.39M | -0.24M | -0.12M | -0.08M | 0.10M | -0.00M | -0.11M | -0.00M | 0.11M | 0.95M | 17.51M | 10.60M | -1.86M | -12.25M | 18.64M |
|
Beginning Cash Balance
|
0.86M | 0.86M | 0.47M | 0.22M | 0.10M | 0.03M | 0.13M | 0.12M | 0.01M | 0.01M | 0.12M | -17.48M | 25.51M | 36.12M | 34.26M | 22.00M |
|
Free Cash Flow
|
-0.26M | -1.63M | -0.65M | -0.76M | -0.18M | -0.49M | -0.31M | -0.27M | -0.71M | -0.48M | -4.12M | 25.48M | 136.51M | 35.97M | -8.24M | 20.85M |
|
Net Cash Flow
|
1.25M | -0.39M | -0.25M | -0.37M | -0.08M | -0.55M | -0.35M | -0.12M | -0.01M | 0.11M | 0.95M | 17.51M | 10.60M | -1.86M | -12.25M | 18.64M |