|
Net Income
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.39M | -33.72M | -35.40M | -38.13M | -40.53M | -28.26M | -42.78M | -14.93M | -12.11M | -21.95M | -15.39M | -12.86M |
|
Share-based Compensation
|
| 7.21M | 9.17M | 10.59M | 20.54M | 12.14M | 17.54M | 17.27M | 17.46M | 15.82M | 21.58M | 23.34M | 22.29M | 19.51M | 16.23M | 18.44M | 19.87M | 17.09M | 17.11M | 16.60M |
|
Gains from Investment Securities
|
| -0.39M | -0.13M | 0.19M | 1.19M | 0.69M | 0.56M | 0.38M | 0.62M | 0.27M | 0.10M | -0.69M | 0.62M | 1.26M | 4.44M | 5.65M | 8.56M | 6.02M | 3.16M | 5.07M |
|
Asset Writedowns and Impairment
|
| -0.10M | 0.09M | 0.08M | 0.24M | -0.22M | 0.06M | 0.12M | 0.04M | -0.01M | 0.01M | | | -0.01M | 22.77M | | | | | |
|
Cash from Operations
|
| -8.75M | -16.84M | -7.69M | -17.99M | -5.51M | -22.61M | -12.68M | -19.71M | -13.71M | -12.33M | -18.29M | -14.94M | -13.63M | -5.36M | -12.97M | 11.76M | 0.37M | 2.95M | -6.32M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.80M | 1.91M | 2.32M | 2.28M | 2.10M | 1.88M | 1.44M | 1.54M | 0.60M | 0.72M | 0.65M | 0.53M |
|
Depreciation & Amortization (CF)
|
| 1.08M | 1.07M | 1.05M | 0.97M | 1.33M | 1.37M | 1.47M | 1.49M | 1.45M | 1.45M | 1.45M | 1.41M | 1.39M | 1.14M | 0.78M | 0.59M | 0.54M | 0.51M | 0.47M |
|
Change in Receivables
|
| -5.09M | 5.17M | 4.96M | 3.13M | -7.84M | 4.17M | 0.92M | 2.92M | -1.73M | 0.37M | 1.66M | -3.79M | -0.19M | 2.08M | 1.53M | 1.73M | -9.81M | 5.57M | 6.12M |
|
Change in Account Payables
|
| 0.32M | 0.57M | -0.67M | 2.54M | -3.14M | 2.30M | 0.40M | -1.13M | 0.50M | 0.90M | -2.63M | -1.41M | 0.23M | 0.67M | -2.56M | 0.01M | 0.78M | 3.11M | 0.19M |
|
Change in Accured Expenses
|
| 1.48M | 0.08M | 3.88M | -5.03M | 5.57M | -1.24M | 1.03M | 2.35M | 0.29M | 3.06M | 0.04M | 1.95M | -3.12M | -2.15M | -3.61M | 0.83M | -0.33M | 0.81M | 0.51M |
|
Change in Taxes
|
| 0.05M | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.86M | -1.60M | -1.68M | -1.70M | -4.50M | 0.90M | -2.21M | -1.33M | -2.57M | -0.24M | -1.42M | -1.45M | 1.73M | -4.70M | 9.36M | -13.32M | 3.64M | -7.73M | -2.18M |
|
Capital Expenditures
|
| 1.89M | 4.45M | 1.74M | 0.76M | 0.64M | 0.67M | 0.88M | 0.98M | 0.06M | 0.08M | 0.13M | -0.00M | 0.02M | 0.10M | 0.19M | 0.09M | 0.03M | 0.31M | 0.17M |
|
Change in Acquisitions & Divestments
|
| 15.24M | 18.60M | 16.80M | 6.10M | 7.34M | 39.31M | 177.36M | 142.81M | 172.05M | 134.79M | 109.75M | 87.86M | 67.28M | 38.79M | 52.34M | 40.11M | 62.45M | 36.06M | 53.06M |
|
Cash from Investing Activities
|
| 8.96M | 3.91M | -8.15M | -154.24M | -311.54M | -124.06M | 110.19M | -17.04M | 24.66M | 27.96M | -12.44M | 26.30M | 35.89M | 25.51M | 32.01M | -6.98M | 21.55M | 10.10M | 4.32M |
|
Other financing activities
|
| 0.03M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 4.93M | 2.53M | 2.41M | 627.71M | 3.14M | -21.53M | -47.26M | 1.31M | 1.61M | 2.03M | 4.82M | 0.46M | -12.89M | -36.85M | -22.33M | -8.96M | -12.85M | -8.39M | -3.93M |
|
Exchange Rate Effect
|
| 0.09M | 0.01M | 0.17M | 0.01M | 0.07M | 0.42M | 0.29M | -0.06M | 0.02M | 0.02M | 0.03M | -0.04M | 0.07M | -0.01M | 0.03M | 0.04M | 0.00M | -0.03M | -0.04M |
|
Change in Cash
|
| 5.22M | -10.39M | -13.26M | 455.49M | -313.84M | -167.78M | 50.55M | -35.49M | 12.58M | 17.68M | -25.88M | 11.79M | 9.44M | -16.71M | -3.26M | -4.15M | 9.08M | 4.63M | -5.96M |
|
Beginning Cash Balance
|
83.64M | -3.54M | 11.37M | 13.83M | 66.32M | 521.81M | 207.97M | 40.19M | 90.73M | 55.24M | 56.59M | 74.32M | 48.44M | 60.23M | 69.67M | 52.96M | 49.70M | 48.26M | 57.42M | 62.05M |
|
Free Cash Flow
|
| -10.64M | -21.30M | -9.43M | -18.75M | -6.15M | -23.27M | -13.55M | -20.68M | -13.77M | -12.41M | -18.42M | -14.94M | -13.65M | -5.46M | -13.16M | 11.67M | 0.34M | 2.64M | -6.48M |
|
Net Cash Flow
|
| 5.13M | -10.40M | -13.43M | 455.49M | -313.92M | -168.20M | 50.25M | -35.44M | 12.56M | 17.65M | -25.91M | 11.83M | 9.37M | -16.70M | -3.29M | -4.19M | 9.07M | 4.66M | -5.93M |