|
Net Income
|
| 47.11M | | 15.44M |
|
Share-based Compensation
|
| 0.65M | 5.87M | 29.50M |
|
Deferred Taxes
|
| 12.38M | | 8.76M |
|
Gains from Investment Securities
|
| 4.87M | | 3.14M |
|
Asset Writedowns and Impairment
|
| 11.28M | | 9.58M |
|
Non-cash Items
|
| | | 120.06M |
|
Cash from Operations
|
| -34.00M | | 31.07M |
|
Depreciation & Amortization (CF)
|
| 5.19M | | 5.48M |
|
Change in Receivables
|
| 40.85M | | 33.18M |
|
Change in Account Payables
|
33.48M | -13.18M | 25.70M | -1.36M |
|
Change in Accured Expenses
|
33.94M | -17.84M | 28.53M | -10.16M |
|
Change in Taxes
|
| 0.92M | | -0.80M |
|
Other Working Capital Changes
|
| 12.51M | | 23.91M |
|
Capital Expenditures
|
| 5.79M | | 4.72M |
|
Acquisitions
|
| 1.98M | | |
|
Change in Acquisitions & Divestments
|
| 8.47M | | 0.60M |
|
Cash from Investing Activities
|
| -6.37M | | -10.14M |
|
Other financing activities
|
| 0.32M | | 1.92M |
|
Cash from Financing Activities
|
| -0.91M | | -2.90M |
|
Dividends Paid - Common
|
| 0.14M | | 0.72M |
|
Change in Cash
|
| -41.28M | | 18.02M |
|
Free Cash Flow
|
| -39.80M | | 26.35M |
|
Net Cash Flow
|
| -41.28M | | 18.02M |