|
Net Income (Quarter)
|
-6.80M | 4.21M | 34.34 | -2.26M | 2.78M | -0.00M | 0.00M | -15.40M | -0.00M | 0.00M | -8.65M | 3.61M | -205.35M | 6.70M | -14.19M |
|
Depreciation and Depletion (Quarter)
|
-0.10M | | | | -0.37M | 1.28M | 0.22M | | | | 0.20M | | | 0.26M | 0.07M |
|
Share-based Compensation (Quarter)
|
-7.93M | | | | -0.18M | 11.15M | 1.21M | | | | 1.49M | 0.03M | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | -0.23M | | | | 1.34M | | | -2.19M | -1.99M |
|
Gains from Sales and Divestitures (Quarter)
|
0.38M | 0.09M | -1.15M | | 0.20M | 0.19M | 0.10M | | 0.41M | | | | | | |
|
Non-cash Items (Quarter)
|
6.18M | | | | 5.71M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | -2.19M | | | | 4.05M | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | -8.13M | -0.71M | | | |
|
Amortizatization of Intangibles (Quarter)
|
-0.43M | | | | -0.42M | 2.30M | 0.58M | | | | 1.63M | | | 1.09M | 0.96M |
|
Depreciation & Amortization (CF) (Quarter)
|
-0.10M | | | | -0.37M | 1.28M | 0.22M | | | | 0.20M | | | 0.26M | 0.07M |
|
Change in Receivables (Quarter)
|
| | | | | | 18.23M | | | | 34.61M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | 10.49M | | | | 4.65M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | -3.47M | | | | -0.76M | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | 1.56M | | | | 1.08M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.97M | | | | 10.17M | | | | |
|
Change in Intangibles (Quarter)
|
| | | -0.02M | | | 0.99M | 0.05M | | | 1.78M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 5.13M | | | | 1.20M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 151.50M | | | | 90.09M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | 6.73M | | | | -9.57M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | -9.76M | | | | 1.09M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | -0.05M | | | | -0.05M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | -5.27M | | | | -4.47M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | -3.16M | | | | -6.12M | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | -5.22M | | | | -4.43M | | | | |