|
Net Income
|
-4314.00M | -5428.00M | -5156.00M | -21.71M | -6.31M | -6.47M | -6.39M | -7.09M | -7.20M | -7.34M | -7.66M | -9.31M | -9.40M | -10.56M | -9.87M | -10.96M | -11.61M | -12.30M | 2.20M | -9.82M | -10.10M | -11.90M | -15.66M | -17.89M | -17.92M | -26.91M | -36.55M | -18.20M | -7.27M | -5.55M | -6.72M | -8.81M | -11.16M | -7.39M | -8.35M | -11.63M | -20.50M | -30.01M | -33.52M |
|
Share-based Compensation
|
| | | | 0.26M | 0.55M | 0.62M | 0.74M | 0.64M | 0.89M | 1.87M | 1.49M | 1.28M | 1.60M | 1.83M | 1.68M | 2.11M | 2.50M | 2.36M | 3.13M | 3.39M | 3.65M | 4.01M | 4.93M | 3.80M | 5.19M | 2.77M | 3.66M | 3.94M | 4.19M | 4.34M | 4.33M | 5.26M | 5.23M | 4.66M | 4.84M | 5.46M | 5.37M | 5.47M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.27M | 0.07M | -0.10M | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.25M | | | | 0.20M | 0.05M | 0.10M | 0.14M | 0.14M | 0.02M | 0.06M | 0.08M | 0.14M | 0.05M | 0.09M | 0.13M | 0.18M | 0.09M | 0.13M | | 0.27M | | | | 0.20M | | 0.17M | | 0.45M | 0.20M | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.07M | 0.76M | 1.21M | -1.95M | 1.00M | 2.54M | -2.47M | -0.30M | -0.00M | -0.01M | -0.01M | -0.12M | -0.07M | | -0.11M | -0.02M | 0.02M | 0.00M | -0.02M | -0.69M | 18.16M | -18.16M | 22.25M | 0.26M | -0.27M | 0.98M | -0.01M | 0.01M | 1.44M | | | 0.03M | 0.57M | -4.27M | -0.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 0.02M | | 0.27M | -0.07M | -0.17M | 0.75M | 8.32M | 16.90M | 0.18M | 0.15M | -0.01M | 1.05M | 0.07M | 0.60M | 0.07M | -0.16M | 0.05M | -0.32M | 7.53M |
|
Non-cash Items
|
| | | 5.80M | | | | 34.70M | 22.67M | 1.13M | 31.37M | 22.11M | 39.95M | 2.64M | 23.48M | 24.87M | 1.41M | 1.48M | 44.16M | 71.76M | 1.43M | 1.41M | | 44.81M | | | | 4.27M | | 18.12M | 26.82M | 0.00M | 1.30M | | | | | | |
|
Cash from Operations
|
| | | | -3.99M | -6.23M | -7.49M | -4.40M | -10.06M | -3.91M | -6.64M | -8.11M | -5.35M | -7.47M | -8.83M | -4.54M | -13.18M | -7.42M | -7.42M | 4.65M | -14.09M | -9.75M | -13.78M | -10.01M | -21.75M | -7.96M | -14.80M | -4.09M | -9.82M | 1.03M | -3.87M | -6.19M | -20.16M | -4.95M | -5.75M | -4.30M | -13.89M | -5.66M | -41.25M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | | | | | | | | | | | 6.40M | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.13M | 0.12M | 0.12M | 0.14M | -0.27M | 1.19M | 0.17M | -0.38M | 0.33M | 0.67M | 0.52M | 0.50M | 1.66M | 1.96M | 1.70M | 1.52M | 0.98M | 0.59M | 0.49M |
|
Amortization of Deferred Charges
|
| | | | 0.07M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.10M | 0.11M | 0.12M | 0.14M | 0.27M | 0.34M | 0.41M | 0.33M | 0.41M | 0.54M | 1.24M | 0.82M | 1.05M | 1.03M | 1.11M | 1.12M | 1.15M | 1.19M | 1.22M | 1.31M | 1.37M | 1.45M | 1.41M | 1.18M | 1.45M | 1.43M | 1.96M | 1.43M | 1.52M | 1.60M | 1.62M | 1.72M | 2.19M | 2.00M | 5.43M |
|
Change in Receivables
|
| | | | -0.26M | -0.53M | 1.08M | 1.40M | -1.15M | -1.07M | 1.06M | 2.14M | 0.47M | 1.83M | 2.18M | -0.95M | 1.17M | -2.62M | 16.80M | -8.63M | -2.23M | 0.49M | 3.30M | 5.30M | -1.32M | -2.16M | -1.57M | -0.11M | 3.74M | 2.01M | -0.14M | 1.08M | 4.13M | 3.11M | -0.84M | 1.30M | -4.33M | -5.15M | 1.57M |
|
Change in Inventory
|
| | | | 0.17M | 0.55M | 0.33M | 1.01M | 0.93M | 0.15M | -0.11M | 0.63M | 1.80M | 1.11M | 1.04M | -0.50M | 1.40M | 2.11M | 0.00M | 1.61M | 2.33M | 4.47M | 1.64M | 1.69M | 0.21M | -1.72M | -4.63M | -1.10M | -0.53M | 1.71M | 2.52M | 5.24M | 2.53M | 4.55M | -0.24M | -0.17M | -2.08M | -0.91M | -1.21M |
|
Change in Account Payables
|
| | | | -0.41M | -0.15M | 1.26M | 0.31M | -0.68M | 0.05M | 0.78M | 1.17M | -1.32M | -0.28M | 0.77M | 1.46M | -1.15M | 0.19M | 0.77M | 0.84M | -2.11M | 2.15M | -1.01M | 3.31M | -5.31M | 2.09M | -3.79M | 1.72M | -1.27M | 0.64M | 1.58M | 0.24M | -1.06M | 3.11M | -1.47M | 0.14M | 0.40M | 2.40M | -6.33M |
|
Change in Accured Expenses
|
| | | | 0.41M | 0.75M | 0.18M | 0.69M | -1.90M | 0.95M | 0.90M | 1.16M | -0.33M | 1.00M | -0.10M | 0.25M | -1.71M | 0.70M | 3.12M | 4.21M | -5.60M | 1.67M | 1.06M | 3.47M | -4.86M | 0.62M | 1.33M | -0.69M | -5.81M | 4.76M | 2.28M | 3.18M | -6.20M | 1.89M | 1.14M | 4.56M | -3.52M | 5.12M | -7.45M |
|
Other Working Capital Changes
|
| | | | 2.05M | -0.00M | -0.33M | 1.17M | 0.92M | -0.24M | -3.13M | 0.60M | 6.08M | 3.37M | 0.62M | -0.22M | 0.67M | -0.28M | -1.39M | 4.93M | 1.74M | 1.21M | -1.56M | 0.07M | 2.96M | 3.27M | -3.12M | -0.51M | 2.04M | -0.38M | 1.16M | -5.47M | -0.99M | -0.89M | -1.09M | -1.10M | -2.99M | 0.62M | -1.64M |
|
Capital Expenditures
|
| | | | 0.17M | 0.50M | 0.13M | 0.34M | 0.45M | 0.24M | 0.71M | 0.12M | 5.92M | 3.91M | 0.47M | 0.54M | 0.43M | 0.94M | 0.79M | 1.78M | 0.08M | 7.26M | 3.82M | 2.51M | 1.33M | 5.01M | 3.68M | 1.59M | 0.15M | 0.80M | 0.93M | 1.96M | 0.51M | 1.60M | 0.85M | 0.41M | 1.26M | 0.78M | 0.68M |
|
Acquisitions
|
| | | | | | | | 3.00M | | 0.80M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -0.04M | 84.28M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 29.20M | 60.03M | 70.05M | 57.43M | 73.26M | 62.61M | 47.52M |
|
Cash from Investing Activities
|
| | | | -0.17M | -0.50M | -0.13M | -0.34M | -3.45M | -0.24M | -1.66M | -0.11M | -5.92M | -3.91M | -15.00M | -0.54M | -0.43M | -0.94M | -0.79M | 1.52M | 2.44M | -4.56M | -2.02M | -2.25M | -0.81M | -5.01M | -3.68M | -1.59M | -0.14M | -0.81M | -126.13M | -21.38M | -109.19M | 6.97M | -12.43M | 32.38M | 32.76M | 61.88M | -52.85M |
|
Other financing activities
|
| | | | | | | | 0.08M | 0.30M | 0.30M | | | | | | | | | | | | | | | 0.21M | 0.41M | 0.71M | 0.55M | 0.14M | 1.80M | 0.20M | 0.60M | | | | | | |
|
Cash from Financing Activities
|
| | | | -0.95M | 8.45M | 0.01M | 65.73M | -0.94M | -0.61M | 0.25M | 1.22M | 0.83M | 49.44M | 65.20M | 0.72M | 0.86M | 0.61M | 92.68M | 2.08M | 273.31M | 2.39M | -4.06M | -0.85M | 0.98M | 0.21M | 0.41M | 0.71M | 0.55M | 0.14M | 1.80M | 0.20M | 0.60M | -0.33M | 0.14M | 0.04M | 0.09M | -0.43M | 0.15M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.18M | -0.08M | 0.19M | -0.12M | 0.17M | -0.17M | 0.03M | 0.08M | -0.03M | -0.56M | -0.22M | 0.27M | -0.03M | 0.02M | -0.19M | -0.07M | 0.53M | -0.38M | 0.03M | 0.37M | -0.75M | 0.86M | 0.59M | 0.05M |
|
Change in Cash
|
| | | | -5.11M | 1.73M | -7.60M | 60.99M | -14.45M | -4.76M | -8.05M | -6.99M | -10.44M | 38.06M | 41.37M | -4.36M | -12.74M | -7.74M | 84.48M | 8.25M | 261.66M | -11.92M | -19.85M | -13.11M | -21.59M | -12.76M | -18.07M | -4.97M | -9.41M | 0.36M | -128.20M | -27.37M | -128.76M | 1.70M | -18.03M | 28.12M | 18.97M | 55.80M | -93.95M |
|
Free Cash Flow
|
| | | | -4.16M | -6.72M | -7.62M | -4.74M | -10.51M | -4.15M | -7.35M | -8.23M | -11.27M | -11.38M | -9.30M | -5.08M | -13.61M | -8.36M | -8.21M | 2.87M | -14.17M | -17.01M | -17.60M | -12.52M | -23.09M | -12.97M | -18.48M | -5.68M | -9.97M | 0.23M | -4.80M | -8.15M | -20.67M | -6.55M | -6.60M | -4.71M | -15.14M | -6.43M | -41.93M |
|
Net Cash Flow
|
| | | | -5.11M | 1.73M | -7.60M | 60.99M | -14.45M | -4.76M | -8.05M | -6.99M | -10.44M | 38.06M | 41.37M | -4.36M | -12.74M | -7.74M | 84.48M | 8.25M | 261.66M | -11.92M | -19.85M | -13.11M | -21.59M | -12.76M | -18.07M | -4.97M | -9.41M | 0.36M | -128.20M | -27.37M | -128.76M | 1.70M | -18.03M | 28.12M | 18.97M | 55.80M | -93.95M |