|
Net Income
|
| | | | | | | | | | | | | -34.16M | -31.12M | | 43.75M | -35.39M | -35.11M | -50.85M | -52.53M | -44.82M | -40.86M | -42.49M | -52.18M | -46.70M | -44.16M | -41.63M | -141.37M | -32.28M | -43.64M | -43.29M | -49.50M | -46.63M | -52.90M |
|
Share-based Compensation
|
0.31M | 0.26M | 0.43M | 0.87M | 0.71M | 0.96M | 1.52M | 1.89M | 2.02M | 2.64M | 3.27M | 3.04M | 2.92M | 5.47M | | | 5.19M | 5.67M | 5.27M | 4.68M | 4.61M | 5.14M | 4.80M | 5.29M | 6.38M | 8.89M | 8.61M | 8.67M | 7.77M | 10.36M | 11.00M | 10.56M | 12.86M | 15.88M | 18.81M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | 22.01M | -5.02M | -8.99M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | 0.07M | | | | 0.02M | | | | | | | | | | | 0.03M | | | | 0.16M | | | | 0.21M | | | | 0.58M | | | |
|
Gains from Investment Securities
|
0.16M | | | | 1.11M | | | | 2.62M | | | | 3.43M | 1.01M | 1.01M | 1.00M | 0.98M | 0.98M | | 1.28M | 6.66M | -2.69M | 0.87M | -0.00M | 0.10M | -1.22M | -0.54M | 0.00M | -1.20M | -1.05M | -0.91M | 27.90M | -0.10M | -5.42M | 5.24M |
|
Non-cash Items
|
| | | | 40.38M | | | | 0.85M | | | | 1.45M | | | | | | | 3.21M | | | | 73.99M | | | | 3.94M | | | | 4.58M | | | |
|
Cash from Operations
|
-6.18M | -7.02M | -6.14M | -8.42M | -7.88M | -11.65M | -12.48M | -16.94M | -20.98M | -31.38M | -25.55M | -33.60M | -32.22M | -36.10M | | | -33.53M | -31.84M | -40.16M | -40.47M | -53.63M | -38.81M | -46.99M | -34.00M | -36.43M | -41.09M | -29.25M | -29.38M | -40.74M | -29.08M | -25.21M | -18.84M | -40.35M | -23.31M | -26.62M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.21M | 0.24M | 0.21M | 0.19M | 0.19M | 0.17M | 0.14M | | 0.20M | | 0.49M | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 0.60M | 2.90M | 1.89M | 5.71M | 0.71M | 0.33M | -0.17M | 2.90M | 1.71M | -0.79M | -0.69M | 7.83M | 6.60M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.23M | 2.57M | 0.69M | 1.58M | 0.86M | -0.12M | 3.49M | 1.90M | 4.85M | 0.57M | -0.48M | 2.45M |
|
Change in Accured Expenses
|
-0.14M | -0.46M | 0.68M | 0.62M | 1.12M | -1.22M | 1.79M | 0.66M | 5.73M | -2.07M | 14.35M | -1.23M | -0.54M | -6.67M | | | -6.27M | 5.67M | 5.99M | 12.92M | -0.05M | -1.55M | -12.57M | 15.71M | 5.17M | 0.66M | 4.09M | 4.86M | -1.25M | 0.48M | 7.51M | 15.18M | -3.63M | 13.26M | 11.02M |
|
Other Working Capital Changes
|
-0.31M | 0.30M | -0.24M | 0.90M | 0.92M | -0.58M | 1.41M | 1.93M | 3.53M | 3.32M | 0.73M | 0.54M | 1.79M | 0.85M | | | -1.65M | 3.02M | -2.96M | 4.93M | -0.95M | -1.75M | -0.10M | -3.80M | -2.15M | 0.61M | 3.91M | -5.24M | 2.42M | -2.71M | 0.11M | 5.71M | 3.20M | 6.80M | -6.38M |
|
Capital Expenditures
|
| | | | 0.06M | | | 0.32M | 0.40M | 0.81M | 2.31M | 0.26M | | | | | 0.01M | 0.25M | 0.11M | 0.07M | 0.13M | 0.06M | 0.10M | -0.00M | 0.05M | | 0.00M | -0.00M | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 0.88M | 0.27M | | 40.00M | | 0.50M | | | | |
|
Change in Acquisitions & Divestments
|
4.12M | 3.99M | 4.00M | 6.52M | 2.50M | 22.63M | 34.83M | 32.00M | 72.70M | 80.17M | 62.52M | 82.80M | 45.75M | 44.24M | | | 51.84M | 83.70M | 156.66M | 69.05M | 112.13M | 51.00M | 61.48M | 59.64M | 92.67M | 124.50M | 74.50M | 63.29M | 70.05M | 57.75M | 45.30M | 87.53M | 58.33M | 80.99M | 61.50M |
|
Cash from Investing Activities
|
0.10M | -8.02M | 2.98M | 6.44M | -111.45M | 20.61M | 16.44M | -136.47M | 12.28M | 23.54M | 46.15M | 41.47M | -139.13M | 28.87M | | | -145.71M | 13.53M | 62.78M | 7.25M | 72.52M | 35.98M | -39.70M | -40.77M | 18.46M | 48.19M | -94.96M | 22.64M | 30.05M | -8.56M | -90.82M | 21.16M | 24.81M | 54.03M | -246.35M |
|
Cash from Financing Activities
|
| 20.38M | | 21.16M | 125.66M | | | 1.17M | 0.15M | 0.32M | 0.50M | 0.70M | 161.96M | 0.71M | | | 165.59M | 0.38M | 0.41M | 0.10M | 0.40M | 37.50M | 158.56M | 17.36M | -0.13M | -0.96M | 73.04M | 2.42M | 4.24M | 146.18M | 2.49M | 38.33M | 32.50M | -0.89M | 189.30M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.11M | 0.08M | -0.19M | -0.07M | -0.30M | -0.60M | 0.98M | -0.00M | -0.28M | 0.30M |
|
Change in Cash
|
-6.08M | 5.34M | -3.16M | 19.19M | 6.32M | 8.96M | 167.32M | -152.24M | -8.55M | -7.52M | 21.10M | 8.56M | -9.38M | -6.52M | | | -13.66M | -17.93M | 23.03M | -33.12M | 19.29M | 34.67M | 71.88M | -57.41M | -18.02M | 6.02M | -51.09M | -4.51M | -6.52M | 108.24M | -114.14M | 41.62M | 16.96M | 29.55M | -83.36M |
|
Beginning Cash Balance
|
12.84M | 6.76M | 12.11M | 8.95M | 28.14M | 34.46M | 43.42M | 210.73M | 58.50M | 49.94M | 42.42M | 63.52M | 72.08M | 62.70M | 59.49M | 68.07M | 101.26M | 87.60M | 69.67M | 92.70M | 59.58M | 78.86M | 113.53M | 185.41M | 128.00M | 109.99M | 116.01M | 64.92M | 60.41M | 53.89M | 162.13M | 47.98M | 297.53M | 261.45M | 499.46M |
|
Free Cash Flow
|
-6.18M | -7.02M | -6.14M | -8.42M | -7.94M | -11.65M | -12.48M | -17.26M | -21.38M | -32.19M | -27.86M | -33.86M | -32.22M | -36.10M | | | -33.54M | -32.09M | -40.27M | -40.54M | -53.76M | -38.87M | -47.08M | -34.00M | -36.48M | -41.09M | -29.25M | -29.38M | -40.74M | -29.08M | -25.21M | -18.84M | -40.35M | -23.31M | -26.62M |
|
Net Cash Flow
|
-6.08M | 5.34M | -3.16M | 19.19M | 6.32M | 8.96M | 3.96M | -152.24M | -8.55M | -7.52M | 21.10M | 8.56M | -9.38M | -6.52M | | | -13.66M | -17.93M | 23.03M | -33.12M | 19.29M | 34.67M | 71.88M | -57.41M | -18.10M | 6.14M | -51.17M | -4.32M | -6.45M | 108.54M | -113.54M | 40.64M | 16.96M | 29.83M | -83.67M |