|
Net Income
|
-10.22M | -5.95M | -3.94M | -13.26M | -14.85M | -13.49M | -4.28M | -3.83M | -29.50M | -10.48M | -10.96M | 50.80M | | -2.18M | 24.04M | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.83M | 0.81M | 0.42M | 0.43M | 0.96M | 0.40M | 0.92M | 0.14M | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| -13.18M | 0.33M | | -12.37M | -16.16M | 7.09M | 15.76M | -22.91M | -12.26M | -27.07M | | 17.27M | -19.81M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.08M | | | 5.09M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 9.50M | | | | 9.50M | | | | | 212.36M | | | | | | | | | |
|
Non-cash Items
|
| | | 9.34M | | | | 6.53M | | | | 3.34M | | | 1.13M | | 67.45M | | | -3.14M | | -8.17M | 39.17M | -1.04M | | -1.21M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | -205.13M | 96.07M | -75.41M | 46.27M | -41.23M | | | | |
|
Cash from Investing Activities
|
| -0.95M | -0.07M | -1.02M | -0.14M | -0.35M | -0.75M | -0.95M | -0.33M | -0.33M | -12.13M | 12.79M | -19.81M | -4.31M | 2.35M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.22M | | 23.09M | 17.99M | 67.29M | | -0.60M | | | | | | | | | | | | | | | | | | |
|
Current Debt
|
| | | | | | | | | | | | | | | | | 10.18M | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | 10.18M | | | | | | | | |
|
Exchange Rate Effect
|
-0.04M | 0.44M | 0.57M | -0.19M | -0.05M | -0.10M | 0.59M | -0.77M | 0.02M | -0.46M | 0.99M | -1.24M | 1.32M | -0.75M | -1.26M | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | 6.92M | 15.43M | | -13.06M | | 67.80M | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| 5.94M | 5.85M | 31.67M | 24.52M | 74.52M | 67.59M | -15.37M | 71.66M | 71.87M | 39.22M | -67.78M | 12.48M | 15.46M | 0.04M | 0.61M | 3.72M | 185.45M | 327.13M | 243.74M | 259.49M | 249.88M | 279.18M | 246.73M | 237.48M | 4.16M |
|
Net Cash Flow
|
| -0.73M | -0.07M | 22.07M | 17.85M | 66.94M | -0.75M | -1.55M | -0.33M | -0.33M | -12.13M | 12.79M | -19.81M | -4.31M | 2.35M | | | | | | | | | | | |