|
Net Income
|
| | -0.21M | -0.64M | -0.51M | 4.94M | -0.90M | | 1.87M | -0.97M | -9.10M |
|
Share-based Compensation
|
0.03M | 0.77M | 0.01M | 0.02M | 0.74M | | 2.95M | | | 0.53M | 6.47M |
|
Deferred Taxes
|
| | | | | 0.70M | | | | 0.55M | |
|
Cash from Discontinued Operations
|
| | -0.21M | -0.64M | -0.26M | 2.49M | -0.19M | -449.78 | 0.40M | -0.20M | |
|
Gains from Sales and Divestitures
|
-0.01M | -0.01M | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.81M | 4.33M | | -0.54M | 1.72M | -0.01M | | | | | |
|
Change in Working Capital
|
| | | | | | | | | 0.45M | 0.49M |
|
Change in Accured Expenses
|
0.04M | -0.04M | 0.07M | 0.01M | -0.03M | 1.16M | 0.02M | 0.06M | 2.83M | -0.20M | -0.13M |
|
Cash from Operations
|
-0.80M | 3.42M | -0.46M | -1.80M | -0.80M | -0.98 | -1.15M | -2.30M | -1.83M | -3.20M | -5.92M |
|
Amortizatization of Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | |
|
Amortization
|
-0.81M | 4.66M | -0.58M | -1.86M | -1.66M | 2.09M | -3.79M | -2.38M | 189.46M | 0.45M | 0.49M |
|
Capital Expenditures
|
-0.00M | 0.04M | | -0.02M | -0.00M | | | -0.02M | -0.04M | -0.07M | -0.08M |
|
Divestments
|
| | -0.02M | -0.52M | -0.16M | 0.39M | 0.61M | -0.02M | | | |
|
Cash from Investing Activities
|
-1.53M | 17.21M | -5.84M | -5.85M | -2.48M | | -6.94M | -11.85M | -7.55M | -17.22M | 32.20M |
|
Other financing activities
|
| | -0.03M | | -0.00M | 1.30M | -0.01M | -4.11M | -0.04M | -0.05M | -0.05M |
|
Cash from Financing Activities
|
| 27.18M | 2.90M | 0.74M | 3.84M | 0.98 | 4.02M | 100.21M | 3.70M | 7.38M | 7.59M |
|
Net Equity Issued and Repurchased
|
| | | | | 21.63M | | | 119.26M | | |
|
Exchange Rate Effect
|
0.12M | -0.13M | -0.01M | -0.01M | 0.01M | | -0.09M | 0.23M | 1.20M | 0.05M | 0.34M |
|
Change in Cash
|
-2.21M | 23.97M | -3.63M | -8.08M | 0.17M | | -7.67M | 86.29M | -4.48M | -12.99M | 30.19M |
|
Free Cash Flow
|
-0.80M | 3.37M | -0.46M | -1.78M | -0.80M | -0.98 | -1.15M | -2.28M | -1.78M | -6.78M | -5.84M |
|
Net Cash Flow
|
-2.33M | 47.81M | -3.39M | -6.91M | 0.57M | | -4.07M | 86.06M | -5.68M | -36.71M | 33.88M |