|
Net Income
|
-1.36M | -2.34M | -1.47M | 0.73M | -1.19M | 1.73M | 2.46M | 2.71M | -1.49M | -0.29M | -1.26M | -0.77M | 1.07M | 1.27M |
|
Depreciation and Depletion
|
0.00M | -0.00M | -0.00M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
0.36M | -0.20M | -0.08M | 0.06M | 0.04M | -0.28M | -0.14M | 1.00M | 0.06M | -0.21M | -0.15M | 0.97M | 0.06M | -0.32M |
|
Deferred Taxes
|
-0.54M | 0.64M | 0.14M | | 0.41M | 0.85M | 0.14M | | -0.09M | -0.02M | -0.09M | | 0.04M | 0.21M |
|
Gains from Investment Securities
|
-0.07M | -1.10M | | | -0.58M | | | | | | | | -24.92M | |
|
Change in Working Capital
|
| | | | -0.01M | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | 10.19M | 10.09M | -0.03M | 0.03M | -0.03M | 0.02M | 0.05M |
|
Change in Accured Expenses
|
| | | | | | | | -1.11M | | | | | |
|
Other Working Capital Changes
|
| | | | -0.01M | | | | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M |
|
Cash from Operations
|
-5.17M | -0.83M | -1.85M | -0.90M | -0.82M | -12.17M | -55.48M | -9.03M | -8.90M | -7.75M | -1.50M | 2.30M | 22.72M | -1.97M |
|
Amortization
|
138.14M | 140.79M | 142.81M | 137.31M | 134.38M | 173.48M | 178.48M | 203.40M | 200.32M | 205.38M | 209.49M | 207.23M | 216.14M | 238.13M |
|
Depreciation & Amortization (CF)
|
0.00M | -0.00M | -0.00M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Acquisitions & Divestments
|
| | | 12.04M | | | 11.33M | | | | | | | |
|
Cash from Investing Activities
|
0.43M | -1.14M | 1.28M | 8.44M | -0.57M | 22.22M | 11.63M | 0.11M | -3.76M | -4.70M | 0.09M | 0.05M | -25.61M | 26.58M |
|
Cash from Financing Activities
|
4.40M | 2.40M | 4.89M | -4.62M | -6.47M | 32.16M | 1.05M | 22.27M | 1.25M | 17.76M | -1.19M | 0.08M | -0.01M | 20.74M |
|
Exchange Rate Effect
|
0.00M | | | | -749.20 | 0.75M | -1.18M | 0.29M | -0.05M | 0.20M | 0.30M | -0.13M | 0.02M | 0.45M |
|
Change in Cash
|
-0.34M | 0.44M | 4.32M | 2.92M | -7.87M | 42.96M | -43.98M | 13.63M | -11.46M | 5.51M | -2.31M | 2.30M | -2.88M | 45.80M |
|
Free Cash Flow
|
-5.17M | -0.83M | -1.85M | -0.90M | -0.82M | -12.17M | -55.48M | -9.03M | -8.90M | -7.75M | -1.50M | 2.30M | 22.72M | -1.97M |
|
Net Cash Flow
|
-0.34M | 0.44M | 4.32M | 2.92M | -7.87M | 42.22M | -42.79M | 13.35M | -11.41M | 5.31M | -2.60M | 2.43M | -2.90M | 45.35M |