|
Net Income
|
-6.50M | -4.44M | 18.24M | -0.80M | -5.76M | -67.78M | -12.69M | -47.98M | -11.66M | 3.64M | 61.07M | -4.52M | 1.33M | 1.98M | 15.25M | 4.84M | 5.43M | 1.76M | -1.51M | -1.06M | -4.10M | -3.18M | -6.19M | -1.04M | -1.82M | -1.75M | -1.40M | 0.13M | -0.66M | -2305.00M | 0.48M | 0.04M | -3.06M | -0.18M | 0.07M | 0.08M | 0.00M | 0.48M | -0.59M | 1.55M | 1.74M | -1.30M |
|
Share-based Compensation
|
| 0.07M | 0.06M | 0.05M | 0.04M | 0.44M | 8.23M | 4.20M | 2.86M | 2.05M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
539.31 | -0.01M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 4.58M | | 6.92M | | -6.81M | | | | -5.38M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | 3.26 | | | | 1.27 | 4.03M | -20.61M | 18.36M | | -13.01M | -12.06M | -6.10M | -0.57M | 11.18M | -3.72M | -7.13M | -5.47M | 23.23M | -7.55M | 0.45M | 11.91M | 1.41M | -5.20M | -5.36M | -3.59M | -3.55M | -7.75M | -6.89M | -7.18M | 0.44M | -1.92M | -13.37M | -1.19M | 8.18M | -7.13M | -1.73M | -5.89M | 12.33M | -4.56M | -4.51M |
|
Change in Receivables
|
| -2.38M | 4.56M | -2.09M | -6.46M | 17.59M | -22.45M | -4.60M | -12.96M | 8.41M | -3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| -0.01M | -0.09M | -0.07M | 0.15M | 0.01M | -0.14M | 0.09M | -0.29M | 0.34M | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 2.45M | 6.75M | 3.12M | 11.09M | -2.89M | -3.71M | 8.54M | -7.37M | 9.61M | 18.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | -0.11M | -0.09M | | | 0.01M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -3.27M | 7.00M | 0.72M | 0.29M | 7.02M | -16.59M | -5.92M | -25.15M | 12.53M | -22.11M | -19.73M | -16.07M | -9.99M | -4.87M | 11.87M | -1.26M | -10.24M | -7.60M | 21.16M | -7.00M | 0.01M | -4.28M | 1.95M | -5.07M | -6.26M | -3.62M | -2.92M | -7.73M | -8.44M | 16.73M | 0.75M | -3.56M | -13.54M | 16.58M | 8.37M | -6.95M | -0.67M | -4.04M | 15.75M | -2.75M | -4.52M |
|
Amortization
|
| | | | | | 73.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.38M | 1.83M | -0.22M | -0.12M | 0.98M | 0.33M | -0.73M | -0.15M | -1.65M | 6.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.00M | | | | 0.04M | 0.00M | 0.01M | 0.00M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | 1.28 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| -0.06M | -48.27M | -0.13M | 0.62M | 30.26M | 122.78M | 13.98M | 45.59M | 28.79M | 26.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.61M | -0.69M | -1.26M | -0.98M | -31.00M | -3.78M | 2.66M | 31.95M | -2.10M | 53.77M | 1.08M | -4.29M | -3.82M | -2.09M | 1.63M | 4.10M | 2.48M | 1.41M | 0.71M | -6.14M | 1.81M | -3.15M | 0.54M | -0.72M | 1.60M | -2.57M | -0.16M | 1.42M | -0.25M | -1.06M | -1.33M | -21.21M | -12.75M | 35.35M | -7.60M | 9.61M | -0.34M | -1.08M | -3.38M | -0.19M | -0.16M |
|
Cash from Financing Activities
|
| -0.45M | -0.37M | -0.57M | -0.36M | 78.92M | 2.70M | -0.08M | 15.23M | -2.11M | -72.73M | 50.81M | -1.87M | -2.14M | -4.09M | 2.38M | -2.50M | -4.77M | -4.60M | 9.10M | -0.82M | -2.69M | 1.48M | -1.97M | 0.21M | 1.93M | 1.62M | -1.66M | 4.98M | 12.37M | -13.56M | -0.42M | 77.79M | -11.84M | -65.47M | -8.01M | -5.83M | -3.27M | 4.68M | -8.05M | 1.86M | 2.29M |
|
Exchange Rate Effect
|
-0.22M | 0.04M | 0.28M | -0.30M | 0.09M | 0.30M | 0.60M | -0.10M | -0.47M | 1.13M | 0.65M | -0.50M | 0.64M | 0.58M | 2.42M | 0.04M | -0.03M | 0.01M | 0.50M | -0.10M | -0.15M | 0.05M | -0.07M | 0.02M | -0.05M | 0.17M | 0.03M | -0.03M | -0.34M | 0.99M | 0.10M | 0.41M | -0.52M | 0.05M | -1.22M | 0.15M | 0.05M | 1.07M | -0.43M | -2.60M | -0.30M | -0.18M |
|
Change in Cash
|
| | 5.94M | -1.10M | -1.04M | 38.90M | -17.66M | -3.34M | 22.03M | 8.32M | -24.26M | 32.15M | -22.23M | -15.95M | -11.05M | 15.88M | 2.86M | -12.53M | -10.87M | 30.97M | -13.96M | -0.87M | -2.25M | 0.52M | -5.57M | -2.74M | -4.57M | -4.74M | -1.34M | 3.68M | 2.11M | -1.00M | 53.07M | -38.13M | -13.54M | -7.24M | -3.16M | -4.28M | -0.44M | 4.33M | -1.08M | -2.39M |
|
Free Cash Flow
|
| -2.89M | 5.17M | 0.94M | 0.41M | 6.05M | -16.92M | -5.19M | -25.00M | 14.18M | -28.12M | -19.73M | -16.07M | -9.99M | -4.87M | 11.87M | -1.26M | -10.24M | -7.60M | 21.16M | -7.00M | 0.01M | -4.28M | 1.95M | -5.07M | -6.26M | -3.62M | -2.92M | -7.73M | -8.44M | 16.73M | 0.75M | -3.56M | -13.54M | 16.58M | 8.37M | -6.95M | -0.67M | -4.04M | 15.78M | -2.75M | -4.52M |
|
Net Cash Flow
|
| -3.12M | 5.94M | -1.10M | -1.04M | 54.95M | -17.66M | -3.34M | 22.03M | 8.32M | -41.07M | 32.15M | -22.23M | -15.95M | -11.05M | 15.88M | 0.34M | -12.53M | -10.79M | 30.97M | -13.96M | -0.87M | -5.95M | 0.52M | -5.57M | -2.74M | -4.57M | -4.74M | -1.34M | 3.68M | 2.11M | -1.00M | 53.03M | -38.13M | -13.54M | -7.24M | -3.16M | -4.28M | -0.44M | 4.33M | -1.08M | -2.39M |