|
Net Income
|
-0.13M | -0.27M | 2.26M | -0.36M | -0.06M | | -9.80M | -74.89M | -0.06M | | -7.93M | -9.98M | -13.08M | -15.29M | -4.32M | -5.81M | -17.03M | -34.12M | -7.31M | -1.15M | 1.47M | 2.98M | -9.50M | -8.84M | 1.96M |
|
Depreciation and Depletion
|
| 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.05M | 0.08M | 0.01M | 0.34M | 0.18M | 0.43M | 0.29M | 0.32M | 0.27M | 0.34M | 0.31M | 0.31M | 0.28M | 0.33M | 0.33M | 0.29M | 0.32M |
|
Share-based Compensation
|
| | | | 0.02M | -0.02M | 0.13M | 0.07M | 0.07M | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| -0.15M | | | -0.17M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.56M | | | 1.06M | 0.51M | 0.05M | 1.06M | 1.06M | 4.25M | 1.06M | 1.06M | 1.06M | 0.81M | 0.13M | 10.56M | 0.60M | 0.08M | 0.15M | 0.19M | 0.33M | | 0.04M | | |
|
Asset Writedowns and Impairment
|
| 1.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 1.06M | | | 1.06M | 1.06M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -2.86M | -0.18M | 0.74M | -1.67M | 1.86M | -3.30M | -7.34M | 4.16M | -10.20M | -5.29M | -10.83M | -12.21M | -3.52M | -3.29M | 10.70M | 0.85M | -0.78M | -1.51M | -4.39M | -2.85M | 13.91M | -3.76M | -2.62M | 0.88M |
|
Amortizatization of Intangibles
|
| 0.02M | 0.07M | 0.07M | 0.04M | 0.15M | 0.55M | 50.26M | 0.06M | | 0.45M | | | | 0.20M | 0.32M | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.45M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.00M | 0.01M | 0.01M | 0.00M | -0.02M | | 0.02M | 0.04M | 0.07M | 0.14M | 0.17M | 0.16M | 0.41M | 0.24M | 0.28M | 0.26M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.26M | 0.26M |
|
Change in Receivables
|
| 0.42M | 0.34M | -0.84M | 0.36M | 1.76M | -0.20M | 0.21M | 0.76M | -1.62M | -0.02M | 0.18M | 0.04M | 0.02M | -0.11M | 7.39M | -4.94M | -2.56M | -0.10M | 0.16M | -0.06M | -0.01M | 0.02M | 0.01M | -0.11M |
|
Change in Inventory
|
| 0.08M | -0.02M | 0.04M | -0.07M | 0.09M | -0.08M | 0.04M | -0.00M | 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -555.00 | 0.00M | -0.01M | -0.02M | 0.00M | -0.00M | 434.00 | -253.00 | 0.00M | 0.01M | -0.00M |
|
Change in Accured Expenses
|
| 1.49M | 0.23M | 2.78M | -1.35M | -1.24M | 0.60M | -0.42M | -1.39M | 10.88M | -8.79M | -0.61M | 0.55M | -0.69M | 2.03M | -2.39M | 0.64M | 0.04M | -0.21M | -1.25M | -0.42M | 1.62M | -0.62M | -0.39M | 398.00 |
|
Change in Taxes
|
| 0.42M | | | -0.29M | -0.51M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.21M | -0.07M | 1.01M | 1.81M | -0.14M | 1.46M | 0.02M | -2.78M | -0.90M | -0.68M | 0.04M | -0.19M | 0.12M | -0.19M | -0.34M | -0.28M | -0.32M | -0.30M | -0.31M | -0.31M | -0.22M | -0.22M | -0.12M | -0.02M |
|
Capital Expenditures
|
| 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.08M | 0.13M | 0.01M | 0.00M | 0.60M | 0.48M | -0.31M | 0.01M | 0.73M | | -0.06M | 0.00M | 0.03M | 0.03M | 0.04M | 0.06M | 0.08M | 0.06M |
|
Divestments
|
| -0.09M | 0.30M | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 2.48M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.09M | 0.10M | 0.12M | -0.23M | 1.79M | 2.35M | -0.12M | -30.98M | -27.30M | -7.31M | -1.00M | -6.72M | -0.09M | 0.67M | -1.28M | -0.14M | -1.38M | -1.76M | 21.38M | -0.91M | -1.24M | -0.46M | 2.14M | -1.06M |
|
Other financing activities
|
| -0.09M | -0.29M | 0.04M | -0.39M | -0.55M | -0.33M | -0.39M | -0.30M | -0.21M | -0.03M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.95M | 2.03M | 2.68M | -13.67M | 30.11M | -0.96M | 44.85M | 33.34M | 26.18M | 6.04M | -0.00M | -0.05M | 0.06M | 3.43M | -0.02M | -0.01M | -0.22M | -0.24M | -21.11M | -0.02M | -0.05M | 2.33M | -0.01M | -0.33M |
|
Dividends Paid - Common
|
| | | | 0.07M | 0.04M | | | 0.25M | 1.15M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.03M | -0.04M | 0.05M | 0.03M | 0.01M | -0.03M | -0.26M | -0.51M | -0.82M | -0.20M | -0.22M | 0.21M | -1.16M | -0.06M | 0.81M | -1.42M | 1.50M | 0.31M | -0.81M | 1.65M | -2.06M | 0.02M | -0.14M | 0.38M |
|
Change in Cash
|
| -4.06M | 1.95M | 3.18M | 2.70M | 15.41M | -1.91M | 37.39M | 6.52M | -11.32M | -6.56M | -11.83M | -18.97M | -3.55M | 0.82M | 9.40M | 0.70M | -2.38M | -3.51M | -4.12M | -3.78M | 12.62M | -1.88M | -0.49M | -0.51M |
|
Beginning Cash Balance
|
| 6.10M | | | | 9.44M | | | 0.52M | 4.43M | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -2.86M | -0.18M | 0.74M | -1.68M | 1.84M | -3.31M | -7.43M | 4.03M | -10.21M | -5.29M | -11.43M | -12.69M | -3.21M | -3.30M | 9.97M | 0.85M | -0.72M | -1.51M | -4.42M | -2.89M | 13.87M | -3.82M | -2.70M | 0.82M |
|
Net Cash Flow
|
| -3.91M | 1.95M | 3.53M | -15.57M | 33.75M | -1.91M | 37.39M | 6.52M | -11.32M | -6.56M | -11.83M | -18.97M | -3.55M | 0.82M | 9.40M | 0.70M | -2.38M | -3.51M | -4.12M | -3.78M | 12.62M | -1.88M | -0.49M | -0.51M |