|
Net Income
|
| | -0.14M | -0.06M | -0.06M | -5.58M | -7.72M | -28.18M | -25.26M | -20.45M | -17.38M | -13.62M | -58.29M | -108.78M | -17.18M | -3.32M | 0.62M |
|
Depreciation and Depletion
|
| | 0.01M | 0.01M | 0.00M | 0.03M | 0.03M | 0.05M | 0.13M | | | 0.10M | 0.60M | 1.60M | 1.30M | 0.90M | 0.20M |
|
Share-based Compensation
|
0.06M | 0.06M | 0.06M | 0.12M | 0.00M | 0.50M | 1.02M | 0.90M | 3.23M | 0.60M | 1.02M | 1.08M | 3.57M | 5.25M | 6.05M | 2.91M | 0.58M |
|
Deferred Taxes
|
| | | | | -0.81M | -0.02M | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.16M | 0.64M | 0.04M | 0.03M | 0.01M |
|
Gains from Investment Securities
|
| | | | | 0.43M | 0.63M | 0.22M | -1.75M | 0.02M | 0.00M | -10.43M | 0.11M | 0.00M | 0.05M | 0.15M | 0.21M |
|
Asset Writedowns and Impairment
|
| | | | | | | 7.50M | 1.27M | 1.86M | | 1.30M | 12.82M | 75.46M | 5.71M | 1.20M | 8.26M |
|
Non-cash Items
|
| | | | | 1.37M | | | | 0.16M | 0.00M | 0.01M | 0.40M | 0.05M | 0.10M | 0.20M | 0.10M |
|
Cash from Operations
|
| | -0.06M | -0.04M | -0.04M | -5.50M | -6.63M | -10.66M | -13.83M | -15.94M | -13.83M | -28.40M | -26.00M | -28.82M | -5.13M | -1.39M | -1.94M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.18M | | | | 0.53M | -0.04M | -0.13M | 0.56M | 0.60M | 0.11M |
|
Depreciation & Amortization (CF)
|
| | 0.01M | 0.05M | 0.06M | 0.10M | 0.12M | 0.87M | 4.36M | 2.59M | 2.73M | 5.71M | 9.20M | 10.15M | 8.81M | 6.72M | 5.38M |
|
Change in Receivables
|
| | | | | | 0.16M | 0.01M | 0.36M | 0.05M | 1.16M | 3.56M | -1.54M | -6.53M | 7.15M | -5.20M | 7.63M |
|
Change in Inventory
|
| | | | | | 0.04M | 0.49M | -0.20M | 0.03M | 0.10M | 8.22M | -2.79M | -1.30M | 3.61M | 4.82M | -0.38M |
|
Change in Account Payables
|
| | | | | 0.42M | 0.55M | 0.70M | 0.49M | | | -1.38M | -3.25M | -7.68M | 2.38M | -2.08M | 0.29M |
|
Change in Accured Expenses
|
| | 0.00M | 0.01M | 0.01M | 0.05M | 0.55M | 1.00M | -0.86M | -0.60M | 0.96M | 5.34M | 0.77M | -13.29M | 3.60M | -9.16M | 0.89M |
|
Other Working Capital Changes
|
| | 62.00 | -157.00 | -77.00 | 0.50M | -0.15M | -0.51M | 0.10M | 0.13M | 0.52M | 6.07M | 0.33M | 0.01M | 177.00 | 0.00M | 0.01M |
|
Capital Expenditures
|
| | | 0.03M | 0.03M | 0.01M | | 1.04M | 0.75M | 0.40M | 0.50M | | 2.34M | | | 0.33M | 0.23M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 1.75M | | | | | | | | 0.67M |
|
Change in Intangibles
|
| | | | | | | 2.00M | 6.00M | | | | | | | | 3.00M |
|
Acquisitions
|
| | | | | | 1.00M | | 0.61M | | | 5.85M | 15.72M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | -2.01M | 1.07M | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.03M | -0.03M | -0.01M | -1.00M | -5.30M | -3.53M | -0.48M | -1.06M | -5.66M | -2.78M | -3.25M | -0.12M | -0.33M | -2.56M |
|
Other financing activities
|
| | | | -288.00 | | | 0.30M | 0.09M | | 1.48M | 5.40M | 3.57M | 5.25M | 6.05M | 2.91M | 0.58M |
|
Cash from Financing Activities
|
| | 0.07M | 0.03M | 0.04M | 5.24M | 12.35M | 16.66M | 10.19M | 22.66M | 19.08M | 71.07M | 30.31M | 1.53M | 8.87M | -1.26M | 15.44M |
|
Dividends Paid - Common
|
| | | | | | 0.03M | | | | | | | | | | |
|
Change in Cash
|
| | 0.00M | -0.00M | 0.00M | -0.27M | 4.71M | 0.70M | -7.18M | 6.23M | 4.18M | 37.04M | 1.57M | -30.54M | 3.62M | -2.98M | 10.95M |
|
Beginning Cash Balance
|
0.01M | 0.00M | 0.00M | 0.00M | 109.00 | 2.91M | 2.64M | 7.35M | 7.98M | 0.78M | 6.86M | 11.04M | 48.33M | 49.90M | 19.36M | 22.98M | 20.01M |
|
Free Cash Flow
|
| | -0.06M | -0.06M | -0.06M | -5.51M | -6.63M | -11.70M | -14.58M | -16.34M | -14.33M | -28.40M | -28.34M | -28.82M | -5.13M | -1.72M | -2.17M |
|
Net Cash Flow
|
| | 0.00M | -0.03M | -0.03M | -0.27M | 4.71M | 0.70M | -7.18M | 6.23M | 4.18M | 37.01M | 1.53M | -30.54M | 3.62M | -2.98M | 10.95M |