|
Net Income
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | | | | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.97M | -4.27M | -5.33M | -2.28M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
Depreciation and Depletion
|
| | | 0.01M | 0.00M | | 0.00M | -0.00M | 493.00 | | | | | | | | | | | 0.05M | 290.00 | 0.00M | -0.18M | 0.05M | 0.07M | 0.09M | 0.10M | 0.10M | 0.08M | | | | | | | | | | 212.00 | 87.00 | 144.00 | 496.00 | 797.00 | 930.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 879.00 | 899.00 | 915.00 |
|
Share-based Compensation
|
| | | | | | | | -469.00 | -295.00 | | | | | | | | | | 1.34M | 2.22M | 2.25M | 7.31M | 1.37M | 1.40M | 3.60M | | | | | | | | | | | | | 7.54M | 1.72M | 4.74M | 1.60M | 1.39M | 0.51M | 0.48M | 0.41M | 0.53M | 0.23M | 0.25M | 0.78M | 0.88M | 0.30M | 0.42M | 3.62M | 3.60M | 0.25M | 0.01M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.02M | 0.05M | 0.08M | 0.11M | 0.01M | 0.01M | 0.01M | 0.03M | | | | 0.45M | | | -0.41M |
|
Gains from Investment Securities
|
| | | | | | | | | 0.00M | | 0.08M | | | | | | | | 0.15M | 0.10M | 0.15M | 0.05M | 0.10M | 1.25M | | 0.75M | | | 0.02M | 0.01M | | 33.17M | 8.65M | -1.12M | 0.09M | 0.02M | 0.05M | 12.00M | 12.35M | 1.24M | -1.85M | 0.64M | -1.71M | -0.07M | -0.50M | 1.17M | -0.14M | 1.15M | 1.20M | 1.20M | | 1.30M | 0.25M | 2.73M | 0.17M | 1.89M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 2.25M | 0.24M | | -0.00M | | | | | | | | 1.30M | 2.27M | 0.21M | 0.07M | 3.31M | 8.89M | 0.15M | 1.00M | 0.09M | 0.78M | 0.37M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | -0.04M | -0.83M | -0.40M | -0.44M | | -0.00M | 0.00M | -950.00 | -0.09M | | | | | | | | | | | | | | | | | | | | 10.08M | 5.44M | 4.19M | 1.49M | 2.74M | | | | 0.01M | | | 0.01M | 0.02M | 0.00M | 0.00M | 0.80M | 0.01M | 0.48M | 0.48M |
|
Change in Working Capital
|
| | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | -0.34M | -0.36M | -0.70M | 0.24M | -0.14M | 0.02M | 0.09M | -0.15M | 0.01M | 0.13M | 0.24M | | | | | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | 0.01M | 0.01M | | 0.39 | 0.01M | 1.55 | 0.22M | -0.01M | -0.46M | -0.05M | -0.00M | -0.02M | 0.05M | -0.08M | -0.01M | -0.03M | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | 0.09M | -0.10M | 0.33M | 0.01M | 0.13M | -0.10M | 0.13M | -0.33M | 0.15M | -0.01M | | 0.05M | | -0.08M | 0.12M | 0.07M | 0.06M | 0.16M | 0.10M | -0.09M | -0.01M | 0.36M | -0.12M | 0.08M | -0.62M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | -0.02M | 0.01M | -1.14M | 0.03M | 0.01M | 0.01M | 0.03M | -0.07M | 0.11M | 0.04M | 0.25M | | | | | | | | | | | | -0.12M | 0.08M | | | -0.29M | -0.05M | | | -0.35M | 0.00M | -0.00M | 0.01M | -0.04M | 0.17M | 0.07M | 0.08M | -0.29M | 0.40M | -0.09M | 0.39M | -0.71M | 0.50M | 0.54M | 2.85M | -3.60M | 0.31M | 0.43M |
|
Other Working Capital Changes
|
| | | 0.02M | | | | -0.02M | -0.00M | 0.01M | -0.00M | 229.00 | | | | | | | | 0.11M | -954.00 | -0.02M | -0.04M | -0.01M | 0.02M | 0.03M | -0.08M | 0.02M | -0.03M | -0.02M | -1.00 | | | -0.01M | 0.05M | 0.01M | | | 0.42M | 0.14M | -0.13M | -0.15M | -0.01M | -0.05M | -0.05M | -0.08M | -0.03M | 0.08M | -0.07M | -0.04M | -0.03M | 0.15M | 0.20M | -0.32M | 0.17M | -0.01M | -0.07M |
|
Cash from Operations
|
| 0.03M | 0.01M | 0.01M | 0.03M | -0.55M | -0.70M | -0.75M | -0.01M | -0.03M | -0.11M | -3.68M | -0.20M | -0.50M | 0.03M | -0.27M | 0.30M | -0.03M | | -0.26M | | -0.35M | 0.09M | -0.10M | -0.35M | -0.06M | -0.28M | -0.35M | -0.23M | -0.09M | -0.15M | -0.09M | -0.86M | -0.01M | -0.53M | -0.14M | | | -2.54M | -0.75M | -0.61M | -0.96M | -1.06M | 1.71M | -0.78M | -0.65M | -1.13M | -0.92M | -0.65M | -0.87M | -0.77M | -0.92M | -0.70M | -1.14M | -1.90M | -1.33M | -2.80M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.57M | 0.58M | 0.15M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.57M | | | | | | | | | | | | | | | | | 0.60M |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | 0.00M | | 0.00M | -0.00M | 0.01M | 0.01M | 3.66M | -3.67M | | | -0.48M | 0.48M | 723.00 | | | 333.00 | 0.00M | 0.00M | 0.02M | 0.05M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.00M | 903.00 | 919.00 | 1.00 | 124.00 | 125.00 | 122.00 | 323.00 | 343.00 | 212.00 | 87.00 | 144.00 | 496.00 | 797.00 | 930.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 879.00 | 899.00 | 915.00 |
|
Capital Expenditures
|
| | | | | | | | 0.02M | | | 0.08M | 0.00M | -0.00M | 0.00M | | | | | | | 0.11M | 0.15M | 0.23M | 0.14M | 0.16M | 0.02M | 0.01M | 0.01M | | -0.00M | | | | 1.00 | | | | 7.99M | -7.99M | 0.00M | 0.01M | 0.00M | | 0.00M | | | | | | | | | | 0.00M | 0.00M | 0.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.01M | | | | | 0.17M | | | | | | | | | | | | | | -1.00 | | | | | 0.00M | | |
|
Change in Intangibles
|
| | | | | | | | | | | | 0.00M | -0.40M | 0.00M | -0.00M | | | | 0.01M | 742.00 | 0.00M | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.06M | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.02M | 0.01M | | -0.03M | 0.70M | -0.00M | -0.02M | | | -0.08M | -0.00M | 0.40M | -0.00M | 0.00M | | | | -0.16M | -0.14M | -0.26M | -0.20M | -0.39M | -1.64M | -0.15M | -1.05M | 0.29M | 0.04M | 0.01M | 0.04M | | | | 0.00M | 0.17M | | | -7.99M | -0.50M | -0.97M | -0.01M | -8.21M | -0.62M | -0.01M | -0.13M | -0.09M | 0.00M | 0.27M | -40.00 | -0.02M | 0.55M | -44.00 | -3.16M | -0.03M | -13.33M | -183.47M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.53M | | | | | | | | | | | | | | 7.00M | 1.60M | 1.70M | 1.60M | | | | | | | | | | | | | | | 0.01M |
|
Cash from Financing Activities
|
| 0.01M | 0.01M | | | -0.75M | -0.01M | 0.00M | -0.00M | -587.00 | -0.11M | 0.07M | 0.13M | 0.11M | -0.07M | 0.26M | -0.26M | | | 1.82M | | | 0.00M | 0.49M | 2.29M | | 1.36M | | | 0.01M | 0.21M | | | | 0.83M | | | | 13.38M | 0.80M | -0.67M | 1.71M | 10.11M | -0.14M | 0.49M | 0.03M | 0.51M | 0.42M | 0.19M | 1.57M | | | 0.41M | 6.03M | 0.23M | 15.03M | 190.11M |
|
Current Debt
|
| 0.23M | 0.31M | 0.20M | -0.23M | -0.47M | -0.54M | -0.73M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| 0.23M | 0.31M | 0.20M | -0.23M | -0.47M | -0.54M | -0.73M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | -0.00M | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | -0.02M | -0.03M | 0.06M | -0.03M | -0.07M | 0.01M | -0.00M | -0.00M | 0.03M | -0.03M | | 1.40M | | -0.61M | -0.11M | -0.00M | 0.30M | -0.21M | 0.03M | -0.06M | 0.00M | -0.07M | 0.10M | -0.09M | 0.01M | -0.01M | 0.30M | -0.14M | | | 2.84M | -0.45M | -2.26M | 0.74M | 0.84M | 0.95M | -0.30M | -0.74M | -0.70M | -0.50M | -0.19M | 0.71M | -0.79M | -0.13M | -0.28M | 1.72M | -1.71M | 0.37M | 3.85M |
|
Beginning Cash Balance
|
| | 0.01M | 0.05M | 0.05M | 0.22M | 0.04M | 0.05M | 0.05M | 0.03M | 0.00M | 0.10M | 0.07M | 0.00M | 0.02M | 0.01M | 0.01M | 0.04M | 0.10M | 0.01M | 0.72M | 0.72M | 0.11M | 0.01M | 0.00M | 0.30M | 0.09M | 0.12M | 0.06M | 0.07M | | 0.10M | 0.00M | 0.02M | 0.01M | 0.30M | 0.03M | 0.00M | 0.52M | 3.37M | 2.92M | 0.66M | 1.40M | 2.25M | 3.20M | 2.89M | 2.15M | 1.44M | 0.94M | 24.60M | 39.61M | 33.22M | 26.13M | 34.43M | 22.19M | 39.41M | 289.83M |
|
Free Cash Flow
|
| 0.03M | 0.01M | 0.01M | 0.03M | -0.55M | -0.70M | -0.75M | -0.02M | -0.03M | -0.11M | -3.77M | -0.20M | -0.50M | 0.02M | -0.27M | 0.30M | -0.03M | | -0.26M | | -0.46M | -0.06M | -0.34M | -0.49M | -0.22M | -0.30M | -0.37M | -0.24M | -0.09M | -0.15M | -0.09M | -0.86M | -0.01M | -0.53M | -0.14M | | | -10.54M | 7.24M | -0.61M | -0.96M | -1.06M | 1.71M | -0.78M | -0.65M | -1.13M | -0.92M | -0.65M | -0.87M | -0.77M | -0.92M | -0.70M | -1.14M | -1.90M | -1.34M | -2.80M |
|
Net Cash Flow
|
| 0.04M | 464.00 | 0.02M | 0.03M | -1.33M | -0.01M | -0.75M | -0.02M | -0.03M | -0.21M | -3.70M | -0.07M | 0.01M | -0.05M | -0.00M | 0.03M | -0.03M | | 1.40M | -0.14M | -0.61M | -0.11M | -0.00M | 0.30M | -0.21M | 0.03M | -0.06M | -0.19M | -0.07M | 0.10M | -0.09M | -0.86M | -0.01M | 0.30M | 0.04M | | | 2.84M | -0.45M | -2.26M | 0.74M | 0.84M | 0.95M | -0.30M | -0.74M | -0.70M | -0.50M | -0.19M | 0.71M | -0.79M | -0.37M | -0.28M | 1.72M | -1.71M | 0.37M | 3.85M |