|
Net Income (Quarter)
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.07M | -0.08M | -0.07M | -0.12M | -0.47M | -0.15M | -0.14M | -0.08M | -0.03M | 0.20M | | | 0.20M | | | | | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.23M | -0.00M | -0.01M | -0.32M | -0.03M | -0.01M | 0.10M | -0.04M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M | -0.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | 404.00 | | 664.00 | 664.00 | 833.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -224.00 | 224.00 | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | -0.26M | -0.11M | -0.12M | -0.41M | 0.29M | -498.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.05M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 0.01M | 0.01M | 0.01M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
0.01M | -0.02M | -0.03M | -0.05M | 0.05M | -0.01M | -0.11M | -0.15M | | 90.00 | -0.03M | -0.15M | -0.03M | -0.14M | -0.04M | -0.32M | 0.32M | -0.12M | -0.05M | -0.03M | -0.02M | -0.05M | -0.02M | -0.03M | -0.01M | -0.02M | -0.05M | -0.02M | -0.01M | -0.01M | -0.02M | -0.01M | -0.03M | -0.01M | -0.03M | -0.01M | -0.02M | -0.02M | -0.08M | 0.04M | -0.03M | -0.07M | 0.28M | 0.10M | -0.09M | 0.12M | -0.01M | 0.01M | -0.01M | -0.02M | -0.14M | -1.84M | -1.23M | -0.73M | -0.95M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.00 | -794.00 | -162.00 | | 356.00 | | | | | | | 0.00M | 0.01M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 404.00 | | 664.00 | 664.00 | 833.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.11M | -0.65M | -0.08M | -0.12M | 0.20M | -0.11M | -0.00M | -0.08M | | | 0.17M | | 0.30M | 0.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -0.57M |
|
Change in Account Payables (Quarter)
|
| -0.02M | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | -0.01M | | | -0.00M | 0.01M | -0.01M | | 0.01M | 0.01M | -0.01M | 259.00 | 0.00M | 723.00 | -0.01M | 0.00M | 0.01M | | | | 0.44M | 0.10M | -0.42M | 0.07M | -0.19M | 0.20M | -0.20M | 0.04M | -0.04M | | | | 0.02M | 0.16M | -0.17M |
|
Change in Accured Expenses (Quarter)
|
0.02M | -0.02M | -0.02M | -0.02M | 0.01M | -0.00M | 0.00M | 0.01M | | 0.05M | 0.05M | 0.01M | -0.01M | -0.03M | 0.02M | 0.03M | 0.04M | -0.07M | 0.01M | -500.00 | 0.01M | -0.01M | 0.01M | -0.00M | -0.00M | | | | | | | | | 723.00 | -0.01M | 0.00M | 0.01M | 0.02M | -0.01M | -0.01M | | | 0.01M | -0.13M | | 0.14M | -0.05M | 0.00M | -0.07M | 0.07M | 0.04M | -0.17M | 0.00M | -0.00M | 0.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 939.00 | 0.00M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.00M | -0.05M | -0.01M | 0.01M | -0.04M | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | 0.01M | 0.00M | | 0.01M | -0.00M | -0.00M | 0.02M | | | | | 0.02M | -0.01M | 0.00M | -0.00M | -625.00 | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | 0.01M | | | -162.00 | 162.00 | -0.00M | -356.00 | | | 426.00 | | | | 0.38M | -0.02M | 0.37M |
|
Capital Expenditures (Quarter)
|
0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | | 0.06M | 0.00M | 0.00M | | 0.01M | -977.00 | 563.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | -0.09M | -0.01M | 977.00 | -563.00 | 317.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.01M | | | | -0.01M | -0.01M | -0.01M | -0.01M | | -0.06M | -0.04M | -0.03M | -0.16M | -0.01M | 977.00 | -563.00 | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | 0.36M | -0.00M | 0.07M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | -103.00 | 103.00 | | -114.00 | | 0.25M | 0.25M | 0.07M | | -0.07M | 0.22M | | |
|
Cash from Financing Activities (Quarter)
|
0.03M | | 0.04M | 0.04M | 0.06M | 0.01M | 0.13M | 0.16M | | 0.01M | 0.12M | 0.20M | 0.16M | 0.32M | 0.06M | 0.04M | 0.14M | 0.12M | 0.07M | 0.03M | 0.00M | 0.07M | | 0.03M | 0.00M | 0.02M | 0.05M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.08M | -0.04M | 0.03M | 0.09M | -0.15M | -0.01M | 0.15M | | 0.43M | -0.17M | -0.22M | -0.07M | | 5.29M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | 406.00 | -0.01M | -0.01M | -0.00M | -944.00 | -0.00M | 0.00M | 498.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
0.02M | -0.02M | 0.01M | -0.01M | 0.00M | 0.00M | 200.00 | 140.00 | | -0.05M | 0.06M | 305.00 | -0.03M | 0.05M | -0.04M | -0.01M | -46.00 | 0.00M | 0.02M | -0.00M | -0.02M | 0.02M | -0.02M | 0.01M | -0.01M | 0.00M | | | | | | | | | | -17.00 | | -0.00M | | 0.00M | 0.00M | 0.02M | 0.13M | 0.09M | 0.06M | 0.12M | 0.42M | -0.15M | -0.23M | -0.09M | -0.14M | 3.45M | -1.23M | -0.73M | -0.95M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | 0.04M | | | | 0.09M | 0.02M | 0.03M | 0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 0.30M | 0.05M | | | | | 0.03M | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.00M | -0.02M | -0.03M | -0.05M | 0.03M | -0.02M | -0.13M | -0.16M | | -0.06M | -0.03M | -0.16M | -0.03M | -0.15M | -0.04M | -0.32M | 0.32M | -0.12M | -0.05M | -0.03M | -0.02M | -0.05M | -0.02M | -0.03M | -0.01M | -0.02M | -0.05M | -0.02M | -0.01M | -0.01M | -0.02M | -0.01M | -0.03M | -0.01M | -0.03M | -0.01M | -0.02M | -0.02M | -0.08M | 0.04M | -0.03M | -0.07M | 0.28M | 0.10M | -0.09M | 0.12M | -0.01M | 0.01M | -0.01M | -0.02M | -0.14M | -1.84M | -1.23M | -0.73M | -0.95M |
|
Net Cash Flow (Quarter)
|
0.02M | -0.02M | 0.01M | -0.01M | 0.10M | -0.01M | 200.00 | 140.00 | | -0.05M | 0.06M | 0.01M | -0.03M | 0.17M | 0.01M | -0.28M | 0.47M | 0.00M | 0.02M | -0.00M | -0.02M | 0.02M | -0.02M | 0.01M | -0.01M | 0.00M | | | | | | | | | | -17.00 | | -0.00M | | 0.00M | 0.00M | 0.02M | 0.13M | 0.09M | 0.06M | 0.12M | 0.42M | -0.15M | -0.23M | -0.09M | -0.14M | 3.45M | -1.23M | -0.73M | -0.95M |