|
Net Income
|
-0.31M | -0.20M | -0.21M | -0.50M | -0.29M | -0.11M | -0.19M | -0.25M | -0.25M | -0.20M | -0.04M | 1.35M | -0.05M | 0.04M | -0.05M | 1.09M | -0.04M | -0.06M | -0.06M | -0.63M | | -0.12M | 0.00M | 0.02M | -0.12M | -0.04M | -0.11M | -0.17M | -0.15M | -0.10M | -0.17M | -0.17M | -0.18M | -0.02M | -0.17M | -0.14M | -0.40M | -0.25M | -0.15M | -0.20M | -0.28M | -0.23M | -0.27M | -0.18M | -0.16M | -0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.29M | -0.37M | -0.32M | -0.32M | -0.23M | -0.43M | -0.31M |
|
Depreciation and Depletion
|
0.00M | -0.00M | 527.00 | 497.00 | 392.00 | | 0.00M | 797.00 | 759.00 | | 0.00M | 884.00 | 827.00 | 286.00 | 285.00 | 254.00 | 516.00 | 0.00M | 212.00 | 0.00M | | | | | 2.00 | 179.00 | 0.00M | -0.00M | 444.00 | 99.00 | 1.00 | 110.00 | 0.00M | 273.00 | 0.00M | 272.00 | -0.00M | 200.00 | 358.00 | | | | | | | | | | 0.00M | | | | | | | | | |
|
Gains from Investment Securities
|
0.00M | 0.00M | -0.01M | 0.02M | 0.06M | | | | | | | -0.00M | -0.00M | 117.00 | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.03M | 0.06M | -0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | -222.00 | -931.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.01M | | | | 0.04M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.13M | -0.03M | -0.24M | -0.12M | -0.10M | 0.34M | -0.60M | -0.13M | -0.06M | -0.34M | 0.14M | -0.07M | -0.09M | -0.09M | -0.11M | -0.09M | -0.09M | -0.11M | -0.05M | -0.06M | | -0.01M | 0.08M | -0.04M | -0.00M | -0.06M | 0.00M | -0.11M | -0.07M | -0.06M | -0.03M | -0.10M | -0.05M | -0.05M | -0.11M | -0.03M | -0.08M | -0.12M | -0.11M | -0.09M | -0.12M | -0.10M | -0.08M | -0.08M | -0.13M | -0.11M | -0.10M | -0.09M | -0.14M | -0.14M | -0.14M | -0.17M | -0.12M | -0.13M | -0.16M | -0.12M | -0.13M | -0.16M |
|
Amortizatization of Intangibles
|
0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.06M | 0.07M | 0.06M | 0.06M | | 0.11M | 0.01M | 0.17M | 0.13M | 0.12M | 0.02M | 0.12M | 0.04M | 0.04M | 0.07M | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00M | -0.00M | 0.09M | 497.00 | 392.00 | | 0.07M | 797.00 | 759.00 | | 0.00M | 884.00 | 827.00 | 286.00 | 285.00 | 254.00 | 516.00 | 0.00M | 212.00 | 0.00M | | | | | 2.00 | 179.00 | 0.00M | -0.00M | 444.00 | 99.00 | 1.00 | 110.00 | 0.00M | 273.00 | 0.00M | 272.00 | -0.00M | 200.00 | 358.00 | | | | | | | | | | 0.00M | | | | | | | | | |
|
Change in Receivables
|
-0.01M | 0.17M | 0.08M | 0.01M | -0.01M | 0.00M | 0.02M | 0.00M | 328.00 | | -0.00M | 0.02M | -0.02M | -0.02M | 0.04M | -0.03M | 0.00M | -0.02M | 0.01M | 0.01M | | -0.02M | 0.04M | -0.04M | 0.01M | 0.04M | -0.04M | -0.02M | -0.02M | 0.00M | 0.00M | -0.01M | -0.01M | -0.03M | 0.01M | -0.01M | -0.02M | -111.00 | -0.00M | 0.01M | -0.01M | 0.00M | -0.02M | 0.02M | 0.00M | -679.00 | 0.00M | -0.00M | -171.00 | 0.01M | -0.00M | -0.02M | -568.00 | -0.00M | 0.01M | 0.00M | 0.02M | -0.02M |
|
Change in Account Payables
|
-0.07M | 0.45M | -0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.17M | -0.10M | 0.42M | 0.17M | 0.06M | -0.09M | 0.08M | -0.14M | 0.06M | | 0.03M | 0.03M | 0.08M | 0.01M | 0.07M | -0.03M | 0.04M | 0.04M | 0.04M | 0.01M | 0.19M | 0.07M | 0.01M | 0.05M | -0.07M | -0.04M | 0.11M | 0.05M | -0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.02M | 0.10M | 0.00M | 0.05M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.12M | 0.06M | 0.10M | 0.13M | 0.19M | 0.06M | 0.14M | 0.05M | 0.13M |
|
Other Working Capital Changes
|
| | | | | | | 0.14M | | | | | 0.00M | -363.00 | 324.00 | 16.00 | 86.00 | 19.00 | 13.00 | -10.00 | | 74.00 | 7.00 | | | -0.00M | 4.00 | 248.00 | 5.00 | | | | -10.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.00M | -0.00M | 0.00M | 46.00 | | | | -130.00 | | | | -194.00 | -493.00 | | | -0.00M | -0.00M | 196.00 | 163.00 | -132.00 | | | | | | | | | | | | | 0.00M | | 521.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.06M | | 0.02M | -728.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.08M | -0.03M | 0.00M | 0.02M | | | -0.00M | -130.00 | | | -417.00 | -194.00 | -493.00 | | | -0.00M | -0.00M | 196.00 | 163.00 | -132.00 | | | | | | | | | -0.00M | | | | -0.00M | | -521.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | 0.05M | 0.12M | | -0.10M | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.15M | 0.08M | 0.22M | 0.06M | 0.05M | 0.17M | 0.10M | 0.18M | 0.05M | | 0.17M | 0.06M | 0.10M | 0.14M | 0.10M | 0.09M | 0.10M | 0.09M | 0.05M | 0.03M | | | | | | 0.06M | 0.06M | 0.08M | -0.00M | 0.07M | 0.05M | 0.07M | 0.05M | 0.10M | 0.06M | 0.09M | 0.03M | 0.12M | 0.11M | 0.08M | 0.10M | 0.11M | 0.09M | 0.07M | 0.13M | 0.12M | 0.14M | 0.05M | 0.16M | 0.11M | 0.15M | 0.17M | 0.15M | 0.10M | 0.17M | 0.10M | 0.16M | 0.17M |
|
Dividends Paid - Common
|
0.10M | 0.08M | 0.04M | | 0.05M | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.00M | 0.00M | -0.00M | -0.00M | -992.00 | 65.00 | -901.00 | 435.00 | 509.00 | | -0.00M | 953.00 | 0.00M | -0.00M | -0.00M | -0.01M | 0.01M | -0.02M | -760.00 | 0.03M | | 0.01M | -310.00 | -710.00 | -0.01M | 0.01M | -230.00 | 481.00 | 0.02M | -512.00 | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 445.00 | 0.01M | -0.00M | 0.02M | -0.02M | 117.00 | -212.00 | 25.00 | -187.00 | 282.00 | 39.00 | 68.00 | -767.00 | 0.00M | 754.00 | -103.00 | 260.00 | -0.00M | -788.00 | -703.00 | 0.00M | 303.00 | -582.00 |
|
Change in Cash
|
0.09M | 0.01M | 0.01M | -0.04M | -0.05M | 0.03M | -0.01M | 0.05M | -0.02M | -0.34M | 0.31M | -0.01M | 0.00M | 0.05M | -0.02M | 0.00M | 0.01M | -0.04M | 0.00M | -0.02M | | -0.01M | 0.08M | -0.04M | 0.02M | -0.01M | 0.06M | -0.04M | -0.08M | 0.01M | 0.01M | -0.03M | -0.01M | 0.05M | -0.05M | 0.06M | -0.04M | -0.00M | 0.02M | -0.03M | -0.01M | 0.01M | 0.01M | -0.02M | -0.01M | 0.01M | 0.04M | -0.04M | 0.02M | -0.03M | 0.01M | 0.00M | 0.03M | -0.02M | 0.01M | -0.02M | 0.00M | 0.01M |
|
Free Cash Flow
|
-0.12M | -0.03M | -0.24M | -0.12M | -0.10M | 0.34M | -0.60M | -0.13M | -0.06M | -0.34M | 0.14M | -0.07M | -0.09M | -0.09M | -0.11M | -0.08M | -0.08M | -0.11M | -0.05M | -0.06M | | -0.01M | 0.08M | -0.04M | -0.00M | -0.06M | 0.00M | -0.11M | -0.07M | -0.06M | -0.03M | -0.10M | -0.05M | -0.05M | -0.11M | -0.03M | -0.08M | -0.12M | -0.11M | -0.09M | -0.12M | -0.10M | -0.08M | -0.08M | -0.13M | -0.11M | -0.10M | -0.09M | -0.14M | -0.14M | -0.14M | -0.17M | -0.12M | -0.13M | -0.16M | -0.12M | -0.13M | -0.16M |
|
Net Cash Flow
|
0.10M | 0.03M | -0.01M | -0.04M | -0.05M | 0.51M | -0.50M | 0.05M | -0.02M | -0.34M | 0.31M | -0.01M | 0.00M | 0.06M | -0.02M | 0.00M | 0.01M | -0.01M | 0.00M | -0.03M | | -0.01M | 0.08M | -0.04M | -0.00M | -0.01M | 0.06M | -0.04M | -0.08M | 0.01M | 0.01M | -0.03M | -0.01M | 0.05M | -0.05M | 0.06M | -0.05M | -732.00 | -337.00 | -0.01M | -0.01M | 0.01M | 0.01M | -0.02M | -0.01M | 0.01M | 0.04M | -0.04M | 0.02M | -0.03M | 0.01M | 0.00M | 0.03M | -0.02M | 0.01M | -0.02M | 0.03M | 0.01M |