|
Net Income
|
0.00M | -0.01M | -0.01M | -0.02M | 0.00M | -0.01M | -0.02M | -0.02M | 0.00M | 99.00 | -0.01M | -0.01M | 627.00 | 0.00M | -0.03M | -0.01M | -0.01M | -0.00M | -0.03M | | | -0.10M | -0.22M | | -1.80M | -0.11M | -244.00 | -1.00 | -0.32M | -0.06M | -0.47M | -2.30M | -2.03M | -1.94M | -1.13M | -2.71M | | -1.09M | -0.76M | -1.96M | | -0.17M | -0.27M | -0.22M | -0.16M | 0.09M | | | | -0.35M | | | -0.52M | -0.33M | -0.23M | -0.24M | -0.22M | -0.39M | -0.24M | -0.93M | -0.11M | -7.30M | -0.18M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | 162.00 | 161.00 | 677.00 | 400.00 | 873.00 | 875.00 | 852.00 | 900.00 | 763.00 | 0.00M | 0.01M | 0.01M | 0.05M | 0.00M | 415.00 | -0.13M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.58M | 0.05M | 5.59M | 0.18M | 1.08M | 0.31M | 1.07M | 1.74M | 1.16M | 1.14M | -0.30M | 0.54M | 1.01M | 0.55M | 0.49M | -0.21M | | | | 0.49M | 0.40M | 0.31M | 0.29M | 0.20M | 0.15M | | -0.74M | | 0.09M | | -0.18M | 0.11M | | | | 0.08M | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 244.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | -32.30M | | | | | | | | 0.02M | | | | 0.02M | | | | -115.00 | | | | | | | | 0.03M | | | | | 0.16M | 0.09M | 0.09M | -0.31M | -0.03M | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.98M | | | 0.03M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.00M | -0.01M | -0.01M | -0.00M | 0.00M | 864.00 | -0.01M | -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -0.00M | -0.01M | -0.02M | 0.01M | -0.03M | -0.09M | | -0.05M | -0.16M | -0.23M | | -0.09M | -0.13M | -0.06M | -0.05M | -0.05M | -0.06M | -0.06M | -0.08M | -0.14M | -0.25M | -0.27M | -0.31M | -0.38M | -0.04M | -0.15M | -0.12M | | | 0.18M | -0.65M | -0.09M | -0.03M | -0.06M | -0.07M | -0.05M | 0.01M | -0.08M | -0.11M | 0.00M | -0.06M | 0.02M | -0.03M | -0.02M | -0.10M | 0.05M | -0.03M | 0.00M | 0.00M | -0.04M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.17M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 508.00 | 513.00 | 541.00 | 554.00 | 554.00 | 554.00 | | 0.00M | | 554.00 | 0.00M | 0.04M | 0.00M | 0.04M | 0.04M | 0.01M | 0.02M | 0.01M | 470.00 | 0.03M | 0.32M | 0.09M | 0.09M | 0.14M | 0.23M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.00M | 0.06M | 0.07M | 0.05M | 0.00M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 302.00 | 301.00 | 301.00 | 301.00 | 302.00 | 301.00 |
|
Change in Receivables
|
533.00 | 533.00 | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | | | | | -0.00M | -653.00 | 0.01M | -0.00M | 0.00M | 0.00M | 559.00 | -570.00 | 0.00M | -0.00M | 0.01M | -0.00M | 0.01M | | | -510.00 | | | | -0.01M | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | 211.00 | 247.00 | -304.00 | -247.00 | 618.00 | 526.00 | -270.00 | -709.00 | 240.00 | 0.00M | -65.00 | 33.00 | 806.00 | -199.00 | 187.00 | 0.00M | 0.00M | | 0.01M | 0.02M | 0.02M | | -40.00 | -621.00 | 160.00 | 0.01M | 0.00M | -947.00 | | -0.02M | 617.00 | 0.01M | -0.01M | -775.00 | 0.00M | -0.00M | -288.00 | -0.00M | | | -0.03M | 0.01M | -0.03M | -449.00 | 0.05M | -0.05M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | | | | | | 0.01M | -0.01M | -37.00 | 33.00 | | | | | | | | | | | | | | | | | 0.02M | | 100.00 | 50.00 | -50.00 | 100.00 | 100.00 | 0.00M | 750.00 | 690.00 | 586.00 | 0.01M | 0.00M | 0.00M | 0.00M |
|
Change in Accured Expenses
|
443.00 | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.01M | 0.00M | 0.00M | -0.00M | -0.01M | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.05M | | 0.02M | 0.01M | 0.05M | | 0.03M | 0.06M | 0.05M | -0.32M | 0.08M | -0.00M | -0.02M | 0.17M | 0.06M | -0.04M | 0.15M | -0.35M | 0.00M | 0.12M | -0.13M | 0.01M | | | 0.04M | 0.02M | 0.02M | 0.01M | -683.00 | -0.01M | 0.03M | -0.03M | 0.05M | 0.11M | 0.04M | -0.07M | -0.06M | 0.02M | 0.03M | 0.15M | -0.11M | 0.03M | 0.02M | 0.02M | -0.02M |
|
Other Working Capital Changes
|
-393.00 | 0.00M | -0.00M | 0.00M | -393.00 | | | | | | | | 0.00M | | | | | | 0.00M | | -0.00M | -0.00M | -0.00M | | | | | -0.00M | 0.01M | 0.53M | -0.08M | -0.44M | | 0.00M | 0.07M | -0.04M | 0.04M | -0.00M | 0.01M | -0.02M | | | -0.02M | -0.04M | -0.03M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | -225.00 | | | 0.01M | 0.00M | 630.00 | | 267.00 | -267.00 | | | 2.00 | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 965.00 | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.02M | 0.02M | | 0.01M | | | 0.01M | | | -225.00 | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 0.01M | | | 0.03M | 0.03M | 0.02M | | | | | | | | 0.04M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | -0.00M | | 0.00M | | -0.00M | -0.02M | 0.11M | | -0.01M | | | 0.00M | | | -0.01M | -0.05M | -742.00 | -0.15M | -961.00 | -0.01M | -630.00 | | -267.00 | 0.00M | | | -2.00 | -0.00M | | 0.02M | 0.01M | | | | -0.00M | -0.06M | -0.01M | | | | | | -0.00M | | | | |
|
Other financing activities
|
0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | 58.61M | | | | 61.82M | 64.44M | | | 70.78M | | 71.30M | | 72.97M | | | | | | | | 79.15M | | | | 80.94M | | | | | | | | 82.23M | 82.23M | | |
|
Cash from Financing Activities
|
0.01M | | | 0.01M | | | | | 0.01M | | | | | | | 0.01M | | 0.03M | 0.15M | | 0.09M | 0.22M | 0.15M | | 0.08M | 0.13M | 0.06M | 0.04M | 0.06M | 0.08M | 0.11M | 0.31M | 0.77M | -0.05M | 0.05M | 0.27M | 0.28M | 0.09M | 0.25M | 0.05M | | | 0.06M | 0.02M | 0.07M | 0.02M | 0.01M | -0.01M | 0.01M | 0.04M | 0.10M | 0.05M | 0.01M | 0.01M | 0.04M | 1.00 | | 0.04M | -0.00M | 0.02M | 450.00 | 0.01M | 0.02M |
|
Change in Cash
|
0.02M | -0.01M | -0.01M | 0.01M | 0.00M | 864.00 | -0.01M | -0.00M | 0.02M | 0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 454.00 | 0.07M | | 0.04M | 0.07M | 0.03M | | -0.01M | 0.01M | -0.00M | -0.01M | 0.00M | 0.02M | 0.04M | 0.18M | 0.63M | -0.45M | -0.22M | -0.04M | -0.10M | 0.05M | 0.10M | -0.07M | | | 0.24M | | | | -0.05M | -0.07M | -0.04M | 0.04M | 0.02M | -0.12M | 0.00M | -0.04M | 0.06M | -0.03M | -0.02M | -0.06M | 0.04M | -0.01M | 0.00M | 0.01M | -0.02M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.04M | | | 0.00M | 0.00M | 985.00 | 0.01M | -0.01M | 742.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | | |
|
Free Cash Flow
|
0.00M | -0.01M | -0.01M | -0.00M | 0.00M | 864.00 | -0.01M | -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -0.00M | -0.01M | -0.02M | 0.01M | -0.03M | -0.09M | | -0.05M | -0.16M | -0.23M | | -0.09M | -0.13M | -0.06M | -0.05M | -0.05M | -0.06M | -0.06M | -0.08M | -0.14M | -0.25M | -0.28M | -0.31M | -0.38M | -0.04M | -0.15M | -0.12M | | | 0.18M | -0.65M | -0.09M | -0.03M | -0.06M | -0.07M | -0.05M | 0.01M | -0.08M | -0.11M | 0.00M | -0.06M | 0.02M | -0.03M | -0.02M | -0.10M | 0.05M | -0.03M | 0.00M | 0.00M | -0.04M |
|
Net Cash Flow
|
0.02M | -0.01M | -0.01M | 0.01M | 0.00M | 864.00 | -0.01M | -0.01M | 0.02M | 0.00M | -0.01M | -0.01M | 0.01M | -0.00M | -0.01M | -0.00M | 0.01M | 454.00 | 0.07M | | 0.04M | 0.05M | 0.03M | | -0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.02M | 0.04M | 0.18M | 0.63M | -0.45M | -0.22M | -0.04M | -0.10M | 0.05M | 0.10M | -0.07M | | | 0.24M | -0.64M | -0.01M | 0.00M | -0.05M | -0.07M | -0.04M | 0.04M | 0.02M | -0.12M | 0.00M | -0.04M | 0.06M | -0.03M | -0.02M | -0.06M | 0.04M | -0.01M | 0.00M | 0.01M | -0.02M |