|
Net Income
|
-0.09M | 1.66M | -0.23M | -2.12M | -0.67M | 2.61M | 0.81M | 1.52M | -1.33M | 1.20M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Depreciation and Depletion
|
| | | | | | | | 0.06M | 0.06M | 0.06M | | 0.07M | 0.07M | 0.07M | | | | |
|
Share-based Compensation
|
| | | | | | 0.07M | 0.07M | 0.09M | 0.21M | 0.24M | 0.16M | 0.50M | 0.16M | 0.15M | 0.74M | 0.32M | 0.39M | 0.37M |
|
Deferred Taxes
|
| | | | | | -0.08M | 0.15M | -0.07M | 0.07M | 0.09M | 0.49M | -0.20M | -0.28M | 6.61M | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.11M | 0.11M | 0.11M | | | | | | | |
|
Gains from Investment Securities
|
| | -0.04M | | | 0.36M | | -0.09M | 0.39M | 0.31M | 0.31M | 0.01M | 0.03M | 0.52M | | 0.33M | 0.02M | -0.02M | |
|
Asset Writedowns and Impairment
|
| 0.03M | 0.04M | 0.02M | -0.00M | 0.03M | -0.02M | 0.01M | | 0.05M | 0.05M | | -0.01M | -0.00M | 0.05M | | | | 0.01M |
|
Non-cash Items
|
| | | | | | 0.16M | 0.19M | 0.39M | 0.44M | 0.39M | 4.59M | | | | | | | |
|
Cash from Operations
|
3.57M | -0.92M | 0.56M | 0.55M | -0.85M | 0.93M | 3.33M | -1.34M | 3.10M | -0.05M | 1.43M | -1.92M | -5.70M | -4.41M | 3.02M | -1.55M | -2.71M | -2.69M | -1.64M |
|
Amortizatization of Intangibles
|
0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.53M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Amortization of Deferred Charges
|
0.10M | 0.10M | 0.08M | 0.09M | 0.15M | 0.15M | 0.16M | 0.13M | 0.14M | 0.14M | 0.16M | 0.18M | 0.19M | 0.19M | 0.19M | 0.53M | 1.82M | 1.08M | 0.22M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M |
|
Change in Receivables
|
-1.51M | 1.68M | -0.88M | 3.99M | -0.12M | 7.12M | 6.52M | 4.98M | -7.30M | 10.63M | 25.05M | -17.11M | -15.78M | -1.92M | -13.18M | -0.73M | -0.58M | -0.50M | -0.29M |
|
Change in Account Payables
|
-0.72M | 1.16M | -0.59M | 3.60M | -0.93M | 4.33M | 6.60M | 0.96M | -3.91M | 9.57M | 21.66M | -11.10M | -18.06M | -3.49M | -5.92M | 1.21M | -0.63M | -0.86M | 2.13M |
|
Change in Accured Expenses
|
0.05M | 0.09M | -0.02M | -0.39M | 0.08M | 0.52M | 0.95M | 1.06M | -0.15M | -0.79M | 0.19M | 0.74M | -0.75M | -0.48M | -0.24M | 0.37M | 0.25M | 0.71M | 0.02M |
|
Change in Taxes
|
| | | | | | 0.05M | 0.08M | 0.01M | -0.16M | 0.09M | -0.08M | | 0.01M | 0.06M | -0.10M | 0.02M | 0.02M | 0.03M |
|
Other Working Capital Changes
|
2.97M | -2.82M | 0.34M | 0.55M | -0.92M | 0.01M | 0.42M | -0.32M | 0.40M | 0.00M | 0.12M | -0.72M | 0.18M | 0.17M | 0.24M | -0.72M | -0.07M | 0.91M | 0.04M |
|
Cash from Investing Activities
|
| | | | | | | | -0.05M | -0.09M | | -0.04M | | -0.01M | -0.01M | | -0.01M | -0.02M | |
|
Other financing activities
|
| | | | 0.19M | | 0.34M | -295.00 | 0.23M | | 0.21M | 0.13M | | | | 0.03M | 0.05M | | |
|
Cash from Financing Activities
|
-0.08M | -0.67M | -1.46M | 1.53M | 0.57M | -0.42M | -1.23M | -0.94M | -0.38M | -0.92M | -1.61M | 1.60M | 3.92M | 2.15M | 0.01M | -1.09M | 3.07M | 2.52M | 0.92M |
|
Dividends Paid - Common
|
| | | | | | | | | | 1.24M | | | | | | | | |
|
Change in Cash
|
3.49M | -1.60M | -0.90M | 2.08M | -0.28M | 0.51M | 2.09M | -2.96M | 2.67M | -1.05M | -0.19M | -0.37M | -1.78M | -2.27M | 3.02M | -2.64M | 0.34M | -0.20M | -0.72M |
|
Free Cash Flow
|
3.57M | -0.92M | 0.56M | 0.55M | -0.85M | 0.93M | 3.33M | -1.34M | 3.10M | -0.05M | 1.43M | -1.92M | -5.70M | -4.41M | 3.02M | -1.55M | -2.71M | -2.69M | -1.64M |
|
Net Cash Flow
|
3.49M | -1.60M | -0.90M | 2.08M | -0.28M | 0.51M | 2.09M | -2.28M | 2.67M | -1.05M | -0.19M | -0.37M | -1.78M | -2.27M | 3.02M | -2.64M | 0.34M | -0.20M | -0.72M |