|
Net Income
|
-0.21M | -0.32M | -0.33M | -0.26M | -0.20M | -0.27M | -0.27M | -1.06M | -0.40M | -0.53M | -0.60M | -1.27M | -0.55M | -0.79M | -0.37M | -0.60M | -0.30M | -0.18M | -0.21M | -0.29M | -0.17M | -0.18M | -0.16M | -0.15M | | -0.21M | -0.14M | -0.18M | -0.14M | -0.19M | -0.19M | -0.42M | 0.37M | 0.03M | 0.03M | -0.62M | 0.02M | -0.00M | 0.23M | -0.00M | 0.05M | 0.04M | -0.13M | 0.07M | -0.04M | 0.18M | 0.04M | -0.01M | 340.00 | 0.14M | 0.13M | -0.41M | 0.14M | -1.15M | -0.25M | -3.15M | 0.04M | 0.21M | 0.16M | -0.10M | 0.35M | -0.25M | 0.80M | 2.53M | 0.03M | -0.73M | 17.47M |
|
Depreciation and Depletion
|
| | | | | | | | | | -0.09M | 0.32M | 0.12M | 0.13M | 0.11M | 0.15M | 0.16M | 0.11M | 0.16M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.08M | 0.06M | 0.04M | 0.03M | 0.02M | 0.09M | 0.11M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.18M | 0.18M | 0.18M | 0.17M | 0.19M | 0.20M | 0.21M | 0.23M | 0.22M | 0.26M | 0.23M | 0.25M | 0.28M | 0.22M | 0.22M | 0.22M | 0.22M | 0.23M | 0.27M | 0.30M | 0.23M | 0.27M | 0.28M | 0.29M | 0.30M | 0.28M | |
|
Share-based Compensation
|
| | 774.00 | 0.04M | 0.00M | 0.00M | 0.00M | 0.43M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.14M | 0.03M | 0.10M | 0.06M | 0.06M | 0.05M | 0.32M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.17M | 0.00M | 0.00M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.05M | 0.07M | 0.08M | 0.07M | 0.09M | 0.09M | 0.08M | 0.08M | 0.17M | 0.17M | 0.11M | 0.11M | 0.23M | 0.23M | 0.18M | |
|
Deferred Taxes
|
| | | 0.03M | -0.00M | 0.00M | -443.00 | -909.00 | -908.00 | -909.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 435.00 | 163.00 | 164.00 | 163.00 | 163.00 | 163.00 | 163.00 | 164.00 | 163.00 | 163.00 | -108.00 | -246.00 | -245.00 | -244.00 | -245.00 | -245.00 | 0.02M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01M | 0.10M | 0.03M | 0.04M | 0.02M | -0.03M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.01M | 0.01M | -0.01M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 6.22M | 6.22M | 6.22M | 6.85M | 7.10M | 7.05M | 7.05M | | | | | | | | | 5.77M | 1.50M | 0.06M | | | 0.34M | | 0.15M | | 0.05M | -0.03M | | 0.11M | 0.88M | 0.31M | | | 0.52M | 0.58M | | 2.42M | 0.73M | | -0.00M | | 0.70M | 0.69M | |
|
Asset Writedowns and Impairment
|
-0.03M | -0.01M | 0.02M | -0.01M | -0.01M | | | 0.14M | | | 0.01M | 0.01M | | | | -0.03M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | -0.04M | 0.00M | 0.02M | -0.01M | 0.07M | |
|
Non-cash Items
|
| | | 2.58M | | | | | | | | | | | | | | | | | | | | 5.27M | 5.72M | 5.85M | 5.91M | 5.53M | 5.61M | 5.62M | 5.68M | 5.65M | | | | 2.59M | | | | 3.10M | | | | 4.60M | 4.44M | 4.44M | 4.87M | 5.23M | 0.14M | 0.20M | | 2.42M | 0.16M | 0.13M | 0.14M | | 0.17M | 0.24M | 0.24M | 0.39M | 0.65M | 2.75M | 0.93M | 1.17M | 0.80M | 0.65M | |
|
Cash from Operations
|
-0.17M | -0.20M | 0.25M | -0.64M | -0.19M | 0.05M | 0.01M | 0.11M | -0.35M | 0.09M | -0.15M | -0.12M | -0.45M | -0.11M | -0.26M | 0.01M | -0.08M | 0.21M | 0.04M | -0.15M | -0.04M | 0.05M | -0.04M | -0.10M | -0.09M | 0.07M | 0.05M | 0.07M | 0.07M | 0.04M | 0.10M | -0.15M | 0.07M | 0.31M | 0.18M | -0.08M | 0.10M | 0.02M | 0.26M | 0.17M | 0.23M | 0.09M | 0.32M | 0.17M | 0.30M | 0.08M | 0.32M | 0.41M | 0.35M | 0.48M | -0.67M | -0.51M | 1.64M | -1.85M | 0.35M | 0.52M | 0.45M | 0.63M | 1.08M | 1.71M | -0.32M | 0.67M | 0.20M | 1.19M | -1.10M | 0.37M | |
|
Amortizatization of Intangibles
|
| | | | | | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.52M | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.05M | -0.01M | | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.03M | 0.03M | 0.18M | -0.12M | 0.03M | 0.04M | 0.17M | 0.17M | 0.18M | 0.18M | 0.16M | 0.18M | 0.17M | 0.19M | 0.17M | 0.21M | 0.23M | 0.14M | 0.24M | 0.17M | 0.18M | 0.18M | 0.16M | 0.16M | 0.15M | 0.15M | 0.11M | 0.09M | 0.07M | 0.05M | 0.03M | 0.06M | 0.10M | 0.11M | 0.11M | 0.30M | 0.16M | 0.15M | 0.15M | 0.15M | 0.22M | 0.23M | 0.23M | 0.22M | 0.24M | 0.25M | 0.26M | 0.28M | 0.27M | 0.31M | 0.37M | 0.34M | 0.35M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.34M | 0.37M | 0.30M | 0.34M | 0.36M | 0.36M | 0.36M | 0.35M | |
|
Change in Receivables
|
| | | | | | -0.05M | 0.14M | 0.03M | -0.05M | -0.01M | -0.03M | 0.01M | -216.00 | 0.07M | -0.19M | 0.05M | 0.01M | 0.00M | -0.01M | 0.11M | -0.08M | -0.01M | -0.16M | 0.02M | 0.12M | -0.12M | -0.02M | -0.01M | 0.12M | -0.12M | 0.27M | 0.15M | -0.29M | -0.08M | -0.18M | 0.09M | 0.52M | -0.45M | -0.03M | -0.05M | 0.06M | -0.01M | 0.16M | 0.15M | -0.22M | 0.31M | -0.38M | 0.17M | -0.56M | 0.28M | 0.55M | 1.14M | -1.04M | -0.47M | 1.49M | 0.17M | -1.45M | 0.12M | -0.96M | 3.18M | -2.51M | 0.07M | 0.27M | 3.18M | -3.61M | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 589.00 | 0.45M | -0.34M | 0.33M | 0.28M | 0.19M | -0.14M | 0.39M | -0.08M | 0.08M | -0.05M | 0.17M | -0.14M | -0.27M | -0.06M | -0.10M | 0.12M | -0.23M | -0.09M | 0.22M | -0.00M | -0.03M | 0.10M | 0.05M | 0.24M | 0.31M | -0.10M | -0.12M | -0.04M | 0.00M | 0.14M | 0.27M | -0.54M | 0.02M | -0.17M | -0.03M | 0.06M | 0.06M | 0.12M | -0.18M | 0.31M | -0.21M | 0.56M | -0.50M | -0.26M | 0.06M | 2.99M | -2.73M | -0.11M | 1.72M | 0.49M | -1.61M | 0.77M | -0.25M | 2.23M | -1.91M | -0.30M | 0.55M | 1.37M | -2.13M | |
|
Other Working Capital Changes
|
| | | | | | 0.03M | -0.00M | 0.14M | 0.09M | -0.02M | -0.03M | 0.03M | -0.05M | 0.03M | 0.02M | -0.05M | -0.06M | -0.01M | 0.10M | 0.07M | -0.20M | -0.05M | -0.05M | -0.03M | -0.03M | 0.21M | -0.03M | -0.04M | -0.05M | -0.00M | 0.25M | -0.16M | -0.04M | -0.03M | -0.13M | -0.05M | 0.01M | -0.07M | 0.02M | 0.33M | 0.00M | 0.02M | -0.02M | 0.11M | -0.04M | 0.03M | 0.03M | 0.29M | -0.39M | 0.33M | -0.05M | 0.72M | -0.28M | -0.11M | -0.53M | 0.29M | -0.14M | 0.14M | -0.46M | 0.15M | 0.15M | -0.06M | 0.10M | 0.08M | 1.06M | |
|
Capital Expenditures
|
-0.00M | -0.01M | -0.03M | -0.07M | | | 0.00M | -0.07M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.01M | 0.06M | 0.05M | 0.06M | 0.02M | 0.26M | 0.05M | 0.12M | 0.04M | 0.03M | 0.03M | 0.01M | 0.06M | 0.43M | 0.74M | 0.08M | 0.30M | 0.36M | 0.54M | 0.21M | 0.68M | 0.07M | 0.41M | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00M | | | | | -0.03M | -0.03M | -0.04M | -0.01M | -0.06M | -0.03M | -0.01M | | | -0.01M | 0.17M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | | 0.50M | 0.97M | | |
|
Cash from Investing Activities
|
-0.00M | -0.01M | -1.26M | 1.13M | 0.00M | -1.27M | -0.00M | 991.00 | | -0.03M | -0.03M | -0.04M | -0.01M | -0.06M | -0.03M | -0.01M | | | -0.02M | 0.16M | -0.00M | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | | -0.01M | -0.06M | -0.05M | -0.06M | -0.02M | -0.26M | -5.98M | -0.12M | -0.06M | -0.03M | -0.03M | -0.01M | -9.08M | -0.53M | -0.85M | -1.38M | -1.08M | -0.30M | -0.50M | -0.37M | -0.57M | 0.79M | -0.51M | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | -0.00M | | -0.00M | -0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.09M | 0.09M | 0.09M | 0.12M | 0.13M | 0.17M | 0.17M | 0.21M | 0.19M | 0.23M | 0.23M | 0.41M | |
|
Cash from Financing Activities
|
0.00M | 0.17M | 1.23M | -0.75M | 0.22M | 1.31M | -0.13M | -0.09M | 1.38M | -0.64M | -0.20M | 0.20M | 0.47M | 0.03M | 0.43M | -0.11M | 0.09M | -0.04M | -0.04M | -0.04M | 0.11M | 0.01M | -0.05M | 0.09M | 0.03M | -0.05M | -0.07M | -0.04M | -0.06M | -0.05M | -0.07M | 0.06M | -0.18M | -0.28M | -0.21M | 0.03M | -0.04M | -0.07M | -0.12M | -0.12M | -0.18M | -0.14M | -0.23M | -0.12M | -0.24M | 0.25M | -0.26M | -0.11M | -0.35M | 7.95M | 10.60M | -0.18M | -0.33M | -0.33M | -0.28M | -0.44M | -0.32M | -0.22M | -0.14M | -0.19M | -0.17M | -0.04M | -0.09M | -0.06M | -0.05M | 0.04M | |
|
Net Equity Issued and Repurchased
|
0.11M | -0.04M | -0.04M | | 0.07M | 0.09M | -0.12M | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00 | 0.01M | |
|
Change in Cash
|
-0.17M | -0.04M | 0.22M | -0.26M | 0.04M | 0.09M | -0.12M | 0.02M | 1.03M | -0.58M | -0.38M | 0.04M | 0.01M | -0.14M | 0.14M | -0.11M | 0.01M | -0.01M | -0.01M | 0.03M | 0.06M | 0.06M | -0.08M | -0.01M | -0.07M | 0.01M | -0.02M | 0.03M | 0.01M | -0.00M | 0.03M | 0.15M | -0.11M | 0.03M | -0.03M | -0.05M | 0.04M | -0.06M | 0.12M | 0.02M | 0.03M | -0.06M | 0.09M | 0.04M | 0.00M | 0.29M | -0.01M | 0.29M | -0.26M | 2.44M | 9.81M | -0.75M | 1.28M | -2.21M | 0.07M | -8.99M | -0.40M | -0.45M | -0.44M | 0.44M | -0.79M | 0.14M | -0.27M | 0.56M | -0.36M | -0.09M | |
|
Free Cash Flow
|
-0.17M | -0.20M | 0.27M | -0.58M | -0.19M | 0.05M | 0.01M | 0.18M | -0.35M | 0.09M | -0.18M | -0.12M | -0.45M | -0.11M | -0.26M | 0.01M | -0.08M | 0.21M | 0.04M | -0.15M | -0.04M | 0.05M | -0.04M | -0.10M | -0.09M | 0.07M | 0.05M | 0.07M | 0.07M | 0.04M | 0.10M | -0.15M | 0.07M | 0.31M | 0.18M | -0.08M | 0.08M | 0.01M | 0.24M | 0.14M | 0.21M | 0.07M | 0.32M | 0.16M | 0.24M | 0.04M | 0.25M | 0.40M | 0.09M | 0.43M | -0.79M | -0.55M | 1.62M | -1.88M | 0.34M | 0.45M | 0.02M | -0.11M | 1.00M | 1.41M | -0.68M | 0.13M | -0.02M | 0.50M | -1.17M | -0.04M | |
|
Net Cash Flow
|
-0.17M | -0.04M | 0.22M | -0.26M | 0.04M | 0.09M | -0.12M | 0.02M | 1.03M | -0.58M | -0.38M | 0.04M | 0.01M | -0.14M | 0.14M | -0.11M | 0.01M | 0.17M | -0.01M | -0.04M | 0.06M | 0.06M | -0.08M | -0.01M | -0.07M | 0.01M | -0.02M | 0.03M | 0.01M | -0.00M | 0.03M | -0.09M | -0.11M | 0.03M | -0.03M | -0.05M | 0.04M | -0.06M | 0.12M | 0.02M | 0.03M | -0.06M | 0.09M | 0.04M | 0.00M | 0.29M | -0.01M | 0.29M | -0.26M | 2.44M | 9.81M | -0.75M | 1.28M | -2.21M | 0.07M | -8.99M | -0.40M | -0.45M | -0.44M | 0.44M | -0.79M | 0.14M | -0.27M | 0.56M | -0.36M | -0.10M | |