|
Net Income
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
Depreciation and Depletion
|
0.17M | 0.14M | 0.16M | 0.12M | 0.11M | 0.12M | 0.36M | 0.08M | 0.13M | -0.13M | -0.13M | -0.27M | 0.20M | 0.29M | 0.33M | | 0.44M | 0.44M | 0.47M | | 0.46M | 0.43M | 0.40M | 0.31M | 0.41M | 0.35M | 0.34M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00M | | | | -0.07M | | | | | | | | | | | 0.02M | 0.02M |
|
Gains from Investment Securities
|
| | | | | | | 0.02M | | 0.36M | -0.36M | 0.36M | | | 0.07M | | | | | | | | | -1.39M | | | |
|
Asset Writedowns and Impairment
|
| | | | 0.03M | -0.05M | 0.01M | 0.05M | -0.01M | 0.03M | 0.09M | 0.51M | 0.03M | -0.05M | | | 9.00 | 0.19M | 0.12M | 0.76M | 0.01M | -0.13M | 0.24M | | 0.30M | 0.21M | 0.30M |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | 7.76M | -5.36M | 1.39M | | -3.21M | -1.33M | -1.06M | | | | |
|
Amortization of Deferred Charges
|
| 0.16M | 0.47M | | 0.15M | 0.15M | 0.16M | 0.16M | 0.18M | -0.15M | -0.16M | -0.16M | | | | | | | | | | | | | | | |
|
Amortization
|
12.00M | 3.98M | 5.45M | 1.74M | 16.87M | 29.81M | -0.84M | 0.66M | 8.21M | 40.86M | 0.00M | 0.00M | -5.08M | -9.27M | 65.67M | 27.15M | 7.76M | 2.40M | 50.16M | 45.20M | 43.46M | 39.37M | 37.37M | 27.78M | 38.51M | 40.34M | 24.69M |
|
Depreciation & Amortization (CF)
|
0.17M | 0.14M | 0.16M | 0.12M | 0.11M | 0.12M | 0.36M | 0.08M | 0.13M | -0.13M | -0.13M | -0.27M | 0.20M | 0.29M | 0.33M | | 0.44M | 0.44M | 0.47M | | 0.46M | 0.43M | 0.40M | 0.31M | 0.41M | 0.35M | 0.34M |
|
Capital Expenditures
|
| 0.04M | -0.31M | | 0.02M | 0.03M | -0.24M | 0.11M | 0.04M | 0.05M | -0.32M | 0.77M | -0.12M | 0.18M | -0.04M | 0.58M | -0.03M | -0.14M | -0.15M | 0.65M | -0.05M | -0.03M | -0.00M | -0.00M | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | -0.00M | -0.00M | | | | | | | | | | | | | | | |
|
Divestments
|
| -0.04M | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | -0.13M | -0.03M | -0.11M | -0.55M | -0.07M | -0.05M | -0.03M | -0.00M | | | | |
|
Other financing activities
|
| | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.02M | -0.12M | -0.24M | -0.08M | 0.08M | -0.08M | -0.31M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 3.98M | | | 1.55M | | | | | | | | | | | | -6.86M | 6.09M | 1.31M | | 2.64M | 0.89M | 1.44M | | | | |
|
Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.33M | | | 1.40M | 1.91M |
|
Exchange Rate Effect
|
| 0.03M | -0.03M | | 0.08M | -0.08M | -0.06M | -0.08M | 0.07M | -0.11M | -0.15M | 0.09M | -0.09M | 0.13M | -0.31M | 0.25M | -0.01M | -0.10M | -0.17M | 0.40M | -0.00M | 0.06M | 0.13M | -0.02M | | 0.03M | -0.01M |
|
Change in Cash
|
| 0.02M | 0.05M | | 0.14M | 27.43M | -6.95M | -5.86M | 6.08M | 1.13M | -22.10M | 6.57M | -1.46M | -5.76M | -0.52M | -0.01M | 0.85M | 0.54M | 1.97M | | -0.62M | -0.41M | 0.50M | -0.28M | | 0.17M | 0.33M |
|
Beginning Cash Balance
|
| 0.29M | | | -0.11M | -0.81M | -1.84M | -0.04M | | | | | 1.80M | 2.53M | | -0.16M | -0.35M | -0.42M | | | | | | | | -0.19M | |
|
Free Cash Flow
|
| -0.04M | 0.31M | | -0.02M | -0.03M | 0.24M | -0.11M | -0.04M | -0.05M | 0.32M | -0.77M | 0.12M | -0.18M | 0.04M | -0.58M | 7.79M | -5.22M | 1.54M | -0.65M | -3.17M | -1.30M | -1.06M | 0.00M | | | |
|
Net Cash Flow
|
| 3.98M | | | 1.55M | | | | | | | | | | | -0.13M | 0.86M | 0.63M | 2.15M | -0.07M | -0.62M | -0.47M | 0.37M | | | | |