|
Net Income
|
| | -0.05M | 0.10M | -0.10M | -0.31M | -0.23M | -0.01M | -0.13M | 0.33M | -0.16M | -0.36M | -0.20M | -2.40M | -0.01M | -0.36M | -4.77M | -3.18M | -0.56M | -0.07M | -0.21M | -0.56M | -0.24M | -0.56M | -0.43M | -420.52M | -6.30M | -0.77M | -6.04M | -1.26M | -1.01M | -0.95M | -0.45M | -3.85M | 0.02M | 6.66M | -0.12M | -5.51M | -0.27M | -0.57M | -0.33M | 0.44M | -0.64M | -0.57M | -0.51M |
|
Depreciation and Depletion
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.00M | 0.01M | 0.01M | -524.00 | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | 117.00 | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.04M | 0.04M | -0.02M | 0.02M | | -0.01M | | | | 0.20M | | | 378.00 | 0.70M | 0.00M | 0.01M | -124.00 | -0.01M | -0.02M | 0.03M | 0.01M | 0.22M | 0.00M | 345.00 | 0.01M | | -0.01M | -0.00M | -479.00 | | 863.00 | 441.00 | 0.00M | 0.00M | 809.00 | 0.02M | 0.13M | 908.00 | 922.00 | 977.00 | 0.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.02M | 1.85M | -0.02M | -0.03M | 0.01M | 1.03M | 0.01M | -0.03M | -0.01M | 0.05M | -0.02M | -0.01M | 0.07M | 185.00 | 0.01M | 3.25M | 2.09M | 0.01M | 0.54M | 0.68M | 0.25M | | 0.03M | -0.04M | 0.01M | 0.59M | 0.13M | 0.02M | -0.05M | -20.00 | 0.04M | -499.00 | -0.04M |
|
Cash from Operations
|
-0.01M | -0.42M | -1.17M | -0.09M | -2.25M | 0.12M | -0.30M | -0.18M | -0.13M | 1.11M | -0.26M | -0.59M | 0.01M | 0.40M | 0.05M | -0.12M | -0.67M | -0.26M | -0.62M | -0.38M | 2.24M | -2.67M | -0.57M | -0.30M | 0.03M | -0.72M | -0.79M | -0.51M | -0.92M | 0.19M | -0.77M | -0.59M | -0.79M | | -0.75M | -0.34M | -0.20M | -0.30M | -0.54M | -0.50M | -0.15M | -0.17M | -0.24M | -0.53M | -0.41M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | 0.05M | 0.07M | -0.02M | 0.21M | 0.08M | 0.06M | 0.06M | 0.06M | 0.07M | 0.09M | 0.05M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | 0.05M | 0.07M | | | 0.08M | 0.06M | | | 0.02M | 0.03M | 0.02M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.01M | 0.01M | 0.01M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.03M | 0.06M | 0.07M | 0.06M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Change in Receivables
|
| | 1.04M | -1.00M | -0.41M | 0.17M | -0.02M | 0.02M | 0.07M | 0.22M | -0.02M | 0.06M | -0.01M | 0.15M | -0.04M | -0.16M | 0.01M | 0.03M | 0.04M | -0.06M | -0.04M | 0.09M | -0.06M | -0.09M | -0.01M | 0.13M | -0.07M | -0.03M | -0.04M | -0.01M | 0.04M | -0.04M | 0.04M | | 0.12M | 0.04M | 0.07M | 0.22M | 0.14M | 0.03M | -0.15M | 0.02M | -0.03M | 0.01M | -0.05M |
|
Change in Account Payables
|
| | | | | | 0.02M | 0.01M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-366.00 | 0.04M | -0.05M | 0.42M | 0.25M | -0.45M | -0.28M | -0.00M | -0.00M | 0.10M | -0.03M | -0.14M | 0.00M | 0.59M | -0.07M | -0.31M | 0.12M | 0.06M | -0.17M | -0.02M | 0.01M | 0.34M | -0.13M | 0.05M | 0.02M | 0.01M | 0.06M | 0.15M | -0.27M | 0.15M | -0.38M | -0.06M | 0.02M | | -0.31M | 0.04M | 0.13M | 0.10M | -0.27M | 0.06M | 0.07M | 0.40M | -0.16M | 0.02M | 0.10M |
|
Change in Taxes
|
| | | | | -0.01M | 0.01M | 0.01M | 0.02M | -0.02M | 0.01M | -0.00M | 0.04M | -0.00M | 0.02M | -0.02M | 0.04M | -0.03M | 2.00 | -17.00 | | | -0.01M | -0.01M | -0.01M | -0.01M | | | | | -0.00M | 0.00M | -0.00M | | -346.00 | 0.00M | -109.00 | -0.00M | 0.00M | -0.00M | | | | | |
|
Other Working Capital Changes
|
| | 456.00 | 882.00 | | | -0.14M | -0.03M | | -0.28M | 0.11M | 0.29M | -0.02M | -0.26M | -0.01M | 0.47M | 0.22M | 0.81M | 0.34M | -0.65M | -0.31M | -545.00 | -0.27M | | 0.07M | 0.63M | 0.22M | -0.07M | 0.08M | 0.14M | 0.22M | 0.22M | 0.19M | | -0.11M | -0.02M | -0.36M | -0.27M | -0.17M | -0.03M | 0.01M | -0.67M | 0.51M | 0.02M | -0.06M |
|
Capital Expenditures
|
| | 854.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 642.00 | 0.00M | 0.03M | 0.03M | 3.08M | 109.00 | 0.03M | 0.01M | -0.03M | 627.00 | 0.00M | -29.00 | -0.01M | | | 64.00 | 902.00 | 688.00 | 0.03M | 505.00 | 0.00M | 0.00M | -124.00 | -127.00 | | | | -9.00 | 0.08M | 0.00M | | 695.00 | -27.00 | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.77M | 0.34M | | | | | | | 0.11M | 0.02M | 0.04M | -0.09M | 119.00 | 0.05M | 0.18M | -350.00 | 0.66M | | | | | | | | | 0.25M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | -13.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | -2.00 | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -854.00 | -0.05M | -0.05M | -0.05M | 0.01M | -0.02M | -0.00M | -0.00M | -0.21M | 0.11M | -0.03M | -2.68M | -109.00 | -0.44M | 0.68M | 0.22M | -0.06M | -0.00M | 67.00 | 0.22M | -0.02M | -0.00M | 0.12M | -0.13M | -0.00M | -0.03M | 0.08M | -0.00M | 0.18M | -876.00 | 0.66M | | -500.00 | -0.01M | 566.00 | -0.08M | 0.18M | 0.03M | 0.12M | 0.27M | 0.04M | | -0.00M |
|
Other financing activities
|
| | 1.47M | -1.47M | | | -0.11M | 0.11M | | -8.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 1.42M | -0.06M | 2.33M | 0.85M | -0.13M | 0.36M | -0.57M | 0.29M | 0.91M | 0.21M | 1.21M | 1.05M | -0.22M | 2.48M | -0.25M | -0.44M | -0.04M | 0.07M | -0.03M | 0.38M | 0.02M | 0.12M | -0.06M | 1.42M | 5.17M | 1.81M | 0.03M | -0.71M | -0.17M | 0.08M | -0.32M | | -0.13M | 0.07M | -0.01M | 0.06M | -0.21M | 0.06M | -0.04M | -0.03M | 0.01M | 0.47M | 0.30M |
|
Exchange Rate Effect
|
| | -0.00M | -0.01M | -0.03M | 0.00M | 0.02M | -0.01M | -0.01M | -0.01M | 0.00M | 0.11M | -0.03M | -0.06M | 0.01M | -0.02M | -0.04M | 0.03M | 0.00M | -0.00M | -0.01M | -0.01M | -0.00M | 0.06M | -0.08M | -0.04M | -0.01M | 0.01M | 0.08M | -0.15M | -0.01M | 0.04M | 0.01M | | -683.00 | 0.02M | 0.00M | -0.02M | 0.00M | -0.06M | -0.09M | 0.02M | -0.04M | 0.01M | 0.05M |
|
Change in Cash
|
-0.01M | 0.49M | 0.25M | -0.22M | -192.00 | 0.93M | -0.40M | 0.15M | -0.71M | 0.39M | 0.44M | -0.16M | 1.16M | -1.30M | -0.16M | 1.90M | -0.28M | -0.45M | -0.72M | -0.31M | -0.28M | 0.40M | -0.58M | -0.12M | 278.00 | 0.53M | 4.37M | 1.28M | -0.73M | -0.67M | -0.78M | -0.47M | -0.45M | | -0.88M | -0.26M | -0.21M | -0.34M | -0.57M | -0.46M | -0.16M | 0.10M | -0.24M | -0.05M | -0.06M |
|
Beginning Cash Balance
|
| | | | | | | | 0.55M | 0.13M | 0.01M | 0.01M | -0.00M | | 0.05M | 0.25M | | | 985.00 | | | | | | | | | | | | | | | | 0.33M | 0.13M | 0.01M | 0.14M | 0.21M | -0.06M | 0.04M | 0.02M | | | |
|
Free Cash Flow
|
-0.01M | -0.42M | -1.17M | -0.10M | -2.26M | 0.12M | -0.31M | -0.19M | -0.13M | 1.11M | -0.27M | -0.62M | -0.02M | -2.68M | 0.05M | -0.15M | -0.68M | -0.23M | -0.62M | -0.38M | 2.24M | -2.67M | -0.57M | -0.30M | 0.03M | -0.72M | -0.79M | -0.54M | -0.92M | 0.18M | -0.78M | -0.59M | -0.79M | | -0.75M | -0.34M | -0.20M | -0.38M | -0.54M | -0.50M | -0.15M | -0.17M | -0.24M | -0.53M | -0.41M |
|
Net Cash Flow
|
-0.01M | -0.42M | 0.26M | -0.20M | 0.03M | 0.93M | -0.42M | 0.16M | -0.70M | 1.40M | 0.44M | -0.27M | 1.18M | -1.24M | -0.17M | 1.92M | -0.24M | -0.48M | -0.72M | -0.31M | 2.21M | -2.07M | -0.58M | -0.18M | 0.08M | 0.56M | 4.38M | 1.27M | -0.80M | -0.52M | -0.77M | -0.51M | -0.46M | | -0.88M | -0.29M | -0.21M | -0.32M | -0.57M | -0.40M | -0.07M | 0.07M | -0.19M | -0.06M | -0.11M |