|
Net Income
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.53M | -0.40M | -0.06M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M |
|
Depreciation and Depletion
|
235.00 | 235.00 | 230.00 | 233.00 | 235.00 | 235.00 | 228.00 | 235.00 | 235.00 | 235.00 | 60.00 | | | 84.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | 79.00 | 57.00 | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.24M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.02M | 0.02M | 152.00 | -67.00 | 54.00 | 0.02M | 453.00 | 190.00 | 149.00 | | | | -0.02M | | | | | | | | 0.24M | 0.07M | 0.02M | -0.00M | 0.29M |
|
Cash from Operations
|
-0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.08M | -1.05M | -0.13M | -0.37M | -0.13M | -0.12M | -0.78M | -0.51M | -0.81M | -0.57M | -0.49M | -0.41M | -0.24M | -0.39M | 0.18M | -0.03M | | | -0.02M | -0.01M | 0.05M | 0.84M | 0.35M | -0.16M | -0.16M | -0.04M | -0.20M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | 0.99M | | 0.64M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
235.00 | 235.00 | 230.00 | 233.00 | 235.00 | 235.00 | 228.00 | 235.00 | 235.00 | 235.00 | 60.00 | | | 84.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 79.00 | 57.00 | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | -0.58M | 0.13M | 0.23M | -0.31M | 0.07M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | 0.05M | | | | | 0.09M | 0.21M | 0.00M | 0.00M | -0.00M | -15.00 | -0.00M | 66.00 | | | | | | | | | | | | |
|
Change in Account Payables
|
258.00 | 201.00 | 813.00 | 666.00 | -542.00 | 584.00 | -0.00M | 0.00M | -572.00 | 448.00 | 0.00M | -0.00M | 503.00 | 312.00 | -0.73M | 0.23M | -0.05M | 0.21M | 0.18M | -0.23M | 0.01M | 0.37M | -0.07M | 449.00 | 0.04M | -0.03M | 0.00M | 0.00M | 0.02M | -0.02M | -23.00 | | | | 1.33M | -1.18M | -0.03M | 0.32M | -0.39M | 0.09M |
|
Change in Accured Expenses
|
| | | | 14.00 | 45.00 | 80.00 | 98.00 | 106.00 | 151.00 | 171.00 | -428.00 | | | | 0.03M | -0.04M | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | 0.03M | 0.31M | 0.01M | -0.08M | 0.07M | 0.16M | -0.20M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | 0.02M | 0.09M | -0.34M | -0.03M | -0.17M | 0.00M | 0.34M | -0.09M | 0.25M | 0.10M | 0.11M | -0.12M | 0.26M | -0.24M | -0.13M | -143.00 | -684.00 | | | | 0.26M | 1.05M | -0.83M | 0.06M | -0.29M | 4.58M | -3.79M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | 278.00 | 0.00M | 0.07M | 0.13M | 0.02M | 0.04M | 0.01M | 0.09M | 0.04M | 0.03M | 0.13M | 0.05M | -40.00 | -0.03M | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 0.02M | 0.03M | | | | | 0.03M | 573.00 | 241.00 | 189.00 | | | | | | | | | | | | | | -1.00 | 1.00 | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 40.00 | 0.03M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | -0.44M | -0.22M | 0.18M | -0.07M | -0.13M | -0.02M | 0.28M | 0.01M | -0.13M | -0.04M | -0.03M | -0.13M | -0.05M | 40.00 | 0.03M | | | | | | | | -0.68M | 0.15M | 0.00M | -708.00 | |
|
Other financing activities
|
| | | | | | | | | | | | 0.00M | | | 0.17M | 0.01M | 55.00 | -24.00 | 0.18M | | | | | | | | -474.00 | | | | | | | | | | | | 0.01M |
|
Cash from Financing Activities
|
0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.59M | 1.43M | 0.02M | 0.29M | 0.20M | 0.11M | 0.51M | 0.51M | 0.90M | 0.65M | 0.49M | 0.53M | 0.25M | 0.39M | -0.21M | 0.03M | | | 0.03M | 0.01M | -0.02M | -0.43M | 0.06M | -0.05M | 0.22M | 0.05M | 0.20M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | -399.00 | 0.00M | -0.03M | -0.00M | -0.00M | 0.00M | -256.00 | 0.00M | 0.00M | 0.00M | -0.00M | 130.00 | 214.00 | -13.00 | -0.00M | -0.00M | | | -53.00 | 66.00 | -87.00 | -12.00 | 0.00M | 0.05M | -0.05M | 0.00M | 29.00 |
|
Change in Cash
|
-0.00M | -352.00 | -43.00 | -299.00 | 0.00M | -0.00M | 665.00 | -235.00 | 786.00 | -0.00M | 0.00M | -0.00M | 0.03M | 0.07M | 0.16M | 0.05M | -0.15M | -0.07M | -0.02M | 0.01M | 0.02M | -0.03M | 0.04M | -0.04M | -0.01M | 0.81M | -1.85M | 0.27M | 0.00M | | | 0.01M | -0.01M | 0.03M | 0.27M | -0.26M | -0.02M | 0.01M | 0.01M | 0.01M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.14M | 0.02M | |
|
Free Cash Flow
|
-0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.08M | -1.05M | -0.13M | -0.44M | -0.26M | -0.14M | -0.82M | -0.52M | -0.90M | -0.61M | -0.52M | -0.54M | -0.29M | -0.39M | 0.21M | -0.03M | | | -0.02M | -0.01M | 0.05M | 0.84M | 0.35M | -0.16M | -0.16M | -0.04M | -0.20M |
|
Net Cash Flow
|
-0.00M | -352.00 | -43.00 | -299.00 | 0.00M | -0.00M | 665.00 | -235.00 | 786.00 | -0.00M | 0.00M | -0.00M | 0.03M | 0.07M | 0.16M | 0.08M | -0.15M | -0.06M | -0.02M | 0.01M | 0.02M | -0.04M | 0.04M | -0.04M | -0.01M | -0.03M | 0.01M | 0.00M | 0.00M | | | 0.01M | -0.01M | 0.03M | 0.41M | -0.26M | -0.06M | 0.06M | 0.01M | 0.01M |