|
Net Income
|
2.22M | 2.02M | 1.69M | 1.67M | 1.80M | 1.22M | -0.90M |
|
Depreciation and Depletion
|
| | | | 0.02M | 0.05M | |
|
Deferred Taxes
|
-0.37M | -0.31M | -0.24M | 0.34M | 0.18M | 0.34M | 0.04M |
|
Gains from Equity Investments
|
| | | | -0.02M | -0.21M | 0.34M |
|
Gains from Investment Securities
|
| -16.00 | -94.00 | | 0.01M | -0.00M | 0.08M |
|
Asset Writedowns and Impairment
|
| | | | 0.00M | 0.01M | |
|
Change in Working Capital
|
-0.06M | 0.05M | 0.01M | 0.13M | -0.16M | | |
|
Change in Receivables
|
2.05M | 1.99M | -0.93M | 1.10M | 2.49M | -0.57M | -2.99M |
|
Change in Inventory
|
-0.17M | 0.38M | -0.40M | 0.28M | 0.06M | -0.19M | -0.06M |
|
Change in Account Payables
|
-0.49M | -0.04M | 0.17M | 0.13M | 0.23M | -0.15M | -0.27M |
|
Change in Accured Expenses
|
| | | -0.13M | 0.16M | -0.34M | -0.12M |
|
Change in Taxes
|
0.34M | 0.15M | 0.16M | 0.33M | 0.49M | 0.29M | -0.28M |
|
Cash from Operations
|
0.32M | 0.04M | 3.03M | -0.21M | 3.82M | -0.06M | -0.69M |
|
Amortizatization of Intangibles
|
| | | | | 0.00M | |
|
Depreciation & Amortization (CF)
|
0.08M | 0.38M | 0.38M | 0.36M | 0.02M | 0.05M | 0.26M |
|
Capital Expenditures
|
| | 0.29M | 0.03M | 0.12M | 0.34M | 0.29M |
|
Acquisitions
|
| | | | | | -1.01M |
|
Change in Acquisitions & Divestments
|
| | 2.03M | 1.71M | 0.20M | 8.83M | 7.50M |
|
Cash from Investing Activities
|
-0.41M | | -0.87M | 0.40M | -7.35M | -6.95M | -9.56M |
|
Other financing activities
|
| | | | 0.06M | 1.05M | |
|
Long-Term Debt Issuances
|
| | | | 2.75M | | |
|
Non-Current Debt
|
| | | | | 490.00M | |
|
Net Debt Issuances and Repayments
|
| | | | | 490.00M | |
|
Shares Issued
|
| | | | | 15.14M | 8.20M |
|
Cash from Financing Activities
|
| | | | 2.75M | 15.14M | 8.20M |
|
Exchange Rate Effect
|
-0.04M | -0.01M | 0.02M | 0.04M | -0.11M | -0.03M | -0.03M |
|
Change in Cash
|
-0.13M | 0.04M | 1.09M | 0.23M | -0.89M | 8.11M | -2.07M |
|
Beginning Cash Balance
|
0.87M | 0.74M | 0.78M | 1.86M | 2.09M | 1.20M | 9.31M |
|
Free Cash Flow
|
0.32M | 0.04M | 2.74M | -0.24M | 3.71M | -0.40M | -0.98M |
|
Net Cash Flow
|
-0.08M | 0.04M | 2.16M | 0.19M | -0.78M | 8.13M | -2.05M |