|
Net Income
|
| -0.81M | -1.27M | -0.59M | -3.10M | -0.16M | -0.17M | 0.57M | -0.21M | -0.17M | -0.04M | 0.49M | -0.36M | -0.03M | -0.13M | -0.18M | -0.07M | 0.06M | -0.03M | 0.06M | -0.02M | -0.05M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | | | | | -0.03M | -0.74M | -0.49M | -2.37M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | -0.05M | 0.01M | 0.01M | 0.01M | -0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation
|
0.06M | 0.04M | 0.12M | 0.05M | 0.52M | 0.07M | 0.15M | 0.17M | 0.12M | 0.35M | 0.17M | | 0.01M | 0.09M | 0.09M | 0.04M | 0.02M | 0.38M | 0.11M | 0.11M | 0.11M | 0.20M | 0.13M | 0.20M | 0.12M | 0.28M | 0.03M | 0.04M | 0.03M | 0.03M | 0.20M | 0.04M | 0.08M | 0.03M | 0.03M | 0.04M | 0.04M | -0.01M | 0.02M |
|
Deferred Taxes
|
-0.46M | -0.14M | -0.62M | -0.07M | -0.65M | -0.31M | -0.13M | -0.75M | -0.06M | -0.32M | 193.00 | | -0.07M | -0.01M | -0.04M | -0.06M | -0.01M | -0.01M | -0.01M | -0.00M | -0.06M | 0.05M | -0.00M | -0.00M | -0.03M | 0.02M | -0.03M | 0.02M | -0.01M | 0.00M | -0.01M | -0.12M | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | 0.01M | | -0.20M | 0.11M | 0.10M | | 0.37M | 0.04M | -2.36M | -1.23M | 0.02M | 0.03M | -0.11M | -0.13M | 0.04M | -0.04M | -0.03M | -2.00 | -0.00M | 528.00 | -0.00M | 0.00M | -0.03M | -906.00 | 0.00M | 0.01M | | | | | | | |
|
Gains from Sales and Divestitures
|
| 3.75M | 0.47M | 0.47M | | | | 0.00M | | 0.02M | | | 0.02M | 0.03M | 0.04M | 0.07M | 0.03M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | 0.09M | | 0.17M | 0.17M | 0.17M | | 0.07M | 0.07M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.02M |
|
Gains from Investment Securities
|
0.15M | 3.75M | 0.47M | 0.07M | 300.00 | 0.30M | 215.00 | 0.25M | 0.25M | 0.50M | | | 0.01M | 0.32M | 0.32M | | 0.26M | 0.26M | 0.26M | 0.26M | 0.07M | 0.08M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | -0.00M | 0.00M | 0.00M | 0.00M | -695.00 | | 0.00M | 0.00M |
|
Asset Writedowns and Impairment
|
| | | | 0.15M | -0.12M | | 0.14M | 0.05M | | 5.25M | | 581.00 | -0.00M | -0.00M | 0.01M | | | | | | | | | -0.07M | -0.02M | -0.03M | -0.03M | 0.01M | -0.01M | 0.00M | -0.02M | 0.03M | 0.00M | -0.03M | 0.01M | 0.01M | 0.01M | 0.08M |
|
Non-cash Items
|
0.11M | 0.11M | 0.03M | 0.16M | 0.08M | 0.12M | | 0.09M | 0.17M | 0.25M | 0.01M | | 0.33M | 0.01M | 0.28M | 0.28M | 0.03M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.03M | | | 0.00M | 0.00M | 0.00M | | 0.00M | |
|
Cash from Operations
|
-0.44M | -1.79M | -0.26M | -4.18M | -3.36M | -0.99M | -2.13M | 0.15M | -1.76M | -1.54M | -0.92M | | -0.83M | -0.65M | -3.91M | -1.08M | -0.57M | -1.34M | -0.92M | -0.70M | -0.77M | 0.11M | -0.53M | -0.68M | -0.29M | -0.28M | -0.83M | -0.85M | -0.42M | -0.49M | -1.53M | -0.58M | -0.54M | -0.22M | -0.56M | -1.18M | -0.28M | -0.50M | -2.72M |
|
Amortization of Goodwill
|
| | | | | 9.92M | | 4.69M | | | 5.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | -0.00M | | | | | 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
|
| | | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.87M | 0.81M | 0.82M | 0.83M | 0.84M | 0.75M | 0.76M | 0.90M | 0.68M | 0.66M | 0.65M | | 0.22M | 0.22M | 0.22M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.30M | 0.28M | 0.23M | 0.23M | 0.03M | 0.13M | 0.15M | 0.15M | 0.20M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Change in Receivables
|
-0.74M | 0.01M | 0.07M | 0.33M | 0.64M | -0.78M | 0.10M | 0.03M | -0.42M | -0.06M | 0.13M | | -0.37M | -0.02M | -0.01M | 0.30M | -0.43M | 0.17M | 0.53M | 0.02M | 0.06M | 0.01M | 0.31M | 0.00M | -0.36M | -0.20M | -0.05M | 0.40M | -0.18M | -0.29M | 0.06M | 0.21M | 0.02M | -0.28M | 0.12M | 0.25M | -0.08M | -0.16M | 0.14M |
|
Change in Account Payables
|
-0.15M | -0.01M | 1.06M | -1.95M | -0.98M | 0.20M | -0.19M | 0.31M | -0.01M | 0.11M | 0.24M | | -0.15M | -0.08M | -0.28M | 0.08M | 0.19M | -0.13M | -0.58M | -0.32M | -0.30M | -0.06M | -0.09M | -0.04M | 0.21M | -0.21M | 0.17M | -0.08M | 0.11M | 0.37M | -0.18M | -0.11M | -0.05M | 0.11M | 0.07M | -0.50M | 0.27M | 0.29M | -0.18M |
|
Change in Accured Expenses
|
0.79M | -0.20M | 0.09M | -0.55M | 0.30M | -0.03M | -0.09M | -0.04M | -0.30M | -0.11M | 0.07M | | -0.05M | -0.05M | 0.11M | -0.02M | -0.07M | 0.34M | 0.02M | -0.02M | -0.13M | 0.10M | -0.12M | 0.23M | -0.18M | 0.13M | 0.20M | -0.04M | -0.05M | 0.10M | -0.20M | -0.05M | -0.03M | -0.01M | 0.04M | -854.00 | -0.00M | 0.03M | 0.11M |
|
Other Working Capital Changes
|
-0.88M | -1.50M | -1.18M | -0.92M | -0.29M | -0.35M | 0.16M | -1.01M | -0.61M | -0.59M | -0.36M | | -0.21M | -0.23M | -0.34M | 0.21M | -0.15M | -0.23M | 0.16M | 0.42M | 0.21M | 0.11M | -0.43M | 0.35M | 0.37M | -0.54M | -0.30M | 0.25M | 0.20M | -0.42M | -0.13M | 0.07M | 0.18M | -0.12M | -0.22M | 0.00M | 0.07M | -0.34M | -0.31M |
|
Capital Expenditures
|
| | | | 0.04M | 0.03M | 0.09M | 0.03M | 0.01M | 0.04M | 0.00M | | 0.00M | -851.00 | 812.00 | | 0.00M | 1.00 | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | -0.01M | 0.00M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.05M | 0.07M | 0.08M | 0.07M | 0.05M | 0.04M | | 0.00M | -1.00 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | |
|
Divestments
|
| | | | | | | | -0.01M | 0.21M | | | -0.00M | | | 0.06M | -171.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.24M | 0.27M | 0.19M | -0.04M | -0.01M | -0.12M | -0.17M | -0.05M | -0.03M | -0.11M | 0.24M | | -0.00M | 0.00M | 1.00 | 0.06M | -0.00M | -0.00M | -0.07M | 0.01M | -0.01M | -0.07M | -1.20M | -0.01M | -0.00M | -0.01M | -0.02M | -0.03M | -0.55M | -0.27M | -0.06M | -0.07M | -0.08M | -0.07M | -0.05M | -0.76M | -1.30M | -0.00M | -2.90M |
|
Other financing activities
|
-0.01M | 0.47M | 0.03M | 3.04M | 0.14M | | | | | | | | | | | 0.01M | | | | | | | | | | | 0.03M | -0.44M | 0.03M | 0.03M | 0.20M | -0.26M | 0.08M | 0.03M | 0.03M | -0.06M | 0.04M | -0.01M | 0.02M |
|
Cash from Financing Activities
|
-0.17M | 1.11M | -0.71M | 9.77M | 2.86M | 0.65M | | 0.08M | 1.49M | 1.43M | | | 0.37M | 1.42M | 5.10M | 0.01M | 1.50M | 0.65M | 2.78M | -1.00 | 1.00M | 0.17M | 3.28M | 1.00 | -0.14M | -0.25M | -0.13M | 0.66M | 0.70M | 2.00M | | 0.66M | 0.10M | 0.82M | 0.12M | 3.54M | 0.35M | 0.13M | 5.76M |
|
Exchange Rate Effect
|
| | | | -112.00 | 0.01M | -0.01M | 0.03M | 0.09M | -0.10M | -0.08M | | 0.02M | -0.01M | -0.07M | 0.10M | -0.02M | -0.03M | 0.09M | 0.12M | -0.04M | 0.00M | 0.03M | | 0.00M | -530.00 | 0.00M | -0.00M | -312.00 | 906.00 | -470.00 | -124.00 | | | | | | | |
|
Change in Cash
|
-0.37M | -0.41M | -0.78M | 5.55M | -0.51M | 1.48M | 2.30M | -6.33M | 0.22M | -0.48M | -1.01M | | -0.09M | 0.83M | 0.72M | -0.92M | 0.94M | -0.71M | 1.83M | -0.57M | 0.22M | 0.17M | 1.58M | -0.69M | -0.43M | -0.53M | -0.98M | -0.23M | -0.27M | 1.24M | -1.59M | 0.01M | -0.53M | 0.52M | -0.49M | 1.60M | -1.23M | -0.37M | 0.14M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | 0.29M | -0.09M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.44M | -1.79M | -0.26M | -4.18M | -3.40M | -1.02M | -2.22M | 0.12M | -1.78M | -1.59M | -0.92M | | -0.83M | -0.65M | -3.91M | -1.08M | -0.58M | -1.34M | -0.93M | -0.70M | -0.77M | 0.09M | -0.55M | -0.67M | -0.29M | -0.29M | -0.84M | -0.88M | -0.45M | -0.52M | -1.59M | -0.65M | -0.63M | -0.29M | -0.61M | -1.22M | -0.28M | -0.50M | -2.72M |
|
Net Cash Flow
|
-0.37M | -0.41M | -0.78M | 5.55M | -0.51M | -0.47M | -2.30M | 0.19M | -0.31M | -0.22M | -0.68M | | -0.46M | 0.77M | 1.19M | -1.02M | 0.92M | -0.69M | 1.79M | -0.69M | 0.22M | 0.20M | 1.55M | -0.69M | -0.43M | -0.53M | -0.98M | -0.22M | -0.27M | 1.24M | -1.59M | 0.01M | -0.53M | 0.52M | -0.49M | 1.60M | -1.23M | -0.37M | 0.14M |