|
Net Income
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.86M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.61M | 0.08M | -1.87M | -2.09M | -2.91M | -19.94M | 4.45M | | | -0.88M | | | | | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -0.04M | -0.07M | 0.01M | -0.54M | -0.02M | -0.04M | 0.47M | 0.89M | | | -2.37M |
|
Depreciation and Depletion
|
| | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | -0.02M | 0.02M | 0.02M | 0.11M | -0.21M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.10M | 0.11M | 0.12M | 0.13M | 0.06M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | -0.11M | 0.09M | 0.05M | 0.02M | 0.32M | 0.06M | 0.09M | 0.05M |
|
Share-based Compensation
|
| 0.05M | 0.82M | | | | | | 0.19M | | 0.16M | 0.04M | | | 0.27M | 0.03M | 0.04M | 0.10M | 1.05M | 0.39M | 0.02M | 0.01M | -1.04M | 1.03M | | | 0.05M | 0.16M | 0.16M | | 0.12M | 0.01M | 0.01M | 0.02M | 0.02M | 0.10M | 0.10M | 0.10M | 0.12M | 0.07M | 0.05M | 0.16M | 0.15M | 0.16M | 0.16M | 0.00M | 0.19M | 0.15M | 0.21M | 0.15M | 0.06M | 0.18M | 0.07M | 0.08M | 0.08M | 0.10M | 0.11M | 0.11M | 0.12M | 0.10M | 0.10M | 0.16M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 1.60M | 1.60M | 1.20M | 0.80M | 0.80M | 0.80M | 270.00M | | | 1.07M | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.97M | | 1.57M | 1.57M | 0.83M | 0.10M | 2.48M | 2.48M | 26.00 | 2.65M | 0.10M | 2.79M | -0.02M | | 3.12M | 3.12M | 0.01M | 0.01M | | | 0.01M | 0.62M | 0.62M | 0.62M | | | 0.01M | | 0.18M | 0.39M | | -0.05M | | 0.15M | | | 0.52M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | | | 0.04M | 1.81M | 3.91M | 2.49M | 0.17M | 0.09M | 0.43M | 0.35M |
|
Asset Writedowns and Impairment
|
| 0.01M | -104.00 | | | | 0.01M | | | | | | | -0.03M | -0.05M | | | 0.04M | -0.01M | | | -515.00 | 0.03M | 0.00M | 0.01M | -0.00M | -0.02M | | | | | | | -0.04M | 0.04M | -830.00 | | | 0.04M | 1.70M | | | | 0.21M | | | | -0.00M | 0.01M | | -0.01M | 0.00M | 0.05M | 0.06M | 1.21M | 0.02M | 0.01M | 0.00M | -0.04M | 0.03M | 755.00 | 0.03M |
|
Non-cash Items
|
| | | | | | | | 0.05M | 1.57M | | 1.70M | 1.70M | 1.25M | 1.56M | 2.38M | 1.47M | 2.08M | 2.20M | 3.02M | 1.55M | 1.27M | 0.50M | 0.31M | 0.11M | 0.74M | | 0.58M | 2.00M | 0.34M | 1.31M | | | | | | | | | | | | | | | | | | | | | 2.20M | | 2.15M | 0.35M | 0.35M | 0.08M | 0.12M | 0.31M | | | |
|
Cash from Operations
|
| 0.12M | 0.17M | 0.17M | 0.06M | 0.04M | 0.32M | -0.03M | 0.00M | 0.08M | 0.76M | -0.07M | 0.24M | 0.66M | 0.53M | 0.19M | 0.49M | 0.38M | -0.12M | -0.95M | -1.29M | -1.51M | 0.09M | 0.44M | 0.39M | 0.73M | 1.91M | -0.37M | 1.15M | 1.29M | 1.35M | 0.87M | -0.49M | -0.27M | 2.45M | -1.32M | 0.46M | 0.01M | 2.44M | -0.69M | -1.44M | -1.44M | 1.81M | -3.50M | -1.38M | -1.07M | 2.29M | -2.87M | -0.38M | 0.45M | 2.20M | -3.19M | 1.31M | -0.32M | 1.76M | -3.16M | -0.33M | 0.77M | -3.55M | -0.98M | 0.58M | -0.29M |
|
Amortizatization of Intangibles
|
| 0.03M | 0.13M | 0.10M | 0.13M | 0.06M | -1.00 | | 0.00M | 0.01M | 0.83M | 0.31M | 0.33M | 0.18M | 0.98M | 0.26M | 0.23M | 0.12M | 0.10M | 0.10M | 0.10M | 0.20M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.06M | 0.06M | 0.06M |
|
Amortization of Deferred Charges
|
| 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.05M | 0.05M | | | | 0.00M | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.37M | 0.13M | 0.30M | 0.31M | 0.32M | 0.49M | 0.21M | 0.11M | 0.09M | 0.09M | 0.13M | 0.15M | 0.12M | 0.12M | 0.24M | 0.26M | 0.29M | 0.29M | 0.31M | 0.33M | 0.29M | 0.31M | 0.32M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.13M | 0.11M | 0.06M | 0.04M | 0.06M | 0.11M | 0.11M | 0.10M |
|
Change in Receivables
|
| 0.04M | -0.09M | 0.12M | -0.15M | -879.00 | 0.10M | 0.01M | 0.09M | -0.19M | 0.09M | 0.09M | 0.15M | -0.36M | -0.03M | 0.07M | 0.30M | 0.05M | 0.07M | 0.06M | 0.16M | 0.13M | 0.08M | -0.03M | -0.07M | 0.34M | -0.32M | 0.36M | 0.12M | 0.40M | -0.88M | 0.25M | 0.18M | -0.26M | 0.66M | 0.22M | -0.22M | 0.18M | 0.18M | -1.23M | 0.01M | -0.07M | 0.62M | -0.53M | 1.10M | 0.68M | -0.32M | 0.16M | 1.62M | -0.35M | 0.29M | -0.14M | -0.18M | 0.42M | -0.59M | -0.18M | 1.10M | -0.23M | 3.13M | -1.52M | -0.58M | -0.74M |
|
Change in Inventory
|
| | | | | | 0.01M | | | 0.10M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | -0.04M | 0.01M | -0.10M | 0.12M | -0.07M | -0.01M | 0.00M | 0.21M | -0.27M | 0.00M | 0.00M | 0.32M | -0.30M | 0.00M | 0.03M | -0.45M | 0.22M | 0.11M | 0.02M | -0.15M | 0.12M | 0.03M | | -0.07M | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.06M | 0.03M | 0.02M | -0.06M | 0.11M | 0.06M | -0.01M | -0.07M | -0.29M | 0.22M | -0.12M | 0.11M | 0.01M | 0.03M | 0.13M | 0.03M | 0.38M | -0.41M | 0.39M | -0.56M | 0.10M | 0.76M | 0.78M | -0.52M | -0.05M | 0.73M | -1.10M | -0.17M | 0.06M | -0.35M | 0.76M | -0.73M | -0.70M | 2.20M | -1.51M | -0.04M | 0.46M | 1.51M | -0.18M | 0.02M | 0.02M | 1.25M | -1.56M | 0.53M | 0.29M | 1.40M | -1.22M | 1.84M | -0.24M | 0.78M | -2.06M | 3.53M | -2.97M | 2.91M | -3.14M | 0.11M | 0.76M | 1.43M | -1.66M | -0.81M | -0.28M |
|
Other Working Capital Changes
|
| -0.01M | -0.01M | -0.01M | 0.01M | 0.02M | -0.01M | 0.02M | | | | | | | | | | 0.14M | 1.94M | -0.02M | -0.62M | -0.28M | 1.17M | 0.29M | | | | | | | -0.50M | | 0.03M | 0.00M | 0.30M | -0.28M | 0.00M | -0.08M | 0.30M | -0.14M | -0.13M | 0.11M | 2.58M | -1.78M | -0.15M | 0.08M | 0.58M | -0.38M | -0.03M | -0.13M | 0.46M | -0.32M | -0.15M | 0.01M | 0.22M | -0.08M | 0.21M | 0.01M | -0.93M | -0.00M | -0.00M | 0.12M |
|
Capital Expenditures
|
| -1.00 | 0.01M | 0.01M | | 342.00 | | | 0.03M | 0.01M | 1.00 | 0.80M | -0.49M | 0.03M | 0.00M | | 0.00M | | 0.00M | 0.02M | 1.08M | 0.36M | 0.10M | 0.01M | 0.00M | 817.00 | | | 0.04M | | 0.01M | 0.07M | 0.03M | 0.28M | 0.10M | 0.00M | 0.08M | 0.05M | 0.92M | 0.29M | 0.57M | 1.05M | -1.47M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.09M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.06M | 0.00M | 0.01M | 0.29M | 0.01M | 0.16M | 0.05M | 0.02M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.10M | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | | | | -0.01M | | | | | | | | | | | | | | | | 0.09M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 0.28M | | 3.00M | | | | 0.47M | | | -0.47M | 0.30M | | | | 2.41M | -2.41M | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | -0.06M | -0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.00M | -0.01M | -0.01M | -99.00 | -342.00 | | | -1.21M | -0.01M | -1.00 | -0.80M | 0.49M | -0.03M | -0.00M | -0.05M | -0.00M | 0.18M | -0.11M | -3.02M | -1.08M | -0.30M | -0.10M | -0.48M | -0.00M | -817.00 | -0.01M | -0.30M | -0.04M | | -0.33M | -2.53M | -0.03M | -0.58M | -0.19M | -0.00M | -0.13M | -0.07M | -0.98M | -0.29M | 0.18M | -0.04M | -0.31M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.09M | -0.01M | -0.01M | -0.01M | -0.02M | -0.03M | 0.02M | 2.10M | -0.01M | 0.23M | -1.10M | -0.16M | -0.05M | 0.03M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.07M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.05M | -0.05M | 0.05M | -0.05M | | | -142.00 | | 74.00 | 37.00 | 0.35M |
|
Cash from Financing Activities
|
| -0.03M | -0.03M | -0.03M | -0.18M | -0.03M | -0.02M | -0.02M | 1.08M | -0.04M | -0.13M | 0.43M | -0.67M | -0.22M | 0.17M | -0.24M | -0.19M | 1.26M | -0.74M | 4.07M | 0.96M | 2.38M | -0.22M | -0.54M | -0.25M | -0.29M | -0.27M | -0.23M | -0.77M | -0.16M | -0.22M | 1.21M | -0.60M | -0.30M | 0.09M | -0.30M | -0.31M | -0.28M | -0.32M | 2.08M | 1.45M | -0.06M | -0.16M | 1.53M | -0.06M | 3.45M | -0.17M | -0.13M | -0.28M | -0.05M | -0.05M | -0.05M | 3.24M | -2.12M | -0.07M | -0.07M | -0.07M | -0.06M | 2.22M | -0.13M | -0.08M | 0.26M |
|
Change in Cash
|
| 0.09M | 0.14M | 0.14M | -0.12M | 0.02M | 0.31M | -0.04M | -0.13M | 0.03M | 0.63M | -0.45M | 0.07M | 0.40M | 0.70M | -0.11M | 0.30M | 1.81M | -0.97M | 0.10M | -1.41M | 0.57M | -0.23M | -0.57M | 0.13M | 0.44M | 1.62M | -0.90M | 0.34M | 1.13M | 0.80M | -0.45M | -1.12M | -1.15M | 2.35M | -1.62M | 0.02M | -0.33M | 1.14M | 1.11M | 0.19M | -1.54M | 1.34M | -1.97M | -1.45M | 2.38M | 2.10M | -3.01M | -0.75M | 0.39M | 2.15M | -3.25M | 4.52M | -2.46M | 1.71M | -1.13M | -0.41M | 0.93M | -2.44M | -1.27M | 0.45M | 0.00M |
|
Beginning Cash Balance
|
| | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 0.12M | 0.17M | 0.16M | 0.06M | 0.04M | 0.32M | -0.03M | -0.03M | 0.06M | 0.76M | -0.88M | 0.74M | 0.63M | 0.52M | 0.19M | 0.49M | 0.38M | -0.12M | -0.97M | -2.37M | -1.87M | -0.00M | 0.44M | 0.39M | 0.73M | 1.91M | -0.37M | 1.11M | 1.29M | 1.34M | 0.80M | -0.52M | -0.56M | 2.35M | -1.32M | 0.37M | -0.03M | 1.52M | -0.98M | -2.01M | -2.49M | 3.28M | -3.50M | -1.39M | -1.07M | 2.28M | -2.88M | -0.47M | 0.44M | 2.20M | -3.20M | 1.29M | -0.34M | 1.70M | -3.16M | -0.34M | 0.47M | -3.56M | -1.14M | 0.53M | -0.31M |
|
Net Cash Flow
|
| 0.09M | 0.14M | 0.14M | -0.12M | 0.02M | 0.31M | -0.04M | -0.13M | 0.03M | 0.63M | -0.45M | 0.07M | 0.40M | 0.70M | -0.11M | 0.30M | 1.81M | -0.97M | 0.10M | -1.41M | 0.57M | -0.23M | -0.57M | 0.13M | 0.44M | 1.62M | -0.90M | 0.34M | 1.13M | 0.80M | -0.45M | -1.12M | -1.15M | 2.35M | -1.62M | 0.02M | -0.33M | 1.14M | 1.11M | 0.19M | -1.54M | 1.34M | -1.97M | -1.45M | 2.38M | 2.10M | -3.01M | -0.75M | 0.39M | 2.15M | -3.25M | 4.52M | -2.46M | 1.71M | -1.13M | -0.41M | 0.93M | -2.44M | -1.27M | 0.45M | 0.00M |