|
Net Income
|
0.37M | -0.94M | -0.27M | 0.37M | 0.39M | -0.32M | -0.39M | 0.37M | 0.34M | 0.40M | 0.53M | 0.42M | | -0.19M | -0.04M | | -1.43M | -0.23M | | | -0.13M | 0.04M | | | | -0.04M | 0.48M | 0.44M | 0.47M | -1.76M | -0.26M | 0.70M | 0.08M | -5.91M | 827.00 | -451.00 | -79.00 | -0.32M | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.09M | 0.06M | 0.19M | -0.17M | 0.13M | 0.37M | 0.64M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | | | | -0.03M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | | |
|
Deferred Taxes
|
| -0.34M | 0.85M | 0.24M | 0.26M | 0.01M | 0.50M | 0.24M | 0.22M | 0.26M | 0.03M | 0.27M | 0.16M | -0.02M | 0.22M | -0.06M | -0.54M | -0.16M | 0.12M | 0.17M | -0.15M | 3.75M | 0.14M | 0.14M | -0.19M | 0.84M | 0.15M | 0.14M | 0.15M | 0.48M | -0.08M | | | 0.92M | | | | -0.13M | -0.05M | -0.02M | | -0.08M | 0.27M | | | -0.27M | | | | | 0.04M | 0.12M | 0.14M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.22M | | | | 0.32M | | | |
|
Gains from Investment Securities
|
| | 0.00M | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 5.32M | | | | 1.08M | 0.12M | 0.07M | -0.19M | -0.00M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.09M | | | |
|
Cash from Operations
|
| 0.70M | 0.39M | 0.28M | 0.25M | 0.39M | 0.31M | 0.27M | 0.28M | 0.32M | 0.63M | 0.42M | -0.32M | -0.05M | -0.38M | -0.86M | 0.07M | -0.36M | -0.06M | 0.25M | -0.16M | 0.27M | 0.53M | 0.34M | 0.49M | 0.11M | 0.30M | 0.38M | 0.58M | 0.24M | -0.02M | 0.72M | 0.29M | 0.68M | 0.70M | 0.19M | 0.28M | 0.36M | 0.01M | 0.15M | -0.14M | 0.01M | -0.19M | 0.54M | 0.71M | 0.51M | 0.56M | -0.09M | 0.02M | 0.40M | 0.16M | 0.40M | 0.36M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.06M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.48M | 0.03M | 0.00M | 0.13M | -0.13M | 0.02M | -0.01M | 0.17M | -0.12M | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.05M | 0.06M | 0.04M | 0.04M | 0.14M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.02M | 0.01M | 0.03M | 0.01M | 0.03M | 0.07M | 0.12M | 0.06M | 0.06M | 0.16M | 0.11M | 0.10M | 0.13M | 0.13M | 0.13M | 0.11M | 0.10M | 0.14M | 0.86M | 0.19M | 0.19M | 0.20M | 0.28M | 0.26M | 0.26M | 0.52M | 0.23M | 0.24M | 0.24M | -0.26M | 0.19M | 0.21M | -0.14M | 0.09M | 0.21M | 0.22M | -0.14M | 0.21M | 0.19M | | -0.03M |
|
Change in Receivables
|
| 0.70M | -0.37M | -0.03M | -0.22M | 0.01M | 0.26M | -0.14M | -0.10M | -0.09M | 0.13M | -0.15M | 0.49M | -0.25M | 0.09M | 0.12M | 0.10M | -0.45M | 0.20M | 0.17M | 0.19M | 0.03M | 0.01M | 0.06M | -0.01M | -0.27M | -0.01M | 0.22M | 0.03M | 0.14M | 0.13M | -0.20M | -0.15M | 4.72M | 0.15M | -0.28M | 0.18M | -0.17M | 0.02M | -0.15M | 0.00M | 0.07M | -0.03M | 0.05M | 0.00M | 0.36M | -0.45M | -0.02M | 0.09M | -0.20M | -0.09M | 0.17M | 0.06M |
|
Change in Inventory
|
| -0.03M | -0.06M | -0.01M | 0.01M | -0.03M | 0.00M | -0.02M | -0.05M | -0.01M | -0.04M | -0.02M | 0.07M | 0.04M | 0.14M | 0.01M | 0.10M | -0.01M | 0.09M | -0.10M | -0.02M | 0.05M | 0.01M | 0.04M | 0.01M | 0.05M | -0.01M | -0.04M | 0.08M | -0.11M | 0.01M | 0.01M | -0.01M | -0.03M | -0.00M | -0.02M | 0.05M | -0.13M | -0.01M | 0.01M | -0.02M | 0.02M | -0.01M | 0.00M | -0.06M | 0.02M | 0.03M | -0.01M | -0.02M | 0.02M | -0.00M | 0.02M | 0.04M |
|
Change in Accured Expenses
|
| 0.76M | -0.51M | 0.02M | -0.05M | 0.51M | -0.47M | -0.01M | -0.07M | -0.01M | 0.29M | 0.04M | -0.27M | 0.14M | -0.32M | -0.27M | 0.14M | -0.03M | -0.07M | 0.22M | 0.12M | 0.31M | -0.12M | -0.05M | 0.13M | -0.06M | -0.28M | -0.12M | 0.24M | 0.36M | -0.15M | -0.19M | 0.15M | 0.33M | -0.16M | -0.19M | -0.05M | 0.44M | 0.03M | 0.13M | -0.34M | 0.51M | -0.06M | -0.03M | -0.38M | -0.06M | -0.20M | -0.47M | -0.16M | 0.38M | -0.32M | 0.04M | -0.09M |
|
Other Working Capital Changes
|
| 0.14M | -0.12M | -0.29M | -0.16M | -0.18M | -0.21M | -0.14M | -0.07M | -0.17M | 0.53M | -0.10M | 0.62M | -0.23M | 0.38M | 0.30M | -0.91M | 0.09M | 0.11M | 0.47M | -0.02M | 0.53M | -0.03M | 0.13M | -0.91M | -2.25M | 0.18M | 0.06M | 0.28M | -1.06M | 0.21M | -0.57M | -0.07M | 0.61M | 0.08M | -0.15M | 0.05M | 0.00M | -0.03M | -0.01M | -0.01M | -0.04M | -0.03M | -0.01M | -0.88M | 0.73M | -0.05M | -0.07M | -0.04M | 0.03M | -0.02M | 0.06M | 0.03M |
|
Capital Expenditures
|
| -0.00M | 0.01M | 0.00M | 821.00 | 0.00M | -640.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.35M | 0.21M | -0.00M | 0.13M | 1.03M | 0.61M | 0.68M | -0.16M | 0.04M | 0.02M | 0.07M | 0.19M | 0.02M | 0.56M | 0.18M | 0.21M | 1.13M | 0.02M | 0.04M | 0.50M | 0.88M | 0.47M | 0.06M | 0.02M | -0.04M | 0.01M | 0.02M | 351.00 | -0.02M | 0.02M | 0.03M | 0.02M | | 0.02M | 0.04M | 0.05M |
|
Change in Acquisitions & Divestments
|
| | 0.01M | 0.00M | 0.03M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.35M | -0.21M | 0.00M | -0.13M | -1.03M | -0.61M | -0.68M | 0.16M | -0.04M | -0.02M | -0.07M | -0.19M | -0.02M | -0.56M | -0.18M | -0.21M | -1.13M | -0.02M | -0.04M | -0.50M | -0.88M | -0.47M | -0.06M | -0.02M | 0.04M | -0.01M | -0.02M | -351.00 | 0.04M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | -0.04M | -0.05M |
|
Cash from Financing Activities
|
| -0.70M | -0.29M | -0.37M | -0.27M | -0.37M | -0.32M | -0.32M | -0.21M | -0.41M | -0.62M | -0.40M | 0.27M | -0.07M | 0.38M | 1.36M | -0.21M | 1.14M | 0.16M | -0.25M | 0.51M | 0.87M | -0.17M | 0.30M | -0.55M | -0.23M | -0.22M | -0.23M | -0.35M | -0.28M | 1.50M | -0.10M | -0.01M | -0.00M | | | | | | | | | -0.12M | -0.30M | -0.83M | -0.25M | -0.25M | -0.25M | -0.25M | -0.14M | -0.28M | -0.28M | -0.22M |
|
Dividends Paid - Common
|
| -0.02M | 0.16M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -0.00M | 0.10M | -0.09M | -0.02M | 0.02M | -0.02M | -0.05M | 0.06M | -0.08M | -0.02M | 0.02M | -0.09M | 0.00M | -0.05M | 0.48M | -0.45M | 0.30M | -0.19M | -0.06M | 0.16M | 0.08M | -0.26M | -0.06M | 0.09M | -0.16M | 0.07M | 0.09M | 0.04M | -0.06M | 0.92M | 0.44M | 0.07M | -0.45M | 0.68M | 0.14M | -0.23M | -0.53M | -0.46M | 0.09M | -0.16M | 0.04M | -0.32M | 0.22M | -0.12M | 0.31M | 0.29M | -0.36M | -0.25M | 0.24M | -0.15M | 0.07M | 0.08M |
|
Free Cash Flow
|
| 0.70M | 0.38M | 0.28M | 0.25M | 0.39M | 0.31M | 0.27M | 0.27M | 0.32M | 0.62M | 0.42M | -0.33M | -0.05M | -0.38M | -0.86M | 0.06M | -0.71M | -0.28M | 0.25M | -0.30M | -0.76M | -0.07M | -0.34M | 0.66M | 0.08M | 0.29M | 0.32M | 0.39M | 0.22M | -0.58M | 0.54M | 0.07M | -0.45M | 0.68M | 0.14M | -0.23M | -0.53M | -0.46M | 0.09M | -0.16M | 0.04M | -0.21M | 0.52M | 0.71M | 0.53M | 0.54M | -0.11M | 408.00 | 0.40M | 0.14M | 0.35M | 0.31M |
|
Net Cash Flow
|
| -0.00M | 0.10M | -0.09M | -0.02M | 0.02M | -0.02M | -0.05M | 0.06M | -0.09M | -0.01M | 0.02M | -0.06M | -0.11M | -0.01M | 0.50M | -0.15M | 0.43M | -0.12M | 0.00M | 0.21M | 0.11M | -0.25M | -0.04M | 0.10M | -0.15M | 0.07M | 0.09M | 0.04M | -0.06M | 0.92M | 0.44M | 0.07M | -0.45M | 0.68M | 0.14M | -0.23M | -0.53M | -0.46M | 0.09M | -0.16M | 0.04M | -0.32M | 0.22M | -0.12M | 0.31M | 0.29M | -0.36M | -0.25M | 0.24M | -0.15M | 0.07M | 0.08M |