|
Net Income
|
| -0.02M | -0.05M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.18M | 0.09M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M |
|
Share-based Compensation
|
| | | | | | | | | | | 0.02M | 0.07M | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.04M | 0.06M | 0.47M | 0.05M | 0.06M | 0.10M | 0.00M | 0.02M | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.14M | 0.07M | 0.14M | 0.14M | 0.41M | 0.61M | 0.65M | 0.57M | 0.65M | 0.66M | 0.72M | 0.60M | 0.80M | 0.85M | 0.64M | 0.54M | 0.60M | 0.50M | 0.57M | 0.49M | 0.57M | 0.65M | 0.62M | 0.83M | 0.71M | 0.70M | 0.66M | 0.67M | 0.57M | 0.70M | 0.67M | 0.95M | 1.27M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.08M | 0.42M | 2.26M | -3.68M | | | | | | | | | | | | -4.30M | 0.08M | 0.15M | 0.20M | -0.13M | 0.52M | 0.15M | 0.34M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | | | 1.64M | | | | 1.80M | | | | 1.63M | | | | 1.35M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 5.00M | 5.00M | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | | | | | 0.01M | | | | 2.61M | | 0.25M | | 0.13M | 0.11M | 0.11M | 0.11M | 0.01M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.27M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | 0.01M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 3.46M | 3.46M | 3.46M | | | | 4.06M | | | | 0.80M | | | | 0.80M | | | | 0.20M | | | | 5.40M | | | | 19.57M | | | | 6.29M | | | | 0.35M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.03M | 0.17M | -0.12M | -0.01M | 0.07M | 0.10M | -0.01M | 0.06M | 0.10M | 0.07M | 0.17M | 1.71M | -0.04M | -0.86M | -0.32M | 0.60M | 0.94M | -1.13M | 0.19M | 3.08M | -0.50M | 0.69M | -0.01M | -0.90M | 0.33M | 3.15M | -1.11M | 1.83M | 1.47M | 0.84M | 1.82M | 3.02M | 1.68M | 3.40M | 3.57M | 7.35M | 20.03M | -1.84M | -7.39M | 5.91M | 10.75M | -6.49M | 8.31M | 1.20M | 9.90M | 7.68M | -1.55M | -0.80M | 5.14M | 11.26M | 14.55M | -5.64M | 3.23M | -3.08M | 4.03M | 23.44M | 8.24M | 20.55M | -20.16M | 14.31M | -6.03M | 3.64M | 6.75M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.12M | 0.13M | 0.15M | 0.17M | 0.22M | 0.23M | 0.28M | 0.15M | 0.25M | 0.25M | 0.28M | 0.31M | 0.33M | 0.40M | 0.32M | 0.44M | 0.50M | 0.51M | 0.54M | 0.58M | 0.60M | 0.61M | 0.63M | 0.66M | 0.68M | 0.71M | 0.74M | 0.78M | 0.85M | 0.96M | 1.05M | 1.18M | 1.29M | 1.44M | 1.57M | 1.70M | 1.80M | 2.12M | 2.19M |
|
Change in Receivables
|
| | | 0.04M | -1.64M | 1.58M | 0.02M | -0.02M | -1.19M | -0.05M | -0.80M | 1.72M | -2.03M | 0.03M | 0.01M | -0.06M | 0.33M | -0.19M | 0.21M | -0.34M | 0.03M | -0.02M | -0.05M | | -0.01M | 0.20M | -0.15M | 0.04M | -4.00 | -0.00M | 0.01M | 0.06M | -0.02M | -823.00 | 0.02M | 0.20M | -0.05M | 0.33M | 0.28M | 0.02M | -0.08M | 0.02M | -0.25M | 0.13M | -0.14M | -0.02M | 0.31M | 0.73M | 1.86M | 0.01M | 0.41M | 0.22M | 0.65M | 4.49M | -1.42M | -0.47M | 8.94M | 19.25M | -9.72M | 7.05M | -0.16M | 19.60M | -10.90M | 8.31M |
|
Change in Accured Expenses
|
| 0.05M | 0.18M | -0.19M | 1.55M | -1.53M | 0.01M | -0.04M | 1.13M | 0.06M | 0.52M | -1.66M | 1.32M | -0.31M | -0.89M | -0.28M | 0.53M | 0.70M | -1.18M | 0.07M | -0.20M | -0.22M | 0.04M | -0.16M | 0.21M | 0.09M | 0.09M | 0.06M | 0.18M | -0.11M | 0.03M | 0.13M | 0.34M | -0.61M | 0.15M | 0.36M | 0.28M | -0.75M | 0.43M | 0.46M | 0.06M | 0.48M | -0.74M | 0.85M | 0.22M | 0.15M | 0.55M | 0.49M | 2.41M | 1.19M | -1.38M | 1.04M | 1.47M | 3.21M | -0.78M | 1.13M | 14.91M | 9.62M | 14.12M | -14.90M | -1.02M | 14.58M | -9.31M | 0.10M |
|
Other Working Capital Changes
|
| 0.02M | -0.47M | -0.02M | 1.45M | -1.46M | 0.32M | 1.09M | 1.15M | -0.27M | 0.33M | -0.84M | 0.31M | -0.74M | 0.81M | -0.45M | 2.23M | 1.88M | -0.94M | -1.46M | 1.41M | -2.45M | -0.65M | 2.80M | -0.43M | 0.61M | 2.68M | -1.57M | 1.21M | 1.27M | 0.37M | 0.85M | 1.92M | 1.91M | 2.14M | 1.97M | 5.52M | 19.15M | -4.79M | -10.76M | 3.16M | 7.57M | -6.45M | 14.17M | 0.09M | 10.67M | 6.98M | -2.50M | -1.98M | 3.39M | 12.29M | 12.09M | -8.87M | 4.22M | -6.04M | -0.34M | 14.26M | 15.90M | -6.10M | -1.99M | 11.24M | -7.04M | -2.54M | 8.61M |
|
Capital Expenditures
|
| | | | | | | | 0.00M | 0.03M | | 0.05M | 0.00M | 0.02M | 0.00M | 0.01M | 0.02M | 0.05M | 0.02M | 0.06M | 0.01M | 0.01M | 0.04M | 0.07M | 0.02M | 0.01M | 0.04M | 0.01M | 0.06M | 0.05M | 0.35M | 0.25M | 0.06M | 0.05M | 0.01M | 0.16M | 0.04M | 0.20M | 0.04M | 0.91M | 0.35M | 0.95M | 0.10M | 0.35M | 0.48M | 0.47M | 0.57M | 0.67M | 0.57M | 0.64M | 0.90M | 0.97M | 1.29M | 1.61M | 1.35M | 1.82M | 2.00M | 2.10M | 2.22M | 2.33M | 2.28M | 2.35M | 1.71M | 1.67M |
|
Change in Intangibles
|
| | | | | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.06M | 0.08M | 0.06M | 0.11M | 0.13M | 0.09M | 0.27M | 0.14M | 0.29M | 0.18M | 0.18M | 0.19M | 0.23M | 0.19M | 0.21M | 0.20M | 0.21M | 0.30M | 0.35M | 0.32M | 0.38M | 0.36M | -0.28M | -0.08M | 1.28M | 0.06M | | | 0.02M | 0.01M | 0.03M | 0.02M | 0.00M | 0.03M | -0.03M | | 0.18M | | | | | 0.12M | | | 0.01M | 0.01M | 0.01M | 0.06M |
|
Cash from Investing Activities
|
| | | | | -0.03M | -0.09M | -0.04M | -0.04M | -0.06M | -0.04M | -0.09M | -0.04M | -0.06M | -0.05M | -0.04M | -0.08M | -0.13M | -0.08M | -0.17M | -0.14M | -0.39M | -0.03M | -0.21M | -0.30M | -0.19M | -0.22M | -0.20M | -0.28M | -0.24M | -0.55M | -0.45M | -0.27M | -0.35M | -0.35M | -0.47M | -0.42M | -0.56M | -0.41M | -0.53M | -1.74M | -1.50M | -0.56M | -0.50M | -0.79M | -0.61M | -0.65M | -0.71M | -0.71M | -0.67M | -0.90M | -1.01M | -1.51M | -1.66M | -1.39M | -1.96M | -2.05M | -2.27M | -2.37M | -2.45M | -2.40M | -4.44M | -1.81M | -2.18M |
|
Other financing activities
|
| -0.00M | | | | -84.00 | -15.00 | | | -5.00 | 13.00 | 0.00M | -0.01M | -7.00 | -60.00 | -111.00 | -772.00 | -157.00 | -84.00 | -156.00 | -47.00 | 0.01M | -0.04M | -0.10M | -0.01M | -0.04M | -0.04M | -0.02M | -0.00M | -0.01M | -0.01M | -0.01M | 0.04M | -0.00M | -622.00 | -617.00 | -0.00M | -564.00 | -504.00 | -504.00 | -319.00 | 428.00 | 0.25M | | 0.25M | 467.00 | 390.00 | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 760.00 | -0.00M | -0.01M | -0.01M | | | -0.00M | | -0.01M | -0.00M | | | | | -0.00M | 0.02M | 0.05M | 0.02M | -0.00M | 0.25M | -0.82M | -0.02M | -0.00M | -0.00M | -0.01M | -0.05M | -0.04M | -0.04M | -0.15M | 0.05M | | | | | 0.10M | | | | 0.25M | 0.18M | 0.02M | -0.25M | 0.14M | 0.01M | 0.11M | 0.01M | 0.07M | | | | | | -0.67M | -0.30M | -0.15M | | | 0.02M | -0.36M | -0.13M | -0.38M | 0.59M | 0.07M |
|
Change in Cash
|
| | | -0.14M | -0.02M | 0.04M | 0.01M | -0.05M | 0.02M | 0.04M | 0.02M | 0.09M | 1.67M | -0.10M | -0.91M | -0.37M | 0.53M | 0.85M | -1.19M | 0.02M | 3.18M | -1.71M | 0.64M | -0.22M | -1.21M | 0.14M | 2.88M | -1.34M | 1.51M | 1.07M | 0.34M | 1.37M | 2.75M | 1.33M | 3.04M | 3.20M | 6.93M | 19.47M | -2.25M | -7.67M | 4.35M | 9.28M | -7.29M | 7.96M | 0.42M | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M |
|
Beginning Cash Balance
|
0.00M | 0.00M | 0.20M | 0.20M | 0.07M | 0.04M | 3.26M | 4.42M | 0.05M | 5.75M | 0.10M | 0.12M | 0.20M | 4.41M | 1.77M | 0.87M | 0.50M | 1.03M | 1.88M | 0.69M | 0.71M | 3.89M | 2.18M | 2.82M | 9.66M | 8.45M | 8.59M | 11.47M | 10.12M | 11.63M | 12.71M | 13.05M | 14.42M | 17.16M | 18.49M | 21.54M | -1.31M | -14.26M | 8.54M | 15.66M | 41.22M | 0.15M | 14.93M | -0.46M | 55.51M | 55.93M | 65.33M | 72.37M | 70.19M | 68.67M | 73.13M | 83.50M | 97.04M | 89.90M | 90.80M | 86.04M | 87.96M | 109.35M | 115.32M | 133.53M | 110.57M | 122.34M | 111.49M | 113.91M |
|
Free Cash Flow
|
| 0.03M | 0.17M | -0.12M | -0.01M | 0.07M | 0.10M | -0.01M | 0.05M | 0.08M | 0.07M | 0.12M | 1.71M | -0.06M | -0.86M | -0.33M | 0.58M | 0.88M | -1.15M | 0.13M | 3.07M | -0.50M | 0.64M | -0.08M | -0.92M | 0.33M | 3.11M | -1.12M | 1.78M | 1.42M | 0.50M | 1.57M | 2.96M | 1.63M | 3.39M | 3.41M | 7.31M | 19.84M | -1.88M | -8.30M | 5.57M | 9.80M | -6.59M | 7.97M | 0.72M | 9.43M | 7.10M | -2.22M | -1.37M | 4.50M | 10.36M | 13.58M | -6.93M | 1.62M | -4.43M | 2.21M | 21.44M | 6.15M | 18.33M | -22.49M | 12.03M | -8.39M | 1.93M | 5.09M |
|
Net Cash Flow
|
| 0.03M | 0.17M | -0.14M | -0.02M | 0.04M | 0.02M | -0.05M | 0.02M | 0.04M | 0.02M | 0.09M | 1.67M | -0.10M | -0.91M | -0.37M | 0.53M | 0.85M | -1.19M | 0.02M | 3.18M | -1.71M | 0.64M | -0.22M | -1.21M | 0.14M | 2.88M | -1.34M | 1.51M | 1.07M | 0.34M | 1.37M | 2.75M | 1.33M | 3.04M | 3.20M | 6.93M | 19.47M | -2.25M | -7.67M | 4.35M | 9.28M | -7.29M | 7.96M | 0.42M | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M |