|
Net Income
|
0.01M | 0.04M | 0.00M | -0.02M | -0.03M | -0.03M | -0.01M | 0.04M | 0.03M | 0.05M | 0.07M | 0.05M | 0.16M | 0.19M | 0.19M | 0.18M | 0.20M | 0.29M | 0.33M | 0.41M | 0.45M | 0.50M | 0.56M | 0.46M | 0.51M | 0.44M | 0.45M | 0.28M | 0.10M | 0.08M | 0.18M | 0.22M | 0.22M | 0.24M | 0.24M | 0.26M | 0.40M | 0.33M | 0.32M | 0.32M | 0.31M | 0.25M | 0.35M | 0.28M | 0.12M | 0.11M | 0.14M | 0.18M | 0.51M | 0.09M | 0.08M | 0.32M | 0.19M | 0.12M | 0.19M | -0.01M | 0.13M | 0.18M | 0.18M | 0.23M | 0.20M | 0.22M | 0.17M | 0.30M | 0.29M | 0.64M | 0.22M |
|
Depreciation and Depletion
|
| 145.00 | 145.00 | | | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | -0.01M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | -0.01M | 0.01M | 881.00 | 280.00 | -0.00M | 0.02M |
|
Gains from Investment Securities
|
| | | | 100.00 | -0.03M | | | -0.01M | 0.00M | | | | | | -0.04M | | | | 0.02M | | | | 0.04M | 0.05M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.03M | 0.03M | | 0.72M | | | | | | | | | | | | | | | 0.05M | 0.04M | -8.79M | | 8.80M | 0.05M | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | 0.00M | | | 0.01M | 0.02M | 101.00 | | 0.01M | 0.01M | | 494.00 | | 0.02M | 0.00M | | -0.01M | 111.00 | 230.00 | 934.00 | 0.00M | 0.02M | 36.00 | -0.02M | -0.00M | 0.00M | -0.00M | 941.00 | 0.00M |
|
Cash from Operations
|
-0.09M | -0.02M | 0.00M | 0.08M | -0.14M | -0.04M | -0.08M | 0.01M | 0.05M | 0.04M | -0.03M | 0.03M | -0.00M | 0.15M | -0.04M | 0.10M | -0.03M | 0.41M | 0.09M | 0.34M | 0.49M | 0.36M | 0.55M | 0.48M | 0.30M | 0.52M | 0.66M | 0.70M | 0.60M | 0.05M | 0.40M | 0.16M | 0.09M | 0.35M | 0.18M | 0.20M | 0.89M | -0.13M | 0.32M | 0.24M | 0.30M | 0.20M | 0.58M | 0.02M | 0.40M | 0.04M | 0.26M | 0.29M | 0.41M | -0.03M | 0.06M | -0.06M | 0.46M | -0.12M | 0.23M | 0.14M | -0.04M | 0.31M | 0.16M | 0.50M | 0.29M | -0.15M | -0.04M | 0.57M | 0.33M | 0.46M | 0.02M |
|
Depreciation & Amortization (CF)
|
145.00 | 145.00 | 145.00 | 146.00 | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
-0.09M | -0.10M | 0.03M | 0.18M | -0.02M | 0.04M | -0.04M | -0.07M | 0.03M | 0.09M | 0.16M | -0.56M | 0.27M | 0.20M | 0.36M | -0.03M | 0.10M | 0.07M | 0.03M | -0.01M | 0.18M | 0.26M | 0.13M | -0.19M | 0.17M | -0.47M | -0.03M | -0.48M | -0.39M | 0.09M | 861.00 | 0.12M | 0.29M | -0.07M | -0.08M | 0.06M | -0.38M | 0.12M | 0.17M | -0.04M | 0.16M | -0.02M | -0.11M | 0.17M | -0.11M | 0.01M | 0.02M | 0.05M | -0.22M | -0.12M | 0.07M | 0.16M | -0.12M | 0.13M | -0.08M | 0.07M | 0.06M | -0.13M | -0.03M | 0.21M | -0.14M | 0.04M | 0.15M | -0.06M | -0.10M | 0.16M | -0.07M |
|
Change in Account Payables
|
0.00M | 0.00M | 0.00M | 0.00M | 0.02M | -0.02M | 0.00M | 0.02M | -0.01M | 0.08M | -0.03M | 0.03M | -0.07M | 0.01M | 0.00M | 0.09M | -0.04M | 0.03M | 0.01M | -0.02M | -0.02M | 0.13M | 0.11M | -0.09M | -0.07M | -0.03M | -0.00M | -0.07M | -0.01M | -0.01M | -0.00M | 0.06M | -0.05M | 0.01M | 564.00 | 0.01M | -0.05M | 0.04M | -0.03M | 0.02M | 0.01M | -0.03M | 0.06M | -0.05M | 0.09M | -0.06M | -0.03M | 0.03M | 0.02M | -0.06M | 0.03M | -0.01M | 0.02M | 0.04M | -0.02M | 0.17M | -0.04M | -0.15M | 0.04M | 0.04M | -0.01M | 0.02M | 0.01M | -0.03M | 0.07M | -0.07M | 0.05M |
|
Change in Accured Expenses
|
0.03M | 0.02M | -0.03M | -0.03M | -0.10M | 0.01M | 0.01M | 0.01M | -469.00 | -0.00M | 0.10M | -0.07M | 0.08M | -0.02M | 0.05M | -0.14M | 0.09M | -0.02M | 0.10M | -0.13M | 0.07M | -0.07M | 0.06M | 0.06M | -0.04M | 0.02M | 0.04M | -0.07M | 0.01M | 0.01M | 0.09M | -0.06M | 0.04M | -0.06M | 0.05M | -0.02M | -0.00M | 0.03M | 0.07M | -0.10M | 0.02M | -0.02M | 0.05M | -0.05M | 0.01M | -0.04M | 0.08M | -0.02M | 0.02M | -0.04M | -0.00M | 0.06M | 0.05M | -0.06M | -0.06M | 0.09M | -0.04M | 0.06M | -0.03M | 0.05M | -0.03M | 0.09M | 0.02M | -0.02M | -0.15M | 0.07M | -0.15M |
|
Change in Taxes
|
0.03M | -0.03M | 0.00M | -0.04M | 525.00 | -0.04M | | 0.01M | 0.01M | -0.05M | 0.15M | -0.15M | 0.11M | 0.12M | 0.13M | -0.11M | 0.09M | 0.03M | 0.48M | -0.84M | 0.13M | 0.06M | -0.04M | -0.15M | 0.00M | 0.37M | -0.13M | 0.01M | -0.07M | -0.05M | -0.12M | -0.01M | 0.16M | 0.03M | -0.20M | 0.06M | 0.16M | -0.24M | | 100.00 | 0.12M | -0.11M | 0.01M | 0.06M | 0.05M | -0.14M | -0.05M | -0.02M | 0.07M | -0.14M | 0.01M | -0.01M | 0.11M | -0.13M | | | 0.05M | 0.07M | 0.07M | 0.10M | 0.08M | -0.40M | -0.01M | 0.10M | 0.03M | 0.03M | -0.13M |
|
Other Working Capital Changes
|
0.00M | -0.01M | 0.00M | -0.01M | 0.03M | -0.02M | -0.02M | 0.00M | -0.03M | 0.01M | -0.00M | 0.04M | 0.02M | -0.04M | 0.01M | -540.00 | 0.04M | -0.03M | 0.09M | -0.08M | -0.01M | 0.02M | 0.00M | 0.00M | 0.04M | 548.00 | 150.00 | 0.00M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | -0.04M | 0.04M | 0.02M | 0.00M | 0.10M | -0.09M | -0.02M | 0.02M | -0.08M | 0.01M | 0.01M | -0.01M | 0.01M | -0.05M | 0.01M | 0.02M | -0.01M | -0.02M | 0.02M | 0.01M | -0.09M | 0.02M | 0.14M | 0.01M | -0.02M | 0.03M | -0.01M | 0.01M | 0.06M | -0.03M | -0.02M | -0.06M | 0.10M | -0.05M |
|
Capital Expenditures
|
| | | | -0.03M | 0.05M | | | 0.04M | 0.01M | 0.00M | 0.01M | 0.03M | 0.02M | 0.01M | 0.02M | 988.00 | 768.00 | 0.00M | | 0.02M | 0.04M | 0.01M | 0.03M | 0.01M | 0.02M | 0.06M | 0.07M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 754.00 | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 453.00 | 0.02M | 209.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 907.00 |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | | | | 8.05M | | | |
|
Cash from Investing Activities
|
| | | | -0.03M | | | | -0.04M | -0.01M | -0.00M | -0.01M | -0.03M | -0.02M | -0.01M | -0.06M | -988.00 | -768.00 | -0.00M | | -0.02M | -0.04M | -0.01M | -0.03M | -0.01M | -0.02M | -0.06M | -0.07M | -0.00M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -754.00 | -0.00M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.03M | -0.01M | -0.02M | -0.02M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -453.00 | -8.74M | -209.00 | 1.10M | -0.00M | -0.29M | -0.00M | -0.18M | -0.00M | -0.95M | -0.01M | -0.66M | -907.00 |
|
Other financing activities
|
0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | 0.02M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.03M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.08M | -0.01M | -0.10M | -0.93M | -0.07M | -0.00M | -522.00 | -313.00 | 0.01M | | | | | | -0.02M | -0.00M | | | | | | | 0.46M | | | | 0.22M | | | | | | | | -1.11M | -0.10M | -0.07M | | 0.11M | -0.04M | -0.04M | -0.04M | -625.00 | -125.00 |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -1.85M | 0.00M | 522.00 | 313.00 | -1.00 | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | 1.11M | 0.10M | 0.07M | 0.06M | -0.06M | | | | | 125.00 |
|
Change in Cash
|
-0.09M | -0.02M | 0.00M | 0.08M | -0.14M | -0.04M | -0.08M | 0.01M | 0.00M | 0.03M | -0.03M | 0.02M | -0.04M | 0.13M | -0.05M | 0.07M | -0.03M | 0.40M | 0.08M | 0.33M | 0.47M | 0.32M | 0.53M | 0.37M | 0.27M | 0.40M | -0.34M | 0.55M | 0.59M | 0.04M | 0.38M | 0.16M | 0.08M | 0.34M | 0.18M | 0.20M | 0.89M | -0.16M | 0.30M | 0.23M | 0.30M | 0.18M | 0.55M | 0.00M | 0.39M | 0.48M | 0.25M | 0.29M | 0.41M | 0.19M | 0.05M | -0.07M | 0.45M | -0.13M | 0.23M | -8.60M | -0.04M | 0.30M | 0.06M | 0.13M | 0.29M | -0.22M | -0.07M | -0.42M | 0.29M | -0.20M | 0.02M |
|
Free Cash Flow
|
-0.09M | -0.02M | 0.00M | 0.08M | -0.11M | -0.09M | -0.08M | 0.01M | 0.00M | 0.03M | -0.03M | 0.02M | -0.04M | 0.13M | -0.05M | 0.08M | -0.03M | 0.41M | 0.09M | 0.34M | 0.47M | 0.32M | 0.53M | 0.45M | 0.29M | 0.50M | 0.59M | 0.63M | 0.59M | 0.04M | 0.38M | 0.15M | 0.08M | 0.34M | 0.18M | 0.20M | 0.89M | -0.14M | 0.30M | 0.23M | 0.30M | 0.18M | 0.55M | 0.00M | 0.39M | 0.02M | 0.25M | 0.29M | 0.41M | -0.03M | 0.05M | -0.07M | 0.45M | -0.13M | 0.23M | 0.12M | -0.04M | 0.31M | 0.16M | 0.49M | 0.29M | -0.15M | -0.04M | 0.57M | 0.32M | 0.46M | 0.02M |
|
Net Cash Flow
|
-0.09M | -0.02M | 0.00M | 0.08M | -0.14M | -0.04M | -0.08M | 0.01M | 0.00M | 0.03M | -0.03M | 0.02M | -0.04M | 0.13M | -0.05M | 0.07M | -0.03M | 0.40M | 0.08M | 0.33M | 0.47M | 0.32M | 0.53M | 0.37M | 0.27M | 0.40M | -0.34M | 0.55M | 0.59M | 0.04M | 0.38M | 0.16M | 0.08M | 0.34M | 0.18M | 0.20M | 0.89M | -0.16M | 0.30M | 0.23M | 0.30M | 0.18M | 0.55M | 0.00M | 0.39M | 0.48M | 0.25M | 0.29M | 0.41M | 0.19M | 0.05M | -0.07M | 0.45M | -0.13M | 0.23M | -8.60M | -0.04M | 0.30M | 0.06M | 0.13M | 0.29M | -0.22M | -0.07M | -0.42M | 0.29M | -0.20M | 0.02M |