|
Net Income
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -3.27M | -1.25M | -0.94M | -38.66M | -3.77M | -2.41M | -9.34M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | -2.77M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.07M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
Depreciation and Depletion
|
300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 0.00M | 0.02M | 0.02M | 331.00 | | 0.01M | 0.01M | 0.08M | 0.10M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.08M | 0.07M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.10M | 0.11M | 0.12M | 0.12M | 0.14M | 0.17M | 0.20M | 0.20M | 0.17M | 0.24M | 0.26M | 0.15M | 0.16M | 0.17M | 0.28M | 0.29M | 0.29M | 0.24M | 0.24M | 0.22M |
|
Share-based Compensation
|
0.15M | 0.14M | 0.01M | 0.11M | 0.05M | 0.46M | 0.42M | 0.85M | 0.13M | | 0.78M | 0.79M | 0.56M | 0.26M | 0.16M | 0.42M | 0.04M | 0.42M | 0.29M | 0.34M | 0.31M | 0.38M | 0.54M | 0.55M | 0.79M | -0.03M | 0.61M | 0.57M | 0.36M | 0.17M | 0.22M | 0.18M | 0.19M | 0.20M | 0.20M | 0.27M | 0.29M | 0.33M | 0.38M | 0.40M | 0.32M | 0.39M | 0.31M | 0.51M | 0.33M | 0.24M | 0.26M | 0.33M | 0.41M | 0.29M | 0.30M | 0.36M | 0.29M | 0.36M | 0.36M | 0.36M | 0.57M | 0.27M | 0.66M | 0.53M | 0.47M |
|
Deferred Taxes
|
| | | | | | -0.35M | -0.70M | -0.81M | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.07M | 0.13M |
|
Gains from Investment Securities
|
| | | | | | -406.00 | -406.00 | -407.00 | 813.00 | 3.48M | 3.42M | -0.01M | 0.01M | 4.10M | 4.86M | 4.83M | 5.01M | 4.97M | 5.04M | 4.40M | -0.02M | 6.86M | 1.27M | 1.27M | 1.32M | 1.38M | 1.36M | 1.36M | 1.39M | 1.76M | 1.75M | 1.75M | 1.77M | 2.19M | 2.71M | 2.64M | 2.45M | 0.05M | 3.35M | 3.22M | 3.18M | 0.00M | 3.30M | 3.21M | 3.28M | 3.34M | 3.50M | 3.38M | 3.18M | 3.13M | 3.25M | 3.07M | 2.87M | 2.77M | 2.67M | 2.65M | 2.51M | 2.50M | 2.48M | 2.46M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | -436.00 | 0.00M | 0.03M | 0.06M | 0.04M | | -155.00 | 0.40M | | | 0.00M | 0.26M | 0.14M | 0.03M | 0.10M | 0.19M | 0.10M | 0.32M | 0.20M | 0.03M | 0.04M | 0.12M | 0.85M | 0.08M | 0.06M | -0.01M | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | -0.01M | 0.18M | 0.26M | 0.47M | 0.41M | 0.59M | 0.24M | 0.33M | 0.64M | 0.54M | 0.57M | 0.01M | 0.39M | 4.55M | 1.71M | 0.11M | 0.37M |
|
Non-cash Items
|
| | | | | | 2.69M | | | 2.33M | | 2.47M | 0.30M | 0.07M | 0.12M | 12.33M | | | | | | | | | | | | | | 0.06M | | | | 0.01M | | | | 0.36M | | | | 1.15M | | | | 13.89M | | | | 9.84M | | | | 11.60M | | | | 8.20M | | | |
|
Cash from Operations
|
-0.07M | -0.07M | -0.09M | -0.12M | -0.07M | -0.80M | -0.89M | -1.87M | -0.14M | | -0.95M | -1.10M | -1.08M | -1.32M | -3.51M | -0.36M | -1.21M | -3.48M | 0.48M | -4.43M | 9.61M | -3.01M | -1.12M | -2.12M | 0.76M | -1.92M | -2.12M | 1.24M | -0.76M | -0.01M | 1.79M | 0.28M | 0.05M | 0.86M | 0.05M | 0.41M | 0.71M | 1.11M | -0.02M | 1.55M | -0.69M | 2.25M | 3.95M | 1.23M | -1.82M | -0.80M | -0.39M | -3.41M | -0.52M | 1.98M | 2.98M | 3.34M | 0.35M | -8.03M | -1.65M | 0.81M | -0.47M | -4.77M | -1.06M | 3.90M | 5.66M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | 26.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.77M | 0.84M | 0.88M | 0.88M | 0.88M | 0.90M | 0.90M | 0.90M | 0.92M | 1.54M | 0.92M | 0.92M | 0.93M | 0.93M | 0.93M | 0.93M | 0.94M | 0.93M | 0.93M | 0.93M | 0.35M | 0.29M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.11M | 0.31M | 0.37M | 0.37M | 0.46M | 1.11M | 2.30M | 2.40M | 2.40M | 2.22M | 2.30M | 2.30M | 2.30M | 2.30M | 2.32M | 2.30M | 2.30M | 2.24M | 1.50M | 1.30M | 1.30M |
|
Amortization of Deferred Charges
|
0.05M | -0.04M | 0.02M | 0.01M | 0.02M | 0.11M | 0.00M | 0.22M | 0.01M | | 0.26M | 0.22M | 2.36M | 0.46M | 0.45M | 0.46M | 2.09M | | | | | | | | | | 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 | 0.14M | 0.21M | 0.20M | 0.20M | 0.26M | 0.32M | 0.33M | 0.33M | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.26M | 0.26M | 0.26M | 0.20M | 0.21M | 0.22M |
|
Depreciation & Amortization (CF)
|
300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 0.00M | 0.02M | 0.02M | 331.00 | | 0.01M | 0.01M | 0.08M | 0.10M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.08M | 0.07M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.10M | 0.11M | 0.12M | 0.12M | 0.14M | 0.17M | 0.20M | 0.20M | 0.17M | 0.24M | 0.26M | 0.15M | 0.16M | 0.17M | 0.28M | 0.29M | 0.29M | 0.24M | 0.24M | 0.22M |
|
Change in Receivables
|
| | | | | | 0.07M | 0.12M | 0.15M | -0.23M | -0.06M | 0.05M | 2.05M | 3.20M | 0.79M | 2.63M | 3.82M | 2.00M | -1.01M | 3.29M | -2.12M | 3.77M | 1.97M | 0.47M | -3.26M | 2.81M | -1.92M | -2.41M | -9.86M | -3.73M | 0.96M | 0.81M | 0.12M | -0.36M | 1.08M | -1.85M | -1.66M | -0.32M | 1.32M | -1.21M | 1.24M | 0.97M | 3.34M | 3.05M | 2.06M | 3.24M | 6.70M | 4.56M | 1.82M | -8.90M | -2.07M | 2.22M | 5.10M | 8.46M | 2.86M | 2.03M | -1.95M | 6.81M | 1.77M | -10.28M | -3.06M |
|
Change in Inventory
|
| | | | -0.00M | 100.00 | 0.01M | 0.01M | -0.00M | | -0.00M | 496.00 | -0.00M | 0.00M | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | -0.00M | 0.01M | 0.08M | -0.11M | 0.04M | 0.10M | 1.64M | 3.50M | -2.17M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.05M | 0.03M | 0.03M | -0.05M | -0.00M | 0.15M | 0.11M | 0.11M | -0.05M | | 0.06M | 0.18M | 3.21M | 3.18M | -2.80M | 2.30M | 2.00M | -1.14M | -0.24M | -0.48M | 7.99M | 0.99M | 1.28M | 0.02M | -1.84M | 1.01M | -4.17M | -1.74M | -11.58M | -3.57M | 2.82M | 0.42M | -0.99M | -0.73M | 0.86M | -1.79M | -1.77M | -0.22M | 1.00M | -1.72M | 0.36M | 1.64M | 5.04M | 2.69M | -1.03M | 0.50M | 4.42M | -0.80M | -0.54M | -8.39M | -1.47M | 5.89M | 4.32M | -1.47M | -1.73M | 1.91M | -1.57M | -0.08M | 2.99M | -6.63M | 1.11M |
|
Change in Taxes
|
| | | | | | | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01M | -855.00 | 0.01M | 0.01M | 146.00 | 0.04M | 0.11M | 0.14M | 0.02M | | 0.09M | 0.04M | -0.20M | 0.03M | 0.15M | 0.16M | -0.14M | 0.12M | 0.07M | 0.40M | 0.12M | -0.32M | 0.02M | 0.81M | -0.14M | -0.01M | -0.08M | 0.30M | -0.35M | 0.02M | 0.04M | 0.24M | -0.34M | -0.48M | 0.18M | 0.23M | -0.13M | -0.13M | 0.26M | 0.05M | -0.08M | -0.31M | 0.11M | 0.32M | -0.04M | 0.08M | 0.05M | 0.86M | 0.19M | -0.76M | 0.10M | 0.75M | -0.41M | -0.60M | -0.30M | 0.73M | 0.73M | -0.71M | 0.07M | 0.20M | -0.50M |
|
Capital Expenditures
|
0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.16M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.02M | 0.04M | 0.08M | 0.36M | 0.42M | -0.68M | 0.17M | 0.07M | 0.58M | -1.49M | 0.16M | 0.21M | 0.08M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.01M | 0.03M | 0.00M | 143.00 | | | 0.05M | 0.06M | 0.03M | 0.17M | 0.07M | 0.17M | 0.12M | 0.04M | 0.28M | 0.11M | 0.26M | 0.14M | 0.23M | 0.21M | 0.03M | 0.14M | 0.04M | 0.05M | 1.92M | 2.24M | 0.11M | 0.42M | 0.17M | 0.01M | 0.03M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 100.00 | 100.00 | 100.00 | -200.00 | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 0.13M |
|
Change in Intangibles
|
| | | | | | | 0.13M | | | | | | | | | | | | | 0.26M | 0.23M | 0.16M | 0.06M | 0.06M | 0.09M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.06M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.02M | 0.02M | 0.01M | 0.06M | 0.25M | 0.32M | 0.23M | 0.21M | 0.46M | 0.38M | 0.59M | 0.34M | 0.35M | 0.24M | 0.36M | 0.29M | 0.30M | 0.39M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.97M | 3.14M | | | -0.50M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | 0.30M | 0.60M | | 0.30M | 0.50M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.04M | -0.05M | -0.02M | -0.02M | -0.02M | -0.36M | -0.01M | 0.29M | -0.00M | | 0.30M | 0.50M | 4.54M | -0.17M | -0.08M | -0.41M | -0.47M | -0.06M | -0.32M | -0.40M | -0.84M | -0.08M | -0.32M | -0.27M | -0.13M | -0.11M | -0.11M | -0.09M | -0.05M | -0.07M | -0.06M | -0.09M | -0.06M | -0.04M | -0.04M | -0.09M | -0.07M | -0.09M | -0.04M | -0.18M | -0.08M | -0.20M | -0.16M | -2.38M | -0.30M | -14.09M | -3.46M | -0.39M | -0.55M | 0.07M | -0.24M | -0.59M | -0.42M | -0.64M | -2.26M | -2.58M | -0.35M | -0.77M | 4.55M | -0.31M | -0.29M |
|
Other financing activities
|
-0.05M | 1.39M | 1.76M | | -0.05M | 0.05M | 2.06M | 2.06M | -2.06M | | 1.47M | | -2.93M | 2.93M | | | | | | | | 152.35M | | | | 158.17M | 0.23M | -188.00 | | | | | | | | | | | | | | 0.93M | | | | | 0.05M | | 0.09M | 0.07M | | | | | 0.10M | 0.32M | 0.04M | 0.22M | | 0.03M | |
|
Cash from Financing Activities
|
0.10M | 0.14M | 0.28M | | 0.03M | 1.16M | 0.48M | 0.96M | 0.11M | | 0.48M | 0.48M | -0.02M | 0.54M | 2.00M | 2.88M | 5.18M | 0.00M | -0.01M | 2.06M | -4.26M | 1.03M | 2.36M | 0.50M | -0.78M | 1.48M | 3.03M | -1.88M | 0.53M | 0.02M | -1.70M | -0.19M | -0.02M | 0.26M | -0.06M | -0.29M | -0.66M | 0.32M | -0.01M | -0.75M | 3.23M | -0.96M | -0.56M | 0.44M | 1.17M | 14.22M | 3.35M | 0.09M | 3.94M | 0.43M | -2.50M | -9.57M | -2.04M | 8.12M | 4.17M | 2.15M | 1.00M | 4.80M | -2.46M | -4.57M | -4.68M |
|
Net Equity Issued and Repurchased
|
0.03M | 0.02M | 0.16M | -0.15M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.01M | 0.02M | 0.16M | -0.15M | -0.06M | 0.01M | -0.43M | -0.62M | -0.03M | | -0.17M | -0.12M | 3.44M | -0.95M | -1.59M | 2.11M | 3.49M | -3.53M | 0.16M | -2.77M | 4.51M | -2.06M | 0.92M | -1.88M | -0.15M | -0.55M | 0.80M | -0.73M | -0.28M | -0.06M | 0.03M | -0.00M | -0.03M | 1.07M | -0.06M | 0.02M | -0.02M | 1.34M | -0.06M | 0.61M | 2.46M | 1.09M | 3.24M | -0.71M | -0.95M | -0.67M | -0.51M | -3.70M | 2.88M | 2.47M | 0.24M | -6.83M | -2.11M | -0.55M | 0.26M | 0.38M | 0.17M | -0.74M | 1.03M | -0.98M | 0.70M |
|
Beginning Cash Balance
|
-0.00M | | -0.02M | 0.02M | -0.00M | 0.01M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.09M | -0.09M | -0.11M | -0.15M | -0.09M | -0.96M | -0.90M | -1.88M | -0.14M | | -0.95M | -1.10M | -1.09M | -1.36M | -3.58M | -0.72M | -1.64M | -2.80M | 0.31M | -4.49M | 9.03M | -1.52M | -1.28M | -2.33M | 0.68M | -1.94M | -2.14M | 1.22M | -0.76M | -0.03M | 1.78M | 0.25M | 0.04M | 0.86M | 0.05M | 0.41M | 0.66M | 1.05M | -0.04M | 1.38M | -0.76M | 2.08M | 3.84M | 1.19M | -2.10M | -0.91M | -0.65M | -3.55M | -0.75M | 1.77M | 2.95M | 3.20M | 0.31M | -8.08M | -3.58M | -1.43M | -0.58M | -5.18M | -1.23M | 3.89M | 5.63M |
|
Net Cash Flow
|
-0.01M | 0.02M | 0.16M | -0.15M | -0.06M | 0.01M | -0.43M | -0.62M | -0.03M | | -0.17M | -0.12M | 3.44M | -0.95M | -1.59M | 2.11M | 3.49M | -3.53M | 0.16M | -2.77M | 4.51M | -2.06M | 0.92M | -1.88M | -0.15M | -0.55M | 0.80M | -0.73M | -0.28M | -0.06M | 0.03M | -0.00M | -0.03M | 1.07M | -0.06M | 0.02M | -0.02M | 1.34M | -0.06M | 0.61M | 2.46M | 1.09M | 3.24M | -0.71M | -0.95M | -0.67M | -0.51M | -3.70M | 2.88M | 2.47M | 0.24M | -6.83M | -2.11M | -0.55M | 0.26M | 0.38M | 0.17M | -0.74M | 1.03M | -0.98M | 0.70M |