|
Net Income
|
-0.14M | -0.14M | -0.13M | -0.14M | -0.05M | -0.06M | 0.35M | 0.17M | 0.01M | -0.05M | 0.14M | 0.05M | 0.33M | -0.03M | 0.34M | -0.10M | 0.08M | -0.02M | 0.13M | -0.16M | 0.09M | 0.08M | -0.01M | 0.10M | -0.00M | 0.00M | -0.12M | 0.18M | -0.01M | -0.01M | 0.02M | 0.03M | -0.41M | 0.13M | -0.57M | -0.43M | -1.30M | -1.34M | 1.26M | -3.30M | -5.24M | 4.94M | -0.49M | -4.22M | -13.35M | -0.31M | -6.30M | -15.32M | -29.43M | 12.09M | -15.88M | -16.07M | -7.98M | -12.01M | -3.12M | -30.14M | -2.70M | 1.63M | 1.11M | -1.77M | -2.77M | 3.10M | -1.95M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 9.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04 | 0.04M | 0.04M | 0.09M | 0.04M | 0.05M | 0.10M | 0.10M | 0.03M | 0.02M | 0.02M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 860.00 | 0.00M | 0.01M | | 2.87M | -9.45M | 1.29M | 3.78M | 15.19M | 0.17M | 1.72M | 0.64M | 0.24M | 0.19M | -0.03M | 0.15M | 1.54M | 0.22M | 0.18M | 0.14M | 0.08M | 0.06M | 0.44M | 0.13M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.04M | 0.04M | 0.06M | 0.56M | 0.32M | 0.35M | 0.06M | 0.20M | 0.02M | 0.10M | 0.12M | 0.21M | 0.01M | 0.47M | 0.61M |
|
Gains from Investment Securities
|
800.00 | | -848.00 | 0.11M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | 800.00 | | 0.63M | | | -0.63M | 800.00 | | | | 0.41M | 800.00 | | 3.43M | | | | | 0.32M | | | 1.07M | 0.75M | 0.38M | 0.38M | 0.09M | 0.57M | 0.26M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | | -0.33M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | | -0.02M | 0.05M | | | | | | | | 1.44M | 0.40M | 0.45M | 6.87M | 0.38M | | 0.39M | 0.03M | | | | 0.03M | 0.30M | 0.28M | 0.33M | 0.23M | 0.41M | 0.40M | 0.39M | 0.37M |
|
Cash from Operations
|
-0.10M | -0.10M | -0.09M | -0.10M | -0.03M | -0.03M | 0.02M | -0.16M | 0.21M | -0.03M | 0.16M | -0.01M | 0.35M | -0.01M | 0.82M | -0.52M | 0.40M | -0.25M | 0.19M | 0.00M | 0.18M | 0.13M | -0.11M | 0.06M | -0.01M | -0.04M | -0.15M | 0.23M | -0.11M | 0.11M | -32.00 | -0.11M | -0.11M | -0.53M | -0.59M | -0.37M | 0.06M | 1.78M | -1.78M | -0.22M | 0.27M | 0.20M | -0.60M | -4.03M | -11.26M | -2.41M | -0.37M | -8.97M | -14.47M | 17.56M | -15.44M | 3.00M | 16.38M | 6.75M | 4.46M | 5.58M | 15.53M | -12.83M | 16.42M | 2.07M | -15.58M | 12.44M | -3.05M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | | | 0.02M | | | | | 0.03M | -0.03M | | | | | | | | | | | -2.62M | -2.82M | -4.18M | -3.51M | -0.91M | -0.80M | -0.27M | -0.28M | -0.13M | -0.02M | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.00 | 548.00 | | | | | | | | | 0.59M | -97.00 | 0.00M | 2.39M | 4.26M | 8.91M | -1.63M | -9.12M | 2.62M | 2.82M | 4.18M | -9.63M | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 863.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | -980.00 | 0.01M | 0.01M | 0.46M | 0.43M | 0.45M | 2.13M | 2.30M | 16.04M | 0.62M | 0.62M | 0.66M | 0.65M | 0.66M | 0.58M | 0.59M | 0.44M | 0.13M | 0.20M | -0.01M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 798.00 | | 0.10M | 0.04M | -0.09M | 0.00M | -0.00M | 3.81M | -1.03M | -0.04M | -0.01M | | -0.01M | | 0.07M | 0.09M | -2.54M | -0.01M | 0.15M | 0.17M | 1.06M | -0.30M | -0.21M | 0.05M | 0.16M | 0.21M | -0.27M | -0.00M | 0.23M | -0.12M | -0.07M | -0.05M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.11M | -0.07M | 0.04M | 0.01M | 0.03M | | | | | | | | | | | |
|
Change in Account Payables
|
| | 0.16M | 0.00M | 0.00M | 0.01M | -0.12M | | | | -0.05M | -814.00 | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | -0.03M | 0.06M | 0.06M | 0.00M | 0.01M | -0.05M | 0.12M | 0.31M | -0.01M | -0.03M | 0.25M | -0.52M | -0.03M | 0.10M | 0.30M | -0.33M | 0.15M | -2.42M | 1.83M | 1.60M | 8.14M | 3.02M | -9.20M | -1.77M | -0.50M | 1.84M | -0.17M | 0.53M | 0.73M | 1.05M | -3.47M |
|
Change in Accured Expenses
|
| | 0.03M | -0.09M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.48M | -0.43M | 0.27M | -0.26M | 0.01M | 0.16M | 0.04M | 0.02M | 0.04M | -0.04M | -0.01M | 0.01M | -0.03M | -0.08M | -0.02M | 0.02M | | 209.00 | 0.00M | 0.02M | 0.11M | 0.73M | 2.02M | 4.34M | 10.31M | -3.52M | -3.36M | 2.28M | -0.32M | -2.42M | -4.84M | -1.06M | -0.99M | -4.32M | 5.51M | 13.41M | -11.35M | 2.95M | 8.10M | 8.59M | 18.20M | 12.97M | 7.14M | -13.34M | 16.97M | 3.26M | -14.71M | 12.32M | 0.67M |
|
Change in Taxes
|
| | | | 0.00M | -800.00 | -0.01M | | -0.17M | | | | | | | | 0.05M | 0.03M | 0.04M | -0.00M | 0.05M | 0.03M | -0.14M | 0.00M | 800.00 | -0.06M | | 0.04M | 800.00 | 0.04M | 0.02M | -0.01M | 0.06M | 0.06M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01M | 305.00 | 0.00M | 0.00M | 0.00M | | -0.31M | | 0.17M | -0.35M | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | | 0.00M | 0.36M | | -0.09M | -0.24M | -0.02M | -0.01M | 0.04M | -89.00 | 0.04M | -0.01M | 0.04M | 0.01M | 2.38M | -0.42M | -2.64M | -0.01M | 0.08M | 0.97M | 0.17M | 0.31M | -5.74M | -1.62M | 0.53M | 0.27M | 0.39M | -0.84M | 0.91M | -1.12M | -0.80M | -0.03M | 0.43M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.02M | | 832.00 | | | 0.00M | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.02M | -0.04M | 0.04M | 0.01M | -0.00M | 0.00M | -0.01M | 0.01M | 0.06M | 0.03M | 0.06M | 0.07M | 0.02M | 0.01M | 0.06M | 0.02M | | 0.06M | 0.03M | 0.02M | 0.52M | 0.55M | 0.55M | 1.12M | -0.03M | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | | | 0.09M | | 0.02M | 0.14M | | 0.09M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.06M | 0.01M | -0.05M | 0.04M | -0.04M | -0.01M | | | | | | | | | | | | | | | | -1.49M | 3.99M | 28.81M | | | -12.09M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | -0.03M | -71.00 | -0.07M | 0.14M | -0.03M | -0.02M | -0.00M | 0.02M | -0.01M | -0.05M | -0.08M | 0.01M | -0.01M | 0.06M | -0.01M | -0.04M | | | | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.03M | -0.02M | 0.04M | -0.04M | -0.01M | 0.00M | -0.00M | 0.01M | -0.01M | -2.56M | -0.03M | -0.06M | -44.88M | -0.68M | -1.30M | 0.46M | -0.02M | | -0.06M | 2.37M | -0.02M | -0.62M | -0.58M | -0.58M | -1.27M | -74.99M | -0.09M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.77M | | | | | | | 0.16M | 2.87M | 83.00 | | | | | | 0.46M | | | | 0.02M | | | | | | | 0.04M | 0.05M |
|
Cash from Financing Activities
|
0.10M | 0.11M | 0.08M | 0.10M | 0.02M | 0.04M | -0.02M | 0.16M | -0.19M | 0.00M | -0.16M | 0.02M | -0.31M | 0.00M | -0.35M | 0.18M | -0.53M | 0.25M | -0.14M | -0.05M | -0.17M | -0.04M | 0.14M | -0.07M | 0.01M | 0.02M | 0.13M | -0.19M | 0.07M | -0.07M | 100.00 | 0.20M | 1.13M | -0.18M | 0.25M | 0.64M | -0.20M | 0.11M | | 0.77M | -0.71M | 0.19M | 0.03M | 5.73M | 45.13M | -0.93M | -1.19M | 68.89M | -9.54M | 0.30M | -0.82M | 0.00M | | -0.01M | -0.00M | -3.00M | -0.00M | -0.20M | -0.01M | -0.03M | 2.00M | -0.00M | 5.36M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | -0.49M | 1.77M | -0.06M | 0.04M | 0.04M | 0.02M | -0.00M | -0.01M | 0.49M | -0.91M | 0.31M | 0.05M | 0.54M |
|
Change in Cash
|
| | -0.01M | 0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.02M | -0.02M | 146.00 | 0.01M | 0.01M | -0.00M | 0.40M | -0.20M | -0.16M | -0.03M | 0.05M | -0.03M | -0.00M | 0.05M | -0.04M | 0.01M | -0.01M | 0.04M | -0.04M | -0.00M | -0.03M | 0.03M | 68.00 | 0.08M | 1.01M | -0.72M | -0.34M | 0.26M | -0.17M | 1.88M | -1.74M | 0.51M | -0.46M | 0.39M | -0.57M | 1.71M | 33.86M | -5.90M | -0.09M | 59.85M | -68.88M | 35.86M | -17.57M | 1.50M | 16.30M | 6.79M | 4.43M | 4.96M | 15.50M | -13.66M | 16.32M | 0.55M | -14.54M | -62.51M | 2.76M |
|
Beginning Cash Balance
|
0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.41M | 0.21M | 0.04M | 0.02M | 0.07M | 0.04M | 0.04M | 0.08M | 0.04M | 0.05M | 0.03M | 0.07M | 0.00M | 0.03M | -0.03M | | 68.00 | 0.08M | 1.09M | 0.36M | -0.02M | 0.28M | 0.12M | 2.00M | 0.25M | 0.76M | 0.31M | 0.70M | 0.12M | 1.73M | 35.64M | 29.49M | 29.19M | 89.33M | 2.09M | 48.18M | 25.37M | 23.09M | 43.97M | 48.08M | 56.17M | 62.80M | 82.43M | 70.90M | 88.89M | 89.05M | 77.28M | 13.82M |
|
Free Cash Flow
|
-0.10M | -0.10M | -0.09M | -0.10M | -0.03M | -0.03M | 0.02M | -0.16M | 0.21M | -0.03M | 0.16M | -0.01M | 0.35M | -0.01M | 0.82M | -0.52M | 0.40M | -0.27M | 0.19M | 0.00M | 0.17M | 0.11M | -0.11M | 0.06M | -0.01M | -0.04M | -0.16M | 0.23M | -0.11M | 0.11M | -32.00 | -0.12M | -0.12M | -0.54M | -0.59M | -0.38M | 0.03M | 1.77M | -1.74M | -0.27M | 0.26M | 0.20M | -0.60M | -4.02M | -11.27M | -2.47M | -0.40M | -9.03M | -14.54M | 17.54M | -15.46M | 2.94M | 16.36M | 6.75M | 4.39M | 5.55M | 15.50M | -13.35M | 15.87M | 1.52M | -16.70M | 12.46M | -3.05M |
|
Net Cash Flow
|
0.00M | 0.01M | -0.01M | 0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.02M | -0.02M | 146.00 | 0.01M | 0.01M | -0.00M | 0.40M | -0.20M | -0.16M | -0.03M | 0.05M | -0.03M | -0.00M | 0.05M | -0.04M | 0.01M | -0.01M | 0.04M | -0.04M | -0.00M | -0.03M | 0.03M | 68.00 | 0.08M | 1.01M | -0.72M | -0.34M | 0.26M | -0.17M | 1.88M | -1.74M | 0.51M | -0.46M | 0.39M | -0.57M | 1.71M | 33.86M | -5.90M | -1.58M | 59.85M | -68.88M | 17.18M | -17.57M | 3.46M | 16.36M | 6.74M | 4.39M | 4.95M | 15.50M | -13.65M | 15.84M | 1.46M | -14.85M | -62.56M | 2.22M |