|
Net Income
|
-0.26M | -0.98M | 0.16M | -0.27M | -0.15M | -0.96M | -0.20M | -0.26M | -0.25M | -0.53M | -0.83M | -0.83M | -0.77M | -0.39M | -0.44M | -0.57M | -0.21M | -1.36M | 0.03M | 0.08M | 0.09M | 0.24M | 0.17M | 0.08M | 0.33M | 0.07M | 0.16M | -1.64M | -0.85M | 0.03M | 0.64M | 0.79M | 1.30M | 0.87M | 0.72M | -0.78M | 0.24M | 0.10M | -1.48M | -1.42M | -1.56M | -2.62M | -1.75M | -0.36M | -4.20M | -11.61M | -0.75M | -1.09M | -3.52M | -5.94M | -5.22M | -8.82M | -9.42M | -5.47M | -2.95M | -3.75M | -12.04M | -4.36M | -2.41M | -1.17M | -0.97M | -0.92M | -1.00M | -0.34M | -1.01M | -0.93M | -9.48M | -0.68M |
|
Depreciation and Depletion
|
0.06M | 0.11M | 0.09M | 0.03M | 0.04M | 0.06M | 0.05M | 0.07M | | | 0.07M | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | 0.02M | | | | | | | | | | | | 0.12M | 0.57M | | | 0.15M | -0.02M | | | -0.03M | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | | | 0.35M | 0.02M | 0.07M | | | 0.01M | 0.33M | 0.28M | 1.04M | 0.82M | 1.05M | 0.15M | 0.25M | 0.41M | 0.49M | 0.35M | 0.32M | | | 0.11M | | 2.93M | 0.38M | 6.51M | 0.25M | 0.25M | 0.08M | | 1.00 | | | | | | | | | | |
|
Deferred Taxes
|
| | 0.04M | -0.08M | -0.03M | 0.12M | | | -0.03M | -0.07M | -0.05M | -0.00M | -0.01M | -0.09M | 0.13M | 0.08M | 0.01M | 0.35M | -0.02M | 0.01M | -0.04M | -0.01M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | 0.30M | | | | | -0.39M | -0.36M | 0.10M | -1.17M | 0.15M | 1.04M | -0.19M | 0.07M | -0.09M | 0.84M | -0.00M | | | | 758.00 | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.02M | | 7.71M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01M | | 0.01M | 0.26M | 0.01M | 0.07M | | | | | 0.01M | -0.01M | 27.00 | -115.00 | 0.02M | -0.02M | -0.02M | 0.01M | 0.01M | -0.01M | 0.03M | -0.03M | 0.01M | 0.43M | 0.43M | 0.02M | -0.01M | 0.01M | 0.00M | -644.00 | 0.10M | 0.19M | 0.02M | 0.06M | 0.01M | 0.76M | 1.35M | | 2.51M | -0.02M | 0.01M | 0.43M | -0.09M | -0.01M | 0.01M | 0.00M | 0.05M | 0.05M | 0.09M | 0.03M | 0.12M | 0.14M | 0.10M | 0.25M | 0.00M | 0.00M | 0.60M | 0.09M | 0.10M | 2.40M | -2.31M | 0.10M | -0.10M | 0.46M | 0.00M | -0.54M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment
|
0.05M | 0.68M | | | | 0.31M | | | | | 0.10M | | 0.02M | 0.05M | | | | 0.52M | 108.00 | | | | | | | 0.03M | | | -0.55M | 0.06M | -0.11M | 0.00M | 736.00 | 0.09M | -0.02M | 0.86M | 0.57M | 0.32M | 0.87M | 0.42M | 1.58M | 1.11M | 0.89M | 0.28M | 3.12M | 10.62M | 0.02M | -0.02M | 1.25M | 2.95M | -0.03M | -0.10M | 0.67M | 1.08M | | | 0.13M | 2.70M | 0.05M | 0.01M | 0.01M | 0.02M | | | 0.37M | | | |
|
Non-cash Items
|
-1.28M | -0.76M | -0.76M | -0.76M | -0.76M | -0.59M | -0.59M | -0.59M | -0.59M | -0.40M | -0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | 0.09M | 0.09M | | 0.09M | 0.09M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 12.19M | 12.09M | 12.09M | 1.21M | | | | | | | |
|
Change in Working Capital
|
| 0.00M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.09M | 0.07M | 0.69M | 0.17M | 0.23M | 0.86M | 0.02M | 0.43M | -0.73M | -0.63M | 0.10M | 0.61M | 0.15M | 1.25M | -0.09M | 2.13M | -0.22M | -2.06M | 0.38M | -0.75M | -0.10M | 0.27M | 0.48M | 0.43M | 0.62M | 1.10M | -0.18M | 0.84M | -1.80M | 0.53M | -1.66M | 1.05M | 0.10M | 0.78M | 1.71M | 0.50M | 1.04M | 4.17M | 3.71M | 1.34M | 3.30M | -5.79M | 5.39M | 0.47M | 0.03M | -0.08M | 0.11M | 0.77M | 0.06M | -0.64M | -1.66M | 3.39M | -3.14M | -0.00M | -0.24M | 0.47M | -0.34M | -0.13M | -0.14M | 0.04M | -0.05M | -0.03M | 0.36M | -0.26M | 0.48M | -0.45M | 0.43M | |
|
Change in Account Payables
|
-0.11M | -0.07M | 0.31M | 0.01M | 0.49M | -0.36M | -0.08M | 0.01M | 0.51M | -1.01M | 0.62M | 2.41M | 1.90M | -0.37M | -1.01M | -0.36M | -0.17M | -2.71M | -0.03M | -0.17M | -0.08M | 0.05M | -0.16M | -0.03M | 0.01M | 0.47M | -0.35M | -0.04M | 0.02M | 0.18M | -0.48M | 0.17M | 0.62M | -0.59M | 0.66M | -0.37M | -0.04M | 2.82M | -2.80M | 0.30M | 3.84M | -4.05M | 0.14M | -0.20M | 0.14M | -0.15M | 0.07M | -0.01M | 0.12M | -0.10M | -0.03M | 0.01M | 0.05M | 0.00M | 0.10M | 0.23M | -0.39M | 0.05M | 0.12M | -0.02M | 0.03M | -0.07M | 0.59M | -0.26M | 0.02M | -0.28M | -0.27M | -0.04M |
|
Change in Accured Expenses
|
0.00M | 0.51M | -0.42M | 0.28M | -0.54M | 0.03M | -0.03M | 0.01M | 794.00 | 0.04M | -0.07M | 0.18M | -0.08M | -0.02M | 0.06M | 0.02M | -0.01M | 0.17M | 0.08M | -0.13M | 0.24M | -0.06M | 0.08M | -0.22M | 0.38M | -0.63M | -0.05M | 0.05M | -0.01M | 0.20M | 0.20M | 0.18M | 0.13M | -0.31M | -0.07M | -0.13M | | | 0.12M | 0.16M | 0.25M | 0.58M | -0.17M | -0.06M | 0.30M | 0.16M | 0.15M | -0.94M | -0.14M | -0.19M | -0.01M | 0.17M | -0.02M | 0.16M | -0.27M | 0.13M | 0.04M | -0.03M | -0.04M | 0.01M | 0.05M | 0.79M | 0.67M | 0.85M | -0.32M | -1.54M | 0.18M | 0.13M |
|
Change in Taxes
|
-0.00M | -360.00 | 0.10M | -0.12M | -0.12M | 0.40M | -0.37M | -0.00M | 0.03M | 0.10M | 0.02M | -0.28M | -0.00M | 0.00M | 0.02M | -0.02M | | 99.00 | 558.00 | 0.01M | -0.04M | 0.23M | 0.11M | 0.08M | -0.04M | 0.64M | 0.32M | 0.09M | 0.33M | -0.10M | 0.08M | 0.10M | 0.03M | 0.08M | 0.15M | 0.59M | 0.07M | -0.04M | -0.04M | 0.34M | 0.53M | -0.35M | -0.44M | 0.37M | 0.19M | -0.03M | 0.05M | 0.09M | 0.02M | 0.03M | 0.09M | 0.02M | 0.03M | -0.04M | -0.09M | 0.15M | 0.02M | -0.19M | -0.13M | 0.01M | 337.00 | 0.00M | 0.02M | 0.08M | -0.10M | -0.00M | 60.00 | -0.00M |
|
Other Working Capital Changes
|
0.48M | 0.20M | -0.13M | 0.39M | -0.25M | -0.35M | 0.76M | 0.34M | 0.12M | 0.13M | 0.32M | -0.74M | -0.01M | 0.02M | -0.14M | 0.78M | -0.74M | 0.50M | -0.41M | -0.16M | 0.03M | 0.03M | 0.12M | 0.46M | 0.09M | -0.64M | -0.10M | -1.00 | -0.00M | -3.00 | 0.08M | 0.29M | -0.05M | 0.02M | 0.05M | -0.13M | 0.17M | 0.20M | 0.29M | -0.70M | -0.41M | -0.59M | -0.08M | -0.08M | -0.01M | -0.15M | -0.02M | 0.42M | 681.00 | 389.00 | -0.40M | 285.00 | 27.06M | 7.39M | -4.62M | -2.13M | 0.00M | -0.14M | -0.13M | -0.03M | 0.01M | -0.12M | -0.06M | 0.11M | -0.28M | -0.00M | 0.04M | 210.00 |
|
Cash from Operations
|
-0.36M | 0.19M | -0.68M | 0.61M | -1.89M | 0.87M | 0.30M | -0.07M | -0.50M | -0.42M | -0.38M | 1.02M | 1.00M | -1.46M | -1.19M | -2.30M | -0.55M | -0.32M | -1.03M | 0.69M | -0.29M | -0.61M | 0.52M | -1.49M | -0.90M | 0.07M | -0.26M | -0.43M | 3.16M | -2.59M | 1.52M | 0.40M | 1.21M | -0.14M | -0.82M | -0.44M | 0.45M | -0.99M | -5.84M | 1.12M | 1.40M | -0.95M | -2.67M | -0.41M | -0.57M | -0.26M | -0.40M | -2.57M | -3.19M | -2.52M | -0.13M | -5.51M | 19.35M | -7.79M | -3.16M | -16.60M | -12.57M | -1.31M | -2.00M | -3.89M | 1.35M | 0.13M | -0.01M | 0.41M | -0.75M | -2.35M | -1.30M | -8.58M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.11M | 0.09M | 0.03M | 0.16M | 0.06M | 0.05M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.05M | 0.05M | 0.06M | 0.03M | 0.05M | 0.03M | 0.05M | 0.06M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.17M | 0.14M | 0.14M | 0.15M | 0.11M | 0.08M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | | | |
|
Capital Expenditures
|
0.03M | -0.25M | -904.00 | -0.00M | -0.29M | -0.00M | 0.03M | 403.00 | -0.03M | 0.01M | 0.00M | 0.04M | 0.01M | -194.00 | 0.14M | -0.09M | 132.00 | 0.02M | 0.00M | 0.19M | 0.01M | -450.00 | 0.02M | 0.01M | 0.06M | 0.43M | 927.00 | 0.00M | 0.02M | 0.01M | | 0.05M | 0.06M | 0.01M | 0.01M | 0.05M | 0.01M | 0.44M | 830.00 | 0.01M | 0.13M | 13.00 | 0.00M | 0.00M | -41.00 | 5.00 | | | | 0.59M | 0.62M | 0.01M | 0.15M | 0.10M | 0.15M | | 0.00M | -0.12M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | -0.04M | | | | | | | | | | | | | | | | | | | | | 0.08M | | | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.00 | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | |
|
Cash from Investing Activities
|
0.03M | -0.08M | -904.00 | -0.00M | -0.33M | -0.00M | -0.03M | -403.00 | -0.03M | -0.01M | -0.00M | -0.04M | -0.01M | 194.00 | -0.14M | 0.09M | -132.00 | -733.00 | -0.00M | -0.19M | -0.01M | -1.16M | 1.10M | -0.01M | -0.06M | -0.44M | -927.00 | 0.33M | -0.02M | -0.01M | | | -0.06M | -0.01M | -0.01M | -0.25M | -0.76M | -1.45M | -830.00 | -0.01M | -0.13M | -13.00 | -0.00M | -0.00M | 41.00 | 0.01M | | | | -0.59M | -2.30M | 0.09M | -3.84M | 2.47M | -0.08M | 0.13M | 0.70M | -2.98M | 0.05M | -0.08M | 0.10M | -497.00 | | | | | 0.11M | |
|
Other financing activities
|
1.50M | 0.00M | 0.01M | 1.16M | 1.16M | 0.04M | -0.03M | 1.19M | 1.19M | 0.01M | 1.19M | -0.01M | | -0.01M | -285.00 | 0.01M | -0.02M | -0.00M | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | | 0.25M | 0.08M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.04M | -0.14M | -0.02M | -0.05M | -0.00M | -0.02M | -0.00M | | -0.00M | -0.02M | -0.01M | -0.01M | | -0.55M | -285.00 | -0.00M | -0.01M | 3.04M | | | | 0.44M | 0.97M | | | | 0.63M | 0.02M | -0.00M | -0.00M | | | 4.40M | | | | | | | | | 0.35M | | | 0.39M | 0.33M | 1.11M | 5.75M | 47.34M | -495.00 | -0.00M | 14.41M | -6.99M | 0.93M | | | | | -5.40M | | 9.86M | | | | | 1.47M | 0.72M | 4.48M |
|
Exchange Rate Effect
|
-0.00M | -0.05M | -0.01M | 0.00M | 0.03M | -0.02M | -0.01M | -0.02M | -0.05M | -0.00M | 0.03M | -0.06M | 0.01M | 0.03M | 0.02M | -0.02M | 851.00 | 476.00 | -0.03M | -0.02M | 0.12M | -0.06M | 0.05M | -0.02M | 0.04M | -0.01M | -0.08M | 0.16M | -0.16M | -0.08M | -0.01M | -896.00 | -0.01M | 0.04M | 0.02M | -0.02M | 0.06M | -0.01M | -0.27M | -0.14M | -0.19M | 0.22M | -0.33M | -0.11M | 0.20M | -0.10M | 0.18M | 0.27M | 0.08M | 0.17M | 0.54M | -0.94M | 0.83M | -0.13M | -0.13M | 0.08M | -0.47M | 0.07M | 0.02M | 0.06M | 0.26M | -0.12M | 0.01M | 0.12M | -0.74M | 0.61M | 190.00 | 688.00 |
|
Change in Cash
|
-0.37M | -0.08M | -0.71M | 0.56M | -2.20M | 0.86M | 0.24M | -0.10M | -0.60M | -0.45M | -0.39M | 0.92M | 1.01M | -1.98M | -1.32M | -2.23M | -0.55M | 2.72M | -1.06M | 0.48M | -0.17M | -1.39M | 2.65M | -1.52M | -0.92M | -0.38M | 0.29M | 0.08M | 2.98M | -2.69M | 1.51M | 0.40M | 5.55M | -0.11M | -0.81M | -0.71M | 2.33M | -2.45M | -6.11M | 1.47M | 1.07M | -0.38M | -3.00M | -0.02M | 0.02M | -0.01M | 0.89M | 3.45M | 43.31M | -2.95M | -1.89M | 8.45M | 8.94M | -4.51M | -3.24M | -16.47M | -13.99M | -4.29M | -7.35M | -3.96M | 11.32M | 0.13M | -0.01M | 0.41M | 0.40M | -0.88M | -0.42M | -4.14M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | 0.22M | 0.21M | | | 0.47M | | 0.25M | 0.25M |
|
Free Cash Flow
|
-0.39M | 0.43M | -0.67M | 0.61M | -1.60M | 0.87M | 0.27M | -0.07M | -0.47M | -0.43M | -0.38M | 0.98M | 1.00M | -1.46M | -1.34M | -2.21M | -0.55M | -0.34M | -1.03M | 0.50M | -0.30M | -0.61M | 0.51M | -1.51M | -0.96M | -0.36M | -0.26M | -0.43M | 3.15M | -2.61M | 1.52M | 0.35M | 1.15M | -0.14M | -0.83M | -0.48M | 0.43M | -1.44M | -5.84M | 1.11M | 1.26M | -0.95M | -2.67M | -0.41M | -0.57M | -0.26M | -0.40M | -2.57M | -3.19M | -3.11M | -0.75M | -5.52M | 19.20M | -7.89M | -3.31M | -16.60M | -12.57M | -1.20M | -2.00M | -3.89M | 1.35M | 0.13M | -0.01M | 0.41M | -0.75M | -2.35M | -1.30M | -8.58M |
|
Net Cash Flow
|
-0.37M | -0.03M | -0.69M | 0.56M | -2.22M | 0.85M | 0.27M | -0.07M | -0.54M | -0.45M | -0.39M | 0.98M | 1.00M | -2.01M | -1.34M | -2.21M | -0.56M | 2.72M | -1.03M | 0.50M | -0.30M | -1.33M | 2.60M | -1.51M | -0.96M | -0.36M | 0.37M | -0.08M | 3.14M | -2.61M | 1.52M | 0.40M | 5.56M | -0.14M | -0.83M | -0.68M | -0.31M | -2.44M | -5.84M | 1.11M | 1.26M | -0.60M | -2.67M | -0.41M | -0.18M | 0.08M | 0.71M | 3.18M | 44.15M | -3.11M | -2.43M | 8.99M | 8.52M | -4.39M | -3.24M | -16.47M | -11.87M | -4.29M | -7.35M | -3.96M | 11.32M | 0.13M | -0.01M | 0.41M | -0.75M | -0.89M | -0.47M | -4.10M |