|
Net Income
|
-0.01M | 0.03M | | | -0.11M | -0.01M | | -0.10M | -0.18M | -0.25M | -0.58M | -0.54M | -0.31M | -0.22M | -0.32M | -0.16M | -0.30M | -0.16M | -0.27M | -0.11M | -0.16M | -0.11M | -0.22M | -0.15M | -0.26M | -0.04M | 0.08M | 0.03M | -0.26M | -0.02M | -0.12M | -0.01M | 0.04M | | | -0.04M | 0.01M | -0.04M | -0.12M | -0.07M | -0.02M | 0.02M | 0.11M | -0.15M | -0.14M | 0.07M | 0.13M | | -0.17M | 0.12M | 0.12M | 0.23M | -0.23M | -0.02M | 0.05M |
|
Depreciation and Depletion
|
463.00 | 463.00 | | | 449.00 | 447.00 | | | | | | | | | | | | | | | | | | | | | | 120.00 | 119.00 | 120.00 | 121.00 | 627.00 | 600.00 | 604.00 | 624.00 | 641.00 | 655.00 | | | | | | | 613.00 | 608.00 | 618.00 | | 611.00 | 607.00 | 603.00 | | | 581.00 | 600.00 | |
|
Share-based Compensation
|
| | | | | | | 0.14M | 0.03M | 0.06M | | 0.13M | 0.09M | 0.10M | 0.10M | 0.23M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.09M | 0.16M | 0.10M | 0.10M | 0.09M | 0.06M | 0.06M | 0.22M | 0.04M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | -0.00M | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 1.00M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 3.83M | 3.92M | 5.27M | 5.38M | 5.39M | 5.39M | 5.77M | 6.27M | 6.28M | 6.00M | 6.26M | 6.26M | 6.71M | 6.71M | 7.22M | 7.36M | 7.69M | 7.77M | 7.77M | 7.77M | 7.96M | | 7.58M | | 0.34M | 0.34M | | | 7.96M | 7.96M | | | 8.00M | 6.63M | | | 6.87M | 6.87M | | 8.07M | 8.07M | 8.07M | | 8.70M | 8.60M | 8.74M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 157.00 | |
|
Non-cash Items
|
| | | | | | | 0.49M | 1.99M | 2.00M | 5.16M | 5.18M | 4.42M | 4.28M | 3.21M | 3.04M | 2.91M | 2.86M | 2.86M | 2.86M | 2.78M | 1.20M | 1.40M | 1.46M | 3.21M | 2.78M | 2.24M | 1.34M | 1.08M | | | | | | | 5.97M | 6.01M | 6.01M | | | | | 6.63M | | 0.92M | 0.60M | 8.07M | 6.16M | 6.16M | 6.44M | 2.82M | 6.63M | 2.00M | 0.43M | 3.58M |
|
Cash from Operations
|
0.03M | -0.05M | -0.03M | -0.06M | 0.11M | -0.01M | -0.00M | -0.17M | -0.08M | -0.05M | -0.29M | -0.29M | -0.23M | 0.05M | -0.02M | -0.06M | -0.08M | -0.03M | 0.01M | -0.10M | 0.07M | 0.08M | | -0.03M | -0.08M | 0.11M | 0.15M | 0.01M | -0.08M | 0.08M | -0.00M | -0.05M | 0.09M | 0.04M | 0.02M | -0.22M | -0.07M | 0.19M | 0.04M | -0.14M | -0.06M | 0.12M | 0.05M | 0.04M | 0.01M | 0.10M | 0.07M | -12.00 | 0.11M | 0.09M | 0.04M | 0.16M | -0.06M | 0.10M | 0.07M |
|
Depreciation & Amortization (CF)
|
572.00 | 354.00 | 478.00 | 471.00 | 449.00 | 446.00 | 432.00 | 440.00 | 370.00 | 428.00 | 390.00 | 0.01M | 0.01M | 0.01M | 0.02M | 240.00 | 240.00 | 264.00 | 234.00 | 170.00 | 171.00 | 173.00 | 187.00 | 126.00 | 125.00 | 122.00 | 123.00 | 120.00 | 119.00 | 120.00 | 121.00 | 627.00 | 600.00 | 604.00 | 624.00 | 641.00 | 655.00 | 691.00 | 637.00 | 651.00 | 651.00 | 641.00 | 620.00 | 613.00 | 608.00 | 618.00 | 608.00 | 611.00 | 607.00 | 603.00 | | 580.00 | 581.00 | 600.00 | |
|
Change in Receivables
|
0.01M | -0.03M | 0.08M | -0.06M | -0.00M | 0.09M | 0.02M | 0.10M | 0.01M | -0.12M | 0.01M | 0.02M | -0.13M | 0.09M | -0.05M | 0.03M | -0.01M | -0.09M | 0.08M | -0.04M | -0.03M | 0.05M | 0.03M | -0.02M | -0.09M | 0.05M | 450.00 | 0.10M | -0.05M | -0.01M | -0.01M | -0.02M | 0.01M | 0.02M | -0.06M | 0.04M | -0.21M | 0.10M | 0.01M | -0.06M | 0.15M | -0.08M | -0.13M | -0.16M | 0.20M | 0.01M | -0.12M | 0.06M | -0.09M | -0.05M | 0.13M | 0.15M | -0.08M | -0.19M | 0.15M |
|
Change in Inventory
|
| | | | | | | | | | | 533.00 | 62.00 | -0.01M | 0.00M | 40.00 | -0.00M | -639.00 | 0.01M | 126.00 | 136.00 | -17.00 | 872.00 | -101.00 | -7.00 | 51.00 | 368.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | | 0.02M | -0.00M | 0.00M | | | | 0.02M | | | |
|
Change in Accured Expenses
|
0.02M | -0.18M | 0.06M | 0.09M | 0.10M | 0.09M | 0.12M | -0.06M | 0.01M | 0.05M | 0.06M | 0.05M | 0.09M | 0.04M | 0.14M | 0.07M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.05M | 0.07M | 0.07M | 0.07M | 0.05M | 0.03M | 0.00M | 545.00 | 0.04M | -0.08M | | | 0.22M | -0.22M | 0.05M | 0.07M | 0.03M | -0.15M | 0.05M | -0.05M | 0.05M | -0.02M | 0.10M | -0.03M | -0.02M | 0.05M | 0.11M | -0.09M | 0.00M | 0.00M | 0.04M | -0.05M | 0.07M |
|
Change in Taxes
|
-0.00M | 0.14M | -0.14M | 0.00M | 0.00M | -0.00M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | 0.01M | 0.03M | -0.03M | -0.02M | 0.01M | 0.06M | -0.03M | -0.00M | -0.00M | 0.06M | -0.08M | 0.04M | -0.01M | 0.06M | -0.00M | -0.05M | -0.04M | 0.09M | -0.01M | -0.05M | -0.04M | 0.01M | 0.07M | -0.06M | 0.01M | -0.03M | 0.04M | -0.02M | -0.01M | 0.08M | -0.03M | -0.04M | 0.00M | 0.07M | -0.01M | 0.01M | -0.01M | 0.08M | 0.01M | 0.00M | -0.03M | 0.02M | -0.04M | 0.03M | 0.02M | 0.05M | -0.07M | 0.00M |
|
Cash from Investing Activities
|
| | | | | | -0.00M | | | -0.00M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | | -0.00M | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | 0.00M | | | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -0.00M | -232.00 | -0.01M | | | | | | | | | |
|
Cash from Financing Activities
|
-0.04M | 0.13M | 0.00M | -0.00M | | | -566.00 | 0.30M | 0.03M | 0.00M | 0.89M | 0.10M | | | | | | | | | | | | | | | | | | | 110.00 | | 0.03M | | | 0.02M | | | | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -232.00 | -0.01M | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.00M | 0.00M | | | | | | | | 0.01M | | | | 0.01M |
|
Exchange Rate Effect
|
0.00M | -0.01M | -0.00M | | -758.00 | -35.00 | 0.00M | 0.02M | -0.01M | 0.01M | -0.03M | -0.02M | -0.03M | -0.02M | -0.03M | -0.01M | 0.05M | -0.02M | -0.07M | 3.00 | 0.01M | 0.02M | 0.00M | 0.03M | 0.03M | 0.01M | -0.10M | -0.01M | 0.04M | 0.02M | | -0.01M | -0.04M | 0.03M | | 0.01M | 0.02M | -0.01M | | -0.02M | -0.00M | -0.00M | 0.02M | 0.01M | -0.00M | 0.01M | -0.01M | 0.01M | 0.01M | 219.00 | -0.00M | -0.00M | -0.00M | 509.00 | 0.00M |
|
Change in Cash
|
-0.00M | 0.07M | -0.03M | -0.06M | 0.11M | -0.02M | -0.00M | 0.15M | -0.07M | -0.04M | 0.57M | -0.22M | -0.27M | 0.03M | -0.06M | -0.07M | -0.03M | -0.05M | -0.06M | -0.10M | 0.34M | 0.10M | -0.02M | 0.00M | -0.05M | 0.12M | 0.05M | -0.01M | -0.05M | 0.10M | -556.00 | -0.05M | 0.08M | 0.07M | 0.02M | -0.20M | -0.05M | 0.18M | 0.04M | -0.16M | -0.07M | 0.11M | 0.06M | 0.04M | 0.00M | 0.09M | 0.06M | 0.01M | 0.11M | 0.09M | 0.03M | 0.15M | -0.06M | 0.10M | 0.07M |
|
Free Cash Flow
|
0.03M | -0.05M | -0.03M | -0.06M | 0.11M | -0.01M | -0.00M | -0.17M | -0.08M | -0.05M | -0.29M | -0.29M | -0.23M | 0.05M | -0.02M | -0.06M | -0.08M | -0.03M | 0.01M | -0.10M | 0.07M | 0.08M | | -0.03M | -0.08M | 0.11M | 0.15M | 0.01M | -0.08M | 0.08M | -0.00M | -0.05M | 0.09M | 0.04M | 0.02M | -0.22M | -0.07M | 0.19M | 0.04M | -0.14M | -0.06M | 0.12M | 0.05M | 0.04M | 0.01M | 0.10M | 0.07M | -12.00 | 0.11M | 0.09M | 0.04M | 0.16M | -0.06M | 0.10M | 0.07M |
|
Net Cash Flow
|
-0.01M | 0.08M | -0.02M | -0.06M | 0.11M | -0.01M | -0.01M | 0.13M | -0.06M | -0.05M | 0.60M | -0.20M | -0.23M | 0.05M | -0.02M | -0.06M | -0.08M | -0.03M | 0.01M | -0.10M | 0.07M | 0.08M | | -0.03M | -0.08M | 0.11M | 0.15M | 0.01M | -0.08M | 0.08M | -0.00M | -0.05M | 0.12M | 0.04M | 0.02M | -0.19M | -0.08M | 0.19M | 0.04M | -0.15M | -0.07M | 0.11M | 0.04M | 0.03M | 0.01M | 0.08M | 0.07M | -12.00 | 0.11M | 0.09M | 0.04M | 0.16M | -0.06M | 0.10M | 0.07M |