|
Net Income
|
-0.35M | -1.57M | -0.76M | -0.97M | -0.41M | -1.13M | -0.54M | -0.46M | 0.10M | -2.12M | 0.11M | -0.73M | 1.04M | -3.59M | -2.57M | -2.28M | 0.26M | -1.11M | -0.28M | 0.20M | 5.32M | -631.29M | 3.52M | 1.83M | 2.83M | -1.89M | -0.38M | -1.45M | 4.21M | 2.27M | 1.61M | 1.22M | 1.55M | -2.57M | -1.04M | -0.94M |
|
Depreciation and Depletion
|
0.06M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.11M | 0.17M | 0.21M | 0.10M | 0.13M | 0.11M | 0.11M | 0.13M | 0.12M | 0.15M | 0.21M | 0.18M | 0.11M | 0.10M | 0.12M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.03M | 0.07M | 0.03M | 0.05M | 0.05M | 0.09M | 0.10M | 0.10M |
|
Share-based Compensation
|
| 0.10M | 0.10M | 0.10M | 0.10M | 0.54M | 0.14M | 0.14M | 0.16M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M | 0.13M | 0.04M | 0.06M | 0.06M | 0.06M | 0.20M | 0.09M | 0.06M | | 0.04M | 0.05M | 0.14M | 0.00M | | 0.05M | 0.09M | 0.00M | | 0.12M | 0.08M | 0.01M | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | -3.74M | | 2.14M | -0.11M | -0.80M | -0.50M | -0.12M | 1.00M | 0.83M | -0.33M | -0.55M | | 0.11M | -0.72M | -1.43M |
|
Gains from Sales and Divestitures
|
| | | | 0.18M | 0.00M | 0.07M | 0.07M | 0.07M | 0.00M | 0.07M | 0.07M | 0.07M | 0.00M | 0.07M | 0.07M | 0.07M | | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.05M | 0.07M | 0.01M | 0.01M | 0.04M | 0.07M | 0.01M | 0.01M | 0.01M |
|
Gains from Investment Securities
|
| | | | 0.01M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.05M | 12.78M | 0.16M | 0.11M | 1.09M | 0.09M | 0.31M | 0.31M | | -0.12M | 0.30M | 0.30M | 0.11M | -0.04M | 0.20M | 0.20M |
|
Asset Writedowns and Impairment
|
| 0.17M | 0.01M | | 0.02M | 0.00M | -0.02M | | | | | | 0.36M | | | | | | | | | | | | | | 0.01M | 0.00M | | | 0.04M | 0.08M | | | | 0.04M |
|
Non-cash Items
|
| -1.19M | 0.59M | 0.05M | 1.20M | -2.35M | 0.39M | 0.65M | -1.75M | -5.00M | | 0.10M | -0.58M | 4.02M | | | -1.38M | 0.23M | 0.23M | 0.23M | -7.10M | -12.98M | 0.16M | 0.11M | -12.94M | 0.09M | 0.09M | 0.09M | -1.54M | -10.46M | | 0.02M | 0.10M | | | |
|
Cash from Operations
|
| -2.88M | -0.06M | -0.91M | 0.79M | -3.48M | -1.21M | -2.22M | -1.65M | -7.12M | 6.18M | -1.62M | 0.46M | 0.43M | 2.13M | -2.64M | -0.36M | -1.11M | 1.36M | 1.25M | -1.78M | 3.08M | 1.90M | 3.72M | -10.11M | -6.00M | 0.74M | 0.44M | 2.67M | -8.19M | 4.23M | 3.95M | -0.83M | -2.68M | 3.12M | 2.29M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.09M | 0.10M | 0.10M | 0.09M | 0.10M | 0.13M | 0.19M | 0.23M | 0.13M | 0.15M | 0.13M | 0.13M | 0.15M | 0.15M | 0.18M | 0.24M | 0.21M | 0.39M | 0.13M | 0.14M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.06M | 0.06M | 0.07M | 0.03M | 0.05M | 0.09M | 0.09M | 0.10M | 0.10M |
|
Change in Receivables
|
| 1.29M | 0.57M | 0.29M | -0.10M | 3.11M | -0.03M | 2.61M | 2.49M | 3.74M | -4.67M | 1.28M | 0.87M | -6.17M | -6.73M | 0.21M | 22.94M | -0.28M | -0.52M | 0.51M | -8.14M | 1.59M | -3.41M | -2.92M | 10.05M | -4.57M | -3.58M | -2.26M | 3.76M | 8.98M | -1.29M | -1.25M | 2.77M | -1.71M | -5.40M | -3.24M |
|
Change in Inventory
|
| 0.28M | -0.02M | 0.17M | -0.56M | 0.06M | 0.49M | 0.40M | -0.30M | 0.03M | 0.50M | 0.16M | 1.02M | 0.96M | 1.50M | -0.18M | -0.86M | -0.20M | -1.17M | -1.09M | -0.28M | 1.97M | -0.64M | 0.71M | 1.16M | 2.85M | 3.79M | 3.17M | -1.24M | 2.87M | -1.84M | -0.16M | -1.13M | 0.59M | 2.59M | 0.54M |
|
Change in Accured Expenses
|
| 0.56M | 0.24M | 0.16M | 0.34M | 0.09M | -0.09M | 0.82M | 0.28M | -1.14M | 0.41M | 0.26M | -0.20M | -0.94M | -1.14M | -0.44M | 0.21M | -0.12M | 0.19M | -0.42M | 1.30M | -0.37M | 0.36M | 0.17M | 0.64M | -0.59M | -0.99M | 0.06M | -1.21M | 0.91M | -0.42M | 0.69M | 0.84M | 0.82M | -0.27M | 0.25M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | 4.39M | -0.70M | -3.46M | 0.66M | -0.89M | | | 0.04M | | | | | | | |
|
Other Working Capital Changes
|
| -0.30M | 0.20M | -0.32M | 0.09M | -0.09M | 0.68M | 0.19M | 0.40M | 0.45M | 0.23M | 0.27M | 0.10M | 0.36M | -0.52M | 0.30M | -0.60M | -0.29M | -0.38M | 0.26M | -0.23M | -0.26M | 2.56M | -0.57M | 3.04M | 3.37M | -2.66M | -3.02M | -0.96M | 0.69M | -0.34M | -1.61M | 1.88M | 2.30M | -1.46M | -2.85M |
|
Capital Expenditures
|
| 0.14M | 0.07M | 0.02M | 0.05M | 0.29M | 0.17M | 0.31M | 0.09M | 0.01M | 0.22M | 0.31M | -0.14M | 0.14M | 0.01M | 0.11M | 0.10M | 0.08M | 0.01M | 0.00M | 0.04M | 0.04M | 0.04M | 0.06M | 0.01M | 0.19M | 0.03M | 0.01M | | 0.23M | 0.00M | 0.34M | -0.30M | 0.01M | 0.03M | 0.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 15.00M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.50M | 1.80M | 1.52M | 1.65M | 1.10M | | | | 1.20M | | 2.10M | | 3.70M | 3.23M | 0.46M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.48M | 1.45M | 3.35M | 1.86M | 0.82M | -0.17M | -0.31M | -2.98M | -1.82M | -0.91M | -2.90M | 0.73M | 3.57M | 3.21M | 0.35M | -0.10M | -0.08M | 0.25M | -0.00M | -0.04M | 14.96M | -0.04M | -0.06M | -0.01M | -0.19M | -0.03M | 0.03M | | -0.23M | -0.00M | -0.34M | 0.30M | -0.01M | -0.03M | -0.00M |
|
Other financing activities
|
| | | -1.00 | 0.70M | 0.54M | 0.14M | 0.14M | | 0.15M | 0.16M | 0.16M | 0.74M | 0.15M | 0.13M | 0.04M | 0.06M | 0.06M | 0.06M | 0.21M | 0.09M | 0.06M | 0.04M | | 0.16M | 0.16M | 0.07M | 0.07M | 0.06M | 0.09M | 0.07M | 0.04M | 0.12M | 0.08M | 0.07M | 0.07M |
|
Cash from Financing Activities
|
| 1.34M | -0.19M | 0.18M | 0.59M | 2.09M | -0.12M | 11.64M | | 2.70M | -0.08M | | | -0.00M | 0.97M | | -0.76M | -0.06M | -0.05M | -0.06M | -0.05M | 0.27M | -0.98M | 0.21M | -1.93M | 0.01M | | -0.04M | -0.01M | | | -0.03M | 0.03M | -0.30M | | |
|
Change in Cash
|
| -1.90M | 1.08M | 2.61M | 3.25M | -0.57M | -1.50M | 9.11M | -4.64M | -6.23M | 5.18M | -4.53M | 1.19M | 4.00M | 6.32M | -2.29M | -1.22M | -1.25M | 1.55M | 1.19M | -1.87M | 18.31M | 0.87M | 3.87M | -12.06M | -6.18M | 0.71M | 0.43M | 2.66M | -8.42M | 4.24M | 3.59M | -0.50M | -2.98M | 3.09M | 2.29M |
|
Free Cash Flow
|
| -3.02M | -0.14M | -0.94M | 0.75M | -3.77M | -1.38M | -2.53M | -1.74M | -7.13M | 5.96M | -1.94M | 0.60M | 0.30M | 2.12M | -2.75M | -0.46M | -1.20M | 1.35M | 1.25M | -1.82M | 3.04M | 1.85M | 3.66M | -10.12M | -6.19M | 0.71M | 0.43M | 2.67M | -8.42M | 4.23M | 3.62M | -0.53M | -2.68M | 3.09M | 2.29M |
|
Net Cash Flow
|
| -2.02M | 1.20M | 2.61M | 3.25M | -0.57M | -1.50M | 9.11M | -4.64M | -6.23M | 5.18M | -4.53M | 1.19M | 4.00M | 6.32M | -2.29M | -1.22M | -1.25M | 1.55M | 1.19M | -1.87M | 18.31M | 0.87M | 3.87M | -12.06M | -6.18M | 0.71M | 0.43M | 2.66M | -8.42M | 4.23M | 3.59M | -0.50M | -2.98M | 3.09M | 2.29M |