|
Net Income
|
| | | | | -5.88M | -5.35M | -5.41M | -5.07M | -4.80M | -3.68M | -3.78M | -4.25M | -4.33M | -3.80M | -5.59M | -4.56M | -4.35M | -4.15M | -5.04M | -1.89M | -3.27M | -4.41M | -4.96M | -3.46M | -4.59M | -1.80M | -2.08M | -5.47M | 7.34M | -5.04M | -3.79M | 10.48M | -11.29M | 2.17M | 0.52M | 3.25M | -21.51M | -16.52M | -21.50M | -11.66M | -29.78M | -27.50M | -11.01M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.75M | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.34M | 0.41M | 0.23M | 0.32M | 1.45M | 1.86M | 1.32M | 0.99M | 0.63M | 1.06M | 0.80M | 0.60M | 0.99M | 0.83M | 0.67M | 1.29M | 0.64M | 0.97M | 0.52M | 0.92M | 0.80M | 0.70M | 1.08M | 1.38M | 1.22M | 1.17M | 1.71M | 1.38M | 1.19M | 0.95M | 1.16M | 1.82M | 1.45M | 1.18M | 1.07M | 1.57M | 1.31M | 1.10M | 1.19M | 1.82M | 1.55M | 1.34M | 1.30M | 1.68M |
|
Deferred Taxes
|
| | | -0.07M | -0.02M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.25M | -0.01M | -0.00M | -0.00M | -0.00M | -0.03M | -816.00 | -0.00M | -937.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.03M | -0.42M | -0.34M | 1.65M | -2.81M | 1.00M | -1.83M | -1.40M | -1.34M | -1.43M | 0.43M | -0.45M | -0.67M |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 1.03M | | | | 0.51M | | | | 0.46M | | | | 0.45M | | | | 0.54M | |
|
Gains from Investment Securities
|
| | | | | | 0.00M | | | | | | 0.37M | 0.52M | 0.62M | 12.26M | | 2.00M | -0.01M | 10.35M | 10.29M | 10.39M | -0.16M | 0.01M | 13.07M | 3.03M | 3.03M | 1.91M | 9.06M | 7.88M | 9.17M | 8.86M | 8.67M | 8.44M | 2.03M | 7.52M | 4.56M | 2.43M | 9.90M | 4.94M | 0.30M | 0.10M | 0.10M | 3.74M |
|
Asset Writedowns and Impairment
|
0.03M | | 0.43M | 0.20M | | | | 0.35M | | 0.09M | | 0.01M | 0.14M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.67M | 0.47M | 5.04M | 1.50M | 4.91M | 0.74M | 4.89M | | 7.08M | | 7.80M | 0.39M | 8.09M | 7.09M | 6.32M | 10.15M | 23.50M | 12.82M | 24.00M | 23.29M | 22.63M | 20.63M | 6.71M | 6.52M | 5.84M | 5.39M | 4.99M | 4.02M | 3.93M | 21.40M | 12.75M | 27.39M | 3.41M |
|
Cash from Operations
|
-5.89M | -5.38M | -5.47M | -4.53M | -4.84M | -3.96M | -2.97M | -0.51M | -4.71M | -3.23M | -2.32M | -2.82M | -2.85M | -2.46M | -2.90M | -2.20M | -4.14M | | | -4.74M | -2.80M | -2.79M | -2.54M | -2.58M | -3.03M | -29.65M | -6.22M | -12.28M | -5.43M | -19.33M | -15.95M | 36.53M | 17.04M | -9.79M | 28.80M | -45.73M | -35.68M | -12.46M | -12.62M | -11.45M | -8.81M | -20.74M | -23.46M | -34.31M |
|
Amortizatization of Intangibles
|
| | | | 0.32M | 0.33M | 0.34M | 0.36M | 0.34M | 0.35M | 0.28M | 0.28M | 0.30M | 0.31M | 0.27M | 0.29M | 0.30M | 0.31M | 0.28M | 0.43M | 0.41M | 0.40M | 0.43M | 0.44M | 0.38M | 0.30M | 0.25M | 0.27M | 0.26M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.10M | 1.17M | 0.82M | -0.54M | 0.58M | 0.49M | 0.37M | 0.75M | 0.24M | 0.23M | 0.21M | 0.20M | 0.15M | 0.13M | 0.12M | 0.10M | 0.09M | | | 0.08M | 0.08M | 0.07M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.40M | 0.49M | 0.39M | 0.49M | 0.51M | 0.51M | 0.50M | 0.52M | 0.55M | 0.55M | 0.56M | 0.60M | 1.05M | 1.41M | 1.43M | 1.48M |
|
Change in Receivables
|
0.00M | 301.00 | 0.00M | -0.04M | -191.00 | -211.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
0.31M | 0.29M | 0.03M | 0.07M | 0.09M | 0.07M | 0.08M | -1.56M | | | | 0.02M | -0.00M | | | | | | | | | | | | | 26.19M | 2.77M | 7.04M | 3.82M | 17.18M | 9.16M | -37.41M | -8.13M | 5.60M | -20.43M | 36.73M | 20.46M | -0.01M | 12.45M | -9.99M | 9.30M | 0.39M | 2.61M | 2.08M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | -0.07M | 0.03M | -0.02M | 0.02M | -0.01M | -37.00 | -0.02M | 843.00 | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-1.26M | 0.45M | -0.73M | 0.21M | -0.33M | -0.63M | 0.44M | 0.76M | -0.72M | 0.08M | 0.18M | -0.16M | 0.23M | 0.38M | 0.14M | 1.07M | -0.85M | | | -1.36M | 0.23M | -0.09M | -0.06M | -0.17M | -0.12M | 0.51M | 0.44M | -1.03M | 1.48M | 0.84M | 1.98M | -5.23M | 0.15M | -1.52M | 2.24M | 7.69M | -12.43M | -0.65M | 15.75M | -10.90M | -0.28M | 0.41M | 7.77M | -4.47M |
|
Other Working Capital Changes
|
0.13M | -0.02M | -0.22M | -0.31M | 0.03M | 0.06M | 0.00M | -0.14M | 0.12M | 0.05M | 0.13M | -0.22M | 0.47M | -0.08M | 0.23M | -0.82M | 0.14M | | | -0.13M | 0.04M | 0.16M | -0.21M | 1.31M | 0.28M | 0.05M | -0.29M | 0.58M | 0.01M | 0.57M | 0.76M | 0.14M | -0.76M | -0.21M | -0.13M | 0.03M | -7.48M | 0.03M | -0.51M | 0.59M | -1.03M | 0.30M | -0.38M | 3.00M |
|
Capital Expenditures
|
0.02M | 0.01M | 0.05M | 0.09M | 0.01M | | 0.00M | 0.01M | 0.02M | 0.00M | 0.03M | -0.03M | | 0.00M | 0.04M | 0.02M | 0.00M | | | 0.03M | 0.00M | 0.05M | 159.00 | 0.00M | 0.14M | 0.00M | 0.01M | 0.01M | 0.08M | 0.43M | 0.10M | 0.15M | 0.14M | 0.05M | 0.22M | 0.61M | 0.33M | 0.23M | 0.82M | 1.22M | 1.21M | 2.08M | 0.97M | 1.13M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.00M | 460.00 | | | | | | | | | 0.29M | | | | -0.29M | 0.00M | 200.00 | | | | | | | 0.02M | | | | | 0.02M | | | 0.01M | | 0.01M | 0.01M | 0.04M | 0.01M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | -0.29M | | | | | | 113.59M | | 12.01M | 80.00M | 2.12M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 6.00M | 10.00M | | | 11.83M | | | 329.00 | | | | 4.00M | | | | | | | | 4.59M | 3.43M | -0.42M | | | 54.37M | | | 0.07M | |
|
Cash from Investing Activities
|
-0.11M | -0.03M | -0.10M | 0.28M | -0.01M | 3.90M | -0.00M | -0.02M | -0.02M | -0.00M | -0.05M | 369.00 | | -0.00M | -16.04M | 5.00M | 1.59M | | | 11.80M | -0.03M | -0.10M | 370.00 | -10.00M | 5.78M | -0.00M | 0.60M | 0.36M | -113.59M | -0.90M | 3.28M | -75.78M | -31.60M | -15.95M | -1.45M | -5.48M | -6.71M | -11.09M | -1.36M | 52.51M | -188.95M | -2.13M | -18.46M | -1.13M |
|
Other financing activities
|
0.19M | 0.17M | | | | | | | 0.04M | 0.08M | 0.17M | 0.45M | 0.29M | 0.24M | 0.20M | 0.86M | 0.15M | | | 0.22M | 0.23M | 0.25M | 0.42M | 0.27M | 0.33M | 0.31M | 0.69M | 0.35M | 0.40M | 0.34M | 0.38M | 0.30M | 0.26M | 0.21M | 0.32M | | | | 5.66M | | | | | |
|
Cash from Financing Activities
|
6.53M | -0.25M | 9.84M | -0.22M | 0.41M | 0.01M | 0.03M | 9.20M | -0.01M | 0.28M | 10.05M | -0.13M | 0.04M | 25.87M | 0.54M | 0.44M | 0.00M | 0.10M | | | | -0.08M | 0.28M | 14.13M | -0.74M | 65.06M | 6.00M | 63.92M | 59.13M | 19.56M | 14.66M | 27.86M | 26.16M | 10.62M | 0.78M | 55.87M | 74.42M | 29.00M | 13.78M | 62.01M | 70.64M | 32.74M | 119.45M | 339.68M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.06M | -0.03M | 0.03M | -0.03M | 0.02M | -0.01M | -0.00M | -0.00M | -0.01M | 0.01M | -0.00M | -0.00M |
|
Change in Cash
|
0.53M | -5.66M | 4.27M | -4.47M | -4.43M | -0.05M | -2.94M | 8.67M | -4.74M | -2.95M | 7.68M | -2.94M | -2.81M | 23.41M | -18.40M | 3.24M | -2.55M | | | 7.06M | -2.83M | -2.86M | -2.26M | 1.55M | 2.01M | 35.42M | 0.38M | 51.99M | -59.89M | -0.66M | 1.99M | -11.39M | 11.59M | -15.12M | 28.12M | 4.66M | 32.03M | 5.45M | -0.19M | 103.07M | -127.12M | 9.87M | 77.53M | 304.24M |
|
Free Cash Flow
|
-5.91M | -5.39M | -5.52M | -4.61M | -4.84M | -3.96M | -2.97M | -0.53M | -4.73M | -3.23M | -2.35M | -2.79M | -2.85M | -2.47M | -2.94M | -2.22M | -4.14M | | | -4.77M | -2.81M | -2.84M | -2.54M | -2.58M | -3.17M | -29.65M | -6.23M | -12.29M | -5.51M | -19.76M | -16.05M | 36.38M | 16.91M | -9.84M | 28.58M | -46.34M | -36.01M | -12.69M | -13.44M | -12.67M | -10.02M | -22.82M | -24.43M | -35.44M |
|
Net Cash Flow
|
0.53M | -5.66M | 4.27M | -4.47M | -4.43M | -0.05M | -2.94M | 8.67M | -4.74M | -2.95M | 7.68M | -2.94M | -2.81M | 23.41M | -18.40M | 3.24M | -2.55M | 0.10M | | 7.06M | -2.83M | -2.96M | -2.26M | 1.55M | 2.01M | 35.42M | 0.38M | 51.99M | -59.89M | -0.66M | 1.99M | -11.39M | 11.59M | -15.12M | 28.12M | 4.66M | 32.03M | 5.45M | -0.19M | 103.07M | -127.12M | 9.87M | 77.53M | 304.24M |