|
Net Income
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.35M | -13.42M | -20.28M | -20.01M | -4.89M | -16.97M | -17.77M | -15.48M | -12.71M | -11.44M | -12.33M | -9.44M | -7.60M | -7.80M | -13.59M | -14.80M |
|
Depreciation and Depletion
|
0.60M | 0.70M | 0.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.80M | 0.90M | 0.90M | 1.80M | 1.00M | 1.00M | 0.90M | 0.90M | 1.00M | 0.90M | 1.00M | 1.10M | 1.30M |
|
Share-based Compensation
|
0.46M | 0.45M | 0.44M | 0.61M | 1.42M | 3.02M | 3.35M | 6.74M | 9.92M | 11.42M | 11.61M | 11.64M | 11.44M | 12.96M | 13.52M | 13.32M | 13.55M | 15.01M | 15.26M | 15.62M | 16.09M | 19.52M | 20.73M |
|
Deferred Taxes
|
| | | | | | | 0.09M | 0.03M | 0.13M | -0.24M | -0.61M | 0.05M | 0.04M | 0.03M | -0.15M | 0.03M | 0.02M | 0.01M | 0.05M | -8.31M | -3.69M | 0.04M |
|
Gains from Investment Securities
|
0.00M | 0.07M | 14.74M | 1.01M | 1.64M | 1.39M | | -3.00M | 0.13M | 0.25M | 0.06M | 2.07M | 1.98M | 4.84M | 4.20M | 4.96M | 5.68M | 7.12M | 0.03M | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 1.70M | | |
|
Cash from Operations
|
-14.79M | -5.21M | -3.13M | -15.02M | -1.95M | -10.34M | -4.51M | -12.16M | -8.35M | -11.13M | -4.75M | -13.82M | -9.62M | -5.71M | 3.13M | -5.30M | 0.95M | 0.55M | 10.99M | 6.11M | -5.66M | 1.16M | 30.81M |
|
Amortization of Deferred Charges
|
0.02M | 0.02M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.01M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.10M | 0.05M | 0.19M | 0.59M | 0.58M |
|
Depreciation & Amortization (CF)
|
0.65M | 0.67M | 0.65M | 0.81M | 0.79M | 0.80M | 0.80M | 1.06M | 1.02M | 1.94M | 2.55M | 2.56M | 2.59M | 2.56M | 2.69M | 2.79M | 2.56M | 2.61M | 2.68M | 2.65M | 3.43M | 7.76M | 7.87M |
|
Change in Receivables
|
1.25M | 1.84M | -0.52M | 0.82M | 0.51M | 0.97M | 4.25M | 0.54M | 2.92M | 2.23M | -1.07M | -0.06M | 2.18M | -0.28M | 3.11M | 4.23M | 0.22M | 3.23M | 3.46M | -3.67M | 6.57M | 0.89M | 3.00M |
|
Change in Accured Expenses
|
-2.35M | 3.21M | 3.25M | -1.04M | 7.38M | 0.47M | 4.91M | -5.93M | 0.63M | 1.06M | 1.76M | -4.83M | -1.29M | -0.84M | 7.35M | -5.13M | -3.87M | 3.22M | 6.97M | -2.99M | -2.00M | 6.20M | 10.22M |
|
Other Working Capital Changes
|
1.68M | -0.10M | 0.13M | 2.53M | 1.21M | 2.11M | -4.22M | 1.95M | -0.38M | 3.86M | -0.67M | 0.39M | 2.65M | -0.77M | 0.75M | 1.00M | 3.65M | 0.14M | -0.80M | 0.98M | 5.42M | 10.34M | -9.87M |
|
Capital Expenditures
|
1.20M | 0.21M | 0.07M | 0.67M | 0.24M | 0.40M | 0.63M | 1.30M | 1.21M | 1.16M | 0.41M | 0.61M | 1.14M | 1.52M | 1.18M | 1.39M | 1.36M | 1.65M | 1.99M | 1.65M | 1.45M | 1.76M | 2.05M |
|
Acquisitions
|
| | | 25.07M | 0.33M | | 18.00M | | | 132.03M | -0.69M | 0.50M | | | | | | | | | 375.50M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 19.00M | 32.50M | 48.25M | 38.12M | 27.50M | 32.23M | 83.17M | 15.63M | 25.98M | 21.20M | 8.50M | 9.90M | 7.30M | 7.10M |
|
Cash from Investing Activities
|
-1.20M | -0.21M | -0.07M | -25.74M | -0.75M | -0.70M | -19.02M | -1.55M | -113.57M | -145.90M | 11.97M | 23.75M | 15.77M | -15.86M | -16.26M | 50.27M | 6.81M | 15.47M | 3.77M | -3.00M | -389.41M | -2.95M | -1.10M |
|
Other financing activities
|
| | | 1.15M | 1.34M | 2.51M | 0.66M | | | 0.85M | -0.08M | | | | | | | | 0.36M | | 0.78M | 1.12M | |
|
Cash from Financing Activities
|
13.04M | 11.93M | 193.30M | 6.78M | -2.01M | 187.44M | 1.46M | 5.39M | 0.62M | 61.96M | 0.31M | -1.71M | -0.57M | -3.45M | -0.78M | -83.02M | -4.51M | 1.24M | 4.77M | 10.30M | 362.38M | -7.44M | -24.81M |
|
Change in Cash
|
-2.94M | 6.51M | 190.10M | -33.99M | -4.71M | 176.40M | -22.07M | -8.32M | -121.29M | -95.07M | 7.54M | 8.21M | 5.58M | -25.02M | -13.91M | -38.05M | 3.25M | 17.25M | 19.52M | 13.40M | -32.70M | -9.23M | 4.89M |
|
Beginning Cash Balance
|
2.94M | -6.51M | -190.10M | 200.78M | 166.79M | 162.07M | 336.48M | 316.90M | 308.58M | 184.19M | 89.10M | 100.51M | 108.70M | 115.32M | 90.30M | 78.98M | 40.93M | 44.18M | 61.43M | 80.96M | 94.36M | 61.66M | 52.43M |
|
Free Cash Flow
|
-15.98M | -5.41M | -3.20M | -15.69M | -2.20M | -10.73M | -5.15M | -13.46M | -9.55M | -12.29M | -5.16M | -14.44M | -10.76M | -7.23M | 1.95M | -6.70M | -0.41M | -1.10M | 8.99M | 4.46M | -7.11M | -0.60M | 28.76M |
|
Net Cash Flow
|
-2.94M | 6.51M | 190.10M | -33.99M | -4.71M | 176.40M | -22.07M | -8.32M | -121.29M | -95.07M | 7.54M | 8.21M | 5.58M | -25.02M | -13.91M | -38.05M | 3.25M | 17.25M | 19.52M | 13.40M | -32.70M | -9.23M | 4.89M |