|
Net Income
|
| -4.67M | 4.57M | 0.76M | -13.99M | -10.03M | -9.72M | -9.61M | -6.60M | 1.13M | -5.43M | 9.74M | -8.82M | 16.97M | 4.75M | 13.11M | -4.51M | 1.05M | -14.66M | -0.75M | -13.23M | 5.09M | -3.52M | 13.18M | -13.48M | -9.94M | -0.54M | -13.94M | -9.50M | -14.60M | -9.30M | -34.50M | -14.16M | -8.29M | -29.07M | -49.78M | -27.16M | 14.85M | 15.21M | -20.21M | 4.68M | 8.39M | -3.13M | 37.62M | -2.60M | 22.50M | -28.04M | -31.15M | -13.17M | 7.59M | -3.49M | -18.85M | -11.72M | -3.11M | -2.44M | -41.54M | -11.68M | -11.00M | 14.21M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.13M | 11.79M | 12.03M | 11.96M | 9.76M | 9.05M | 8.05M | 3.41M | 5.86M | 5.81M | 5.85M | 5.77M | 6.13M | 6.73M | 6.26M | 5.41M | 6.05M | 5.68M | | | | | | | | | |
|
Share-based Compensation
|
| | 0.45M | 0.30M | | | | | | | | | | | | | 0.51M | 0.41M | 0.55M | 0.55M | 0.58M | 0.60M | 0.71M | 0.73M | 1.22M | 0.94M | 0.83M | 0.84M | 0.74M | 0.96M | 0.88M | 0.86M | 0.80M | 0.72M | 0.58M | 0.71M | 0.86M | 0.58M | 0.57M | 0.67M | 0.80M | 0.85M | 0.63M | 0.60M | 0.67M | 1.11M | 0.77M | 0.79M | 0.75M | 0.96M | 1.01M | 1.18M | 1.14M | 1.65M | 0.86M | 0.71M | 0.85M | 0.63M | 0.71M |
|
Deferred Taxes
|
| | | | | | | | | | | | 3.27M | -0.40M | -2.68M | 4.94M | | | 0.12M | -2.14M | | | | -1.12M | | | | | -0.56M | | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01M | | | | 0.14M | | | | 0.23M | | | | 0.22M | | | | 0.25M | | | | 0.48M | | | | 0.54M | | | | | | | | 1.29M | | | | 1.52M | | | | 1.05M | | | | 0.55M | | | | 1.60M | | | |
|
Gains from Investment Securities
|
0.77M | 0.76M | 0.45M | 0.30M | 0.30M | 0.25M | 0.15M | -2.66M | 0.63M | 0.34M | 0.34M | -1.08M | 35.84M | -32.63M | 34.25M | -2.21M | 0.17M | -0.38M | -1.20M | 7.12M | 4.53M | 0.02M | 0.07M | | -0.46M | -0.02M | | 0.01M | 0.17M | | 0.57M | | | | | 0.23M | | | | 0.21M | | | 5.97M | -9.41M | 0.08M | 2.93M | 4.95M | -10.22M | -0.57M | | 7.74M | -7.49M | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.13M | -0.01M | 0.30M | -0.11M | 0.00M | -0.00M | -0.01M | 0.83M | 0.21M | -0.02M | 0.04M | -0.06M | 0.10M | -0.13M | 0.01M | 1.01M | | 0.00M | 0.36M | 2.33M | | | | | 2.09M | -1.83M | | | 0.05M | 0.00M | 0.00M | -0.39M | 0.03M | 0.00M | | 29.27M | 4.22M | 0.02M | | 24.36M | 1.20M | 1.90M | | | 0.03M | 0.04M | -0.25M | 4.80M | 0.57M | | | 5.97M | 0.60M | 0.02M | -0.02M | 24.81M | 1.17M | 0.02M | -0.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 3.39M | | | | 0.24M | | | | 1.32M | | | | 84.00M | | | | 3.65M | | | | | | | | 0.86M | | | | 0.07M | | | | 0.07M | | | | | | | | | | | |
|
Cash from Operations
|
-5.90M | -8.10M | 6.44M | 3.61M | -2.75M | -3.59M | -5.08M | -9.42M | -6.45M | 2.71M | 8.62M | 9.31M | 22.88M | 28.45M | 24.92M | 12.08M | 7.33M | 4.04M | -28.80M | -10.55M | -5.16M | 6.27M | 13.92M | 22.20M | 12.09M | 3.00M | 19.91M | 1.51M | 8.91M | -4.00M | 21.17M | -24.51M | -15.03M | -10.73M | -1.45M | -4.02M | 26.90M | 18.75M | 30.04M | -4.01M | -4.48M | 8.50M | -23.53M | 46.33M | 11.06M | 9.63M | -18.86M | 4.21M | -23.35M | 10.44M | 23.13M | 11.80M | 1.43M | -13.73M | 18.57M | -9.79M | -18.23M | -0.85M | 22.78M |
|
Amortizatization of Intangibles
|
3.14M | 3.18M | 3.17M | | 3.13M | 3.09M | 2.99M | -9.22M | 0.23M | 0.49M | 0.16M | 0.40M | 1.56M | 0.21M | 0.05M | | 0.04M | 0.06M | 0.28M | 0.33M | 0.30M | 0.31M | 0.32M | 1.39M | 0.14M | 0.14M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | -0.06M | | | | 0.19M | 0.51M | 0.03M | -0.96M | 0.01M | 0.03M | -0.01M | 0.10M | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Amortization of Deferred Charges
|
0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.13M | 0.28M | 0.11M | 0.41M | 1.10M | 0.39M | 0.11M | 0.96M | 0.06M | 0.08M | 0.06M | 0.06M | 0.06M | 0.09M | 0.05M | 0.02M | 0.02M | 0.04M | 0.09M | 0.10M | 0.15M | 0.16M | 0.47M | 0.14M | 0.15M | 0.15M | 0.14M | 0.49M | 0.48M | -0.59M | 0.30M | 0.19M | 0.09M | 0.81M | 0.19M | 0.51M | 0.03M | 0.05M | 0.01M | 0.03M | -0.01M | 0.15M | 0.23M | 0.26M | 0.30M | 0.26M | 0.25M | 0.25M | 0.26M | 0.26M | 0.25M | 0.25M | 0.26M |
|
Depreciation & Amortization (CF)
|
| | 3.17M | 3.16M | | | | | 2.97M | 2.98M | 3.02M | 3.16M | 3.17M | 3.27M | 3.34M | 3.41M | 3.41M | 3.34M | 3.34M | 8.53M | 8.65M | 9.02M | 8.86M | 8.91M | 9.11M | 9.30M | 10.08M | 10.16M | 10.16M | 10.25M | 10.22M | 10.21M | 12.13M | 10.31M | 12.03M | 11.96M | 9.76M | 8.10M | 8.05M | 3.41M | 5.86M | 5.81M | 5.85M | 5.77M | 6.13M | 6.73M | 6.26M | 5.97M | 6.05M | 5.68M | 5.65M | 5.70M | 5.73M | 6.07M | 6.06M | 6.55M | 6.27M | 6.37M | 6.26M |
|
Change in Receivables
|
-6.35M | -1.93M | 6.08M | 0.14M | -0.98M | 4.84M | -4.50M | -1.45M | 6.33M | 4.01M | -9.05M | 8.13M | 16.10M | -8.36M | -12.60M | 4.14M | 7.27M | -13.29M | 12.00M | 9.97M | 2.32M | 8.56M | -3.08M | 17.43M | -22.25M | -17.59M | 14.21M | 8.06M | -6.08M | -1.70M | -4.88M | -0.01M | 9.97M | -10.88M | 1.28M | 6.33M | -22.02M | -3.41M | -4.41M | -0.73M | 13.06M | 10.64M | 11.38M | 8.48M | -11.78M | 12.17M | -16.53M | -7.83M | -2.16M | -3.18M | 2.69M | -6.86M | -0.68M | 5.98M | -12.02M | 6.15M | 7.04M | -7.52M | -2.70M |
|
Change in Inventory
|
-1.18M | -2.37M | -1.74M | 6.41M | 1.70M | -1.87M | -1.31M | 2.41M | 1.30M | 1.61M | -5.42M | 4.66M | 5.01M | -0.81M | -6.59M | -1.47M | 0.71M | -0.39M | -0.12M | 13.09M | 8.44M | -3.33M | -0.94M | -4.92M | 0.06M | 3.21M | -1.38M | -6.96M | 8.71M | -2.96M | -12.54M | 2.70M | 4.91M | 14.76M | -14.98M | -1.91M | -10.85M | -3.43M | -8.59M | 3.77M | 17.29M | 1.24M | 1.67M | -3.74M | 2.77M | 11.96M | -1.44M | 2.19M | 0.52M | 3.97M | | -2.28M | -9.40M | 2.39M | -1.42M | 3.95M | 1.71M | 3.74M | -2.13M |
|
Change in Accured Expenses
|
2.53M | 2.27M | -0.88M | -6.28M | 3.60M | -0.68M | 1.17M | -3.96M | 6.43M | -1.40M | -1.89M | 5.75M | 5.42M | -0.14M | -7.33M | 3.90M | -0.83M | -0.27M | -7.92M | -1.02M | 0.42M | -4.19M | 0.98M | 12.07M | -8.21M | -6.06M | 10.28M | -1.54M | 8.51M | -7.50M | 1.30M | 1.80M | 0.27M | -8.68M | 2.08M | 3.74M | -1.51M | -7.71M | -15.87M | 5.33M | 20.39M | -9.29M | -2.61M | 4.73M | -9.73M | 29.53M | -30.49M | 31.19M | -24.17M | 5.30M | 7.19M | -0.88M | -2.17M | -1.68M | -1.05M | 14.85M | -3.62M | 0.84M | 5.01M |
|
Other Working Capital Changes
|
0.43M | -3.86M | -0.04M | -3.06M | 2.04M | 1.17M | -6.35M | -0.67M | 4.22M | -3.31M | 4.89M | 1.08M | -2.97M | -0.08M | 1.32M | 9.55M | 3.16M | -6.75M | 4.98M | -7.02M | -5.44M | 0.53M | -0.59M | 9.48M | 2.41M | 2.04M | -8.85M | -2.34M | -1.37M | -0.12M | 3.94M | 1.43M | -5.12M | -2.88M | 2.16M | 1.94M | 0.40M | 1.26M | -1.97M | -4.44M | 17.29M | 1.24M | 1.67M | -59.18M | -14.12M | 10.91M | -9.48M | 5.00M | -4.03M | 0.46M | -0.45M | -1.35M | -2.11M | -1.59M | -1.00M | -1.26M | -1.57M | -1.60M | -1.70M |
|
Capital Expenditures
|
0.28M | 1.08M | 0.10M | 0.91M | 0.90M | 0.71M | 0.51M | 0.16M | 0.31M | 0.61M | 1.02M | 2.06M | 1.83M | 4.70M | 3.46M | 3.26M | 8.18M | 3.99M | 5.51M | 2.83M | 4.97M | 2.52M | 6.56M | 5.13M | 4.11M | 2.12M | 6.12M | 8.52M | 4.36M | 2.98M | 3.53M | 4.28M | 1.11M | 0.42M | 0.61M | 1.14M | 1.25M | 1.26M | 2.35M | 1.72M | 4.41M | -0.22M | 8.05M | 4.14M | 2.33M | 7.43M | 15.47M | 12.51M | 9.60M | 8.37M | 6.64M | 4.92M | 4.64M | 4.65M | 0.49M | 1.28M | 0.53M | 0.48M | 1.63M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 10.00M | | 1.64M | 0.20M | | 0.50M | | | 6.00M | -6.00M | | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | | | | 14.65M | | 0.03M | | | | | | | | | | 7.28M | | |
|
Cash from Investing Activities
|
-0.28M | -1.08M | -0.10M | -10.02M | -0.90M | -0.71M | -10.51M | -0.16M | -1.95M | -0.81M | -1.02M | -2.56M | -1.83M | -4.70M | -9.46M | 2.74M | -8.18M | -3.99M | 8.67M | -2.83M | -4.97M | 1.49M | -6.46M | -4.67M | -4.11M | -2.12M | -35.04M | -9.17M | -4.36M | -2.98M | -3.53M | -4.28M | -1.11M | -0.42M | -0.61M | -1.14M | -1.25M | 18.63M | -2.35M | 8.28M | -4.41M | 19.72M | -8.05M | 19.86M | -16.99M | 7.34M | -15.50M | -12.51M | -13.10M | -8.37M | -6.64M | -4.92M | -6.04M | -6.05M | -0.09M | -1.28M | -7.81M | -2.72M | -1.63M |
|
Other financing activities
|
7.00M | 7.70M | | | | | 0.73M | -1.90M | -1.04M | -0.52M | | | | 0.44M | 0.00M | -6.44M | | | | | | | | 30.00M | 0.01M | | | 0.06M | | | | | | | 0.59M | | 0.86M | | 0.59M | | 0.62M | | | | -0.01M | -2.28M | | | -0.01M | -0.12M | | | | | | | | | |
|
Cash from Financing Activities
|
5.90M | 10.56M | 0.63M | -1.48M | -0.28M | 4.98M | 28.59M | -1.50M | 5.01M | 0.89M | -5.41M | -10.78M | -18.35M | -5.67M | 14.87M | -8.99M | -18.96M | 6.93M | 23.93M | 11.89M | -23.38M | 4.71M | 1.50M | 7.25M | -2.84M | 16.84M | -19.40M | 4.56M | 3.34M | 12.19M | -24.12M | -0.68M | 11.26M | 5.91M | 4.46M | -2.63M | -17.87M | -34.38M | -18.74M | 4.57M | 4.97M | -17.91M | 13.79M | -40.85M | 3.78M | -2.21M | -7.97M | 25.41M | 13.36M | -3.42M | -6.72M | 3.74M | 1.21M | 6.12M | -8.39M | 8.79M | 17.00M | 6.89M | -18.50M |
|
Dividends Paid - Common
|
| | | | 0.32M | -0.32M | 0.95M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 2.51M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | | | | | | | | | 6.35M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M |
|
Change in Cash
|
-0.29M | 1.38M | 6.98M | -7.89M | -3.93M | 0.69M | 13.01M | -11.09M | -3.39M | 2.79M | 2.19M | -4.02M | 2.69M | 18.08M | 30.33M | 5.83M | -19.81M | 6.99M | 3.79M | -1.50M | -33.51M | 12.47M | 8.97M | 24.78M | 5.14M | 17.72M | -34.53M | -3.10M | 7.89M | 5.20M | -6.49M | -29.47M | -4.88M | -5.24M | 2.41M | -7.79M | 7.78M | 3.00M | 8.95M | 8.84M | -3.92M | 10.30M | -17.79M | 25.34M | -2.14M | 14.75M | -42.32M | 17.11M | -23.09M | -1.35M | 9.77M | 10.62M | -3.41M | -13.66M | 10.08M | -2.28M | -9.04M | 3.32M | 2.65M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-6.18M | -9.18M | 6.34M | 2.70M | -3.65M | -4.30M | -5.59M | -9.58M | -6.76M | 2.10M | 7.60M | 7.26M | 21.04M | 23.75M | 21.46M | 8.82M | -0.85M | 0.05M | -34.32M | -13.38M | -10.13M | 3.75M | 7.36M | 17.07M | 7.98M | 0.88M | 13.79M | -7.01M | 4.55M | -6.99M | 17.64M | -28.79M | -16.14M | -11.15M | -2.06M | -5.16M | 25.66M | 17.49M | 27.68M | -5.73M | -8.89M | 8.71M | -31.58M | 42.19M | 8.73M | 2.20M | -34.33M | -8.30M | -32.95M | 2.08M | 16.49M | 6.88M | -3.21M | -18.38M | 18.08M | -11.07M | -18.76M | -1.33M | 21.15M |
|
Net Cash Flow
|
-0.29M | 1.38M | 6.98M | -7.89M | -3.93M | 0.69M | 13.01M | -11.09M | -3.39M | 2.79M | 2.19M | -4.02M | 2.69M | 18.08M | 30.33M | 5.83M | -19.81M | 6.99M | 3.79M | -1.50M | -33.51M | 12.47M | 8.97M | 24.78M | 5.14M | 17.72M | -34.53M | -3.10M | 7.89M | 5.20M | -6.49M | -29.47M | -4.88M | -5.24M | 2.41M | -7.79M | 7.78M | 3.00M | 8.95M | 8.84M | -3.92M | 10.30M | -17.79M | 25.34M | -2.14M | 14.75M | -42.32M | 17.11M | -23.09M | -1.35M | 9.77M | 10.62M | -3.41M | -13.66M | 10.08M | -2.28M | -9.04M | 3.32M | 2.65M |