|
Net Income
|
| | | | | | | | | | -12.73M | -6.65M | | -0.15M | -0.38M | -1.08M | 0.26M | -4.58M | 1.04M | 3.39M | 3.36M | -2.36M | 6.75M | 21.00M | 4.37M | 3.57M | 4.56M | 2.88M | 4.43M | 3.58M | 7.54M | -2.13M | 2.20M | 5.22M | 8.03M | 18.33M | 2.25M | 2.78M | 5.04M | 5.43M | 0.45M | 6.58M | 3.94M | -4.83M | -7.00M | -12.36M | 0.46M | -3.62M | 0.11M | -14.15M | -4.43M | -24.14M | -20.10M | -14.92M | -8.60M | -4.26M | 1.47M | 6.25M | 9.91M | 1.16M | 18.21M | -2.29M | -24.17M | -10.28M | 15.68M | 8.53M | 26.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.40M | 0.60M | 0.80M | 1.20M | 1.10M | 1.10M | 1.20M | 1.20M | 1.20M | 1.20M | 1.30M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | 0.95M | | | | 0.27M | 0.24M | 0.30M | 0.28M | 0.31M | 0.29M | 0.31M | 0.27M | -0.58M | | | | 0.00M | 0.03M | 0.05M | 2.00M | 0.69M | 0.70M | 0.57M | 1.03M | 1.12M | 1.14M | 1.10M | 2.22M | 1.36M | 1.38M | 1.39M | 1.81M | 1.48M | 1.43M | 1.38M | 1.78M | 1.79M | 1.83M | 1.71M | 2.59M | 2.47M | 2.44M | 2.42M | 5.74M | 2.38M | 2.39M | 1.87M | 2.84M | 2.81M | 2.97M | 3.24M | 3.76M | 3.87M | 3.74M | 4.34M | 5.25M | 5.44M | 5.62M | 6.93M | 7.86M | 7.49M | 7.06M | 8.87M | 9.60M | 9.69M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | -14.46M | 0.29M | 0.12M | -0.36M | -1.93M | -0.08M | -0.35M | -0.65M | -7.83M | -0.73M | -0.97M | -2.90M | 8.16M | -0.50M | -0.49M | -1.59M | -2.60M | -0.17M | -2.54M | -3.73M | -2.70M | -19.24M | 5.14M | 5.07M | -4.17M | -0.28M | -6.40M | -1.99M | -8.09M | -7.46M | -3.91M | -2.25M | -1.62M | 0.77M | -0.91M | -3.26M | -8.35M | 3.10M | -1.90M | -5.59M | -17.53M | -3.38M | -3.54M | 18.80M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | -0.23M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | 0.04M | 0.04M | 0.04M | 0.05M | 0.12M | 0.13M | 0.13M | 0.03M | 0.11M | 0.13M | 0.12M | 0.16M | 0.21M | 0.23M | 0.24M | 0.23M | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 0.07M | -0.00M | | -0.37M | -228.00 | -432.00 | -1.05M | 0.03M | -0.04M | -0.02M | -0.20M | | 0.22M | 0.06M | | 0.08M | 0.01M | 6.03M | 3.42M | 1.22M | 2.59M | 1.64M | 0.56M | 3.64M | 3.69M | 0.00M | 9.88M | 2.61M | -11.89M | | 1.58M | 0.76M | 0.07M | 0.84M | 0.79M | 0.78M | 0.12M | 0.76M | 0.74M | 0.75M | | 0.79M | | | | 0.77M | -1.09M | 2.48M | | 0.89M | 4.50M | | 0.22M | 5.35M | | | | | | 5.24M |
|
Asset Writedowns and Impairment
|
| | | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.10M | 0.34M | | | | 2.37M | | | -0.00M | | | | | | | | | 7.60M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 1.11M | | | | | | | | | | | | | | | | | | | | 16.79M | | | | 2.22M | | | | 6.76M | | | | 0.37M | | | | 6.79M | | | | 0.69M | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | -10.85M | -14.20M | -10.47M | -13.89M | -12.58M | -10.93M | -7.69M | 8.30M | -0.12M | -0.62M | -0.23M | -0.75M | -1.63M | -2.87M | 5.18M | 1.95M | 4.16M | 10.74M | 1.12M | 1.21M | 10.24M | 4.70M | 10.97M | 3.34M | 1.08M | 12.08M | 6.53M | 0.00M | 17.08M | 15.80M | 22.93M | 8.59M | 8.32M | 27.23M | 14.29M | 4.74M | 21.79M | 4.80M | 1.71M | 20.88M | -1.61M | -5.71M | 20.67M | 0.24M | -5.40M | -12.19M | -18.94M | -11.48M | 3.62M | -4.40M | 21.42M | 20.63M | 32.17M | 44.74M | 18.27M | 17.41M | 12.47M | 15.86M | 34.99M | 75.81M | 44.05M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.83M | 0.38M | 0.37M | 0.38M | 2.47M | 10.38M | 0.45M | 0.39M | 0.36M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.56M | 1.68M | 0.21M | 0.21M | 1.70M | 1.73M | 0.21M | 0.21M | 1.86M | 1.88M | 0.21M | 0.21M | 1.94M | 2.11M | 0.37M | 0.37M | 2.07M | 1.87M | 1.89M | 1.91M | 1.34M | 0.18M | 0.52M | 0.58M | 0.59M | 0.57M | 0.57M | 0.58M | 0.79M | 0.98M | 0.59M | 0.59M | 1.00M | 0.99M | 0.59M | 0.59M | 0.95M | 0.10M | 0.59M | 0.12M | 0.32M | 0.32M | 0.34M | 0.34M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.38M | 0.44M | 0.70M | 0.71M | 1.19M | 1.28M | 1.33M | 1.42M | 2.05M | 2.11M | 4.61M | 5.96M | 5.97M | 5.81M | 6.71M | 7.10M | 7.10M | 7.02M | 8.20M | 8.31M | 8.55M | 8.69M | 16.10M | 9.47M | 9.47M | 9.56M | 11.18M | 11.20M | 11.36M | 10.90M | 10.90M | 11.32M | 11.35M | 13.68M | 14.56M | 13.76M | 14.17M | 15.57M | 14.70M | 14.69M | 15.21M | 15.19M | 14.69M | 14.70M | 15.75M | 22.60M | 22.89M | 23.28M | 22.63M |
|
Change in Receivables
|
| | | | | | | | | | | | | | 0.49M | -0.19M | 0.47M | 0.52M | 3.09M | 3.00M | -1.61M | -3.11M | 6.78M | 2.73M | 0.07M | 1.51M | 2.77M | 0.29M | 0.55M | 13.08M | 11.91M | -1.58M | 0.80M | 8.82M | 6.66M | -3.39M | -3.99M | 1.31M | 10.22M | -2.81M | 2.57M | 8.86M | -5.57M | 1.43M | 10.25M | -9.22M | 10.58M | 12.05M | -3.92M | 0.77M | 14.07M | -5.37M | 3.10M | 18.79M | -9.98M | 25.00M | 9.28M | -1.79M | 5.92M | -16.76M | 10.34M | -6.33M | -8.44M | 25.51M | -1.78M | 5.49M | 26.96M |
|
Change in Inventory
|
| | | | | | | | | | | | | | -0.20M | 0.31M | 0.23M | -0.45M | 0.22M | 0.71M | 1.57M | 0.82M | 0.90M | 0.17M | 3.22M | 1.96M | 1.04M | -0.35M | 0.54M | 0.27M | 3.21M | -2.08M | 2.81M | -3.59M | -3.83M | -0.75M | -3.43M | 3.26M | 0.05M | 0.50M | 1.53M | 3.26M | 0.88M | 1.99M | -3.69M | -0.36M | 5.21M | 1.61M | -0.88M | -1.95M | -5.95M | 5.55M | 1.46M | 9.39M | 3.31M | 9.46M | -1.70M | 0.67M | 2.27M | 4.61M | 2.64M | 11.61M | 6.36M | 0.68M | 0.62M | 0.91M | 8.16M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | 0.02M | 0.70M | 0.10M | -0.46M | 0.45M | -0.66M | 1.30M | -1.00M | 0.33M | 0.07M | -0.47M | -0.91M | 0.87M | -0.52M | 2.83M | 0.02M | 3.23M | 0.19M | -2.25M | 1.55M | 2.78M | -2.08M | 1.71M | 2.87M | -9.28M | 8.18M | 2.00M | -0.67M | 0.80M | 2.91M | -1.33M | 2.00M | -0.81M | -2.15M | 2.46M | -0.77M | -1.29M | 9.77M | -1.01M | 5.06M | -9.07M | 10.06M | 3.10M | -3.90M | 5.57M | 2.78M | 11.53M | -1.15M | -3.08M | -6.82M | 5.55M | 3.08M | 13.77M |
|
Change in Accured Expenses
|
| | | | | | 0.40M | -0.02M | 4.41M | -1.23M | -0.19M | -2.86M | -1.06M | 0.89M | 0.36M | 0.02M | -0.14M | -0.46M | 0.22M | 0.32M | -0.02M | 0.14M | 0.75M | -0.63M | 1.00M | -0.60M | 1.58M | -1.88M | 1.11M | 1.55M | -0.00M | -1.71M | 1.16M | -1.15M | 1.80M | -1.17M | 1.07M | -0.75M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.04M | -0.03M | 1.12M | 3.11M | -3.77M | -1.50M | 0.05M | -0.15M | -0.02M | 1.00M | -0.78M | 3.33M | 1.26M | -7.65M | 1.94M | 0.89M | 1.10M | -1.67M | 2.05M | 4.70M | -1.57M | -6.89M | 2.63M | -0.26M | 16.30M | -6.94M | -9.91M | 5.53M | -0.25M | -6.03M | -0.66M | -0.64M | 1.69M | -0.03M | -1.76M | -0.05M | 0.09M | -0.35M | 4.69M | 7.57M | 3.24M | -14.27M | -3.24M | 12.85M | 7.44M | -10.89M | -12.55M |
|
Other Working Capital Changes
|
| | | | | | 0.16M | 1.32M | -1.33M | -0.14M | -0.07M | -0.14M | -0.08M | 0.05M | -0.05M | 0.17M | -0.08M | -0.06M | 0.33M | | -0.01M | -0.07M | 0.11M | 0.54M | -0.44M | 0.07M | 0.37M | 0.31M | -0.20M | 2.19M | -1.37M | 0.02M | 0.03M | -0.86M | 2.20M | -1.35M | -0.53M | -0.58M | 2.88M | -0.63M | -0.36M | -0.85M | 1.71M | -0.91M | -1.03M | 0.15M | 0.24M | 2.50M | -0.38M | -0.82M | -0.22M | 1.29M | 0.14M | -1.70M | -1.05M | 3.42M | -1.51M | 0.06M | 2.08M | 8.38M | -1.35M | -0.42M | -2.04M | 1.69M | 3.94M | -9.84M | 6.45M |
|
Capital Expenditures
|
| | | | 0.01M | 0.02M | 0.01M | 0.03M | 0.22M | 0.32M | 0.10M | 0.07M | 0.05M | 0.01M | 0.01M | 0.22M | 0.11M | 0.02M | 0.03M | 0.03M | 0.12M | 0.25M | 0.41M | 0.34M | 0.11M | 0.20M | 0.77M | 1.10M | 1.37M | 0.72M | 1.09M | 1.39M | 2.14M | 2.30M | 2.48M | 3.45M | 2.28M | 1.09M | 1.37M | 1.01M | 1.77M | 1.63M | 1.52M | 1.70M | 1.54M | 0.72M | 1.76M | 2.11M | 0.70M | 0.93M | 0.57M | 0.36M | 1.95M | 1.32M | 2.47M | 3.14M | 2.35M | 2.50M | 1.74M | 2.28M | 4.58M | 4.45M | 4.81M | 2.39M | 2.47M | 4.01M | 6.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 825.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | | | | | | | | | 13.51M | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | 1.00M | | | | 12.52M | | 22.12M | | 4.50M | | 26.00M | | 84.18M | 60.31M | | | 50.96M | | | 46.67M | | 5.17M | | | 18.51M | 2.32M | 0.41M | -0.33M | 56.01M | 2.12M | 4.05M | 0.01M | 0.04M | 21.02M | 0.01M | 0.01M | 0.23M | | 7.35M | 0.00M | 0.00M | 4.33M | 2.81M | 2.50M | | | 0.63M | 0.09M | 17.37M | 2.90M | 0.06M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | | | 84.49M | | | | | | | | | | | | 8.20M | | | |
|
Cash from Investing Activities
|
| | | | | | -0.00M | -0.03M | -0.22M | -0.32M | -0.10M | -0.07M | -0.06M | -0.01M | -0.01M | -0.22M | -0.11M | 18.18M | -0.03M | 2.23M | -12.63M | -0.25M | -22.53M | -0.34M | -4.61M | -0.20M | -26.77M | -1.10M | -85.55M | -61.03M | -1.09M | -1.39M | -53.09M | -2.30M | -2.48M | -50.12M | -2.28M | -6.25M | -18.44M | -0.41M | -20.29M | -3.96M | -1.93M | -1.37M | -57.55M | -2.85M | -5.81M | -2.12M | -0.74M | -21.95M | -0.58M | -82.21M | -2.18M | -0.60M | -9.81M | -3.14M | -2.35M | -6.83M | -4.55M | -4.78M | 8.93M | -4.45M | -398.52M | -10.68M | -19.85M | -6.91M | -6.16M |
|
Other financing activities
|
| | | | | | | | | | | | | | | 252.00 | | | | | 0.11M | -0.10M | 0.42M | 0.35M | 0.01M | 0.04M | 0.19M | 0.13M | 0.00M | 0.29M | 0.01M | 0.31M | | | | 0.35M | 0.15M | 1.10M | 0.21M | 0.16M | 2.42M | 2.30M | 0.13M | 0.89M | 0.28M | 0.17M | | 0.17M | | | -0.00M | 13.63M | 0.00M | 0.20M | 0.48M | -0.69M | | | | | | | | 1.98M | | | |
|
Cash from Financing Activities
|
| | | | | | -264.00 | 16.87M | 23.89M | -0.01M | 45.16M | -1.38M | | | 0.17M | 0.64M | 0.37M | -4.87M | | 0.81M | 47.72M | -0.11M | 0.46M | 123.58M | 0.02M | 0.16M | 0.71M | 0.17M | -2.35M | -0.04M | 1.15M | 0.52M | 30.02M | -0.15M | -4.94M | 47.42M | 0.17M | 0.69M | -0.73M | -27.95M | 1.21M | 1.58M | -0.77M | -0.77M | 13.89M | -10.74M | -2.38M | -2.21M | -2.73M | 20.90M | -3.02M | 179.44M | -2.27M | -1.44M | -0.91M | -0.51M | -4.55M | 80.15M | 3.75M | -11.92M | -19.73M | -1.45M | 291.03M | -4.91M | -9.91M | -1.75M | 6.34M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.34M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.40M | -0.30M | 0.84M | 0.58M |
|
Change in Cash
|
| | | | | | -10.86M | 2.63M | 13.19M | -14.22M | 32.47M | -12.37M | -7.75M | 7.87M | 0.03M | 0.59M | 0.03M | 12.55M | -1.67M | 0.17M | 40.27M | 1.59M | -17.91M | 133.99M | -3.47M | 1.17M | -15.82M | 3.77M | -76.94M | -57.73M | 1.14M | 11.21M | -16.54M | -2.46M | 9.66M | 13.12M | 20.82M | 3.03M | -10.85M | -1.12M | -4.79M | 2.37M | 19.09M | 2.66M | -41.95M | 7.29M | -9.80M | -10.04M | 17.21M | -0.81M | -9.01M | 85.05M | -23.39M | -13.53M | -7.10M | -8.05M | 14.52M | 93.95M | 31.37M | 28.04M | 7.48M | 11.51M | -95.09M | -0.12M | 4.94M | 68.00M | 44.81M |
|
Beginning Cash Balance
|
10.16M | 5.99M | 13.17M | 29.86M | 41.16M | 46.38M | 46.38M | 35.53M | 38.16M | 51.35M | 37.13M | 12.37M | 57.23M | -7.75M | 0.12M | -0.58M | 0.01M | 0.04M | 12.60M | 10.93M | 11.11M | 51.37M | 52.96M | 35.05M | 169.04M | 165.56M | 166.73M | 150.91M | 154.68M | 72.75M | 15.01M | 16.15M | 27.37M | 10.82M | 8.37M | 18.03M | 31.15M | 51.97M | 54.99M | 44.13M | 43.02M | 38.22M | 40.58M | 59.67M | 62.36M | 20.41M | 27.70M | 17.90M | 7.87M | 25.07M | 24.26M | 15.25M | 100.30M | 76.91M | 63.38M | 56.28M | 53.23M | 67.76M | 161.71M | 193.08M | 221.12M | 228.60M | 240.07M | 144.98M | 144.86M | 149.80M | 217.80M |
|
Free Cash Flow
|
| | | | -0.01M | -0.02M | -10.86M | -14.24M | -10.69M | -14.21M | -12.69M | -11.00M | -7.74M | 8.28M | -0.13M | -0.84M | -0.34M | -0.77M | -1.67M | -2.89M | 5.06M | 1.70M | 3.75M | 10.40M | 1.01M | 1.01M | 9.47M | 3.60M | 9.60M | 2.62M | -0.01M | 10.69M | 4.39M | -2.30M | 14.60M | 12.36M | 20.65M | 7.51M | 6.95M | 26.23M | 12.52M | 3.11M | 20.27M | 3.10M | 0.17M | 20.16M | -3.38M | -7.82M | 19.97M | -0.69M | -5.97M | -12.54M | -20.89M | -12.80M | 1.16M | -7.54M | 19.07M | 18.12M | 30.43M | 42.46M | 13.69M | 12.96M | 7.66M | 13.47M | 32.52M | 71.80M | 37.95M |
|
Net Cash Flow
|
| | | | | | -10.86M | 2.63M | 13.19M | -14.22M | 32.47M | -12.37M | -7.75M | 8.29M | 0.04M | -0.20M | 0.03M | 12.55M | -1.67M | 0.17M | 40.27M | 1.59M | -17.91M | 133.99M | -3.47M | 1.17M | -15.82M | 3.77M | -76.94M | -57.73M | 1.14M | 11.21M | -16.54M | -2.46M | 9.66M | 13.12M | 20.82M | 3.03M | -10.85M | -1.12M | -4.79M | 2.37M | 19.09M | 2.66M | -41.95M | 7.29M | -9.80M | -10.04M | 17.21M | -0.81M | -9.01M | 85.05M | -23.39M | -13.53M | -7.10M | -8.05M | 14.52M | 93.95M | 31.37M | 28.04M | 7.48M | 11.51M | -95.02M | 0.27M | 5.24M | 67.16M | 44.24M |