|
Net Income
|
0.76M | -4.29M | -4.74M | -4.18M | -3.40M | -14.46M | -6.28M | -6.87M | -9.55M | -10.97M | -15.03M | -13.90M | -15.22M | -10.05M | -14.65M | -10.80M | -11.67M | -11.81M | -3.61M | -6.38M | -13.59M | -23.82M | -25.38M | -25.84M | -23.15M | -49.35M | -44.00M | -34.42M | -36.83M | -42.35M | -22.25M | -10.01M | -32.92M | -43.59M | -2.10M | -13.65M | -1.18M | -0.31M | 7.83M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.20M | 2.20M | 2.10M | 2.20M | 2.20M | 2.10M |
|
Share-based Compensation
|
| | | | | 9.35M | 1.57M | 2.06M | 2.24M | 2.21M | 6.80M | 4.81M | 7.22M | 2.69M | 3.14M | 3.39M | 3.48M | 3.61M | 3.58M | 4.61M | 7.89M | 4.60M | 5.20M | 6.15M | 6.94M | 9.15M | 11.34M | 11.40M | 11.06M | 11.15M | 11.01M | 10.17M | 10.61M | 9.90M | 9.51M | 9.03M | 10.04M | 10.69M | 10.26M |
|
Deferred Taxes
|
| | -0.01M | 0.24M | | | 0.09M | 0.16M | -0.08M | -0.00M | 0.01M | 0.29M | 0.00M | 0.04M | 0.14M | 0.14M | | 0.17M | -0.01M | -0.35M | 0.45M | -0.30M | 0.38M | -1.02M | -1.07M | -0.23M | -0.25M | 0.46M | 0.36M | -0.88M | -0.29M | -0.73M | -0.45M | -0.53M | -0.30M | 0.38M | -0.16M | -0.53M | 0.04M |
|
Gains from Investment Securities
|
| | | | | 7.58M | | | | | 0.00M | | | -0.10M | -0.10M | -0.02M | 0.36M | 0.36M | 0.36M | 2.74M | | | -0.10M | 0.02M | | | | -0.00M | 2.96M | 1.82M | 2.46M | 2.51M | 2.86M | 1.36M | 0.66M | 3.10M | 3.20M | 1.27M | 1.42M |
|
Asset Writedowns and Impairment
|
| | | 0.00M | | | | 0.06M | | | 0.00M | 0.21M | | 0.10M | 0.00M | 0.00M | 0.20M | | 0.58M | 0.21M | | 0.03M | 0.03M | 0.35M | -0.00M | 0.00M | 0.56M | | 0.12M | 0.30M | 0.27M | | -0.14M | 5.50M | 5.50M | 0.04M | -0.12M | | 0.80M |
|
Non-cash Items
|
| | | | | 3.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 4.48M | 0.06M | 3.71M | -9.46M | -4.38M | 1.01M | -13.83M | -9.78M | -0.34M | -7.37M | -4.12M | 16.13M | -14.89M | -6.05M | -3.86M | -3.10M | -6.50M | 5.83M | -2.81M | -6.56M | -25.12M | -19.42M | -20.60M | -29.66M | -43.70M | -12.59M | -25.27M | -11.94M | -65.00M | -8.24M | 18.87M | -17.61M | -8.24M | 13.87M | 44.97M | -1.94M | 18.71M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.15M | 0.12M | 0.10M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF)
|
| | 0.20M | 0.20M | 0.22M | 0.22M | 0.23M | 0.21M | 0.27M | 0.68M | 0.50M | 0.57M | 0.80M | 1.14M | 1.34M | 1.47M | 1.51M | 1.47M | 1.50M | 1.37M | 1.28M | 1.28M | 1.51M | 1.67M | 1.77M | 1.80M | 1.76M | 1.97M | 2.34M | 2.36M | 2.34M | 2.43M | 2.36M | 2.58M | 2.56M | 2.53M | 2.45M | 2.52M | 2.46M |
|
Change in Receivables
|
| | -16.77M | 17.36M | -14.30M | 15.55M | -5.58M | 14.04M | -1.93M | 11.03M | -2.87M | 17.11M | 0.84M | -10.18M | 7.48M | -5.58M | -5.75M | 7.83M | 20.51M | 10.96M | -12.65M | -4.07M | 26.73M | 23.90M | -8.42M | -3.72M | 21.25M | 28.81M | -17.61M | -11.05M | -2.00M | 32.53M | -40.06M | 2.95M | 6.25M | 59.21M | -60.26M | 10.54M | 20.07M |
|
Change in Accured Expenses
|
| | -6.02M | 4.22M | -3.86M | 9.16M | -4.09M | 2.93M | -2.16M | 5.64M | -2.23M | 6.21M | 1.58M | 3.88M | -9.37M | -0.13M | -1.80M | 0.13M | 4.64M | -7.20M | 1.16M | 1.84M | 7.80M | 0.67M | 2.34M | -0.24M | -5.75M | 0.36M | -1.88M | 2.94M | -3.09M | 0.63M | 5.19M | -2.31M | -1.39M | -2.97M | 4.75M | 2.80M | 5.31M |
|
Other Working Capital Changes
|
| | -1.00M | 15.05M | 2.77M | -0.41M | 0.82M | 15.16M | -3.85M | 2.48M | 9.23M | 15.16M | 1.91M | -15.36M | -9.83M | 35.85M | -2.50M | 4.88M | 8.15M | 17.09M | -7.19M | 5.40M | 8.62M | 26.55M | -3.76M | 9.10M | 10.08M | 32.12M | 8.80M | -15.38M | 68.13M | -6.80M | -10.12M | -4.15M | -0.83M | 64.41M | -27.55M | 1.94M | 8.07M |
|
Capital Expenditures
|
| | 0.27M | 0.05M | 0.10M | 0.10M | 0.09M | 0.14M | 1.04M | 0.56M | 0.59M | 4.83M | 16.59M | 11.09M | 3.74M | 0.99M | 0.20M | 0.48M | 0.35M | 0.21M | 0.47M | 0.56M | 1.45M | 3.58M | 3.39M | 1.29M | 1.18M | 3.23M | 4.42M | 3.38M | 0.47M | 1.36M | 2.20M | 0.73M | 0.35M | 0.51M | 0.78M | 1.01M | 0.65M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 6.14M | | | | | | 30.73M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 5.62M | 21.98M | 56.99M | 36.00M | 21.73M | 14.74M | 20.94M | 27.23M | 16.29M | 19.59M | 26.71M | 29.08M | 9.66M | | 1.97M | 8.41M | 13.61M | 14.37M | 6.29M |
|
Cash from Investing Activities
|
| | -0.27M | -0.05M | -0.10M | -0.10M | -0.09M | -0.14M | -1.04M | -0.56M | -0.59M | -4.83M | -16.59M | -11.09M | -3.74M | -0.99M | -6.34M | -0.48M | -0.35M | -146.18M | 5.16M | 21.42M | 24.81M | -9.45M | 2.10M | -1.52M | 19.77M | -10.08M | -12.32M | -13.06M | 26.24M | 27.72M | 7.46M | -29.09M | -12.66M | -1.10M | -24.08M | -9.02M | 5.64M |
|
Other financing activities
|
| | | | | | 1.34M | | | | 0.35M | 0.08M | | | 0.01M | 0.34M | | | | 0.33M | | | | | | | | 1.94M | 0.28M | 0.13M | | -0.14M | 0.46M | | | | | | |
|
Cash from Financing Activities
|
| | | | | 51.63M | -1.13M | 0.44M | 0.98M | 1.09M | 58.46M | 0.43M | 1.07M | 0.91M | 103.41M | 0.15M | 0.31M | 109.45M | 0.57M | 0.13M | 0.62M | 1.46M | 0.29M | 0.41M | 24.40M | 0.63M | 0.17M | 117.66M | 88.14M | -2.46M | -3.30M | -3.22M | -4.25M | -2.45M | -1.80M | 8.24M | -5.51M | -13.46M | -11.17M |
|
Exchange Rate Effect
|
| | -0.10M | -0.60M | 0.02M | 0.81M | 0.24M | 0.16M | 1.00M | -1.26M | -0.63M | -0.57M | 0.07M | -0.20M | -0.33M | 1.08M | -0.71M | 1.11M | 1.22M | 1.59M | -0.68M | 0.21M | -0.89M | 2.06M | 0.04M | -0.24M | -1.49M | 1.53M | 0.01M | 0.29M | -0.99M | 2.34M | -1.32M | -0.17M | 1.12M | -1.65M | 1.05M | 1.64M | -0.14M |
|
Change in Cash
|
| | 4.11M | -0.59M | 3.62M | 42.90M | -5.37M | 1.47M | -12.88M | -10.51M | 56.90M | -12.34M | -19.58M | 5.75M | 84.45M | -5.80M | -10.59M | 106.98M | -5.06M | -138.63M | 2.29M | 16.53M | -0.92M | -26.40M | 5.94M | -30.80M | -25.24M | 96.53M | 50.58M | -27.16M | -43.04M | 18.59M | 20.76M | -49.32M | -21.59M | 19.36M | 16.43M | -22.77M | 13.04M |
|
Beginning Cash Balance
|
| 27.63M | 27.63M | 31.74M | 31.14M | 34.76M | 77.65M | 72.29M | 73.76M | 60.88M | 50.36M | 107.27M | 94.93M | 75.35M | 81.10M | 165.55M | 159.75M | 149.16M | 256.15M | 251.09M | 112.46M | 114.75M | 128.04M | 127.20M | 100.86M | 106.99M | 77.05M | 51.61M | 148.10M | 198.69M | 173.80M | 130.76M | 149.35M | 170.11M | 120.79M | 99.19M | 118.55M | 134.98M | 112.21M |
|
Free Cash Flow
|
| | 4.21M | 0.01M | 3.60M | -9.55M | -4.47M | 0.87M | -14.87M | -10.34M | -0.93M | -12.20M | -20.72M | 5.04M | -18.63M | -7.04M | -4.06M | -3.58M | -6.85M | 5.62M | -3.28M | -7.12M | -26.57M | -23.00M | -23.99M | -30.95M | -44.87M | -15.83M | -29.69M | -15.32M | -65.47M | -9.60M | 16.67M | -18.35M | -8.60M | 13.36M | 44.18M | -2.95M | 18.06M |
|
Net Cash Flow
|
| | 4.21M | 0.01M | 3.60M | 42.08M | -5.61M | 1.31M | -13.89M | -9.25M | 57.53M | -11.77M | -19.64M | 5.95M | 84.78M | -6.88M | -9.89M | 105.87M | -6.28M | -140.22M | 2.97M | 16.32M | -0.03M | -28.46M | 5.90M | -30.56M | -23.75M | 94.99M | 50.56M | -27.45M | -42.05M | 16.25M | 22.08M | -49.15M | -22.71M | 21.01M | 15.38M | -24.41M | 13.18M |