|
Net Income
|
-0.03M | -0.02M | -426.00 | -0.02M | -0.02M | -8.82M | 0.08M | | -0.02M | -3.22M | -4.14M | -1.81M | -3.98M | -2.77M | -1.74M | -3.57M | -4.94M | -10.07M | -8.96M | -7.34M | -40.05M | -3.26M | -3.78M | -2.61M | -8.64M | -6.39M | | | -32.50M | -2.75M | -2.43M | -5.23M | 8.96M | -3.10M | -1.00M | 3.48M | 0.05M | -6.94M | -11.06M | -10.61M | 28.27M | -6.65M | -8.67M | -4.40M |
|
Depreciation and Depletion
|
250.00 | | | | 0.01M | -0.48M | -0.76M | -0.77M | 250.00 | -0.46M | 0.70M | -0.70M | -0.23M | -0.62M | -0.62M | -0.70M | -0.53M | 0.82M | 0.80M | 1.41M | | 0.92M | 0.29M | 0.65M | 0.44M | 0.39M | 0.48M | | | 0.63M | | 0.60M | 0.30M | 0.01M | 0.01M | 0.01M | 2.29M | 0.55M | 0.52M | 0.57M | 0.55M | 0.51M | 0.51M | 0.52M |
|
Share-based Compensation
|
| | | 0.11M | 0.01M | 0.08M | 0.08M | 0.09M | | | | | 0.04M | | | | 0.33M | 1.67M | 0.07M | -1.56M | 1.66M | 0.12M | 0.12M | -1.22M | 0.23M | 0.15M | 0.08M | 0.10M | 0.61M | | | 0.17M | 1.18M | 0.38M | 0.38M | 0.38M | 2.64M | 0.99M | -0.84M | 2.70M | 0.88M | 0.52M | 0.59M | 0.72M |
|
Gains from Investment Securities
|
| | | -0.02M | 0.04M | 0.08M | -0.07M | | 0.00M | | | | 0.14M | | | | 0.68M | 2.38M | 0.14M | 0.00M | -0.00M | 0.12M | -0.03M | 0.14M | -0.23M | 0.12M | -0.12M | | | | 0.10M | 1.14M | -5.75M | 1.12M | -2.84M | 3.03M | 0.23M | | -0.40M | | | | 0.40M | |
|
Cash from Restructuring
|
| | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 0.14M | | | | | 5.28M | 6.65M | | | 11.53M | 12.09M | | | | 11.30M | | | | | | | | | | 9.63M | 5.10M | | 5.72M | | | | 5.02M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | | | -855.00 | -0.00M | | |
|
Change in Receivables
|
| | | | | -0.03M | | -0.72M | | 1.33M | 0.99M | -0.20M | -1.24M | -0.40M | 0.50M | -1.03M | 1.46M | 0.79M | -1.39M | 1.90M | -2.30M | 2.39M | | -0.01M | -4.77M | 0.04M | 0.38M | 1.94M | 1.07M | -0.32M | 2.50M | -4.67M | 5.01M | -1.03M | 0.70M | -4.16M | 3.83M | | | -0.10M | 0.11M | 0.03M | | |
|
Change in Inventory
|
| | | | | | -65.00 | | -0.00M | | | | | 0.30M | 0.25M | -0.36M | 0.26M | -0.57M | 0.62M | -0.88M | 0.49M | 0.37M | | | -0.73M | | -0.49M | 0.64M | -0.30M | 1.24M | -1.24M | -0.73M | 0.28M | -2.51M | 2.25M | 1.98M | -2.04M | | -1.98M | 2.81M | | 0.12M | | |
|
Change in Account Payables
|
| | | | | 0.37M | 0.98M | 2.93M | | 0.93M | 1.06M | 0.84M | 0.27M | 1.06M | -1.43M | 1.34M | 1.52M | -1.80M | 0.12M | -0.59M | 3.44M | 0.56M | -0.26M | -0.60M | -4.00M | -1.61M | 1.01M | -0.46M | 5.96M | -0.69M | 0.46M | 0.50M | 2.16M | 1.29M | -3.02M | -0.02M | 1.98M | 0.76M | 0.90M | 2.91M | 1.48M | 1.53M | -1.55M | 4.01M |
|
Change in Accured Expenses
|
| | | | | 6.84M | 12.34M | 12.34M | | 0.03M | 0.03M | 0.03M | 0.12M | 0.12M | 0.13M | 0.03M | 0.49M | 0.19M | 0.39M | 0.28M | 0.78M | -0.51M | -1.17M | -0.62M | 0.47M | -0.80M | 0.09M | 0.10M | 0.90M | 0.09M | -0.39M | 0.30M | 0.37M | 0.00M | -0.04M | | 0.41M | -0.24M | 0.27M | -0.21M | 1.88M | 2.43M | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.87M | |
|
Cash from Operations
|
| | | | | -0.87M | -1.94M | -3.34M | | -0.03M | -0.57M | -0.36M | -4.69M | -1.06M | -1.42M | -1.59M | 0.71M | -5.74M | -1.64M | -4.31M | -7.52M | 0.85M | -1.92M | -1.04M | -11.75M | -6.75M | -3.70M | -7.00M | -11.65M | -5.73M | -2.22M | -3.93M | 14.43M | -7.34M | 0.73M | 0.76M | -13.66M | -4.75M | -8.55M | -4.25M | -3.69M | -1.43M | -7.45M | -0.54M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | -0.17M | -0.79M | -0.30M | | -0.33M | 0.51M | -0.34M | 0.20M | -0.34M | -0.34M | -0.43M | -0.25M | 0.54M | 0.80M | 0.32M | -6.06M | 0.37M | -0.37M | 0.24M | 0.31M | 0.31M | 0.31M | -2.62M | 0.31M | 0.30M | 0.36M | 0.31M | 0.07M | 0.25M | 0.25M | 0.31M | -1.70M | 0.31M | 0.25M | 0.31M | 0.31M | 0.30M | 0.25M | 0.30M |
|
Amortization of Deferred Charges
|
| | | | | | 0.00M | 0.01M | | 0.05M | 0.00M | 0.23M | 0.21M | 0.04M | 0.09M | 0.29M | 0.25M | 0.13M | 7.37M | 0.22M | 0.00M | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF)
|
250.00 | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 250.00 | 250.00 | -0.46M | 0.70M | -0.70M | -0.23M | -0.62M | -0.62M | -0.70M | -0.53M | 0.82M | 0.80M | 1.41M | 1.55M | 0.92M | 0.29M | 0.65M | | 0.39M | 0.48M | 0.50M | 0.62M | 0.63M | 0.63M | 0.60M | 0.30M | 0.01M | 0.01M | 0.89M | 2.29M | 0.55M | 0.52M | 0.89M | 0.55M | 0.86M | 0.51M | 0.52M |
|
Capital Expenditures
|
| | -0.10M | | | -0.24M | -0.24M | -0.21M | | 0.03M | -0.00M | 0.15M | -0.00M | | | | 0.26M | 0.72M | -1.46M | 0.41M | 0.65M | 0.41M | | | | | | | | 0.72M | | | | -0.51M | 0.51M | 3.53M | 0.08M | -0.94M | 1.19M | -0.08M | 0.89M | 0.16M | 0.15M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | -1.06M | 0.55M | 1.53M | 0.40M | | | | | | |
|
Acquisitions
|
| | | | | -2.94M | -5.32M | -5.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.17M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.10M | 0.99M | 24.70M | 0.01M | 151.21M | 0.34M | 3.33M |
|
Cash from Investing Activities
|
| | | | | -3.69M | -1.95M | -1.01M | | 213.00 | -0.11M | 0.32M | 0.22M | 0.07M | -0.16M | 0.09M | -0.01M | -0.72M | -0.01M | 1.06M | | -0.41M | 0.83M | | | -2.84M | -0.09M | -2.15M | -0.84M | -0.79M | -0.14M | 4.41M | -4.60M | 0.97M | 0.21M | -3.41M | -29.51M | -143.80M | -4.47M | 28.17M | -5.30M | 151.65M | -148.96M | 0.10M |
|
Other financing activities
|
| | | | | | | | | | | -1.24M | 1.56M | | | 0.98M | -0.29M | | | 1.65M | -0.71M | | | -3.61M | 2.04M | | 155.75M | 0.25M | | | | | | | | | 181.75M | 182.94M | 184.03M | | 186.41M | 188.47M | 191.44M | |
|
Long-Term Debt Issuances
|
| | | | | 4.68M | 4.68M | 4.69M | | | | 1.47M | 2.77M | 1.00M | 3.28M | 1.04M | 3.11M | 2.00M | 2.30M | 0.84M | 3.52M | 1.60M | 1.05M | 0.99M | 10.77M | 1.62M | -1.02M | | | | 2.56M | | | | 43.48M | -43.48M | 7.73M | | 149.72M | -149.72M | 2.49M | 1.45M | 2.06M | -2.54M |
|
Long-Term Debt Repayments
|
| | | | | 0.01M | 0.01M | 0.04M | | 0.00M | 0.14M | 0.17M | 0.07M | 0.19M | -1.34M | -0.92M | 4.37M | 1.37M | 0.94M | 0.23M | -4.61M | -0.07M | | -1.00M | -0.03M | 0.06M | 0.73M | -0.15M | -1.31M | -0.04M | 1.32M | 0.33M | 0.61M | 1.08M | 0.02M | 0.01M | 4.97M | 1.86M | -1.86M | 5.74M | 1.63M | 1.37M | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | 0.08M | | | -0.02M | | | | | | | | | | | | | | | | | | 0.07M | | | 2.49M | | 7.15M | 1.36M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | | | | -1.57M | | | | | | |
|
Shares Issued
|
| 0.09M | 0.06M | 0.00M | | | | | | 0.50M | 0.10M | | | | | | | 4.25M | 0.10M | | 3.41M | | 0.01M | 1.21M | -1.22M | 2.06M | 27.16M | | -34.87M | 0.28M | -0.28M | | | | | | | 0.16M | 0.01M | | -0.03M | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.09M | 0.17M | 0.37M | -0.01M | 4.67M | 4.67M | 4.64M | | 0.08M | 0.30M | 0.10M | 4.19M | 0.70M | 2.25M | 1.10M | 1.66M | 4.23M | 2.67M | 2.77M | 6.77M | -0.25M | 2.79M | 0.28M | 21.55M | 6.72M | 24.58M | 0.15M | 4.95M | 0.24M | 0.95M | -0.51M | -1.69M | -2.19M | 47.47M | -0.29M | 0.36M | 148.23M | -1.53M | -1.64M | 0.61M | 0.08M | 5.90M | 3.24M |
|
Change in Cash
|
| | 0.17M | 0.14M | 0.11M | 0.10M | 0.78M | 0.29M | 0.02M | 0.05M | -0.37M | 0.07M | -0.29M | -0.29M | 0.84M | -0.60M | 2.36M | -2.23M | 1.02M | -0.48M | -0.75M | 0.19M | 1.69M | -0.76M | 9.81M | -2.87M | 20.80M | -9.00M | -7.54M | -6.28M | -1.41M | -0.04M | 8.14M | -8.57M | 49.11M | -3.65M | -42.80M | -0.32M | -14.55M | 22.28M | -8.38M | 150.29M | -150.50M | 2.80M |
|
Free Cash Flow
|
| | 0.10M | | | -0.63M | -1.70M | -3.13M | | -0.06M | -0.56M | -0.50M | -4.69M | -1.06M | -1.42M | -1.59M | 0.45M | -6.46M | -0.18M | -4.72M | -8.17M | 0.44M | -1.92M | -1.04M | -11.75M | -6.75M | -3.70M | -7.00M | -11.65M | -6.46M | -2.22M | -3.93M | 14.43M | -6.83M | 0.22M | -2.78M | -13.74M | -3.81M | -9.74M | -4.17M | -4.59M | -1.59M | -7.59M | -0.54M |
|
Net Cash Flow
|
| 0.09M | 0.17M | 0.37M | -0.01M | 0.10M | 0.78M | 0.29M | | 0.05M | -0.37M | 0.07M | -0.29M | -0.29M | 0.66M | -0.41M | 2.36M | -2.23M | 1.02M | -0.48M | -0.75M | 0.19M | 1.69M | -0.76M | 9.81M | -2.87M | 20.80M | -9.00M | -7.54M | -6.28M | -1.41M | -0.04M | 8.14M | -8.57M | 48.40M | -2.94M | -42.80M | -0.32M | -14.55M | 22.28M | -8.38M | 150.29M | -150.50M | 2.80M |