|
Net Income
|
-0.14M | -0.11M | 0.06M | -0.03M | -0.12M | -843.00 | -0.06M | -0.04M | -0.05M | -0.23M | -0.12M | 0.06M | -0.43M | -0.16M | -3.20M | -4.72M | -0.82M | -0.85M | -1.53M | -0.98M | -1.16M | -1.51M | 1.54M | -1.39M | | -2.23M | -0.29M | -1.53M | -6.81M | -0.90M | -1.47M | -1.48M | 11.72M | 1.37M | 11.82M | | 15.72M | 7.87M | 38.63M | -1.94M | -2.45M | 10.66M | 10.74M | -1.28M | 2.99M | 81.00M | 25.42M | 12.67M | 13.17M | 56.27M | -5.23M | -18.15M | 11.45M | 11.28M | 23.90M | -0.88M | 12.49M | 17.48M | 27.97M | -12.54M | 16.86M | 21.87M | 18.98M | -12.03M | 6.22M | 10.22M | 1.08M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01M | 0.09M | 667.00 | 0.01M | 0.08M | 0.03M | 0.02M | -1.00 | 0.02M | 0.06M | | | 0.09M | 0.06M | 0.04M | 1.12M | 0.84M | 0.39M | 0.64M | 0.57M | 0.86M | 0.12M | 0.86M | 0.16M | | 0.08M | 0.07M | 0.03M | -0.03M | 0.25M | 0.25M | 0.35M | 0.32M | 0.32M | 0.32M | 0.80M | 0.83M | 0.20M | 0.20M | 0.20M | 0.34M | 0.33M | 0.33M | 0.54M | 1.06M | 0.85M | 0.65M | 0.82M | 1.35M | 1.56M | 1.42M | 2.42M | 3.06M | 3.92M | 3.50M | 5.62M | 3.44M | 4.21M | 5.71M | 8.68M | 5.75M | 7.39M | 6.20M | 15.23M | 7.81M | 11.71M | 7.70M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.00M | | -0.08M | -0.14M | 0.03M | 0.06M | 0.09M | 2.11M | -0.03M | -5.73M | | 2.81M | -2.10M | 6.43M | -15.48M | -2.62M | 2.07M | 0.36M | -6.62M | -1.92M | -2.56M | -1.66M | 6.53M | -0.92M | 11.20M | -3.44M | 0.82M | 2.18M | 1.18M | -6.42M | -11.22M | 0.28M | -4.03M | -0.19M | -8.51M | -7.25M | -0.01M | -0.34M | 3.35M | -0.36M | -1.60M | -2.96M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | 0.03M | | 0.01M | | | -0.04M | -0.01M | | | | | -0.04M | 16.72M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.16M | 0.30M | 0.04M | 0.03M | 9.47M | 0.03M | 0.03M | 0.03M | 0.24M | 0.40M | 0.14M | 0.14M | 0.10M | 0.33M | 0.38M | | 18.50M | 4.91M | 0.50M | 0.42M | 0.81M | 5.73M | 1.38M | 0.67M |
|
Asset Writedowns and Impairment
|
-551.00 | 462.00 | 0.00M | 0.00M | 0.11M | -0.06M | -0.00M | -0.01M | 0.12M | | | | 0.20M | | | | 0.04M | | | | | | | | | | | 0.13M | 0.21M | 0.17M | -0.10M | 0.16M | | 0.01M | 0.08M | | 0.25M | | | 3.89M | 0.95M | -2.31M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 2.13M | | | | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | | 0.46M | 0.38M | 0.39M | | | |
|
Cash from Operations
|
-0.21M | -0.02M | 0.03M | -0.20M | -0.15M | -0.16M | 0.03M | -0.03M | -0.09M | -0.12M | 0.06M | -0.25M | -0.08M | -0.13M | 0.07M | 0.33M | -0.20M | 0.01M | -0.31M | -0.31M | -0.55M | -1.10M | -2.12M | | | -0.53M | | 2.58M | -2.49M | -2.27M | -2.14M | -4.20M | 21.11M | 22.62M | 36.32M | | 4.74M | 8.68M | 18.45M | -6.37M | -3.97M | -18.05M | 32.10M | 3.59M | -9.29M | 21.87M | 36.19M | -2.60M | 9.95M | 21.33M | 51.24M | -12.19M | 24.04M | 9.02M | -35.87M | 84.94M | 7.72M | 25.80M | 15.40M | 19.30M | 5.98M | 23.19M | 33.98M | -10.95M | 16.63M | 90.90M | 9.96M |
|
Amortizatization of Intangibles
|
| | | | | 202.00 | 0.02M | 0.01M | -0.03M | 201.00 | 201.00 | 0.03M | 0.01M | 0.16M | 0.16M | 0.16M | 0.18M | 0.03M | 0.06M | 0.12M | 0.10M | 0.08M | 0.18M | | 0.11M | 0.12M | | 0.04M | | 0.04M | | 0.00M | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.01M | 0.01M | | | 0.02M | 0.02M | | | | | | | 0.05M | 0.05M | | | 0.05M | | | | | | | | | | | | | | | | | | 0.47M | 0.31M | 0.35M | 0.35M | 0.34M | 0.35M | 0.39M | 0.16M | 0.18M | 0.24M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.35M | 0.46M | 0.46M | 0.46M | 0.45M | 0.69M | 1.05M | 1.15M |
|
Amortization
|
| | | | | | | 0.03M | | | | | | | | | | | | | | | | | 3.35M | 4.14M | 4.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.19M | 0.19M | | 0.06M | 0.08M | 0.15M | -0.05M | 0.16M | 0.17M | 0.15M | 4.84M | 4.81M | 4.76M | | 5.06M | 4.92M | 4.84M | 4.48M | 4.42M | 4.45M | 4.92M | 4.49M | 4.70M | 4.63M | 4.67M | 4.35M | 4.20M | 4.24M | 4.67M | 4.41M | 4.37M | 4.35M | 4.75M | 4.06M | 4.29M | 4.25M | 4.30M | 4.90M | 5.10M | 7.44M | 7.26M | 8.13M | 6.85M | 6.90M | 15.60M |
|
Change in Receivables
|
| | | | | | | 0.01M | 0.18M | -0.01M | 0.02M | 0.18M | -0.59M | 0.15M | -0.15M | 0.25M | 0.30M | -0.26M | 0.11M | -0.32M | 0.03M | -0.00M | 5.38M | | | 0.12M | | -1.35M | -1.13M | 0.77M | 0.48M | 2.75M | -14.41M | 0.34M | -0.26M | | -1.30M | -3.11M | -0.07M | 4.75M | 11.24M | 0.65M | 1.82M | 1.36M | 7.04M | -0.76M | -19.18M | 0.31M | 9.39M | 0.58M | 0.71M | -5.33M | 44.67M | 11.53M | 2.12M | -20.13M | 26.37M | -9.08M | 28.96M | -19.53M | 26.13M | 11.88M | -0.09M | 6.46M | 10.37M | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -0.09M | 0.72M | | 0.55M | -0.29M | -0.06M | 0.29M | -0.32M | 0.14M | 2.13M | 5.66M | -2.77M | 2.22M | -0.27M | 1.71M | -4.23M | -0.23M | 0.43M | 1.56M | 0.91M | -0.37M | -2.35M | 1.48M | 0.06M | -0.47M | -1.28M | 2.18M | -3.38M | | |
|
Change in Accured Expenses
|
| | | | | | | 0.04M | -0.06M | 0.01M | 0.18M | -0.16M | 0.05M | 0.02M | -0.06M | 0.48M | 0.32M | -0.09M | 0.13M | -0.01M | 0.44M | -0.00M | 2.17M | | | 0.79M | | 0.40M | 0.42M | -0.32M | 0.29M | 3.25M | -2.35M | 8.33M | -1.90M | | -1.17M | 0.48M | 32.39M | -54.37M | 22.58M | -19.24M | 1.53M | -9.75M | -7.17M | 4.13M | 15.69M | -4.44M | 3.92M | 13.07M | -2.62M | -11.14M | 3.73M | 10.45M | -13.42M | -0.81M | -4.52M | 1.65M | 1.75M | 0.95M | 0.91M | 24.76M | 0.20M | -56.78M | 0.01M | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27M | 3.86M | 12.73M | | 4.42M | -4.71M | -1.61M | 10.34M | 1.21M | -12.83M | 1.39M | 3.14M | 3.50M | 34.18M | -26.04M | -18.73M | 7.83M | -9.84M | 1.71M | -13.71M | 4.67M | -18.68M | 3.62M | 17.31M | 6.33M | 9.06M | -40.55M | 10.68M | -14.54M | 1.48M | 20.33M | -15.89M | -3.51M | | |
|
Other Working Capital Changes
|
| | | | | | | 0.03M | -0.05M | -0.01M | -0.00M | 0.03M | -0.04M | 0.01M | 0.01M | 0.02M | -0.01M | 0.01M | -0.05M | -0.02M | 0.06M | 0.01M | 0.01M | | | -0.01M | | -0.00M | -0.11M | -0.00M | 0.01M | 0.01M | 0.05M | 3.10M | 0.13M | | 0.06M | 0.04M | -0.07M | -0.03M | 0.44M | -0.20M | 0.28M | 0.05M | 4.80M | 0.29M | -0.01M | 0.44M | -0.86M | -0.84M | -0.83M | -0.69M | -2.02M | -0.24M | 5.37M | -7.06M | -2.09M | -1.22M | -1.91M | -1.46M | -3.08M | 0.69M | -1.21M | 12.49M | -1.09M | | |
|
Capital Expenditures
|
| | | | | | | | 0.02M | | | | 0.00M | 0.01M | 0.00M | 0.00M | 0.03M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | | | | | -0.04M | 0.22M | 0.16M | 0.04M | 0.26M | 0.32M | 0.04M | 1.63M | | 0.49M | 0.20M | 0.19M | 0.30M | 0.10M | 0.27M | 0.43M | 0.23M | 0.27M | 0.18M | 0.10M | 0.61M | 0.10M | 7.27M | 9.06M | 2.80M | 17.49M | 1.36M | 3.21M | 0.89M | 6.03M | 11.34M | 4.11M | 7.06M | 0.37M | 2.84M | 2.29M | 2.53M | 3.07M | 1.42M | 2.55M |
|
Acquisitions
|
-0.47M | | | | -0.27M | -0.25M | -0.29M | -0.33M | -0.31M | -0.26M | | | | | | | | | | 0.25M | 0.15M | -0.22M | 1.95M | | 0.28M | | | | | | | | | | | | | | | | | | 7.88M | | | | | 11.35M | | 0.12M | 2.46M | 0.01M | 1.00M | -0.14M | 4.76M | 10.74M | | -0.35M | 5.02M | 1.84M | 50.65M | 63.94M | 0.91M | 30.77M | | | 548.55M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | | | 0.21M | 0.40M | | | | | | | | | | | 6.38M | | 0.20M | 0.20M | | | | | | | | | | | 0.10M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.62M | 1.11M | | | 66.51M | | 6.48M | -0.04M | 25.23M | | | | 0.49M | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.01M | | 800.00 | -0.02M | | | | -0.00M | -0.01M | -0.00M | 0.01M | -0.03M | -0.00M | -0.01M | -0.25M | -0.16M | 0.20M | -1.96M | | | | | 0.04M | 2.43M | -0.16M | -0.04M | -0.49M | -4.30M | -0.04M | -5.81M | | -0.49M | -19.78M | 0.02M | -4.93M | -0.11M | -50.13M | -10.12M | -120.27M | -0.94M | 68.09M | -0.75M | 29.10M | 0.69M | -10.49M | -12.74M | 39.08M | -19.73M | 7.50M | -8.09M | 13.20M | -14.04M | -5.19M | -34.88M | -11.43M | -71.04M | -79.92M | -8.11M | -33.32M | -2.39M | -1.08M | -534.47M |
|
Other financing activities
|
0.55M | 0.55M | 0.75M | 0.94M | 0.94M | 0.97M | 0.99M | 0.99M | 1.06M | 1.34M | | | | | | 0.06M | 0.05M | 0.01M | 0.01M | | 0.11M | | 0.55M | | 0.14M | 16.60M | 16.67M | 0.40M | | | | 1.12M | -0.03M | | | | | 0.03M | -200.00 | -300.00 | | | | 0.03M | | | | | | | | -0.68M | 0.04M | | 0.03M | 16.03M | | 4.21M | 5.71M | 22.04M | 5.75M | 7.39M | 6.23M | 35.43M | 17.24M | 11.77M | 7.78M |
|
Cash from Financing Activities
|
0.05M | -0.01M | 823.00 | 0.97M | -0.05M | | | | -0.00M | | | | | 0.17M | | -0.10M | 0.91M | 0.39M | -0.00M | 0.54M | 1.15M | -0.17M | 1.20M | | | -0.60M | | 2.49M | 4.20M | -0.33M | -0.54M | -0.58M | -8.38M | -0.04M | -9.14M | | -0.24M | -1.49M | -3.64M | -5.80M | -9.81M | 31.44M | 152.08M | -10.38M | -12.06M | -18.49M | -21.80M | 0.65M | 1.26M | -39.43M | -11.02M | 1.44M | 0.53M | -20.24M | -6.25M | 5.87M | -7.10M | -0.96M | -0.51M | 11.99M | 106.35M | 47.25M | -3.19M | -15.27M | -44.17M | -8.64M | 648.49M |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | 5.76M | 3.95M | | | 3.89M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 0.10M | | 0.27M | 0.03M | | 0.24M | 0.24M | | | 0.60M | | | 0.60M | | -0.45M | 0.10M | 0.45M | 0.60M | 1.20M | 8.75M | | 9.49M | | 2.00M | 10.00M | 3.78M | 1.03M | 10.00M | 0.94M | 49.73M | 1.05M | 9.93M | 20.25M | 19.95M | 1.19M | 0.23M | 20.89M | 9.98M | | 1.18M | 11.38M | 0.12M | 1.35M | 0.12M | 0.72M | 1.42M | 59.81M | 0.10M | 1.80M | 0.22M | 1.92M | 5.46M | 0.78M | 0.10M |
|
Change in Cash
|
-0.06M | -0.02M | 0.03M | 0.77M | -0.20M | -0.16M | 0.03M | -0.03M | -0.10M | -0.12M | 0.06M | -0.09M | -0.09M | 0.03M | 0.07M | 0.24M | 0.68M | 0.40M | -0.32M | -0.02M | 0.44M | -1.07M | -2.88M | | | -1.12M | | 5.11M | 4.14M | -2.76M | -2.72M | -5.28M | 8.43M | 22.54M | 21.37M | | 4.01M | -12.59M | 14.82M | -17.11M | -13.89M | -36.74M | 174.06M | -127.06M | -22.30M | 71.47M | 13.64M | 27.14M | 11.91M | -28.59M | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.12M | 0.12M | 0.04M | 8.00M | 44.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.21M | -0.02M | 0.03M | -0.20M | -0.15M | -0.16M | 0.03M | -0.03M | -0.10M | -0.12M | 0.06M | -0.25M | -0.09M | -0.14M | 0.07M | 0.32M | -0.24M | 0.01M | -0.32M | -0.31M | -0.56M | -1.11M | -2.14M | | | -0.53M | | 2.62M | -2.72M | -2.43M | -2.18M | -4.46M | 20.79M | 22.58M | 34.69M | | 4.25M | 8.48M | 18.26M | -6.67M | -4.07M | -18.32M | 31.67M | 3.35M | -9.56M | 21.69M | 36.09M | -3.21M | 9.85M | 14.07M | 42.18M | -14.99M | 6.55M | 7.67M | -39.08M | 84.05M | 1.69M | 14.46M | 11.30M | 12.24M | 5.61M | 20.35M | 31.69M | -13.48M | 13.56M | 89.48M | 7.40M |
|
Net Cash Flow
|
-0.15M | -0.02M | 0.03M | 0.77M | -0.20M | -0.16M | 0.03M | -0.03M | -0.10M | -0.12M | 0.06M | -0.25M | -0.09M | 0.03M | 0.07M | 0.24M | 0.68M | 0.40M | -0.32M | -0.02M | 0.44M | -1.07M | -2.88M | | | -1.12M | | 5.11M | 4.14M | -2.76M | -2.72M | -5.28M | 8.43M | 22.54M | 21.37M | | 4.01M | -12.59M | 14.82M | -17.11M | -13.89M | -36.74M | 174.06M | -127.06M | -22.30M | 71.47M | 13.64M | 27.14M | 11.91M | -28.59M | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M |