|
Net Income
|
-8.53M | -10.21M | -2.75M | -5.60M | -5.10M | -1.30M | -12.30M | -16.02M | -13.73M | -9.98M | -8.97M | -9.22M | -9.54M | -4.98M | -4.68M | -3.24M | -1.34M | -7.96M | -2.25M | 0.79M | -19.67M | -4.55M | -1.83M | -1.61M | -12.27M | -5.79M | 0.14M | 0.08M | -0.30M | 3.58M | 5.94M | 7.37M | 3.82M | 2.34M | 74.91M | 10.73M | 6.35M | 10.42M | 12.11M | 18.06M | 3.92M | 11.61M | 6.47M | 17.92M | 9.72M | 9.48M | 12.59M | 18.35M | 9.54M | 10.53M | 12.19M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 1.90M | 1.80M | 1.90M | 2.00M | 1.80M | 1.80M | 1.50M | 2.00M | 1.70M | 1.70M | 1.50M | 1.50M | 1.20M | 1.40M | 1.30M | 1.10M | 1.30M | 1.10M | 1.00M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.90M | 1.00M | 1.40M | 1.30M | 1.50M | 1.60M | 1.60M | 1.40M | 2.20M | 2.40M | 2.60M |
|
Share-based Compensation
|
0.86M | 0.86M | 1.15M | 1.40M | 1.77M | 3.01M | 3.54M | 4.04M | 4.63M | 4.00M | 4.61M | 3.62M | 4.61M | 3.87M | 4.59M | 3.85M | 4.32M | 4.96M | 4.54M | 3.38M | 8.15M | 2.57M | 2.33M | 3.98M | 3.90M | 4.93M | 3.40M | 4.31M | 3.04M | 2.97M | 3.37M | 2.93M | 4.40M | 2.49M | 3.96M | 3.57M | 3.45M | 2.86M | 3.50M | 3.51M | 3.74M | 3.47M | 3.97M | 2.90M | 3.84M | 4.27M | 4.18M | 4.76M | 6.02M | 4.41M | 4.78M |
|
Gains from Investment Securities
|
0.33M | | | | 10.17M | -0.35M | -0.03M | 1.08M | 0.00M | -0.27M | -1.32M | 2.57M | -0.28M | -0.78M | -0.75M | 0.92M | 0.28M | -0.66M | -0.54M | 2.04M | -0.39M | 0.62M | -0.39M | 1.15M | 0.25M | 0.06M | 0.11M | 0.51M | 0.01M | 0.41M | -0.89M | -0.68M | -0.18M | -0.35M | -0.26M | -0.90M | -0.29M | 0.17M | 0.06M | 1.80M | 0.17M | 0.10M | -1.04M | 3.18M | -0.46M | 0.86M | 4.18M | 1.70M | -1.24M | 0.55M | 4.38M |
|
Asset Writedowns and Impairment
|
0.18M | 0.27M | 0.69M | 0.64M | 0.26M | -0.20M | -0.01M | 0.88M | 0.14M | | | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 98.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-8.10M | -5.93M | -6.64M | -4.47M | -2.97M | -6.75M | -3.80M | -17.02M | -5.50M | 8.97M | 4.16M | -4.24M | 10.44M | 8.82M | 2.58M | -3.06M | 0.55M | 13.23M | -3.75M | 4.29M | -0.35M | -2.22M | -2.95M | 2.82M | -6.06M | -4.53M | 4.68M | 5.48M | 12.18M | 10.47M | 15.87M | 16.77M | 2.27M | 17.16M | 21.77M | 8.89M | 15.91M | 8.83M | 14.03M | 27.33M | -0.85M | 19.57M | 23.06M | 2.73M | 32.44M | 12.21M | 20.13M | 25.71M | 17.20M | 22.18M | 22.80M |
|
Depreciation & Amortization (CF)
|
1.38M | 1.77M | 1.85M | 2.08M | 2.25M | 2.49M | 2.60M | 2.78M | 2.49M | 2.18M | 2.11M | 1.93M | 1.91M | 1.81M | 2.20M | 2.35M | 2.20M | 2.13M | 1.89M | 2.29M | 2.13M | 1.97M | 1.92M | 1.86M | 2.45M | 2.54M | 2.45M | 2.60M | 3.31M | 2.79M | 2.68M | 2.53M | 2.41M | 2.34M | 2.29M | 1.86M | 1.84M | 1.87M | 1.83M | 1.84M | 2.11M | 2.20M | 2.54M | 2.50M | 2.69M | 2.81M | 2.74M | 3.04M | 3.40M | 3.68M | 3.80M |
|
Change in Receivables
|
2.99M | -3.31M | 8.22M | 7.65M | 1.24M | 1.40M | 2.13M | 12.51M | -1.31M | -6.41M | -3.50M | 14.18M | -15.64M | -1.89M | 10.22M | 16.04M | -1.76M | -19.23M | 9.70M | -1.07M | -0.09M | 2.04M | 1.20M | 2.98M | -9.29M | 0.48M | 0.07M | 8.14M | -10.77M | 2.33M | -2.33M | 8.43M | 0.32M | -1.20M | -3.54M | 14.82M | -12.54M | 18.11M | 5.51M | -1.02M | -5.69M | 1.99M | -10.36M | 14.73M | -17.68M | 0.99M | 8.32M | 10.93M | -10.54M | -13.49M | 9.23M |
|
Change in Inventory
|
0.21M | 2.59M | 1.64M | 4.05M | 1.78M | 2.48M | 2.01M | 2.64M | -0.18M | -1.68M | 0.94M | 1.72M | -0.77M | -2.07M | 0.54M | 1.82M | 1.62M | -0.03M | 0.92M | 2.16M | -0.83M | -1.17M | 0.44M | 3.08M | 3.33M | 1.72M | -0.82M | 1.43M | -1.47M | 1.56M | 0.72M | -1.35M | -1.09M | -0.41M | 0.06M | 3.26M | -1.43M | 1.46M | -0.56M | -1.50M | 1.52M | 0.18M | 3.61M | 0.99M | 2.19M | 1.13M | -1.41M | -1.15M | -1.15M | -0.46M | -1.12M |
|
Change in Account Payables
|
-0.85M | -0.68M | 1.01M | 3.02M | -0.34M | 2.45M | 2.00M | -3.21M | -0.99M | -2.06M | 1.96M | 2.19M | -0.82M | -1.84M | 1.79M | 0.54M | -1.62M | -0.19M | 0.57M | 0.30M | -1.20M | -1.83M | 3.84M | -1.41M | -0.49M | 0.06M | -2.74M | 2.55M | -3.72M | 2.94M | 0.45M | -2.36M | -0.50M | 1.32M | -1.91M | 3.08M | -1.86M | 0.57M | 0.37M | 1.02M | -0.68M | -0.78M | 0.28M | -1.82M | -2.71M | -0.15M | 1.04M | 4.04M | -5.65M | -0.73M | 4.28M |
|
Change in Accured Expenses
|
1.60M | -3.05M | 4.58M | -9.94M | 0.87M | -6.99M | -0.71M | 13.56M | -2.54M | 0.93M | 0.13M | 6.84M | -3.35M | 3.70M | 0.56M | 2.23M | -1.65M | -3.90M | 2.52M | -5.84M | 3.60M | -0.44M | -4.64M | 4.60M | -3.62M | -5.76M | 0.19M | 3.29M | -4.92M | -1.69M | 2.31M | 8.21M | -12.11M | 0.46M | 0.33M | 5.74M | -6.29M | 6.94M | 3.35M | -5.34M | -17.00M | -0.10M | -0.29M | -3.42M | 1.82M | 1.82M | 1.50M | 1.47M | -8.18M | 2.24M | 6.29M |
|
Other Working Capital Changes
|
-0.72M | 3.58M | 1.67M | 8.99M | 2.71M | 1.90M | 5.06M | 6.32M | 2.44M | 6.12M | 0.56M | 5.67M | 2.04M | 0.92M | 7.48M | 9.17M | 1.70M | 1.41M | -0.33M | 0.23M | 7.00M | 0.45M | -3.23M | 3.11M | 2.41M | -2.58M | -0.29M | 3.67M | -2.43M | 6.26M | -7.55M | 11.25M | 4.52M | 3.11M | 0.79M | 4.51M | 1.57M | 4.67M | -1.70M | 0.82M | -1.52M | 6.14M | 4.10M | 5.62M | -1.55M | 0.17M | 4.26M | 4.04M | 2.90M | -9.24M | -0.94M |
|
Capital Expenditures
|
0.71M | 1.20M | 0.97M | 0.12M | 2.02M | 1.77M | 1.59M | 0.72M | 0.90M | 0.91M | 0.75M | 0.92M | 1.39M | 1.20M | 1.67M | 0.62M | 0.68M | 0.83M | 2.71M | 1.51M | 1.13M | 0.16M | 0.96M | 0.55M | 0.94M | 1.37M | 1.64M | 0.40M | 0.87M | 0.68M | 1.00M | 1.01M | 0.77M | 1.67M | 0.94M | 1.78M | 3.14M | 1.88M | 3.24M | 2.54M | 2.67M | 2.39M | 2.69M | 3.14M | 2.92M | 3.49M | 3.47M | 2.38M | 4.49M | 4.24M | 4.73M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | -2.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.21M | 7.39M | 16.18M | 6.96M | 7.62M | 24.70M | 19.80M | 8.02M | 17.15M | 13.51M | 11.08M | 9.29M | 8.67M | 10.58M | 14.20M | 10.08M | 10.18M | 6.37M | 22.73M | 18.43M | 24.14M | 24.45M | 22.28M | 17.92M | 17.17M | 21.98M | 9.10M | 22.80M | 29.26M | 15.27M | 9.47M | 10.50M | 39.90M | 7.80M | 18.75M | 14.70M | 30.74M | 24.00M | 41.68M |
|
Cash from Investing Activities
|
-0.71M | -1.20M | -0.97M | -0.12M | -2.02M | -1.77M | -1.59M | -0.72M | -0.90M | -0.91M | -0.75M | -0.92M | -70.70M | -21.34M | -3.58M | -0.74M | -0.98M | -1.06M | -0.89M | -2.21M | -0.49M | -4.15M | -1.43M | -0.80M | -1.62M | 5.14M | -5.68M | 1.90M | 5.70M | -0.53M | 0.19M | -0.16M | -11.53M | -15.61M | -4.25M | -6.69M | 4.95M | 12.08M | -16.49M | 10.55M | 5.37M | 31.67M | -23.60M | 0.17M | 0.64M | -43.12M | -5.72M | -0.16M | -34.75M | -6.50M | -173.82M |
|
Other financing activities
|
| | -0.07M | -0.08M | -0.08M | -0.08M | -0.08M | -0.07M | | | 0.31M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | -0.03M | -0.03M | -0.02M | -0.00M | -0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | 7.28M | 0.05M | |
|
Cash from Financing Activities
|
1.04M | 49.40M | -20.40M | -4.98M | 106.35M | -1.53M | 0.39M | 2.54M | 0.06M | 2.56M | 0.92M | 2.75M | 0.34M | 2.96M | 3.74M | 1.39M | 2.04M | 3.64M | -1.82M | 4.56M | 1.24M | -0.03M | -0.02M | 2.43M | 1.02M | 2.23M | 0.25M | 2.29M | 2.00M | -9.73M | 1.17M | -16.39M | 1.67M | -9.30M | 0.17M | -8.92M | -32.03M | -4.42M | -49.66M | -2.03M | -3.97M | -8.58M | -6.49M | -9.80M | -7.42M | -14.54M | -13.81M | -8.49M | 166.26M | -6.61M | -15.36M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.87M | 3.79M | 3.85M | 4.41M | 4.45M | 4.43M | 4.49M | 4.45M | 4.47M | 4.47M | 4.43M | 4.43M | 4.43M | 4.32M | 4.32M |
|
Change in Cash
|
-7.77M | 42.27M | -28.01M | -9.57M | 101.36M | -10.05M | -5.00M | -15.19M | -6.33M | 10.63M | 4.33M | -2.41M | -59.92M | -9.56M | 2.75M | -2.40M | 1.60M | 15.80M | -6.47M | 6.65M | 0.40M | -6.40M | -4.41M | 4.46M | -6.65M | 2.85M | -0.75M | 9.68M | 19.89M | 0.21M | 17.22M | 0.21M | -7.58M | -7.75M | 17.69M | -6.71M | -11.17M | 16.48M | -52.11M | 35.84M | 0.55M | 42.66M | -7.03M | -6.91M | 25.66M | -45.45M | 0.61M | 17.07M | 148.72M | 9.08M | -166.37M |
|
Beginning Cash Balance
|
23.87M | 16.10M | 58.37M | 30.36M | 20.79M | 122.15M | 112.10M | 107.10M | 91.91M | 85.57M | 96.20M | 100.52M | 98.12M | 38.20M | 28.63M | 31.38M | 28.98M | 30.58M | 46.38M | 39.92M | 46.57M | 46.96M | 40.57M | 36.16M | 40.62M | 33.97M | 36.82M | 36.07M | 45.74M | 65.63M | 65.85M | 83.07M | 83.28M | 75.70M | 67.95M | 85.64M | 78.92M | 67.76M | 84.24M | 32.13M | 67.97M | 68.52M | 111.18M | 104.15M | 97.24M | 122.91M | 77.46M | 78.06M | 95.13M | 243.85M | 252.92M |
|
Free Cash Flow
|
-8.81M | -7.12M | -7.61M | -4.59M | -4.99M | -8.52M | -5.39M | -17.74M | -6.40M | 8.06M | 3.41M | -5.16M | 9.05M | 7.62M | 0.92M | -3.68M | -0.13M | 12.39M | -6.46M | 2.78M | -1.49M | -2.37M | -3.91M | 2.28M | -6.99M | -5.89M | 3.04M | 5.08M | 11.31M | 9.79M | 14.87M | 15.75M | 1.50M | 15.49M | 20.82M | 7.11M | 12.77M | 6.95M | 10.79M | 24.79M | -3.52M | 17.18M | 20.37M | -0.41M | 29.52M | 8.72M | 16.66M | 23.33M | 12.71M | 17.94M | 18.08M |
|
Net Cash Flow
|
-7.77M | 42.27M | -28.01M | -9.57M | 101.36M | -10.05M | -5.00M | -15.19M | -6.33M | 10.63M | 4.33M | -2.41M | -59.92M | -9.56M | 2.75M | -2.40M | 1.60M | 15.80M | -6.47M | 6.65M | 0.40M | -6.40M | -4.41M | 4.46M | -6.65M | 2.85M | -0.75M | 9.68M | 19.89M | 0.21M | 17.22M | 0.21M | -7.58M | -7.75M | 17.69M | -6.71M | -11.17M | 16.48M | -52.11M | 35.84M | 0.55M | 42.66M | -7.03M | -6.91M | 25.66M | -45.45M | 0.61M | 17.07M | 148.72M | 9.08M | -166.37M |