|
Net Income
|
-0.44M | -2.31M | -2.96M | -0.39M | -0.09M | 0.24M | 0.51M | -0.74M | 0.03M | -0.48M | -0.76M | -0.53M | -0.30M | -0.21M | 0.16M | 0.09M | -0.19M | -0.06M | 0.21M | 0.07M | 0.04M | 0.01M | 0.10M | -0.37M | -0.02M | 0.08M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.47M | 0.77M | 0.68M |
|
Depreciation and Depletion
|
| | | | 0.06M | | | 0.06M | 0.06M | | | 0.07M | 0.07M | | | 0.07M | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.05M | | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.06M | | | 0.04M | 0.04M | | | 0.04M | 0.01M | | | 0.06M | | | | | | | | 0.07M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.48M | 0.47M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| -0.31M | 0.94M | -0.67M | | 0.29M | 0.56M | -1.03M | | 1.04M | | | | 1.02M | | | 0.48M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | 1.37M | -0.04M | | | 0.09M | | 0.05M | 0.09M | 0.42M | 0.07M | 0.06M | 0.11M | 0.56M | 0.02M | 0.04M | 0.11M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | 0.61M | -0.26M | | | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.06M | 0.05M | | 0.10M | 0.09M | 0.06M | | 0.06M | 0.03M | 0.03M | | 0.18M | | 0.03M | | 0.03M | | 0.20M | | 0.22M | | | | 0.05M | | | | 0.05M | | | | 0.14M | | | | 0.09M | | | | 0.05M | | | |
|
Cash from Operations
|
| | | | | | | | -0.95M | 1.04M | -0.19M | -0.27M | | 1.02M | 0.21M | 0.36M | | | 0.19M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| 1.22M | | -0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.06M | | | 0.06M | 0.06M | | | 0.07M | 0.07M | | | 0.07M | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.05M | | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
1.76M | 2.59M | 2.14M | 0.95M | | | | 1.04M | 0.99M | 0.97M | 0.97M | 0.97M | 0.90M | 0.97M | 0.56M | 0.57M | 0.69M | 0.49M | 0.67M | 0.41M | 0.54M | | 0.46M | 0.24M | 0.36M | 0.27M | 0.23M | 0.32M | 0.46M | 0.23M | 0.21M | 0.26M | 0.22M | 0.30M | 0.34M | 0.30M | 0.27M | 0.28M | 0.24M | 0.31M | 0.23M | 0.22M | 0.33M | 0.42M | 0.34M | 0.24M | 0.28M | 0.39M | 0.11M | 0.09M | 0.23M | 0.11M | 0.33M | 0.34M | 0.40M | 0.72M | 0.48M | 0.81M | 0.94M | 1.07M | 0.89M | 0.66M | 0.68M | 0.60M | 1.09M | 0.84M | 0.69M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.51M | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | | | | | | | | | | | | | |
|
Divestments
|
| | | 27.36M | | | | 22.30M | 24.01M | 23.89M | 21.35M | 20.07M | 20.15M | 17.74M | 17.20M | 2.01M | 18.09M | 18.13M | 2.01M | 0.20M | 19.23M | 18.42M | | 16.26M | 0.02M | 16.62M | 16.31M | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.13M | -0.18M | -0.14M | | -0.01M | -0.04M | -0.09M | -0.16M | -0.28M | -0.10M | -0.50M | -0.05M | -0.04M | -0.06M | -0.17M | -0.06M | -0.03M | 0.24M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | 57.04M | | | | 56.80M | 56.82M | 56.70M | 56.74M | 51.09M | 51.10M | 51.10M | 51.11M | 50.89M | 50.48M | 50.05M | | 48.63M | | | | 38.70M | | 33.55M | | 31.50M | | 23.10M | | 17.98M | | 11.94M | | 9.41M | | 5.34M | | 5.37M | | 2.01M | | 2.06M | | 1.94M | | 0.98M | | 0.98M | | 1.02M | | 0.99M | | 1.18M | | 1.23M | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.11M | 0.13M | -0.33M | | -0.72M | -0.10M | -0.27M | 0.58M | 0.03M | -0.57M | 1.06M | 0.11M | -1.05M | -0.39M | | -0.01M | -0.18M | -0.37M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | 7.25M | | | | 7.88M | 9.84M | 8.78M | 0.88M | 8.51M | 8.54M | 7.27M | 7.53M | 8.01M | 7.64M | 8.09M | 7.67M | 8.14M | 8.73M | 7.72M | 6.32M | 6.14M | 6.01M | 6.57M | 6.23M | 7.07M | 8.30M | 6.97M | 7.46M | 7.93M | 9.45M | 9.20M | 9.17M | 9.80M | 10.06M | 8.24M | 8.31M | 8.62M | 8.40M | 8.95M | 9.62M | 10.06M | 8.63M | 8.73M | 9.63M | 9.17M | 8.96M | 10.02M | 8.85M | 9.21M | 10.55M | 10.04M | 10.40M | 10.83M | | 11.01M | 11.60M | 12.42M | | 10.71M | 11.45M | 11.79M | | 15.69M | 14.06M |
|
Change in Cash
|
| -0.32M | 0.90M | -1.11M | | -0.44M | 0.42M | 0.08M | -0.52M | 0.80M | -0.86M | 0.29M | 0.06M | -0.07M | -0.24M | 0.19M | 0.42M | -0.38M | 0.06M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | -0.95M | 1.04M | -0.19M | -0.27M | | 1.02M | 0.21M | 0.36M | | | 0.19M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| -0.02M | -0.04M | -0.47M | | -0.73M | -0.14M | -0.35M | -0.52M | 0.80M | -0.86M | 0.29M | 0.06M | -0.07M | -0.24M | 0.19M | -0.06M | -0.22M | 0.06M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |