|
Net Income
|
1.48M | | 3.63M | | | 3.31M | | | 1.17M | 1.02M | | | -0.28M | 1.04M | 0.86M | 2.39M | 1.72M | 0.11M | -0.02M | 1.10M | 0.23M | -1.27M | -2.38M | -0.92M | 0.47M | 2.20M | 1.85M | 10.92M | 1.87M | 1.49M | 1.82M | 1.55M | 2.47M | 1.31M | 2.06M | 2.49M | -1.63M | 4.63M | 1.45M | 2.06M | 1.88M | 2.22M | 1.10M | 1.28M | 1.86M | 0.43M | 3.13M | 9.09M | 1.46M | -1.77M | -1.41M | -3.78M | 0.31M | 0.81M | 41.30M | 2.66M | 0.93M | 0.15M | 0.68M | 1.08M | 1.24M | -2.19M | -1.77M | -0.65M | -1.11M | -3.86M | -1.64M | -6.75M |
|
Depreciation and Depletion
|
| 1.43M | 1.96M | | 2.73M | 1.12M | 1.51M | | 0.46M | 0.47M | 0.36M | 0.52M | 0.36M | 0.38M | 0.36M | 0.61M | 0.48M | 0.47M | 0.43M | 0.85M | 0.59M | 0.61M | 0.56M | 1.05M | 0.72M | 0.74M | 0.63M | 0.95M | 0.70M | 0.73M | 0.61M | 1.00M | 0.69M | 0.77M | 0.67M | 1.24M | 0.88M | 0.96M | 0.76M | 1.34M | 0.96M | 0.99M | 0.84M | 1.37M | 1.13M | 1.14M | 0.90M | 2.34M | 1.49M | | | 2.24M | 1.54M | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | 1.74M | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.01M | | -0.01M | 1.11M | -0.03M | | 0.05M | 0.09M | 0.10M | -0.04M | 0.04M | 0.60M | -0.18M | 1.39M | 0.27M | 0.06M | 0.29M | 0.21M | 0.15M | 0.07M | 0.19M | 0.10M | 0.07M | 0.07M | 0.03M | -0.04M | -0.32M | 0.24M | 0.13M | 0.06M | 0.28M | 0.15M | 0.30M | -2.17M | 0.53M | 5.47M | -12.00M | 12.24M | -0.01M | 0.44M | 0.01M | -0.02M | 0.40M | 0.00M | 0.01M | -0.16M | 1.53M | 0.01M | 0.30M | 1.55M | -1.01M | 0.01M | 57.65M | 0.08M | 0.57M | -0.23M | -0.04M | 1.48M | 0.90M | 0.00M | -0.16M | 0.62M | 0.49M | 0.03M | 0.12M | 5.04M |
|
Asset Writedowns and Impairment
|
| -0.03M | 0.01M | | 0.08M | -0.09M | -0.10M | | 0.13M | -0.05M | -0.15M | 0.20M | -0.09M | 0.00M | -0.02M | 0.03M | 0.02M | -0.03M | -0.02M | 0.04M | 0.02M | 0.08M | -0.04M | -0.04M | 0.05M | -0.01M | -0.03M | 0.00M | -0.08M | -0.05M | 0.00M | -0.04M | 0.00M | 0.01M | 0.01M | | 0.04M | 0.12M | -0.15M | 0.02M | 0.02M | 0.03M | -0.01M | 0.01M | 0.03M | 0.09M | -0.10M | -0.03M | 0.02M | 0.08M | -0.05M | 0.08M | -0.08M | 0.07M | 0.11M | -0.04M | 0.19M | 0.01M | -0.13M | 0.08M | -0.01M | -0.12M | 0.35M | -0.34M | 0.36M | -0.01M | -0.03M | -0.04M |
|
Change in Working Capital
|
| | | | 340.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-0.23M | | | | | 1.62M | -0.56M | | -1.89M | -1.35M | 0.12M | 0.75M | -0.69M | 0.25M | 0.65M | 1.76M | -0.09M | -0.86M | 1.53M | -0.17M | -2.37M | -1.38M | 3.64M | -4.36M | 2.04M | -2.26M | -0.65M | 7.97M | -1.38M | 1.50M | -0.23M | 2.70M | 0.03M | -3.40M | 5.47M | 0.23M | -1.34M | -1.36M | 1.85M | 2.11M | 0.62M | 0.25M | -0.21M | 0.12M | 1.48M | 2.78M | -3.00M | 0.25M | -3.87M | 0.42M | 3.47M | 0.99M | 3.23M | -0.79M | 4.57M | 3.10M | -0.92M | -2.86M | -0.74M | -1.96M | 2.33M | -5.29M | 0.15M | 4.80M | -1.46M | -1.51M | -4.30M | 0.77M |
|
Change in Inventory
|
| | | | | | 1.29M | | | 2.29M | -0.24M | -1.15M | -1.15M | -0.23M | -0.10M | 1.95M | 3.35M | 1.06M | -2.09M | -0.76M | -2.23M | 2.18M | 1.19M | 1.24M | -6.92M | 1.32M | 0.63M | 3.65M | -3.65M | 2.25M | 3.00M | 2.51M | -4.91M | -0.84M | 1.80M | 2.89M | 0.75M | 0.65M | 0.27M | -1.28M | -1.65M | 2.83M | -0.55M | 2.32M | -0.02M | -2.99M | -1.88M | 7.82M | 0.51M | 1.30M | 3.41M | 2.25M | 2.46M | 1.70M | 1.09M | -1.49M | 1.71M | -1.13M | -3.76M | 3.14M | -1.30M | | -4.36M | -1.57M | 2.91M | 3.80M | 2.86M | -5.84M |
|
Change in Account Payables
|
| | | | | | -0.49M | | | 0.39M | -0.61M | 1.04M | 0.45M | -0.32M | 0.25M | -0.21M | -0.24M | -0.30M | 0.40M | 0.54M | -0.18M | 0.06M | -0.02M | 1.10M | -1.02M | -0.12M | 0.14M | 1.31M | -1.13M | 0.05M | 1.31M | -2.23M | -0.12M | 0.32M | 0.17M | 0.90M | -0.24M | -1.03M | 2.62M | 0.94M | -0.48M | -1.71M | 2.30M | 0.23M | -0.86M | -0.31M | 0.96M | 2.71M | 0.20M | -0.32M | 2.12M | -0.11M | 1.72M | -1.88M | -0.22M | 1.65M | -4.56M | 1.67M | -0.32M | -3.25M | 1.40M | -1.00M | 0.35M | -2.28M | -1.64M | 3.67M | -0.39M | 1.47M |
|
Change in Accured Expenses
|
| | | | | | -0.71M | | | 0.33M | 0.78M | 0.40M | -0.65M | -1.09M | 1.17M | 1.44M | -0.46M | 0.28M | -0.32M | 1.67M | -0.75M | -0.37M | -0.39M | -0.10M | -0.26M | 0.07M | 0.23M | -0.87M | -0.95M | 0.74M | 0.37M | -1.28M | 0.88M | 0.16M | 0.94M | -0.07M | -0.56M | 0.27M | 0.54M | 0.05M | -1.15M | 0.61M | 0.01M | -1.13M | -1.61M | 0.43M | -0.33M | 2.00M | 1.17M | -2.07M | 1.49M | 0.32M | 1.07M | 0.70M | -3.96M | 0.30M | -1.38M | -0.11M | 0.44M | -0.40M | -1.11M | 1.81M | 0.34M | -1.12M | -0.81M | -0.00M | 2.23M | -2.24M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | -0.48M | 0.46M | -1.26M | | | | | | | -0.17M | -0.87M | 0.72M | 0.14M | 0.14M | -1.07M | 0.59M | | | | -0.25M | 0.65M | -2.83M | -0.93M | -0.07M | -0.36M | 17.64M | -22.17M | 0.17M | 0.36M | -0.25M | 0.68M | -0.50M | 2.12M | 0.84M | -2.28M | -0.77M | 0.92M | -1.11M | -1.82M |
|
Other Working Capital Changes
|
2.36M | 2.13M | 1.93M | | -0.31M | 535.00 | 0.28M | | -0.00M | -0.01M | -1.96M | -1.23M | 0.67M | -0.34M | -1.18M | -0.91M | 0.17M | 0.21M | 0.33M | -0.41M | -0.58M | -0.69M | 0.07M | 0.63M | 0.33M | -0.79M | -0.23M | 0.37M | 0.70M | 0.17M | 1.25M | 1.39M | -1.09M | 2.29M | 0.94M | 0.68M | -2.99M | 0.18M | -1.18M | 0.32M | -2.28M | 0.31M | 0.53M | 1.16M | -1.48M | 4.86M | 4.92M | -6.01M | -1.72M | -0.02M | 0.28M | 3.33M | -1.06M | -0.27M | -0.08M | -0.84M | 1.09M | 0.91M | -0.66M | -2.55M | 1.95M | -3.52M | -0.01M | -0.65M | 1.76M | -0.36M | -0.55M | 4.69M |
|
Cash from Operations
|
| 6.09M | 7.51M | | 9.44M | 4.87M | 4.22M | | -2.35M | -3.26M | -0.45M | 1.39M | 0.71M | -0.37M | 1.79M | -0.29M | -2.30M | 0.89M | 2.07M | 3.10M | 3.73M | -4.24M | -3.66M | 0.15M | 4.89M | 3.00M | 2.60M | -3.04M | 7.44M | -1.90M | 3.51M | -4.53M | 6.58M | 7.59M | -0.74M | 3.33M | -1.24M | 1.85M | 4.39M | 3.27M | 0.71M | -1.24M | 5.57M | 2.21M | -3.99M | 3.26M | 8.65M | 2.00M | 4.79M | -3.26M | -2.10M | -5.42M | -1.34M | 3.61M | -7.26M | -2.84M | -2.63M | 3.92M | -1.20M | 3.89M | -0.70M | 1.71M | 2.20M | -3.70M | -4.60M | -0.82M | -0.14M | -0.12M |
|
Amortization
|
30.04M | 15.00M | 54.95M | 58.90M | 0.02M | 58.99M | 59.50M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 1.43M | 1.96M | | 2.73M | 1.12M | 1.51M | | 0.46M | 0.47M | 0.36M | 0.52M | 0.36M | 0.38M | 0.36M | 0.61M | 0.48M | 0.47M | 0.43M | 0.85M | 0.59M | 0.61M | 0.56M | 1.05M | 0.72M | 0.74M | 0.63M | 0.95M | 0.70M | 0.73M | 0.61M | 1.00M | 0.69M | 0.77M | 0.67M | 1.24M | 0.88M | 0.96M | 0.76M | 1.34M | 0.96M | 0.99M | 0.84M | 1.37M | 1.13M | 1.14M | 0.90M | 2.34M | 1.49M | | 1.40M | 2.24M | 1.54M | 1.61M | 1.43M | 2.09M | 1.45M | 1.58M | 1.35M | 2.18M | 1.54M | 1.56M | 1.38M | 2.05M | 1.52M | 1.58M | 1.35M | 1.92M |
|
Capital Expenditures
|
-0.47M | | -0.98M | | | -0.65M | -0.85M | | 478.00 | 657.00 | -0.90M | -0.30M | -0.26M | -0.03M | 0.72M | -1.47M | 0.69M | -0.64M | 1.96M | 1.09M | 0.50M | 1.67M | 0.82M | 0.89M | 0.09M | 0.20M | 0.26M | 0.85M | 0.58M | 0.44M | 1.47M | 0.78M | 1.04M | 6.54M | 2.14M | 1.85M | 3.62M | 1.19M | 4.89M | 8.44M | 7.19M | 6.93M | 5.67M | 5.95M | 6.17M | 4.81M | 4.27M | 9.22M | 3.15M | 2.61M | 1.09M | -0.60M | 0.38M | 0.25M | 2.48M | 0.66M | 0.26M | 1.03M | 1.09M | 0.22M | 1.86M | 0.01M | 0.66M | 1.38M | 0.53M | 1.04M | 0.31M | 1.72M |
|
Sales of Property, Plant and Equipment
|
| | 0.06M | | | 0.01M | 0.03M | | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.01M | 0.07M | 0.01M | 0.07M | 0.03M | | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 6.00M | | 0.03M | | | | 0.05M | 0.01M | 0.00M | 0.02M | 0.00M | 0.09M | 0.01M | 0.03M | 0.39M | 0.02M | | 60.02M | 0.08M | 0.07M | 0.09M | 0.03M | 0.04M | | | 0.01M | 0.06M | 0.01M | 0.02M | 0.12M | 0.05M |
|
Cash from Investing Activities
|
-0.46M | | -0.93M | | | -0.64M | -0.83M | | -0.47M | -0.62M | -0.89M | -0.29M | -0.26M | -0.02M | -0.14M | -0.60M | -0.68M | -0.64M | -1.95M | -1.04M | -0.49M | -1.60M | -0.81M | -0.82M | -0.06M | -0.20M | -0.24M | -0.85M | -0.58M | -0.43M | -1.47M | -0.77M | -1.04M | -6.52M | -2.12M | -1.84M | -3.61M | 4.80M | -4.89M | -8.41M | -7.19M | -6.93M | -5.66M | -5.90M | -6.16M | -4.81M | -3.35M | -9.00M | -3.06M | -2.60M | -1.06M | 0.24M | -0.36M | -0.25M | 57.53M | -0.58M | -0.19M | -0.94M | -1.07M | -0.17M | -1.86M | -0.01M | -0.64M | -1.32M | -0.53M | -1.02M | -0.18M | -1.66M |
|
Cash from Financing Activities
|
-0.00M | | -0.27M | | | -1.19M | -1.19M | | -1.00M | -1.16M | -0.65M | -0.44M | -0.06M | -0.06M | -0.09M | -0.20M | -0.52M | -0.07M | -0.07M | -0.22M | -0.10M | -0.13M | -0.05M | -0.12M | -0.09M | -0.13M | -0.11M | -0.13M | -0.06M | -0.05M | -0.02M | -0.01M | -0.03M | -0.04M | -0.02M | -0.04M | -0.04M | -0.04M | -0.01M | -0.00M | 7.50M | 1.77M | 5.11M | -0.65M | 7.92M | 14.01M | -5.43M | -1.15M | 0.80M | -1.21M | 2.86M | 4.95M | 3.31M | 1.51M | -37.02M | -0.36M | -0.53M | -0.22M | -0.71M | -0.77M | -0.50M | -0.56M | 0.59M | -0.69M | -0.44M | -0.54M | 1.45M | -0.74M |
|
Dividends Paid - Common
|
| | | | | -0.93M | 0.93M | | -0.93M | -0.93M | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | 6.32M | | | 3.04M | 2.21M | | -3.82M | -5.04M | -1.99M | 0.67M | 0.39M | -0.45M | 1.56M | -1.09M | -3.50M | 0.19M | 0.05M | 1.84M | 3.14M | -5.97M | -4.52M | -0.78M | 4.74M | 2.67M | 2.26M | -4.01M | 6.80M | -2.38M | 2.02M | -5.30M | 5.51M | 1.04M | -2.88M | 1.45M | -4.89M | 6.62M | -0.51M | -5.15M | 1.02M | -6.40M | 5.02M | -4.34M | -2.23M | 12.46M | -0.13M | -8.15M | 2.54M | -7.07M | -0.30M | -0.23M | 1.61M | 4.88M | 13.25M | -3.78M | -3.34M | 2.76M | -2.99M | 2.94M | -3.06M | 1.14M | 2.15M | -5.71M | -5.57M | -2.38M | 1.13M | -2.53M |
|
Free Cash Flow
|
0.47M | 6.09M | 8.50M | | 9.44M | 5.52M | 5.07M | | -2.36M | -3.26M | 0.44M | 1.69M | 0.98M | -0.34M | 1.07M | 1.18M | -2.99M | 1.53M | 0.11M | 2.02M | 3.23M | -5.91M | -4.48M | -0.74M | 4.80M | 2.80M | 2.35M | -3.89M | 6.86M | -2.33M | 2.04M | -5.30M | 5.54M | 1.05M | -2.88M | 1.48M | -4.86M | 0.66M | -0.50M | -5.18M | -6.48M | -8.17M | -0.10M | -3.74M | -10.16M | -1.55M | 4.38M | -7.23M | 1.65M | -5.87M | -3.19M | -4.82M | -1.72M | 3.36M | -9.74M | -3.50M | -2.89M | 2.89M | -2.30M | 3.67M | -2.56M | 1.70M | 1.54M | -5.08M | -5.13M | -1.87M | -0.45M | -1.84M |
|
Net Cash Flow
|
-0.46M | 6.09M | 6.32M | | 9.44M | 3.04M | 2.21M | | -3.82M | -5.04M | -1.99M | 0.67M | 0.39M | -0.45M | 1.56M | -1.09M | -3.50M | 0.19M | 0.05M | 1.84M | 3.14M | -5.97M | -4.52M | -0.78M | 4.74M | 2.67M | 2.26M | -4.01M | 6.80M | -2.38M | 2.02M | -5.30M | 5.51M | 1.04M | -2.88M | 1.45M | -4.89M | 6.62M | -0.51M | -5.15M | 1.02M | -6.40M | 5.02M | -4.34M | -2.23M | 12.46M | -0.13M | -8.15M | 2.54M | -7.07M | -0.30M | -0.23M | 1.61M | 4.88M | 13.25M | -3.78M | -3.34M | 2.76M | -2.99M | 2.94M | -3.06M | 1.14M | 2.15M | -5.71M | -5.57M | -2.38M | 1.13M | -2.53M |