|
Net Income
|
-0.87M | -0.65M | -0.87M | -0.79M | -1.10M | -0.79M | -0.77M | -1.00M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.31M | -1.09M | -0.95M | -0.98M | -1.03M | -1.04M | -1.35M | -1.27M | -1.20M | -1.54M | -1.45M | -1.36M | -1.83M | -1.55M | -1.46M | -1.33M | -2.36M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | 0.14M | | | | 0.14M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | | 0.06M | -0.08M | 0.06M | 0.13M | 0.07M | 0.14M | 0.18M | 0.24M | 0.26M | -0.45M | 0.35M | 0.57M | 0.67M | -1.58M | | | |
|
Share-based Compensation
|
0.02M | 0.02M | 0.02M | 0.17M | 0.03M | 0.03M | 0.03M | 0.07M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.01M | 0.01M | 0.12M | | | 0.02M | 0.14M | 0.03M | 0.03M | 0.17M | 0.06M | 0.07M | 0.05M | 0.04M | 0.21M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.08M | 0.15M | 0.09M | 0.09M | 0.09M | 0.22M | 0.09M | 0.08M | 0.09M | | 0.60M | 0.18M | 0.16M | 0.15M | 0.47M | 0.67M | 1.37M | 1.05M | 0.42M | 0.72M | 0.66M | 0.59M | 1.95M | 2.06M | 2.10M | 2.40M | 2.16M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | | | 7.85M | | | | -2.10M | | | |
|
Gains from Investment Securities
|
| | | 2.42M | | | | 2.38M | 2.33M | | | 2.31M | | | | 2.31M | | | | | | | | 0.04M | 0.04M | 0.05M | | -0.04M | 0.07M | | 0.11M | 3.76M | 0.08M | 0.24M | 0.00M | | 1.23M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.24M | 4.51M | | 7.27M | 0.41M | | 10.81M | -0.30M | 37.87M | 44.87M | | 609.62M | -0.03M | | | 1,994.93M | -0.14M | -0.08M | -0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | -0.01M | | | | |
|
Non-cash Items
|
| | | 1.95M | | | | 0.47M | 0.25M | | | 0.12M | | | | 3.19M | | | | 0.69M | | | | 0.26M | | | | 0.15M | 1.76M | 1.75M | 0.04M | 0.05M | 0.13M | | 2.16M | 0.00M | 2.91M | 2.96M | 0.17M | 0.23M | 0.27M | 0.02M | | 0.98M | 0.34M | 4.06M | | 0.00M | | | 35.12M | 13.71M | 2.27M | 6,671.26M | | | | 4.00M | | | |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.07M | 0.21M | 0.02M |
|
Cash from Operations
|
-0.64M | -0.65M | -0.52M | -0.61M | -0.54M | -0.47M | -0.81M | -0.62M | -0.94M | -0.57M | -0.76M | -0.79M | -0.89M | -0.85M | -0.50M | -0.99M | | | -1.13M | -0.63M | -1.11M | -0.81M | -0.76M | -1.21M | -1.35M | -1.66M | -1.49M | -1.21M | -1.66M | -1.52M | -1.08M | -1.45M | -1.61M | -1.11M | -1.34M | -0.98M | -0.65M | -1.28M | -0.86M | -0.85M | -0.34M | -0.76M | -0.62M | | -2.08M | 2.68M | -1.42M | -4.32M | -1.76M | -6.09M | -9.72M | -8.07M | -10.11M | -9.01M | 13.85M | -8.90M | 3.37M | -26.61M | -21.58M | -19.95M | -16.29M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | | | |
|
Amortizatization of Intangibles
|
0.01M | 0.01M | 0.18M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | -0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | |
|
Depreciation & Amortization (CF)
|
0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.20M | 0.21M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | | 0.14M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | | 0.06M | -0.08M | 0.07M | 0.07M | 0.07M | 0.14M | 0.19M | 0.26M | 0.26M | 0.30M | 0.36M | 0.57M | 0.67M | 0.71M | 0.73M | 0.73M | 0.78M |
|
Change in Receivables
|
-0.06M | 0.17M | -0.07M | 0.39M | -0.41M | 0.00M | -0.00M | -0.01M | 0.03M | -0.25M | 0.16M | 0.12M | 0.03M | -0.06M | -0.07M | 0.14M | | | 0.24M | 0.01M | 0.08M | -0.15M | -0.09M | -0.28M | -0.03M | 0.05M | 0.23M | -0.07M | 0.02M | 0.24M | -0.01M | 0.22M | -0.12M | 0.04M | 0.01M | 0.04M | 0.37M | -0.11M | 0.74M | -0.10M | -0.29M | -0.02M | 0.28M | | -0.11M | 0.07M | 0.49M | -0.04M | -0.40M | -0.24M | 0.00M | -0.25M | 0.62M | -0.57M | -0.17M | -0.81M | 0.15M | -0.22M | -0.04M | 0.15M | -0.05M |
|
Change in Inventory
|
-0.00M | 0.10M | -0.05M | 0.02M | 0.01M | 0.04M | 0.10M | 0.00M | -0.03M | -0.01M | -0.05M | 0.05M | 0.03M | -0.01M | -0.04M | -0.03M | | | 0.05M | 0.04M | 0.06M | 0.02M | 0.05M | -0.10M | 0.04M | -0.01M | -0.08M | -0.04M | 0.04M | -0.01M | -0.01M | -0.04M | -0.01M | -0.04M | 0.02M | -0.09M | -0.04M | 0.03M | 0.03M | 0.08M | 0.06M | 0.02M | 0.06M | | 0.80M | -1.26M | -0.08M | 1.92M | 0.10M | 0.08M | -0.13M | -0.02M | -0.11M | -0.10M | -0.03M | 0.02M | | | | | |
|
Change in Accured Expenses
|
-0.06M | -0.11M | 0.01M | 0.02M | 0.18M | -0.20M | -0.04M | -0.03M | -0.05M | 0.07M | -0.08M | 0.10M | 0.22M | -0.20M | 0.15M | -0.03M | | | -0.06M | 0.07M | -0.09M | 0.27M | 0.05M | -0.38M | -0.12M | -0.18M | 0.20M | 0.05M | 0.18M | -0.29M | 0.01M | 0.86M | -0.22M | 0.03M | -0.20M | -0.32M | 0.30M | -0.35M | 0.31M | -0.29M | 0.11M | -0.26M | 0.50M | | 0.04M | -1.53M | -0.08M | 0.12M | 1.53M | 0.57M | -0.59M | 1.06M | 0.63M | 0.47M | -1.76M | 0.48M | 16.22M | -11.34M | -2.57M | -1.98M | 5.78M |
|
Capital Expenditures
|
0.00M | 0.03M | 0.07M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | | | | | 0.00M | 0.01M | 0.00M | 0.00M | | | 0.03M | 0.06M | 0.00M | 0.03M | 0.23M | 0.22M | 0.15M | 0.09M | 0.05M | 0.26M | 0.05M | 0.10M | 0.08M | 0.11M | 0.11M | 0.11M | 0.13M | 0.09M | 0.10M | 0.11M | 0.04M | 0.03M | 0.11M | 0.06M | 0.09M | | 0.05M | -0.09M | 0.03M | 0.13M | 0.09M | 0.15M | 0.20M | 0.56M | 0.23M | 0.09M | 9.07M | 1.01M | 29.71M | 14.61M | 4.66M | 1.03M | 1.99M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | 0.01M | 490.00 | 0.03M | -0.00M | 0.01M | 0.01M | -481.00 | -0.01M | 0.00M | -0.00M | 0.00M | 0.01M | | | 0.01M | 0.00M | 0.02M | | -0.01M | 0.01M | 0.15M | | | -0.03M | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | 5.02M | 5.84M | 3.53M | | 6.03M | 5.93M | | | | 2.30M | 3.04M | 0.82M | 1.07M | 1.32M | 0.57M | 3.84M | 5.21M | -4.08M | | | | | | | | | | | | | | 12.54M | 22.76M | | | | | 38.23M | | 40.51M | 21.70M | 49.82M | 48.15M |
|
Cash from Investing Activities
|
-0.00M | -0.03M | -0.07M | -0.05M | -0.02M | -0.01M | -0.04M | -0.03M | -0.01M | -0.01M | 461.00 | 214.00 | -0.00M | -0.01M | -0.01M | -15.42M | | | 0.88M | 4.70M | -2.58M | -0.09M | 5.77M | 5.65M | -0.33M | -0.12M | -0.08M | 2.04M | -0.32M | 0.48M | 0.49M | 1.20M | -6.29M | 2.25M | 2.21M | 2.24M | -0.10M | -0.11M | -0.04M | -0.04M | -0.11M | -0.06M | -0.10M | | -0.05M | 35.18M | -0.03M | -0.15M | -35.17M | -28.84M | 25.26M | -0.57M | -0.23M | -0.09M | -47.30M | -3.29M | -29.74M | -138.60M | -5.57M | 4.26M | 13.99M |
|
Other financing activities
|
| | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.01M | 0.01M | 0.01M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Issued
|
| 2.00M | | -0.03M | 0.04M | | -0.01M | 1.00 | 0.00M | 3.29M | | | 1.80M | -877.00 | 12.02M | -0.00M | | | | 0.07M | 0.05M | | 0.00M | | | 0.00M | | | | | | | 7.49M | -0.11M | -0.01M | -7.36M | | | | | | | 7.80M | | | 0.03M | | | 0.03M | 0.03M | | 0.53M | 0.02M | 0.40M | 0.13M | 0.13M | 0.64M | 274.91M | | 0.14M | 0.23M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | 1.48M | -719.00 | -9.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 368.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.01M | 2.42M | -0.01M | 0.61M | 0.04M | 2.27M | -0.01M | 0.80M | 3.30M | -0.01M | | 0.00M | 3.28M | -0.01M | 19.80M | 0.39M | | | 378.00 | 0.08M | 0.05M | -0.01M | 0.00M | | | -0.01M | | | | | | 0.48M | 7.49M | -0.12M | -0.01M | 0.01M | | | 0.13M | 0.87M | | | 55.98M | | | 0.03M | | | 0.03M | 0.03M | -0.08M | 0.51M | 0.00M | 0.35M | 166.33M | 122.08M | 0.63M | 0.34M | 9.97M | 0.13M | 0.21M |
|
Change in Cash
|
-0.65M | 1.75M | -0.61M | -0.05M | -0.52M | 1.79M | -0.86M | 0.15M | 2.36M | -0.59M | -0.76M | -0.78M | 2.38M | -0.87M | 19.29M | -16.02M | | | -0.26M | 4.15M | -3.64M | -0.91M | 5.01M | 4.45M | -1.68M | -1.79M | -1.57M | 0.83M | -1.98M | -1.00M | -0.59M | 0.23M | -0.41M | 1.01M | 0.86M | 1.27M | -0.75M | -1.40M | -0.78M | -0.01M | -0.45M | 7.64M | 55.26M | | -2.14M | 37.89M | -1.45M | -4.46M | -36.90M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M |
|
Free Cash Flow
|
-0.64M | -0.68M | -0.59M | -0.64M | -0.55M | -0.48M | -0.82M | -0.65M | -0.94M | -0.57M | -0.76M | -0.79M | -0.89M | -0.86M | -0.50M | -0.99M | | | -1.16M | -0.68M | -1.11M | -0.84M | -0.98M | -1.43M | -1.50M | -1.75M | -1.54M | -1.47M | -1.72M | -1.62M | -1.16M | -1.55M | -1.73M | -1.23M | -1.47M | -1.08M | -0.75M | -1.38M | -0.91M | -0.87M | -0.45M | -0.82M | -0.71M | | -2.14M | 2.77M | -1.45M | -4.45M | -1.85M | -6.24M | -9.92M | -8.63M | -10.34M | -9.10M | 4.78M | -9.92M | -26.35M | -41.22M | -26.24M | -20.98M | -18.28M |
|
Net Cash Flow
|
-0.65M | 1.75M | -0.61M | -0.05M | -0.52M | 1.79M | -0.86M | 0.15M | 2.36M | -0.59M | -0.76M | -0.78M | 2.38M | -0.87M | 19.29M | -16.02M | | | -0.26M | 4.15M | -3.64M | -0.91M | 5.01M | 4.45M | -1.68M | -1.79M | -1.57M | 0.83M | -1.98M | -1.04M | -0.59M | 0.23M | -0.41M | 1.01M | 0.86M | 1.27M | -0.75M | -1.38M | -0.78M | -0.01M | -0.45M | -0.82M | 55.26M | | -2.14M | 37.89M | -1.45M | -4.46M | -36.90M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M |