|
Net Income
|
-0.16M | -9.83M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.53M | -0.05M | -0.05M | -0.23M | -0.19M | 5.48M | -1.24M | -0.37M | 0.01M | -0.00M | 0.11M | 0.25M | 1.24M | -0.84M | -0.67M | 0.99M | -2.59M | -0.81M | -0.27M | -1.02M | 0.00M | -1.29M | -1.46M | -0.76M | -3.26M | -0.66M | -0.54M | -1.20M | -2.38M | -0.63M | -0.89M | -2.20M | -1.38M | -0.37M | -0.16M | -0.07M | 0.03M | 0.04M | 0.38M | 0.02M | -0.17M | -0.14M | -0.44M | -0.14M | -1.71M | -0.27M | -0.01M | -0.10M | -0.01M | 0.75M | 0.47M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
Depreciation and Depletion
|
| | | | | | | | 0.00M | 0.01M | 0.07M | 0.12M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.05M | 0.03M | -0.02M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06M | 0.00M | 0.09M | | | | | | | | | 0.27M | 0.27M | 0.33M | 0.33M | 0.52M | 0.20M | 0.13M | 0.14M | 0.14M | 0.15M | -0.04M | 0.10M | 0.10M | 0.09M | 0.05M | 0.07M | -0.07M | 0.03M | 0.01M | 0.01M | 0.03M | 0.04M | 0.09M | 0.12M | 0.17M | 0.09M | 0.09M | 0.09M | 0.00M | 0.09M | 0.12M | 0.13M | 0.13M | 0.21M | 0.16M | 0.16M | 0.17M | 0.15M | 0.15M | 0.15M | 0.18M | 0.20M | 0.22M | 0.21M | 0.20M | 0.24M | 0.27M | 0.27M | 0.19M | 0.25M | 0.29M | 0.20M | 0.20M | 0.25M | 0.29M | 0.26M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.02M | 0.01M | -0.98M | 0.00M | 0.00M | | | | | | | | | -0.45M | -0.12M | | | | | | | | | | -11.31M | -0.02M | 22.63M | 0.46M | -0.35M | 0.04M | -0.09M | -0.16M | -0.15M | -0.33M | 0.17M | -0.21M | -0.36M | -0.57M | 4.97M | -0.32M | -0.64M | -0.45M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 5.89M | 2.74M | -1.17M | 5.86M | 0.36M | | -1.42M | -0.33M | 0.28M | 0.12M | -0.03M | -0.33M | -0.71M | -0.23M | -0.02M | -0.10M | 0.02M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.60M | | | | 0.61M | | | | 0.39M | | | | 0.04M | | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.07M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 0.76M | -0.00M | 6.47M | | | 0.03M | 0.01M | -0.03M | 0.13M | -0.28M | 0.34M | | -0.73M | -0.12M | 0.39M | 0.05M | 0.20M | -0.04M | -0.01M | 0.03M | 0.04M | -0.02M | -0.01M | 0.02M | 0.07M | -0.00M | -0.02M | 0.01M | -0.03M | 0.00M | -0.00M | 0.10M | 1.52M | 0.11M | -0.20M | -0.02M | 8.14M | 0.20M | 0.01M | 0.01M | | 0.30M | 0.19M | 0.08M | 0.66M | 0.29M | 0.10M | | | 0.44M | -0.00M | 0.12M | 0.02M | 0.58M | | 0.01M |
|
Asset Writedowns and Impairment
|
| | | 7.59M | | | 1.55M | | | | | -0.00M | | | 2.36M | | -0.72M | 0.72M | -0.02M | 0.37M | | | 0.01M | 2.67M | | | | | | | | 1.61M | | | | 0.53M | 0.56M | 0.22M | 1.35M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.69M | | | | 0.75M | | | | 0.83M | | | | 0.14M | | | | | | | | 0.09M | | | | 0.01M | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.90M | -0.05M | 8.70M | 2.39M | 6.72M | 4.10M | 3.33M | 1.24M | 1.37M | 1.45M | 8.65M | 1.27M | -1.09M | 0.05M | -4.09M | -10.90M | 4.08M | -1.25M | -8.81M | 1.65M | -2.59M | -0.71M | 4.06M | -5.98M | -3.77M | -1.80M | -1.78M | 9.91M | -0.39M | 1.01M | -6.85M | -5.59M | 0.68M | 1.37M | 0.53M | 2.16M | -0.05M | 8.42M | 3.05M | 1.42M | 3.39M | -2.43M | 5.95M | 1.48M | -1.91M | 2.54M | 1.14M | 1.81M | -2.04M | 2.86M | 2.30M | 5.57M | -1.95M | 1.36M | 2.46M | 6.53M | -2.57M | 0.19M | 2.01M | 9.37M | -2.24M | 1.27M | 3.87M | 7.77M | 0.58M | 2.19M | -3.23M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | -0.22M | | | | 0.12M | 0.86M | 0.34M | 1.09M | -0.19M | 0.05M | 0.17M | 0.14M | 0.05M | 0.12M | 0.07M | 0.07M | 0.09M | 0.07M | 0.10M | 0.08M | 0.06M | 0.04M | 0.21M | 0.42M | 0.20M | 0.21M | 0.21M | 0.43M | 0.24M | 0.23M | 0.15M | -0.06M | 0.07M | 0.00M | 0.02M | -0.04M | 0.11M | 0.00M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.01M | | 0.00M | 0.00M | 0.65M | 0.47M | 0.34M | 0.27M | 0.34M | 0.53M | 0.18M | 0.12M | 0.14M | 0.24M | 0.17M | 0.02M | 0.03M | 0.35M | 0.11M | 0.09M | 0.12M | -0.16M | 0.09M | 0.05M | 0.09M | 0.04M | 0.07M | 0.15M | 0.10M | -0.07M | 0.04M | 0.10M | 0.05M | -0.02M | 0.05M | 0.01M | 0.04M | | 0.07M | -0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M |
|
Change in Receivables
|
| | | | | | | | | | | | -0.63M | -0.53M | 0.23M | 0.36M | 0.08M | -0.01M | 0.18M | -1.53M | 0.18M | 0.79M | -0.95M | -0.23M | 0.62M | 0.10M | -0.31M | -0.19M | 0.46M | 0.31M | -0.59M | 0.10M | -0.47M | 0.60M | 0.29M | -0.70M | 5.22M | -5.50M | 2.19M | 1.04M | -1.66M | 0.95M | 0.25M | 1.42M | -0.40M | -0.36M | 0.09M | 0.59M | 1.22M | -1.78M | 1.55M | -2.87M | 1.69M | 0.21M | 3.92M | -3.88M | 0.27M | 1.42M | 5.47M | -5.71M | 0.00M | 1.29M | 0.82M | 0.17M | -1.69M | 0.82M | 6.34M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 0.27M | -1.24M | -3.28M | -1.16M | 1.15M | -15.71M | -6.68M | -2.66M | 2.66M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.39M | -2.66M | 2.84M | -0.84M | 0.21M | -0.50M | 0.21M | 0.17M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -0.23M | 2.26M | 1.65M | 1.45M | -2.74M | 0.39M | -0.93M | -0.47M | 0.62M | 0.28M | 0.45M | 2.18M | 1.38M | -1.19M | -0.24M | 3.69M | 0.96M | -3.60M | 0.81M | 1.22M | 0.67M | -1.72M | -1.57M | 2.36M | 3.77M | -3.81M | -0.75M | 2.04M | -0.24M | 0.31M | 3.84M | -0.33M | 0.04M | -2.16M | -0.95M | -0.70M | 2.13M | 1.03M | -2.46M | 0.37M | 0.65M | 1.02M | -1.46M | 0.70M | 0.48M | 1.41M | -2.07M | 0.81M | 2.10M | 0.65M | -3.96M | 0.74M | 1.49M | 1.46M | -3.90M | 0.66M | 1.17M | 2.35M | -3.72M | 1.00M | 1.50M |
|
Change in Taxes
|
0.00M | | 0.00M | -0.93M | | | | 0.01M | | | | -0.05M | -0.01M | | 0.01M | -0.01M | | | | 0.15M | -0.20M | -0.11M | 0.04M | -0.03M | 0.04M | -0.08M | | | | | | -0.00M | | -0.02M | 0.03M | 0.01M | 0.01M | -0.01M | 0.00M | 0.01M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.06M | -1.07M | 1.74M | -0.06M | -0.28M | -0.72M | 0.41M | 0.54M | -0.61M | 0.09M | 0.15M | 0.33M | -0.45M | 0.27M | 0.17M | 0.71M | 1.37M | 0.47M | -0.40M | -0.07M | 0.07M | -0.25M | 0.52M | 0.34M | -1.39M | -0.04M | -0.55M | -0.17M | -0.08M | 0.01M | 0.66M | 0.42M | -0.24M | 1.04M | -0.62M | 0.63M | -0.10M | -1.78M | 0.24M | -0.07M | -0.08M | -0.79M | 0.09M | -0.14M | -0.03M | -0.16M | 0.22M | 0.08M | -0.44M | -0.05M | 0.19M | 0.08M | -0.23M | -0.09M | 0.21M | -0.10M | -0.12M | -0.01M | 0.17M | 0.25M | -0.09M |
|
Capital Expenditures
|
| | | | | | | | 1.60M | 4.45M | 3.23M | 0.48M | | | | 0.05M | 0.03M | 0.04M | 0.01M | 0.02M | 0.00M | 0.00M | 0.08M | 0.16M | 0.07M | 0.06M | 0.03M | -0.01M | | | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.04M | 0.05M | 0.14M | -0.12M | -0.07M | 0.01M | 0.05M | 0.06M | 0.08M | 0.01M | 0.03M | 0.04M | 0.03M | 0.01M | 0.05M | 0.03M | 0.10M | 0.16M | 0.32M | 0.07M | 0.07M | 0.10M | 0.07M | 0.11M | -0.03M | 0.19M | 0.00M | 0.11M | 0.06M | 0.16M | 0.03M | 0.04M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 18.40M | | 0.48M | 0.19M | 0.27M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | 1.43M | 0.14M | 0.57M | 0.60M | 0.50M | 1.66M | 0.88M | 0.43M | 0.55M | 1.02M | | | | 0.33M | | 0.00M | | 0.59M | | | | 0.00M | 0.00M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.03M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -0.00M | | | | -1.60M | -4.45M | -3.28M | -0.51M | 18.40M | | 0.38M | 0.14M | 0.25M | -0.04M | -0.01M | 0.98M | -0.11M | -0.10M | -0.39M | 0.86M | -0.16M | -0.21M | -0.22M | -0.15M | -0.08M | -0.03M | 0.07M | 0.27M | 0.01M | -0.00M | -0.58M | -0.02M | -0.04M | -0.13M | 0.13M | 0.00M | -0.01M | -0.04M | -0.06M | 0.24M | 0.14M | 0.54M | 0.57M | 0.46M | 1.65M | 0.83M | -3.13M | 1.92M | -1.78M | -0.28M | 0.15M | -0.18M | 0.20M | -0.12M | -0.11M | -1.51M | 0.12M | -0.07M | -0.19M | -0.21M | -0.52M | -0.04M | -1.10M |
|
Other financing activities
|
| | | | | | | | 0.06M | 0.30M | 0.31M | 1.68M | 0.27M | 0.33M | 0.33M | 0.52M | 7.00M | 0.91M | | 4.00M | 0.28M | -0.01M | 0.16M | 0.14M | 0.11M | 2.34M | | | | | | 9.50M | | | | 5.00M | 0.14M | -5.30M | 0.12M | -4.07M | -3.33M | 3.31M | 0.17M | -5.96M | -0.03M | -0.67M | -0.59M | -0.00M | | -0.02M | -0.01M | -0.00M | -0.03M | | 0.00M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-3.73M | -2.05M | -8.87M | -2.18M | -6.77M | -4.39M | -3.31M | -1.52M | 0.47M | 2.90M | 0.51M | -1.61M | -15.03M | -0.95M | 1.14M | 9.86M | 1.47M | 3.38M | 1.59M | 5.08M | -1.83M | -1.74M | -3.55M | 7.68M | 1.87M | 2.73M | -2.39M | 0.93M | -7.37M | -2.22M | 5.86M | 8.63M | -2.46M | -2.45M | -0.98M | -2.29M | -0.66M | -4.71M | -2.48M | -4.29M | -3.43M | 3.29M | -0.03M | -5.72M | 5.44M | -5.69M | -0.02M | -0.01M | -0.10M | -0.06M | -0.05M | -0.01M | -0.30M | -4.19M | -5.58M | | -0.29M | -0.10M | | | -0.44M | 0.00M | -0.06M | 0.15M | -0.53M | 0.04M | 0.02M |
|
Current Debt
|
-0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
-0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 2.00M | 2.12M | 2.90M | 3.28M | 6.34M | 0.85M | 0.25M | 0.05M | 1.17M | 1.40M | 1.32M | 1.70M | 0.53M | 1.91M | 1.00M | 0.25M | 3.28M | | | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-2.83M | -2.10M | -0.17M | 0.21M | -0.05M | -0.29M | 0.01M | -0.28M | 0.24M | -0.10M | 5.88M | -0.85M | 2.27M | -0.90M | -2.57M | -0.90M | 5.80M | 2.08M | -7.22M | 7.71M | -4.53M | -2.55M | 0.11M | 2.57M | -2.07M | 0.72M | -4.39M | 10.69M | -7.83M | -1.24M | -0.91M | 3.30M | -1.78M | -1.09M | -1.03M | -0.15M | -0.75M | 3.58M | 0.69M | -2.86M | -0.04M | 0.82M | 5.87M | -3.99M | 3.67M | -4.04M | 1.35M | 2.54M | -0.38M | 3.55M | -1.15M | 6.77M | -4.26M | -3.13M | -3.07M | 6.37M | -2.66M | -0.03M | 1.90M | 7.85M | -2.57M | 1.21M | 3.62M | 7.71M | -0.46M | 2.19M | -4.31M |
|
Beginning Cash Balance
|
8.81M | 8.08M | 6.15M | 0.87M | 1.08M | 1.04M | 0.75M | 0.76M | 0.47M | 0.71M | 0.61M | 6.49M | 5.64M | 7.91M | 7.01M | 4.44M | 3.54M | 9.34M | 11.41M | 4.19M | 11.89M | 7.36M | 4.81M | 4.93M | 7.50M | 5.43M | 6.15M | 1.76M | 12.45M | 4.61M | 3.38M | 2.46M | 5.48M | 3.71M | 3.12M | 1.96M | 1.74M | 2.15M | 2.77M | 3.72M | 5.79M | 0.78M | -4.27M | 7.50M | 3.51M | 7.18M | 3.14M | 4.49M | 7.03M | 6.66M | 10.21M | 9.05M | 15.82M | 11.56M | 8.43M | 5.36M | 11.72M | 9.06M | 9.03M | 10.94M | 18.79M | 16.22M | 17.43M | 21.05M | 28.76M | 28.30M | 30.48M |
|
Free Cash Flow
|
0.90M | -0.05M | 8.70M | 2.39M | 6.72M | 4.10M | 3.33M | 1.24M | -0.23M | -3.00M | 5.42M | 0.79M | -1.09M | 0.05M | -4.09M | -10.96M | 4.05M | -1.30M | -8.82M | 1.63M | -2.60M | -0.72M | 3.97M | -6.14M | -3.85M | -1.86M | -1.81M | 9.92M | -0.39M | 1.01M | -6.88M | -5.60M | 0.67M | 1.35M | 0.52M | 2.12M | -0.10M | 8.28M | 3.17M | 1.50M | 3.38M | -2.48M | 5.88M | 1.40M | -1.92M | 2.50M | 1.10M | 1.78M | -2.05M | 2.81M | 2.27M | 5.47M | -2.12M | 1.04M | 2.39M | 6.46M | -2.67M | 0.12M | 1.90M | 9.40M | -2.43M | 1.27M | 3.76M | 7.71M | 0.42M | 2.16M | -3.26M |
|
Net Cash Flow
|
-2.83M | -2.10M | -0.17M | 0.21M | -0.05M | -0.29M | 0.01M | -0.28M | 0.24M | -0.10M | 5.88M | -0.85M | 2.27M | -0.90M | -2.57M | -0.90M | 5.80M | 2.08M | -7.22M | 7.71M | -4.53M | -2.55M | 0.11M | 2.57M | -2.07M | 0.72M | -4.39M | 10.69M | -7.83M | -1.24M | -0.91M | 3.30M | -1.78M | -1.09M | -1.03M | -0.15M | -0.75M | 3.58M | 0.69M | -2.86M | -0.04M | 0.82M | 5.87M | -3.99M | 3.67M | -2.61M | 1.68M | 2.26M | -0.49M | 3.63M | -0.88M | 7.47M | -4.03M | -3.11M | -2.97M | 6.35M | -2.66M | -0.03M | 1.90M | 7.85M | -2.57M | 1.21M | 3.62M | 7.71M | -0.46M | 2.19M | -4.31M |