|
Net Income
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.76M | -3.35M | 29.93M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Depreciation and Depletion
|
0.22M | 0.24M | 0.23M | 0.27M | 0.24M | 0.26M | 0.23M | 0.22M | 0.20M | 0.29M | 0.23M | 0.30M | 0.40M | 0.44M | 0.44M | 0.42M | 0.42M | 0.41M | 0.41M | 0.41M | 0.40M | 0.37M | 0.36M |
|
Share-based Compensation
|
0.20M | 0.17M | 0.21M | 0.21M | 3.27M | 4.25M | 2.42M | 2.44M | 2.20M | 2.18M | 2.10M | 2.03M | 2.22M | 2.45M | 2.40M | 2.05M | 2.01M | 1.95M | 2.19M | 1.80M | 1.95M | 1.37M | 1.70M |
|
Deferred Taxes
|
| | | | 0.05M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.07M | 0.15M | 0.15M | | 0.01M | 0.02M | 0.03M | 0.01M | 543.00 | 543.00 | 543.00 | | | |
|
Gains from Investment Securities
|
-0.11M | 2.42M | 5.07M | 7.24M | 0.04M | 9.13M | 9.06M | 0.40M | 11.94M | -0.02M | 12.17M | | 16.21M | 0.38M | -6.34M | -0.38M | 1.31M | -1.57M | 1.90M | 1.66M | 2.26M | 2.31M | 2.68M |
|
Non-cash Items
|
| | | | 56.44M | 75.72M | | 21.08M | | 8.72M | 10.22M | 2.35M | 8.09M | 1.88M | 0.71M | 0.30M | 12.51M | 0.73M | 0.73M | 0.06M | 0.97M | 1.15M | 1.15M |
|
Cash from Operations
|
-3.25M | -2.15M | -7.72M | -5.81M | -9.20M | -8.51M | -7.30M | -9.61M | -13.10M | -9.71M | -8.49M | -7.71M | -9.22M | -7.02M | -6.76M | -7.20M | -7.10M | -6.34M | -3.06M | -4.83M | -5.01M | -4.79M | -3.95M |
|
Amortizatization of Intangibles
|
0.02M | 0.08M | 0.08M | | | | | 0.34M | 0.23M | 0.21M | 0.22M | 0.20M | 0.25M | 0.26M | 0.31M | 0.33M | 0.37M | 0.41M | 0.40M | -0.04M | 0.24M | 0.25M | 0.25M |
|
Amortization of Deferred Charges
|
| | | | 0.54M | -0.15M | | | 0.04M | 0.03M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.22M | 0.24M | 0.23M | 0.27M | 0.24M | 0.26M | 0.23M | 0.22M | 0.20M | 0.29M | 0.23M | 0.30M | 0.40M | 0.44M | 0.44M | 0.42M | 0.42M | 0.41M | 0.41M | 0.41M | 0.40M | 0.37M | 0.36M |
|
Change in Receivables
|
0.07M | | | | 0.10M | -0.06M | | -0.02M | -0.05M | | 0.13M | 0.06M | -0.13M | 0.10M | -0.10M | 0.08M | -0.08M | -0.06M | | 0.06M | -0.06M | | |
|
Change in Inventory
|
| | 0.00M | 0.13M | 0.16M | -0.30M | -0.01M | | -0.00M | 0.07M | -0.07M | 0.01M | 0.04M | -0.04M | 0.05M | -0.07M | | | 0.09M | -0.06M | -0.03M | 0.04M | -0.02M |
|
Change in Account Payables
|
0.60M | 0.44M | -1.29M | -0.07M | 0.16M | 0.40M | -0.12M | 0.82M | 1.39M | 0.14M | -1.31M | 0.07M | -2.41M | 0.24M | 1.04M | -0.39M | 0.14M | -0.58M | 0.61M | -0.44M | 0.17M | -0.58M | 0.54M |
|
Change in Accured Expenses
|
-0.08M | 0.19M | -0.45M | 0.06M | 0.12M | | 0.39M | 0.38M | -2.07M | 1.02M | -0.43M | 1.73M | 2.07M | -1.83M | -0.90M | 0.53M | 0.18M | 2.02M | 0.74M | 1.10M | -2.52M | 0.21M | -0.47M |
|
Capital Expenditures
|
0.02M | 0.17M | 0.07M | 0.12M | 0.20M | 0.22M | 0.24M | 0.67M | 0.94M | 0.89M | 1.65M | 1.70M | 0.28M | -0.04M | 0.05M | 0.04M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.01M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 3.02M | 5.50M | 4.01M | 5.00M | | | | 6.25M | 6.25M | | | | | |
|
Cash from Investing Activities
|
-0.02M | -0.17M | -0.07M | -0.12M | -0.20M | -0.22M | -0.24M | -0.67M | -24.52M | 3.67M | 8.41M | 2.28M | 4.72M | 0.04M | -0.05M | -6.21M | 0.07M | 6.25M | -0.00M | -0.00M | | | -0.01M |
|
Other financing activities
|
| | | 3.70M | 1.90M | | | | | | | -0.02M | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
1.60M | 1.52M | 3.00M | | | | 5.00M | | | 0.69M | | 5.00M | 0.35M | | | | | | | 10.00M | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | 10.00M | 10.79M | | | 0.12M |
|
Shares Issued
|
| | | 22.20M | 0.05M | 9.20M | | -8.81M | 0.27M | 0.02M | | 0.03M | 4.50M | 37.40M | | | | 0.04M | 2.00M | -1.91M | 2.67M | 2.30M | 3.27M |
|
Cash from Financing Activities
|
1.55M | 2.12M | 37.70M | 28.17M | -1.90M | 23.79M | 5.23M | -0.02M | 0.23M | 0.55M | 0.09M | 16.37M | 4.59M | 37.83M | -0.24M | -0.02M | -0.02M | 0.03M | -4.07M | 2.53M | 2.67M | 2.13M | 4.64M |
|
Exchange Rate Effect
|
0.06M | -0.03M | -0.01M | 0.25M | 0.03M | -0.06M | -0.08M | 0.03M | 0.01M | -0.16M | -0.01M | 0.12M | 0.02M | -0.05M | -0.09M | 0.11M | -0.06M | 0.03M | 0.05M | -0.15M | 0.01M | 0.06M | 0.00M |
|
Change in Cash
|
-1.67M | -0.23M | 29.89M | 22.49M | -11.23M | 14.97M | -2.40M | -10.26M | -37.36M | -5.68M | 0.01M | 11.06M | 0.11M | 30.80M | -7.13M | -13.29M | -7.09M | -0.05M | -7.04M | -2.49M | -2.32M | -2.55M | 0.64M |
|
Free Cash Flow
|
-3.27M | -2.32M | -7.79M | -5.93M | -9.40M | -8.73M | -7.55M | -10.28M | -14.04M | -10.60M | -10.14M | -9.41M | -9.50M | -6.98M | -6.81M | -7.24M | -7.11M | -6.34M | -3.06M | -4.83M | -5.01M | -4.79M | -3.96M |
|
Net Cash Flow
|
-1.73M | -0.20M | 29.90M | 22.24M | -11.30M | 15.06M | -2.31M | -10.29M | -37.39M | -5.50M | 0.02M | 10.95M | 0.09M | 30.85M | -7.05M | -13.43M | -7.05M | -0.06M | -7.13M | -2.30M | -2.34M | -2.66M | 0.68M |