|
Net Income
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 22.97M | 23.27M | 40.79M | 43.88M | 55.43M | 56.74M | 52.11M | 52.78M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | | 0.12M | 0.14M | 0.15M | | 0.00M | 0.00M | 0.00M | | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.03M | 0.03M | 0.02M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M |
|
Share-based Compensation
|
0.08M | 0.09M | 0.04M | 0.25M | 0.05M | 5.32M | 5.37M | 0.05M | 0.05M | 0.05M | 0.20M | 0.04M | 0.04M | 0.05M | 0.04M | 0.02M | 0.02M | 0.44M | | 0.31M | 0.36M | 0.33M | 0.58M | 0.46M | 0.36M | 0.53M | 0.49M | 0.75M | 0.64M | 0.53M | 0.49M | 0.97M | 0.79M | 0.76M | 1.03M | 0.93M | 0.92M | 0.82M | 1.15M | 1.52M | 1.79M | 1.48M | 1.47M | 1.57M | 1.52M | 1.51M | 1.47M | 1.90M | 2.02M | 2.06M | 1.93M | 2.89M | 3.30M | 3.81M | 4.25M | 8.25M | 4.41M | 4.42M | 5.17M | 5.85M | 7.60M | 5.67M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | -1.55M | -2.72M | -2.30M | -2.75M | -1.90M | -0.82M | -0.93M | -1.28M | 1.52M | 3.24M | 13.94M | -0.88M | 1.75M | 1.61M | 8.58M | -2.56M | 2.32M | 2.43M | -2.42M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | |
|
Gains from Investment Securities
|
| | | | | 2.00M | 2.00M | 0.27M | | 1.34M | 1.42M | 0.05M | 0.50M | 3.49M | 1.33M | 3.43M | 3.42M | 0.91M | -0.47M | 1.18M | 3.37M | -0.52M | -0.39M | -0.73M | 5.15M | 5.15M | -0.11M | 0.40M | 6.09M | | 2.11M | -0.02M | -0.01M | -0.01M | 0.03M | 0.01M | 0.03M | -0.00M | -0.04M | 0.07M | -0.09M | 0.03M | 0.04M | -0.08M | 0.09M | | 0.14M | | | 0.13M | 31.12M | 0.48M | 0.05M | | 21.74M | 0.20M | | | 53.03M | 12.58M | 0.22M | |
|
Non-cash Items
|
| | | 2.68M | | | | | | | | | 2.83M | 2.81M | 3.09M | 3.09M | 3.10M | 3.23M | 2.69M | 1.88M | 1.95M | 2.06M | 2.04M | 2.03M | 2.21M | 2.45M | 2.39M | 2.64M | 3.24M | 3.50M | 2.91M | 3.62M | 4.10M | 4.01M | 4.35M | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | | | |
|
Cash from Operations
|
-1.02M | -1.15M | -0.82M | -0.77M | -0.83M | -28.74M | -30.00M | -1.30M | | | -1.59M | -2.25M | -40.64M | -42.32M | -4.13M | -2.43M | -2.98M | -3.55M | | -3.79M | -4.25M | -5.34M | -4.63M | -5.93M | -4.34M | -3.28M | -4.41M | -3.88M | -3.20M | -2.63M | -4.03M | -6.08M | -4.76M | -6.95M | -8.35M | -8.02M | 14.07M | 16.26M | 12.29M | 7.21M | 13.27M | 11.45M | 13.11M | 3.81M | 15.68M | 21.71M | 19.18M | 8.48M | 26.19M | 41.30M | 40.08M | 12.07M | 30.75M | 45.13M | 55.65M | 31.93M | 64.14M | 72.87M | 70.88M | 60.04M | 71.30M | 32.44M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 6.53M | 8.49M | 8.49M | 9.06M | 9.34M | 9.34M | 9.35M | 9.34M | 9.35M | 9.34M | 9.34M |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | | 0.01M | 0.14M | 0.15M | 0.00M | 0.00M | 0.00M | 0.00M | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.03M | 0.03M | 0.02M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M |
|
Change in Receivables
|
| | | | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 3.13M | -0.28M | 0.44M | -3.62M | -0.16M | -0.89M | 0.12M | -0.39M | 0.69M | 0.33M | -0.01M | 3.93M | -0.96M | -0.25M | 1.10M | 22.96M | 9.39M | 5.25M | 5.46M | 6.98M | -3.32M | 1.09M | 7.21M | 5.79M | -5.40M | 40.55M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.17M | 0.33M | 1.36M | 0.25M | -0.38M | 2.92M | -0.10M | -0.26M | 2.71M | -0.15M | 0.92M | -0.04M | 0.02M | -0.72M | -0.33M | -0.58M | 0.42M | -1.72M | 6.61M | 4.31M | -1.94M | 2.00M | -0.48M | 0.24M | -0.46M | 9.09M |
|
Change in Account Payables
|
-0.16M | 0.16M | -0.01M | -0.14M | 0.32M | 0.48M | 0.17M | 0.09M | | | 1.01M | -0.80M | 0.45M | 1.47M | -0.62M | 0.08M | 0.31M | -0.71M | | -0.76M | 0.27M | -0.50M | 0.98M | -0.54M | -0.54M | 0.35M | -0.12M | -0.02M | -0.23M | 0.39M | 0.86M | -1.14M | 0.12M | 0.42M | 1.00M | 0.60M | 0.39M | 0.82M | -0.03M | -2.77M | 4.46M | -3.80M | 2.25M | -1.70M | 0.36M | -0.17M | 0.02M | 2.37M | -2.82M | 0.21M | 1.45M | -0.58M | 1.03M | 0.18M | 10.20M | -4.53M | -3.15M | 4.45M | 5.03M | -5.40M | -5.67M | 3.57M |
|
Change in Accured Expenses
|
0.19M | 0.20M | 0.15M | 0.19M | 0.23M | 0.11M | 0.19M | -0.03M | | | -0.12M | 0.13M | 1.15M | 1.50M | -0.25M | 0.21M | -0.39M | 4.29M | | 0.76M | -0.06M | 0.32M | 0.12M | -0.22M | 0.18M | -0.66M | 0.22M | -0.18M | 0.15M | 0.50M | 0.66M | -0.40M | 0.23M | -0.01M | 5.04M | -1.34M | 4.73M | 3.01M | 6.14M | -3.70M | -1.77M | 1.90M | 2.36M | -7.04M | 1.55M | 4.57M | 6.44M | -6.50M | 2.37M | 9.02M | 11.51M | -2.42M | -5.13M | 5.16M | 8.19M | 8.47M | 16.43M | 20.05M | 8.90M | -2.55M | 8.27M | 13.24M |
|
Other Working Capital Changes
|
-0.10M | 0.23M | -0.13M | 0.06M | 0.06M | 0.18M | 0.12M | 0.04M | | | 1.20M | -0.07M | 1.12M | 1.00M | 0.62M | -0.73M | -0.04M | 3.48M | 0.03M | -0.12M | -0.07M | 0.53M | 0.11M | -0.48M | -0.37M | -0.34M | 0.74M | -0.12M | -0.31M | -0.11M | 0.66M | -0.18M | -0.32M | 0.14M | 0.83M | 0.23M | -0.39M | 1.85M | 1.01M | 1.71M | 1.46M | -1.91M | 2.71M | 0.94M | | -4.84M | -0.08M | 0.56M | -0.71M | -0.42M | 1.38M | 0.19M | 1.70M | 5.33M | -1.43M | 1.21M | 9.80M | -5.17M | 2.65M | -7.02M | 7.41M | 6.70M |
|
Capital Expenditures
|
-0.10M | | | 0.10M | -0.10M | 0.10M | 0.10M | 0.00M | | | 0.05M | 0.01M | 0.16M | 0.16M | | 0.02M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.01M | | | | 2.00 | 0.01M | | | | | | 0.01M | 0.02M | 0.06M | 0.01M | 0.01M | | -370.00 | | | | | 0.91M | 0.00M | 0.07M | 0.04M | | | | | 0.07M | | 0.06M | 0.09M | 0.20M | 0.01M | 0.26M | 0.09M | | 0.03M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.00M | 6.48M | 3.51M | 7.49M | -0.98M | 10.00M | -8.72M | 8.68M | -552.00 | -464.00 | -424.00 | -0.02M | -370.00 | 0.95M | 2.20M | 0.57M | | | | | | | | 14.20M | 20.40M | 9.91M | 10.00M | 31.66M | 5.00M | | | | | | | | | | 9.87M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.10M | | | 0.09M | -0.10M | -2.10M | -2.10M | -0.00M | | | -14.05M | 1.49M | -10.66M | -14.85M | -6.81M | 1.27M | -10.01M | 0.02M | | -0.04M | 0.03M | -0.04M | 0.05M | -0.07M | 0.83M | 2.20M | 0.59M | -0.03M | -0.00M | -0.03M | 0.06M | -31.85M | -4.96M | 7.58M | 14.14M | 10.45M | -9.93M | 5.05M | 31.66M | 5.00M | | -10.01M | | -6.91M | -4.00M | -0.07M | -0.04M | | | -0.13M | | -162.37M | | -92.82M | -38.32M | -0.20M | -0.01M | -0.26M | -0.09M | | -0.03M | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | |
|
Cash from Financing Activities
|
30.47M | | -29.01M | | 2.23M | 34.15M | 34.15M | 37.47M | | | 5.08M | | -52.05M | 70.04M | 0.19M | 0.02M | 26.73M | | | 36.06M | 0.11M | 0.92M | 0.07M | -0.01M | | | 0.08M | | | 1.41M | 54.14M | 0.03M | 0.00M | 0.10M | 0.15M | 0.09M | 0.19M | 0.26M | 0.58M | 0.03M | 0.04M | 0.61M | 0.03M | 0.19M | -3.71M | -2.10M | -2.53M | -1.55M | -2.99M | 3.98M | 2.25M | 0.15M | -0.21M | -10.13M | -0.67M | 141.05M | 1.16M | -5.97M | 4.43M | 3.06M | 0.87M | 4.65M |
|
Change in Cash
|
| | 0.64M | -0.77M | 1.40M | 3.31M | 2.05M | -1.31M | | | -10.56M | -0.76M | 0.78M | 12.86M | -10.75M | -1.14M | 13.73M | -3.54M | | 32.23M | -4.10M | -4.47M | -4.52M | -6.01M | -3.51M | -1.08M | -3.75M | -3.91M | -1.40M | -1.25M | 50.17M | -37.90M | -9.71M | 0.73M | 5.94M | 2.52M | 4.34M | 21.57M | 44.53M | 12.24M | 13.30M | 2.05M | 13.13M | -2.91M | 7.97M | 19.54M | 16.61M | 6.93M | 32.54M | 45.15M | 42.33M | -150.15M | 30.54M | -57.82M | 16.66M | 172.78M | 65.28M | 66.64M | 75.22M | 63.10M | 72.14M | 37.09M |
|
Beginning Cash Balance
|
6.76M | 5.61M | 5.61M | 6.25M | 5.48M | 0.10M | 0.10M | 6.03M | 7.51M | 11.97M | 11.97M | 1.41M | 0.10M | 0.10M | 12.96M | 2.22M | 1.07M | 14.80M | 9.10M | 9.10M | 41.32M | 37.22M | 32.75M | 28.24M | 22.23M | 18.72M | 17.64M | 13.89M | 9.98M | 8.58M | 7.33M | 57.50M | 19.60M | 9.89M | 10.62M | 16.56M | 19.08M | 23.42M | 44.98M | 89.51M | 101.75M | 115.05M | 117.11M | 130.24M | 127.33M | 135.29M | 154.84M | 171.44M | 178.37M | 210.91M | 256.06M | 298.39M | 148.25M | 178.79M | 120.97M | 137.64M | 310.41M | 375.69M | 442.33M | 517.55M | 580.66M | 652.80M |
|
Free Cash Flow
|
-0.93M | -1.15M | -0.82M | -0.87M | -0.73M | -28.84M | -30.10M | -1.31M | | | -1.64M | -2.26M | -40.80M | -42.49M | -4.13M | -2.44M | -3.00M | -3.57M | | -3.80M | -4.25M | -5.36M | -4.63M | -5.93M | -4.34M | -3.28M | -4.42M | -3.88M | -3.20M | -2.63M | -4.03M | -6.08M | -4.77M | -6.98M | -8.41M | -8.02M | 14.06M | 16.26M | 12.29M | 7.21M | 13.27M | 11.45M | 13.11M | 2.90M | 15.67M | 21.64M | 19.14M | 8.48M | 26.19M | 41.30M | 40.08M | 12.00M | 30.75M | 45.06M | 55.55M | 31.73M | 64.12M | 72.61M | 70.79M | 60.04M | 71.27M | 32.44M |
|
Net Cash Flow
|
29.35M | -1.15M | -29.83M | -0.68M | 1.30M | 3.31M | 2.05M | 36.16M | | | -10.56M | -0.76M | -103.34M | 12.86M | -10.75M | -1.14M | 13.73M | -3.54M | | 32.23M | -4.10M | -4.47M | -4.52M | -6.01M | -3.51M | -1.08M | -3.75M | -3.91M | -3.20M | -1.25M | 50.17M | -37.90M | -9.71M | 0.73M | 5.94M | 2.52M | 4.34M | 21.57M | 44.53M | 12.24M | 13.30M | 2.05M | 13.13M | -2.91M | 7.97M | 19.54M | 16.61M | 6.93M | 23.20M | 45.15M | 42.33M | -150.15M | 30.54M | -57.82M | 16.66M | 172.78M | 65.28M | 66.64M | 75.22M | 63.10M | 72.14M | 37.09M |