|
Net Income
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Share-based Compensation
|
0.60M | 0.42M | 0.47M | 0.37M | | 0.32M | 0.30M | 0.68M | 0.36M | 0.31M | 0.42M | 1.02M | 1.01M | 0.81M | 0.79M | 0.66M | 0.92M | 0.92M | 0.50M | 0.74M | 0.68M | 0.82M | 0.81M | 0.95M | 1.02M | 0.90M | 1.00M | 0.77M | 0.91M | 1.63M | 1.01M | 1.10M | 1.58M | 1.29M | 1.38M | 1.23M | 1.19M | 0.89M | 0.63M | 0.65M | 0.63M | 0.68M | 0.69M | 0.62M | 0.58M | 0.62M | 0.86M | 1.10M | 1.27M | 1.46M | 1.44M | 1.72M | 1.97M | 1.32M | 1.74M | 1.40M | 1.42M | 1.63M | 1.55M | 1.56M | 1.70M | 1.38M | 1.28M | 1.16M | 1.14M | 0.92M |
|
Gains from Investment Securities
|
| | | | | | | | 0.35M | 0.30M | 1.45M | 3.18M | 0.83M | 0.82M | -0.23M | -0.30M | -0.33M | 1.07M | 0.14M | -0.09M | -0.56M | -0.07M | -214.00 | 0.06M | | | -0.08M | 0.02M | 16.20M | | | | | | | | | | | -0.01M | 1.05M | | -1.05M | | 7.26M | -0.23M | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.08M | 0.92M | 1.66M | -0.42M | | 0.68M | 1.89M | 2.17M | 0.72M | -0.22M | 2.63M | 1.71M | 30.02M | 17.14M | -0.97M | 0.63M | 8.06M | 16.21M | -1.31M | 0.26M | 1.91M | 0.43M | 1.00M | 24.09M | 12.44M | 2.60M | 2.60M | 1.46M | 0.84M | 20.76M | 1.95M | 0.60M | 4.87M | -1.02M | 0.52M | 0.78M | 1.73M | -1.00M | 1.00M | 2.65M | 0.54M | -0.27M | 3.01M | 0.69M | 1.58M | 0.10M | 1.80M | -3.25M | 4.18M | 1.44M | 5.45M | -0.71M | 3.81M | 0.17M | -0.94M | -0.64M | 4.09M | 4.00M | 1.53M | -1.36M | 0.67M | 4.16M | 0.36M | 3.36M | 0.58M | 2.16M |
|
Cash from Operations
|
1.20M | -3.26M | -2.40M | -3.13M | | -0.83M | -3.72M | -4.63M | -4.20M | -4.42M | 8.69M | 3.94M | -1.61M | -4.18M | -13.34M | -4.33M | 0.02M | 0.28M | -5.51M | -5.31M | -4.73M | -2.09M | -4.69M | -7.76M | -6.79M | -4.48M | -10.86M | -7.99M | -10.85M | -7.58M | -9.39M | -15.15M | -9.22M | -16.48M | -7.50M | -9.96M | -6.94M | -8.22M | -4.94M | -7.23M | -6.67M | -6.70M | -5.60M | -9.02M | -5.13M | -5.88M | -5.71M | -13.18M | -6.66M | -9.61M | -8.17M | -16.82M | -12.13M | -13.12M | -12.27M | -12.20M | -7.87M | -8.18M | -10.19M | -13.23M | -11.13M | -5.94M | -9.30M | -7.30M | -8.00M | -5.53M |
|
Amortizatization of Intangibles
|
| | | | | -0.06M | 0.30M | -0.10M | -0.02M | -0.18M | 0.05M | 0.06M | 0.04M | 0.13M | 0.21M | -0.20M | 0.03M | 0.00M | 0.07M | 0.05M | -0.12M | -0.04M | -0.06M | 0.31M | -0.26M | -0.17M | -0.03M | 0.02M | -0.03M | -0.07M | -0.09M | 0.01M | 0.04M | -0.02M | 0.02M | 0.08M | 0.05M | 0.00M | 0.02M | -0.00M | 0.05M | 0.00M | 0.01M | -0.03M | -0.01M | -0.01M | 0.00M | -0.20M | -0.44M | -0.38M | -0.39M | -0.38M | -0.20M | -0.08M | 0.30M | 0.14M | 0.46M | 0.44M | 0.01M | -0.08M | 0.53M | -0.01M | -0.43M | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.19M | 0.19M | 0.19M | 0.19M | | 0.16M | 0.16M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.04M | 0.04M | 0.04M | 0.08M | 0.03M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | 0.04M | 0.06M | 0.09M | 0.06M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.06M | 0.02M | 0.06M | 0.04M | 0.03M |
|
Change in Receivables
|
| | | | | 0.15M | -0.10M | -0.01M | 0.02M | 0.04M | -0.10M | 0.30M | -0.02M | 0.61M | -0.02M | -0.14M | 0.10M | 0.29M | 0.32M | -0.11M | 3.47M | -3.00M | 0.12M | -0.19M | 0.32M | 0.23M | -0.21M | -0.36M | 0.12M | -0.01M | 0.60M | -0.26M | 0.04M | 0.23M | 0.62M | -0.58M | 0.01M | 0.35M | 0.01M | -1.08M | 0.35M | 0.76M | 0.35M | -0.74M | -0.02M | 0.26M | 0.30M | -0.86M | 0.20M | 0.58M | 0.27M | -1.16M | 0.34M | 0.49M | 0.09M | -0.66M | 0.07M | 0.46M | -0.05M | -0.64M | 0.39M | 0.43M | 0.37M | -1.03M | 0.44M | 0.49M |
|
Change in Accured Expenses
|
-0.68M | 0.18M | -0.18M | 0.49M | | 0.74M | 1.03M | -0.15M | 0.03M | 0.21M | 0.32M | -0.01M | -0.27M | 0.44M | -0.15M | -0.44M | 0.58M | 0.30M | 0.28M | -0.16M | 0.55M | -0.05M | -1.06M | -0.44M | 0.29M | 0.23M | 1.70M | 0.05M | -0.40M | 1.46M | 1.21M | -1.15M | 3.20M | -1.98M | -0.45M | -1.09M | 0.41M | -1.24M | 0.04M | -2.90M | 0.32M | 0.57M | 2.07M | -0.69M | 0.80M | 0.58M | 0.32M | -2.30M | 1.74M | 1.58M | 3.94M | -3.89M | 2.22M | 1.48M | -3.70M | -1.98M | 1.57M | 3.98M | -0.23M | -2.26M | -0.82M | 2.78M | -1.78M | 0.29M | -0.17M | 1.03M |
|
Other Working Capital Changes
|
-0.11M | 0.14M | -0.09M | 0.53M | | | | -0.04M | 0.02M | 0.31M | -0.31M | -0.06M | -0.03M | -0.20M | 0.25M | 0.02M | 0.01M | 0.09M | -0.01M | 0.01M | -0.14M | 0.30M | -0.17M | 0.34M | -0.06M | 0.07M | 0.39M | -0.24M | 0.05M | 0.46M | -0.18M | -0.21M | -0.09M | 0.20M | -0.17M | -0.08M | -0.13M | 0.35M | -0.30M | -0.25M | 0.24M | 0.81M | -1.80M | 0.25M | -0.31M | 1.00M | -1.37M | 2.05M | -1.68M | 1.50M | 0.18M | -1.10M | 0.90M | 2.36M | -0.62M | 0.61M | -1.64M | 0.69M | -0.07M | 1.41M | -0.03M | | | -0.82M | -0.03M | -0.64M |
|
Capital Expenditures
|
-0.01M | | | 0.03M | | 0.06M | 0.18M | 0.04M | 0.21M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.06M | 0.03M | | 0.10M | 0.02M | | | 0.01M | 0.03M | 0.01M | 43.00 | 0.03M | | 0.01M | 0.25M | 0.01M | 0.06M | 0.05M | 0.07M | 0.02M | 0.04M | 0.08M | | 0.01M | | | 0.04M | | | 0.24M | 0.26M | 0.16M | 0.02M | | | | | 0.01M | 0.35M | 0.05M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.03M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | -750.00 | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
10.68M | 6.62M | 9.75M | 9.62M | | 21.09M | 11.84M | 25.97M | 6.13M | 15.90M | 3.84M | 14.07M | 6.18M | 12.44M | 13.52M | 11.37M | 14.72M | 10.24M | 16.01M | 16.82M | 18.92M | 13.62M | 8.40M | 16.98M | 24.46M | 32.08M | 43.30M | 20.18M | 24.65M | 21.98M | 21.28M | 12.63M | 8.98M | 21.77M | 4.30M | 15.05M | 18.00M | 9.90M | 5.25M | 0.60M | | 4.35M | 2.10M | 5.08M | | -0.00M | | 5.00M | 17.11M | 4.50M | 18.62M | 21.90M | 39.49M | 18.00M | 16.04M | 43.92M | 7.50M | 36.50M | 20.20M | 29.65M | | 18.32M | -0.43M | | | |
|
Cash from Investing Activities
|
-1.57M | -0.19M | -0.05M | 2.63M | | 1.52M | -0.24M | 7.32M | -0.82M | 9.33M | -6.05M | -7.65M | -2.26M | -1.36M | -11.74M | 1.26M | -2.89M | -6.06M | -5.93M | 3.44M | 6.90M | 0.68M | 5.25M | -40.58M | 15.73M | 2.77M | 15.66M | -9.29M | 5.13M | 20.23M | 14.06M | 0.02M | -6.01M | 4.93M | -2.57M | -1.77M | 13.81M | 4.68M | 4.65M | 0.60M | -8.06M | 1.45M | 1.55M | 4.84M | -0.26M | -0.16M | -53.47M | -4.07M | -28.77M | -11.53M | -3.52M | -3.08M | 28.34M | 4.30M | 3.46M | 26.24M | -3.15M | 0.18M | 14.52M | 18.91M | -7.36M | 18.32M | -0.43M | | | |
|
Other financing activities
|
745.97M | | | 751.07M | 767.02M | 767.35M | | | | | | | | | | 0.26M | | | | 0.21M | | -0.21M | | | | | | | | | | 0.19M | | | | | | | | | | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 2.79M | 0.97M | | 0.01M | 0.17M | 0.60M | 0.69M | 0.19M | 0.60M | 3.28M | 1.27M | 1.26M | 30.01M | 0.04M | 2.89M | 9.82M | 7.25M | 0.18M | 0.08M | -0.81M | -0.75M | 64.06M | -0.92M | -1.11M | -0.37M | -1.12M | -0.32M | -0.61M | 0.69M | 31.51M | -0.51M | 34.71M | -1.47M | -1.81M | -1.15M | -1.36M | -1.64M | 25.76M | -0.82M | -0.61M | -1.06M | 1.28M | 16.48M | 5.82M | 165.24M | -1.33M | -0.57M | -0.96M | -1.31M | -1.65M | -0.76M | 4.66M | -1.39M | -2.01M | -0.85M | 12.56M | -2.12M | -2.41M | -1.46M | -1.52M | 8.83M | 7.54M | -2.13M | 4.48M |
|
Change in Cash
|
-0.37M | -3.32M | 0.34M | 0.47M | | 0.71M | -3.79M | 3.29M | -4.33M | 5.09M | 3.24M | -0.43M | -2.60M | -4.28M | 4.94M | -3.03M | 0.02M | 4.04M | -4.19M | -1.68M | 2.25M | -2.22M | -0.19M | 15.72M | 8.02M | -2.83M | 4.43M | -18.40M | -6.05M | 12.03M | 5.37M | 16.38M | -15.74M | 23.16M | -11.55M | -13.55M | 5.73M | -4.90M | -1.93M | 19.13M | -15.55M | -5.86M | -5.11M | -2.90M | 11.09M | -0.22M | 106.06M | -18.58M | -36.01M | -22.10M | -13.01M | -21.55M | 15.45M | -4.16M | -10.19M | 12.04M | -11.87M | 4.55M | 2.21M | 3.27M | -19.96M | 10.86M | -0.86M | 0.28M | -10.14M | -1.09M |
|
Free Cash Flow
|
1.21M | -3.26M | -2.40M | -3.15M | | -0.89M | -3.90M | -4.67M | -4.40M | -4.43M | 8.68M | 3.93M | -1.63M | -4.19M | -13.40M | -4.36M | 0.02M | 0.18M | -5.53M | -5.31M | -4.73M | -2.09M | -4.72M | -7.77M | -6.79M | -4.52M | -10.86M | -8.00M | -11.10M | -7.60M | -9.45M | -15.20M | -9.30M | -16.50M | -7.55M | -10.04M | -6.94M | -8.23M | -4.94M | -7.23M | -6.71M | -6.70M | -5.60M | -9.26M | -5.39M | -6.04M | -5.74M | -13.18M | -6.66M | -9.61M | -8.17M | -16.83M | -12.48M | -13.17M | -12.27M | -12.20M | -7.87M | -8.18M | -10.19M | -13.23M | -11.13M | -5.94M | -9.30M | -7.30M | -8.00M | -5.53M |
|
Net Cash Flow
|
-0.37M | -3.45M | 0.34M | 0.47M | | 0.71M | -3.79M | 3.29M | -4.33M | 5.09M | 3.24M | -0.43M | -2.60M | -4.28M | 4.94M | -3.03M | 0.02M | 4.04M | -4.19M | -1.68M | 2.25M | -2.22M | -0.19M | 15.72M | 8.02M | -2.83M | 4.43M | -18.40M | -6.05M | 12.03M | 5.37M | 16.38M | -15.74M | 23.16M | -11.55M | -13.55M | 5.73M | -4.90M | -1.93M | 19.13M | -15.55M | -5.86M | -5.11M | -2.90M | 11.09M | -0.22M | 106.06M | -18.58M | -36.01M | -22.10M | -13.01M | -21.55M | 15.45M | -4.16M | -10.19M | 12.04M | -11.87M | 4.55M | 2.21M | 3.27M | -19.96M | 10.86M | -0.89M | 0.24M | -10.13M | -1.05M |