|
Net Income
|
-3.63M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.56M | -0.50M |
|
Depreciation and Depletion
|
0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.09M | 0.10M | 0.12M | 0.16M | 0.23M | 0.38M | 0.40M | 0.44M | 0.50M | 0.53M | 0.62M | 0.63M | 0.67M | 0.79M | 0.90M | 0.95M | 1.09M | 1.10M | 1.27M | 1.43M | 1.44M | 1.45M | 1.54M |
|
Share-based Compensation
|
| 0.07M | 0.07M | 0.17M | 0.14M | 0.23M | 0.71M | 1.58M | 1.65M | 2.12M | 2.96M | 4.91M | 4.77M | 5.21M | 6.85M | 8.42M | 8.78M | 9.20M | 9.92M | 13.53M | 12.85M | 13.04M | 11.80M | 12.68M | 13.18M | 13.03M | 11.44M | 11.18M | 11.21M | 12.10M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | -8.74M | 0.12M | -1.96M | | -0.04M | 0.01M | | | -0.24M | | -1.54M | 5.25M | -2.31M | -0.77M | -4.67M | 0.12M |
|
Gains from Investment Securities
|
| 0.17M | 0.11M | -0.01M | 0.10M | 0.53M | | | | -0.00M | 0.10M | -0.03M | | | 2.46M | 2.56M | -20.40M | -0.15M | -0.30M | 0.31M | | | 4.01M | 0.47M | 0.61M | 1.29M | 6.38M | 2.52M | 2.17M | |
|
Cash from Operations
|
| -1.88M | -3.21M | 1.29M | 0.48M | 0.75M | 4.49M | -0.25M | 13.50M | -2.96M | -0.43M | -3.63M | -6.44M | -6.13M | -2.78M | -21.43M | -9.00M | -5.22M | -6.00M | -25.44M | -3.79M | 5.01M | 18.59M | -6.83M | 24.00M | 23.34M | 24.36M | -6.04M | 20.82M | 22.63M |
|
Amortizatization of Intangibles
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | 0.18M | 1.18M | 1.23M | 1.05M | 1.57M | 1.64M | 1.70M | 1.72M | 1.65M | 1.61M | 1.44M | 1.17M | 0.91M |
|
Amortization of Deferred Charges
|
| 0.14M | 0.14M | 0.33M | 0.92M | 0.44M | 0.23M | 0.22M | 0.23M | 0.21M | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.09M | 0.10M | 0.12M | 0.16M | 0.23M | 0.63M | 1.09M | 1.45M | 2.15M | 2.63M | 2.92M | 2.84M | 2.89M | 3.04M | 3.17M | 3.22M | 3.34M | 3.35M | 3.54M | 5.77M | 29.76M | 3.41M | 3.82M |
|
Change in Receivables
|
| 0.03M | 7.75M | -3.84M | 0.22M | 2.82M | 1.70M | -0.16M | -2.18M | 0.48M | 0.19M | 1.56M | 3.72M | 0.81M | -1.46M | 2.73M | 2.90M | 0.05M | 0.54M | 4.38M | 3.60M | 5.80M | 1.15M | 4.26M | 3.36M | 4.25M | 0.77M | 5.22M | -3.91M | -1.91M |
|
Change in Inventory
|
| -0.10M | 0.57M | -0.07M | -0.26M | 0.27M | 0.42M | -0.02M | 0.45M | 0.01M | 0.54M | 0.09M | -0.32M | 0.25M | -0.35M | 0.33M | 0.74M | 0.44M | 0.18M | 0.54M | 1.60M | -0.35M | 2.17M | -0.30M | 0.37M | -1.44M | 1.56M | -1.29M | 1.52M | 0.31M |
|
Change in Account Payables
|
| 0.44M | 0.37M | -0.33M | -0.20M | 0.48M | 0.60M | 0.06M | 0.39M | -0.23M | -0.04M | -0.04M | -0.64M | 1.36M | -0.85M | 0.19M | 0.12M | 1.85M | -1.57M | 3.90M | -0.82M | -0.38M | 3.01M | -0.42M | -1.23M | -2.15M | -0.57M | 0.61M | 1.07M | 1.41M |
|
Change in Accured Expenses
|
| 0.68M | 0.33M | -1.81M | 0.02M | 0.89M | 2.10M | -2.65M | 1.52M | 2.84M | 1.62M | -3.90M | 3.38M | 3.54M | 3.20M | -6.92M | 8.03M | 2.56M | 4.83M | -11.56M | 4.50M | 5.11M | 6.54M | -14.24M | 6.53M | 6.43M | 4.88M | -14.70M | 7.12M | 9.48M |
|
Other Working Capital Changes
|
| -0.05M | 0.11M | 0.07M | 0.03M | 1.42M | -0.25M | 0.13M | 8.22M | | | -1.68M | -0.49M | -3.18M | -3.00M | 0.36M | 0.35M | 1.16M | -0.65M | 0.65M | 0.30M | 0.14M | -0.24M | -0.25M | -0.18M | 2.11M | -2.97M | 3.36M | 1.33M | -0.16M |
|
Capital Expenditures
|
| 0.09M | 0.01M | 0.24M | 0.18M | 0.17M | 0.35M | 0.50M | 1.76M | 1.91M | 0.59M | 0.75M | 32.43M | | -29.70M | 0.40M | 1.41M | 2.04M | 1.79M | 3.34M | 4.04M | 2.46M | 3.79M | 9.15M | 5.23M | 6.38M | 7.57M | 4.74M | 9.26M | 14.83M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | 0.01M | 0.00M | 0.19M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 50.00M | 45.00M | 43.00M | 48.50M | 50.20M | 36.25M | 36.80M | 60.65M | 36.30M | 44.00M | 54.90M |
|
Cash from Investing Activities
|
| -0.09M | -0.01M | -0.24M | -0.18M | -0.17M | -0.35M | -0.50M | -1.76M | -1.90M | -0.59M | -0.75M | -34.09M | -0.92M | -30.89M | -0.40M | -27.51M | -134.15M | -4.48M | 16.58M | -15.39M | -9.71M | -7.67M | -19.70M | -21.42M | -14.79M | 5.77M | -22.43M | -28.38M | -18.39M |
|
Other financing activities
|
| | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.04M | 4.42M | 10.71M | 0.94M | 76.42M | 0.22M | 0.56M | 69.36M | 8.15M | 227.82M | 1.51M | 1.89M | 1.89M | 0.13M | 1.22M | 0.66M | 0.39M | -0.75M | 0.73M | 0.23M | 0.04M | -3.30M | 10.64M | 0.04M | 0.84M | -5.38M | -1.55M | 0.10M | -0.92M |
|
Change in Cash
|
| -1.93M | 1.20M | 11.75M | 1.24M | 77.01M | 4.37M | -0.19M | 81.11M | 3.29M | 226.80M | -2.87M | -38.64M | -5.16M | -33.54M | -20.62M | -35.85M | -138.99M | -11.23M | -8.13M | -18.95M | -4.65M | 7.62M | -15.89M | 2.62M | 9.39M | 24.75M | -30.02M | -7.46M | 3.32M |
|
Beginning Cash Balance
|
| 1.93M | 3.28M | -11.75M | 16.26M | 17.49M | 94.47M | 98.84M | 98.69M | 179.81M | 183.05M | 409.85M | 406.98M | 368.34M | 363.18M | 329.63M | 309.02M | 273.17M | 134.18M | 122.95M | 114.85M | 95.87M | 91.22M | 98.84M | 82.98M | 85.61M | 94.96M | 119.72M | 89.69M | 82.28M |
|
Free Cash Flow
|
| -1.97M | -3.22M | 1.04M | 0.30M | 0.59M | 4.15M | -0.75M | 11.74M | -4.86M | -1.02M | -4.38M | -38.87M | -6.13M | 26.92M | -21.83M | -10.41M | -7.26M | -7.79M | -28.78M | -7.82M | 2.56M | 14.79M | -15.99M | 18.77M | 16.96M | 16.80M | -10.78M | 11.56M | 7.80M |
|
Net Cash Flow
|
| -1.93M | 1.20M | 11.75M | 1.24M | 77.01M | 4.37M | -0.19M | 81.11M | 3.29M | 226.80M | -2.87M | -38.64M | -5.16M | -33.54M | -20.62M | -35.85M | -138.99M | -11.23M | -8.13M | -18.95M | -4.65M | 7.62M | -15.89M | 2.62M | 9.39M | 24.75M | -30.02M | -7.46M | 3.32M |