|
Net Income
|
-0.58M | -0.05M | -0.34M | -0.18M | 0.27M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.07M | 0.05M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.30M | 0.70M | 0.70M | 0.60M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.20M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Share-based Compensation
|
| 0.02M | 0.03M | 0.02M | 0.01M | 0.30M | 0.17M | 0.05M | 0.14M | 0.04M | 0.09M | 0.04M | 0.04M | 0.04M | 0.22M | 0.08M | 0.08M | 0.10M | 0.27M | 0.07M | 0.07M | 0.06M | 0.33M | 0.01M | 0.04M | 0.08M | 0.48M | 0.06M | 0.06M | 0.05M | 0.76M | 0.17M | 0.24M | 0.21M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M | 0.18M | 0.34M | 0.46M | 0.39M | 0.47M | 0.34M | 0.50M | 0.81M | 0.64M | 0.66M | 0.55M | 0.80M | 0.67M | -0.10M | 0.62M | 0.95M | 0.72M | -0.39M | 0.19M | 0.53M | 0.56M | 0.18M | 0.65M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -0.09M | 0.05M | -0.29M | 6.04M | 0.11M | -0.15M | -0.41M | 1.56M | | -0.64M | -0.36M | -0.77M | -3.54M | -0.63M | -0.60M | -0.74M | -0.54M | -0.44M | -0.28M | -0.54M | -0.54M | -0.72M | -0.73M | -0.32M | -0.63M | -0.89M | -0.67M | 0.96M | | | -0.00M | -0.36M | -0.01M | 0.01M | | 4.60M | -0.01M | 0.05M | -0.35M | 3.49M | 0.78M | 0.75M | -0.09M | 0.27M | -0.50M |
|
Cash from Discontinued Operations
|
| -0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | 0.08M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | -0.03M | | | | 0.12M | 1.61M | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.38M | 0.02M | 2.80M | -4.20M | |
|
Non-cash Items
|
| | | | | 0.66M | | | 0.46M | 0.39M | 0.41M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.76M | -1.99M | 0.87M | -1.22M | 1.35M | -1.32M | 0.44M | -1.35M | -0.59M | 0.73M | -0.69M | 0.32M | 1.44M | -0.70M | 0.96M | 1.28M | 0.13M | -0.05M | 0.64M | 0.59M | 0.80M | 0.48M | 0.98M | 1.92M | 2.66M | 0.30M | 2.19M | 2.48M | 1.55M | -0.39M | 4.39M | 4.00M | 6.08M | -1.76M | 8.54M | 4.37M | 6.89M | -2.88M | 3.55M | 10.04M | 8.74M | -8.52M | 14.64M | 9.27M | 30.28M | -16.16M | 1.34M | 10.06M | 6.00M | 7.97M | -1.11M | 8.13M | 16.04M | 5.07M | 5.23M | 4.63M | 12.44M | -11.54M | 14.50M | 9.57M | 10.68M | -4.77M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.29M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.46M | 0.27M | 0.18M | 0.21M | 0.16M | 0.18M | 0.17M | 0.21M | 0.20M | 0.20M | 0.18M | 0.15M | 0.17M | 0.18M | 0.17M | 0.28M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.55M | 0.51M | 0.05M | 0.51M | 0.56M | 0.59M | 0.59M | 0.56M | 0.56M | 0.91M | 1.92M | 1.86M | 1.76M | 1.72M | 1.66M | 2.06M | 2.03M | 2.01M | 2.01M | 1.99M | 1.88M | 1.87M | 1.93M | 2.40M | 4.54M | 4.28M | 4.28M | 4.25M | 4.24M | 4.27M | 4.28M | 4.31M | 4.26M | 4.31M | 4.30M | 4.30M |
|
Change in Receivables
|
| -0.17M | 0.96M | -0.33M | 0.55M | -1.39M | 1.31M | -0.29M | 0.39M | 0.51M | -0.93M | 0.89M | -0.48M | -0.57M | 1.26M | -0.71M | -0.23M | 0.12M | -0.10M | 0.26M | -0.15M | 0.21M | 0.09M | -0.02M | 3.92M | -0.64M | 0.66M | 1.58M | -0.25M | 3.29M | 0.93M | -0.50M | 0.08M | -2.14M | 3.84M | -4.73M | 1.81M | -1.54M | 4.77M | 6.95M | -5.31M | -1.00M | 12.34M | -3.21M | -5.27M | -2.96M | 13.40M | 15.31M | -11.81M | -9.84M | -0.78M | 1.84M | 0.86M | -8.76M | -3.54M | -0.12M | 2.88M | -8.49M | 14.42M | -12.56M | -6.80M | -6.52M | -2.55M |
|
Change in Accured Expenses
|
| | | | | 0.54M | 0.08M | 0.70M | -0.12M | 0.52M | 0.08M | 0.14M | -0.22M | 0.62M | -0.70M | -0.04M | 0.65M | -0.18M | -0.57M | 0.20M | -0.40M | 0.28M | 0.41M | 0.38M | 5.05M | -0.73M | -0.20M | 1.58M | 0.13M | 2.43M | -1.49M | 1.46M | 0.93M | 0.36M | -1.03M | 1.39M | 3.75M | 1.16M | -2.10M | 4.38M | 1.34M | 3.57M | -1.19M | 3.43M | -0.33M | 2.23M | -2.33M | 13.94M | -7.57M | -9.89M | 1.07M | -5.83M | 0.54M | 0.74M | -7.40M | 0.73M | 0.15M | 2.10M | -6.57M | -1.36M | -3.69M | 5.57M | -6.16M |
|
Other Working Capital Changes
|
| 0.01M | -0.07M | 0.01M | -0.13M | 0.03M | 0.01M | 0.05M | 0.28M | -0.08M | 0.22M | -0.03M | 0.10M | 0.01M | -1.03M | | | | 0.10M | -0.12M | -0.07M | 0.01M | 0.06M | 0.09M | 0.72M | -0.76M | 0.09M | 0.13M | -0.07M | -0.09M | -0.01M | 0.36M | -0.09M | -0.10M | 0.51M | 0.24M | -0.37M | -1.18M | 0.15M | 1.06M | 0.73M | -0.35M | -0.28M | 0.62M | 0.07M | 21.86M | -12.12M | -10.15M | | | -0.99M | 0.28M | 2.52M | -0.01M | -1.15M | -1.03M | -1.35M | -1.29M | 0.98M | -0.35M | 3.58M | -1.03M | -0.97M |
|
Capital Expenditures
|
| 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.05M | 0.05M | -0.07M | 0.01M | | | | 0.01M | 0.01M | | | 0.09M | 0.00M | 0.07M | -0.03M | 0.02M | 0.01M | 0.43M | 0.04M | 0.04M | 0.63M | 0.11M | 0.28M | 0.38M | 0.21M | -0.02M | 0.08M | | 0.00M | 0.03M | 0.38M | 0.16M | -0.02M | 0.01M | | 0.05M | | | 0.05M | | 0.09M | 0.15M | 0.63M | 0.38M | 0.08M | 0.12M | 0.04M | 0.17M | 0.29M | 0.16M | 0.21M | 0.55M | -0.55M | 0.21M | 0.03M | 0.04M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 32.27M | -0.03M | 0.25M | | | | | | | | | | | 0.56M | | | | 32.68M | | | | -0.12M | | | | | 179.96M | 0.75M | | -0.14M | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.37M | -0.01M | -0.00M | -0.01M | -0.01M | -0.03M | -0.05M | -0.05M | 0.07M | -0.01M | | | | -0.01M | -0.01M | | | -0.09M | -0.00M | -0.07M | 0.03M | -0.02M | -0.01M | -32.69M | -0.01M | -0.29M | -0.63M | -0.11M | -0.28M | -0.38M | -0.21M | 0.02M | -0.08M | | -0.00M | -66.55M | -0.94M | -0.16M | 0.02M | -0.01M | -32.68M | -0.05M | 0.06M | | -0.05M | | -0.09M | -0.15M | -0.63M | -180.34M | -0.83M | -0.12M | 0.09M | -0.17M | -0.29M | -0.16M | -0.21M | -0.55M | 0.55M | -0.21M | -0.03M | -0.04M |
|
Other financing activities
|
| | -0.04M | -0.01M | -0.01M | 0.00M | -0.02M | -0.02M | 0.18M | 0.15M | -0.01M | 0.02M | -0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | -0.01M | | | 3.35M | 0.10M | 0.00M | | | 0.90M | 0.04M | 0.00M | | | | | | | 7.22M | 0.40M | 0.04M | | | | | | 0.20M | | | | |
|
Cash from Financing Activities
|
| 0.36M | 1.40M | -0.20M | 0.68M | -1.29M | 1.07M | -0.26M | 3.93M | 0.49M | -0.57M | 0.64M | -0.21M | -1.34M | -0.13M | -0.37M | -0.59M | -0.06M | -0.00M | -0.17M | -0.01M | -0.01M | -0.02M | -0.02M | 26.66M | -2.04M | -0.96M | -0.94M | -0.86M | -0.94M | -0.92M | -3.83M | -1.01M | -6.24M | -0.27M | -7.39M | 62.72M | -10.17M | 1.62M | -2.81M | -10.50M | 24.63M | 7.58M | -14.65M | -8.95M | -6.92M | -3.67M | -5.11M | -9.20M | -6.21M | 173.50M | 0.72M | -7.62M | -16.45M | -4.98M | -4.83M | -4.28M | -12.31M | 12.20M | -15.31M | -9.36M | -10.72M | 4.94M |
|
Change in Cash
|
| -0.03M | -0.59M | 0.67M | -0.55M | 0.05M | -0.29M | 0.12M | 2.52M | -0.04M | 0.15M | -0.04M | 0.11M | 0.10M | -0.84M | 0.58M | 0.69M | 0.07M | -0.15M | 0.46M | 0.52M | 0.82M | 0.44M | 0.94M | -4.11M | 0.61M | -0.96M | 0.62M | 1.51M | 0.33M | -1.69M | 0.34M | 3.00M | -0.23M | -2.03M | 1.14M | 0.54M | -4.21M | -1.43M | 0.76M | -0.47M | 0.70M | -0.99M | 0.05M | 0.32M | 23.31M | -19.83M | -3.86M | 0.70M | -0.83M | 1.14M | -1.23M | 0.39M | -0.32M | -0.08M | 0.11M | 0.18M | -0.08M | 0.11M | -0.26M | -0.00M | -0.07M | 0.13M |
|
Free Cash Flow
|
| -0.76M | -1.99M | 0.86M | -1.23M | 1.34M | -1.36M | 0.39M | -1.41M | -0.53M | 0.72M | -0.69M | 0.32M | 1.44M | -0.71M | 0.95M | 1.28M | 0.13M | -0.15M | 0.64M | 0.52M | 0.83M | 0.46M | 0.96M | 1.50M | 2.62M | 0.26M | 1.56M | 2.37M | 1.27M | -0.77M | 4.18M | 4.01M | 6.00M | -1.76M | 8.53M | 4.35M | 6.51M | -3.05M | 3.57M | 10.03M | 8.74M | -8.57M | 14.64M | 9.27M | 30.23M | -16.16M | 1.25M | 9.90M | 5.37M | 7.59M | -1.19M | 8.02M | 15.99M | 4.90M | 4.94M | 4.47M | 12.23M | -12.09M | 15.05M | 9.36M | 10.65M | -4.81M |
|
Net Cash Flow
|
| -0.03M | -0.59M | 0.67M | -0.55M | 0.05M | -0.29M | 0.12M | 2.52M | -0.04M | 0.15M | -0.04M | 0.11M | 0.10M | -0.84M | 0.58M | 0.69M | 0.07M | -0.15M | 0.46M | 0.52M | 0.82M | 0.44M | 0.94M | -4.11M | 0.61M | -0.96M | 0.62M | 1.51M | 0.33M | -1.69M | 0.34M | 3.00M | -0.23M | -2.03M | 1.14M | 0.54M | -4.21M | -1.43M | 0.76M | -0.47M | 0.70M | -0.99M | 0.05M | 0.32M | 23.31M | -19.83M | -3.86M | 0.70M | -0.83M | 1.14M | -1.23M | 0.39M | -0.32M | -0.08M | 0.11M | 0.18M | -0.08M | 0.11M | -0.26M | -0.00M | -0.07M | 0.13M |