|
Net Income
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.09M | -12.82M | -4.45M | 11.58M | 0.56M | 1.14M | 17.97M |
|
Depreciation and Depletion
|
| | | | 1.50M | 1.60M | 1.50M | 1.50M | 1.60M | 1.80M | 1.70M | 1.80M | 2.00M | 1.90M | 2.00M | 2.00M | 2.00M | 2.20M | 1.80M | 1.90M | 2.20M | 2.30M | 2.60M | 2.70M | 3.10M | 3.30M | 3.40M | 3.70M | 3.90M | 4.50M | 4.80M | 5.00M | 5.80M | 6.70M | 6.80M | 7.50M | 7.80M | 8.70M | 8.30M | 8.20M | 8.50M | 8.90M | 9.30M | 9.80M | 9.50M | 10.30M | 9.90M | 10.50M | 10.40M | 11.20M | 12.30M |
|
Share-based Compensation
|
0.26M | 0.30M | 0.46M | 0.92M | 1.20M | 1.72M | 1.88M | 1.96M | 2.23M | 1.83M | 1.95M | 1.72M | 1.99M | 2.41M | 2.52M | 2.72M | 3.13M | 3.85M | 3.72M | 4.64M | 5.33M | 6.80M | 8.87M | 7.49M | 8.69M | 10.44M | 11.07M | 11.87M | 13.79M | 16.79M | 17.29M | 16.88M | 20.91M | 24.90M | 27.39M | 35.60M | 39.39M | 44.78M | 44.50M | 43.82M | 50.74M | 53.37M | 52.61M | 49.57M | 44.68M | 43.63M | 39.56M | 38.44M | 39.24M | 41.86M | 33.34M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 1.89M | 0.17M | 0.02M | 1.01M | 0.06M | 0.19M | 0.19M | -0.39M | 0.25M | 0.11M | 0.09M | -5.28M | 0.19M | -0.16M | -0.01M |
|
Gains from Investment Securities
|
-0.23M | 0.79M | 0.62M | 0.69M | -1.75M | | | | 0.09M | | | | 0.03M | -0.09M | 0.09M | -0.23M | -0.03M | -0.14M | 0.10M | 0.38M | 2.35M | 2.05M | 1.98M | 2.17M | 7.84M | 1.81M | 1.71M | 1.65M | 2.13M | 0.97M | 0.83M | 0.69M | 2.50M | 0.12M | 0.04M | 0.38M | -0.47M | | | 0.70M | 4.23M | | 0.50M | -0.81M | 1.30M | 0.49M | 1.04M | 1.30M | 2.41M | 2.51M | 2.51M |
|
Asset Writedowns and Impairment
|
0.01M | 0.01M | 0.01M | 0.06M | 0.02M | 0.02M | 0.00M | 0.03M | 0.11M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.01M | 0.26M | 0.10M | 0.23M | 0.18M | 0.16M | 0.18M | 0.17M | 0.31M | 0.22M | 0.28M | 0.31M | 0.29M | 0.32M | 0.21M | 0.27M | 0.19M | 0.35M | 0.33M | 0.13M | 1.40M | 0.42M | 0.50M | |
|
Cash from Operations
|
-3.84M | -5.98M | -5.60M | -5.54M | -6.18M | -8.22M | -6.36M | -3.52M | -5.75M | -3.96M | -3.16M | -0.07M | 0.05M | 2.21M | 1.75M | 2.83M | 0.16M | 0.08M | 7.98M | 2.88M | 8.00M | 5.71M | 9.44M | 15.47M | 11.19M | 6.79M | 17.68M | 15.57M | 10.39M | 14.77M | 22.83M | 19.31M | 13.77M | 11.39M | -4.81M | 8.65M | 28.72M | -3.12M | 30.53M | 32.74M | 33.41M | 21.85M | 37.03M | 36.54M | 32.35M | 19.88M | 41.12M | 49.81M | 48.38M | 35.06M | 59.20M |
|
Amortizatization of Intangibles
|
| | | | | | 0.00M | -0.01M | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.02M | | 0.04M | 0.27M | 0.35M | 1.01M | 1.14M | 1.27M | 1.31M | 1.39M | 1.39M | 1.44M | 1.46M | 2.39M | 2.08M | 1.97M | 2.25M | 2.40M | 2.54M | 2.55M | 2.89M | 2.93M | 2.90M | 3.40M | 3.41M | 4.93M | 6.28M | 5.62M | 3.98M | 5.08M | 5.00M | 5.09M |
|
Amortization of Deferred Charges
|
| | | 0.01M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | -0.06M | | 1.73M | 0.27M | 3.10M | 3.08M | 3.15M | 3.25M | 3.30M | 3.32M | 5.25M | 8.63M | 8.53M | 0.97M | 0.98M | 1.00M | 1.00M | 0.93M | 0.92M | 0.94M | 0.95M | 0.91M | 0.93M | 0.95M | 0.96M | 1.07M | 1.44M | 1.48M | 1.49M | 1.41M | 1.27M | 0.93M |
|
Depreciation & Amortization (CF)
|
0.96M | 0.88M | 1.06M | 1.51M | 1.59M | 1.70M | 1.57M | 1.60M | 1.77M | 1.91M | 1.84M | 1.86M | 2.10M | 2.06M | 2.14M | 2.09M | 2.10M | 2.27M | 1.88M | 2.07M | 2.32M | 2.45M | 2.67M | 2.84M | 3.19M | 3.36M | 3.50M | 4.32M | 4.97M | 6.24M | 6.54M | 7.34M | 8.76M | 9.65M | 9.78M | 10.54M | 10.79M | 11.64M | 11.21M | 11.02M | 11.35M | 11.72M | 12.48M | 12.96M | 12.18M | 12.94M | 13.14M | 14.64M | 14.49M | 14.65M | 15.77M |
|
Change in Receivables
|
0.14M | 0.06M | -0.39M | 1.76M | -0.34M | 0.47M | 0.62M | 0.65M | 0.51M | -0.45M | 1.09M | 1.26M | 1.99M | -1.75M | 2.14M | 1.01M | 1.59M | 0.83M | 0.98M | 1.76M | -0.52M | 1.63M | 3.82M | 0.90M | 1.05M | 2.33M | 3.30M | 6.26M | 2.62M | -0.50M | 3.19M | 4.65M | 3.54M | 1.98M | 6.66M | 23.80M | -5.57M | 5.26M | 5.65M | -0.44M | 0.91M | 0.59M | 5.17M | 3.18M | 6.08M | 1.55M | 7.92M | -0.91M | 3.87M | 9.74M | 10.96M |
|
Change in Account Payables
|
1.18M | -0.60M | -0.88M | 0.50M | -0.22M | -0.29M | -0.51M | 1.32M | -1.63M | 0.23M | 0.07M | -0.28M | 0.82M | -0.47M | 0.68M | -0.23M | -0.10M | 1.28M | 0.22M | -0.60M | 1.18M | 0.31M | -1.19M | 2.11M | 0.55M | -0.39M | -0.06M | 2.45M | -1.12M | 3.67M | 0.11M | 3.51M | 0.35M | 1.37M | 3.59M | -1.01M | 11.13M | -6.65M | -3.48M | -0.16M | 1.56M | 0.76M | 3.25M | -2.63M | 1.28M | 2.65M | 4.72M | -7.59M | 2.73M | 1.12M | -3.33M |
|
Change in Accured Expenses
|
0.77M | 0.07M | 0.14M | 0.45M | 0.88M | 1.11M | 0.57M | -0.69M | 1.12M | 0.91M | -1.25M | -0.36M | 1.94M | -0.55M | 1.36M | -0.49M | 3.12M | -2.21M | 0.86M | -0.71M | 2.79M | -0.38M | 0.16M | -0.71M | 7.72M | -1.21M | -2.99M | -4.07M | 4.80M | 4.76M | 3.97M | -4.15M | 5.30M | 18.04M | -2.81M | -0.48M | 2.10M | -6.20M | 4.90M | -8.67M | 7.72M | -3.27M | -5.60M | -8.12M | 15.83M | -11.90M | 1.45M | -2.54M | -3.21M | -4.89M | 0.02M |
|
Change in Taxes
|
1.28M | -0.07M | 0.38M | 0.74M | 0.52M | -3.33M | 2.02M | 1.23M | 0.96M | -0.80M | -0.00M | 0.28M | 0.09M | -0.08M | -0.10M | -0.09M | -0.01M | 0.18M | -0.08M | -0.01M | -0.12M | 0.36M | 0.12M | 0.13M | -0.42M | 0.09M | 0.57M | 0.78M | -0.71M | -0.24M | 0.96M | 1.29M | 0.74M | 0.54M | -4.64M | 2.87M | -1.24M | -1.44M | 0.68M | 2.52M | 0.13M | 0.37M | 0.38M | | | | | | | | |
|
Other Working Capital Changes
|
0.20M | 0.02M | 0.33M | -0.22M | 0.96M | 0.10M | -0.09M | 0.03M | 1.21M | 1.06M | -1.31M | 0.08M | 1.72M | -0.18M | 0.91M | 1.23M | 2.13M | 1.98M | -0.43M | 0.21M | 1.83M | 1.31M | 0.77M | 0.05M | 2.60M | 2.81M | -1.02M | 4.30M | 3.38M | 3.69M | -1.62M | 2.53M | 3.52M | -18.48M | -2.23M | -5.42M | 2.66M | 5.43M | 1.43M | 3.66M | 2.31M | 6.46M | -2.23M | -1.58M | -1.45M | 8.59M | 2.42M | 2.59M | -4.56M | -6.96M | 8.01M |
|
Capital Expenditures
|
0.12M | 0.01M | 0.18M | 0.25M | 0.07M | 0.27M | 0.14M | 0.55M | 0.20M | 0.22M | 0.28M | 0.43M | 0.25M | 0.32M | 0.41M | 0.16M | 0.51M | 0.66M | 0.63M | 0.84M | 0.43M | 0.66M | 3.41M | 4.76M | 3.98M | 4.24M | 4.55M | 6.45M | 6.04M | 8.85M | 5.52M | 10.01M | 8.23M | 11.25M | 9.00M | 13.74M | 22.36M | 12.11M | 11.55M | 6.24M | 9.93M | 6.71M | 3.30M | 11.29M | 11.95M | 6.77M | 14.38M | 9.29M | 9.33M | 9.40M | 10.39M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.03M | | | | | | | | | | | 80.59M | -80.59M | -0.10M | | 167.26M | -0.01M | | | |
|
Change in Acquisitions & Divestments
|
0.25M | 2.24M | | | | | | 30.00M | 20.00M | 20.00M | | | | | | | | | | | | 1.40M | 2.65M | 7.25M | 39.50M | 125.86M | 119.93M | 24.03M | 134.61M | 33.24M | 98.46M | 166.27M | 120.18M | 161.87M | 137.87M | 108.02M | 130.82M | 83.76M | 106.73M | 203.26M | 76.94M | 150.90M | 187.28M | 240.47M | 260.62M | 210.14M | 358.37M | 303.21M | 251.29M | 191.36M | 179.37M |
|
Cash from Investing Activities
|
0.13M | 2.23M | -0.18M | -3.21M | -0.10M | -30.26M | -0.14M | 9.45M | 0.46M | 19.93M | -0.28M | -0.43M | -0.25M | -0.38M | -0.41M | -1.36M | -0.51M | -0.66M | -0.63M | -0.84M | 1.49M | -108.77M | -95.21M | -14.26M | 1.30M | 4.74M | -7.72M | -61.95M | 66.13M | -402.48M | 48.69M | -94.67M | -51.73M | -9.77M | -88.23M | -0.75M | 11.18M | 14.43M | -4.70M | 10.06M | -75.69M | -54.03M | -105.25M | -24.59M | -266.82M | -93.28M | 75.36M | 18.19M | -38.10M | 229.17M | -71.91M |
|
Other financing activities
|
0.01M | 0.29M | 0.45M | 0.06M | 0.81M | 2.60M | | | | | | | | | | | | | | | | | 0.09M | -8.04M | | | | | | | | | | | | | | | | | | 74.45M | | -74.45M | 2.18M | 0.03M | | | | | |
|
Cash from Financing Activities
|
3.22M | 16.02M | -1.86M | 16.39M | 17.77M | 70.81M | -1.58M | -1.13M | -2.35M | -1.29M | -2.39M | -0.52M | -0.52M | -1.96M | -1.65M | -0.68M | -1.31M | 1.28M | -1.14M | 3.54M | 2.24M | 188.54M | -0.78M | 1.09M | -0.91M | 5.45M | 0.14M | 3.79M | 1.37M | 465.09M | -2.99M | -6.04M | -6.08M | -2.75M | 0.30M | 1.02M | -30.63M | -10.16M | 2.33M | 8.23M | 3.12M | 87.58M | 0.34M | 3.53M | 331.40M | 9.02M | -1.01M | 3.33M | -2.16M | -428.96M | 0.58M |
|
Change in Cash
|
-0.48M | 12.27M | -7.63M | 7.64M | 11.49M | 32.34M | -8.09M | 4.80M | -7.64M | 14.69M | -5.83M | -1.02M | -0.72M | -0.13M | -0.30M | 0.79M | -1.67M | 0.70M | 6.21M | 5.58M | 11.73M | 85.49M | -86.54M | 2.29M | 11.58M | 16.98M | 10.10M | -42.60M | 77.89M | 77.37M | 68.53M | -81.39M | -44.05M | -1.13M | -92.73M | 8.93M | 9.27M | 1.14M | 28.15M | 51.03M | -39.15M | 55.40M | -67.89M | 15.49M | 96.93M | -64.39M | 115.47M | 71.33M | 8.12M | -164.74M | -12.14M |
|
Beginning Cash Balance
|
5.96M | 5.48M | 17.74M | 10.11M | 17.75M | 29.24M | 61.58M | 53.49M | 58.29M | 50.65M | 65.33M | 59.50M | 58.48M | 57.77M | 57.64M | 57.33M | 58.12M | 56.45M | 57.15M | 63.36M | 68.95M | 80.68M | 166.16M | 79.62M | 81.91M | 93.49M | 110.47M | 120.57M | 77.98M | 155.86M | 233.24M | 301.77M | 220.37M | 176.33M | 175.20M | 81.95M | 90.88M | 100.17M | 101.34M | 129.49M | 180.51M | 140.19M | 195.71M | 127.71M | 143.26M | 240.09M | 175.49M | 291.21M | 362.23M | 370.21M | 205.55M |
|
Free Cash Flow
|
-3.96M | -5.99M | -5.77M | -5.79M | -6.25M | -8.48M | -6.50M | -4.07M | -5.95M | -4.17M | -3.44M | -0.49M | -0.20M | 1.89M | 1.34M | 2.68M | -0.35M | -0.58M | 7.35M | 2.04M | 7.56M | 5.05M | 6.03M | 10.71M | 7.21M | 2.55M | 13.13M | 9.11M | 4.35M | 5.92M | 17.31M | 9.30M | 5.54M | 0.14M | -13.81M | -5.09M | 6.36M | -15.23M | 18.97M | 26.50M | 23.48M | 15.14M | 33.73M | 25.25M | 20.40M | 13.11M | 26.75M | 40.52M | 39.05M | 25.66M | 48.80M |
|
Net Cash Flow
|
-0.48M | 12.27M | -7.63M | 7.64M | 11.49M | 32.34M | -8.09M | 4.80M | -7.64M | 14.69M | -5.83M | -1.02M | -0.72M | -0.13M | -0.30M | 0.79M | -1.67M | 0.70M | 6.21M | 5.58M | 11.73M | 85.49M | -86.54M | 2.29M | 11.58M | 16.98M | 10.10M | -42.60M | 77.89M | 77.37M | 68.53M | -81.39M | -44.05M | -1.13M | -92.73M | 8.93M | 9.27M | 1.14M | 28.15M | 51.03M | -39.15M | 55.40M | -67.89M | 15.49M | 96.93M | -64.39M | 115.47M | 71.33M | 8.12M | -164.74M | -12.14M |