|
Net Income
|
1.33M | 0.20M | -0.56M | 1.09M | 0.78M | -0.11M | -0.72M | 2.51M | 5.13M | 2.19M | 2.96M | 4.47M | 0.33M | -9.12M | -1.53M | 0.16M | 0.31M | -0.11M | -1.08M | 1.89M | 2.81M | 1.08M | -1.02M | 2.94M | 4.83M | 4.79M | -1.93M | 5.73M | 8.53M | 2.10M | -5.21M | -3.06M | -30.62M | -13.88M | -8.11M | -4.04M | -13.80M | 2.67M | -10.83M | -2.88M | 2.39M | 0.04M | -4.59M | -1.08M | 11.28M | 15.87M | 6.19M | 29.55M | 39.81M | 29.36M | 3.63M | 15.53M | 19.19M | 13.58M | 3.92M | 9.56M | 9.59M | 7.81M | -3.05M | 2.76M | 10.17M | 12.37M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.40M | 0.40M | 0.40M | 0.50M | 0.50M | 0.30M | 1.00M | 1.00M | 1.10M | 1.00M | 1.10M | 1.10M | 1.00M | 1.10M | 1.00M | 1.10M | 1.00M | 1.10M | | 0.80M | 0.90M | 0.80M | 0.90M | 0.90M | 0.80M | 0.80M | 0.70M | 0.80M | 0.70M | 0.70M | 0.80M | 0.70M | 0.90M | 0.70M | 0.70M | 0.80M | 0.70M | 0.60M |
|
Share-based Compensation
|
| 0.10M | -0.00M | 0.01M | 0.00M | 0.06M | 0.00M | | | 0.06M | 0.07M | 0.03M | | 0.02M | 0.07M | 0.01M | 0.01M | 0.01M | 0.68M | 0.08M | | 0.09M | 0.04M | 0.01M | 0.02M | 0.57M | 0.10M | | | 0.03M | 1.47M | 0.03M | 0.19M | 0.42M | 0.77M | 0.40M | 0.23M | 0.27M | 0.93M | 0.12M | 0.21M | 0.27M | 0.10M | 0.40M | | 0.11M | 0.00M | 0.40M | 0.18M | 0.25M | 0.09M | 1.06M | 0.76M | 0.24M | 0.24M | 0.28M | 0.47M | 0.06M | 0.03M | 0.04M | 0.49M | 0.09M |
|
Deferred Taxes
|
| | -0.15M | 0.67M | 0.46M | -0.10M | -0.45M | 1.54M | 1.55M | | -4.12M | 0.50M | | -1.55M | -0.40M | 0.10M | 0.18M | -0.08M | -1.05M | 1.17M | 1.65M | 0.60M | -0.65M | 1.73M | -0.38M | 0.24M | -0.50M | 0.31M | 0.19M | 0.16M | 3.35M | -1.06M | -9.66M | 9.63M | 0.07M | 0.07M | 0.07M | 0.55M | 0.06M | -0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.16M | 0.05M | -1.65M | 0.79M | -0.64M | 1.36M | 1.56M | 1.36M | 0.03M | -0.85M | 0.47M | -0.64M | 0.54M | 0.18M | 0.08M | 1.21M |
|
Gains from Investment Securities
|
| | | | | | | | 3.39M | | | | | | | | | | | | | -0.18M | 0.30M | | | 2.57M | 0.66M | | | 0.23M | 0.04M | | -6.32M | -4.02M | 0.07M | 0.01M | 4.69M | 4.81M | 7.04M | 0.03M | 7.04M | 7.30M | 5.33M | 5.59M | 4.58M | 4.31M | 5.49M | 0.80M | 5.11M | 3.88M | 5.67M | 0.47M | 10.52M | 6.29M | 1.58M | 0.10M | 3.45M | 3.49M | 1.95M | 0.18M | 1.12M | 3.33M |
|
Asset Writedowns and Impairment
|
| 0.03M | 0.04M | 0.03M | -0.03M | 0.07M | -0.04M | 0.00M | | 0.02M | 0.01M | | 0.02M | 6.67M | -6.66M | | | 0.05M | -0.02M | 0.02M | 0.02M | | 0.05M | 0.04M | 0.04M | -0.06M | 0.00M | 0.03M | 0.03M | 0.03M | 0.74M | 1.08M | 1.44M | | | -0.24M | -0.26M | 0.10M | 0.33M | 0.43M | -0.01M | 0.30M | 0.16M | 0.03M | 0.03M | -0.03M | 0.02M | 0.66M | 0.55M | 0.50M | -1.24M | 0.51M | 0.34M | -0.05M | 1.32M | 0.16M | 0.28M | | -1.21M | -0.19M | 0.07M | 0.42M |
|
Non-cash Items
|
| | | | | | | | 9.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.70M | | 0.80M | 1.40M | 0.70M | 3.10M | 10.80M | 10.70M | 8.90M | 13.20M | 16.00M | 15.20M | 20.60M | 17.20M | 18.70M | 26.90M | 26.90M | 20.10M | 15.20M | 14.20M | 8.60M | 9.90M | 13.20M | 16.80M |
|
Cash from Operations
|
| 2.02M | -0.50M | -5.52M | 1.97M | 7.38M | -3.22M | -2.13M | -1.41M | -3.52M | -2.21M | -7.33M | -6.50M | 8.11M | -0.70M | 3.06M | 1.98M | -0.38M | -2.95M | -0.81M | 0.31M | -5.00M | -5.00M | -5.72M | 1.57M | 11.59M | 1.91M | 6.94M | -6.24M | 11.43M | 6.23M | 9.50M | -0.77M | 26.59M | 1.02M | -1.86M | -1.23M | 32.38M | 4.53M | -3.60M | 6.16M | 17.29M | -8.16M | -4.97M | -3.46M | 16.45M | -9.25M | 5.07M | 28.80M | 26.15M | 2.80M | 10.67M | 10.58M | 22.27M | 15.03M | -0.93M | 41.77M | 30.27M | 20.71M | 14.16M | 6.41M | 8.81M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.74M | 0.74M | 0.74M | 0.74M | 0.78M | 0.72M | 0.75M | 0.74M | 0.72M | 0.72M | 0.72M | 0.71M | 0.75M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.80M | 0.90M | 1.00M | 0.82M | 0.82M | 0.85M |
|
Amortization of Deferred Charges
|
| 0.01M | 0.01M | 0.01M | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | | 0.18M | 0.24M | 0.24M | 0.27M | 0.30M | 0.31M | 0.31M | 0.31M | 1.86M | 0.28M | 0.25M | 0.32M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 1.72M | 0.15M | -1.07M | 0.27M | 0.27M | 0.13M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF)
|
| 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.14M | 0.15M | 0.14M | 0.20M | 0.18M | 0.21M | 0.21M | 0.20M | 0.21M | 0.21M | 0.35M | 0.54M | 0.54M | 0.54M | -0.06M | 0.61M | 0.54M | 0.58M | 0.01M | 0.48M | 0.48M | 0.36M | 0.95M | 1.01M | 1.07M | 1.04M | 1.03M | 1.06M | 1.10M | 1.08M | 0.95M | 1.08M | 1.08M | 1.08M | -0.00M | 0.85M | 0.85M | 0.85M | 0.85M | 0.94M | 0.79M | 0.73M | 0.73M | 0.75M | 0.74M | 0.72M | 0.78M | 0.74M | 0.82M | 0.71M | 0.72M | 0.77M | 0.73M | 0.60M |
|
Change in Receivables
|
| -4.74M | -2.40M | 6.55M | 0.64M | -4.26M | -2.21M | 6.43M | -0.70M | -3.07M | -3.13M | 4.56M | 5.37M | -4.97M | -3.18M | 6.51M | -0.06M | -1.08M | -5.08M | 4.19M | 6.56M | -5.06M | -5.15M | 11.47M | 6.13M | -12.76M | -4.43M | 15.96M | 3.82M | -10.54M | -13.74M | 12.03M | 11.12M | -14.79M | -8.63M | 5.79M | 7.68M | -8.19M | -11.37M | 7.82M | 9.86M | -10.32M | -4.74M | 4.17M | 19.40M | -11.21M | -7.89M | 24.61M | 6.11M | -4.57M | -19.03M | 18.40M | 10.64M | -4.17M | -19.91M | 10.93M | -8.37M | -1.83M | -13.04M | 13.64M | 8.50M | -10.10M |
|
Change in Inventory
|
| -0.21M | 5.42M | 0.30M | -4.70M | -3.81M | 7.73M | -1.11M | 16.51M | 1.54M | 5.49M | 11.37M | -0.24M | -12.23M | 0.61M | -7.86M | -1.59M | 3.14M | 7.46M | 3.06M | 3.42M | 4.01M | 12.93M | -6.61M | 2.49M | 8.81M | 2.02M | 3.75M | -7.74M | -0.80M | 5.63M | -0.47M | -23.80M | -14.15M | -4.90M | -5.08M | -19.64M | -17.41M | -1.33M | -1.82M | -11.01M | -9.65M | 3.77M | 2.39M | -0.35M | 10.27M | 34.57M | 6.84M | 16.52M | 1.49M | 28.21M | -8.05M | -3.99M | 3.70M | 15.15M | -6.29M | -27.52M | -18.38M | -8.06M | -17.40M | -0.65M | 19.43M |
|
Change in Accured Expenses
|
| -4.33M | 2.44M | -0.43M | -3.47M | 0.57M | 2.22M | -0.99M | 10.21M | -10.58M | 1.92M | 4.85M | -2.33M | -2.75M | -1.87M | 3.72M | -1.12M | 1.43M | -3.71M | 2.87M | 8.93M | -7.70M | 0.15M | -4.00M | 2.12M | -0.88M | 2.93M | 22.17M | -18.03M | -1.45M | 3.82M | 19.16M | -14.29M | 0.27M | -5.56M | 3.42M | -4.21M | 0.17M | -0.43M | 3.17M | 1.16M | -2.67M | -2.36M | 1.82M | 7.31M | -0.49M | 7.73M | -1.63M | 9.71M | 2.27M | -5.82M | -1.76M | 4.31M | 0.73M | 6.17M | -10.95M | -4.69M | 4.41M | -1.50M | 4.50M | 2.15M | 11.70M |
|
Change in Taxes
|
| | | | | | | | | 0.47M | -1.17M | | | -1.24M | 2.59M | | | -1.70M | 5.42M | | | | | | 1.67M | 0.12M | -1.23M | 3.27M | -1.43M | -1.04M | -10.78M | | -5.83M | 16.16M | -0.67M | 0.01M | -0.01M | 0.12M | 0.08M | 0.03M | | | -0.65M | -0.34M | -0.09M | -0.61M | 1.71M | | | | | -3.78M | 5.52M | 2.47M | 1.06M | -3.75M | 0.86M | 1.09M | 2.64M | -0.53M | -2.66M | 1.19M |
|
Other Working Capital Changes
|
| -0.32M | -0.60M | 0.16M | -0.03M | 1.29M | -1.19M | -0.01M | 3.32M | -2.62M | -0.32M | 1.48M | 0.82M | 1.95M | -4.34M | 2.51M | 0.28M | 1.57M | -3.81M | 0.16M | 3.69M | 0.67M | -4.06M | 2.23M | -1.32M | -1.65M | 0.22M | 5.47M | 0.06M | 0.23M | -2.71M | -2.91M | -0.67M | 0.46M | 1.89M | -0.04M | 1.79M | -1.88M | 0.71M | -0.36M | -0.44M | -0.07M | 3.06M | 1.00M | 4.03M | -0.26M | -2.65M | -1.22M | -0.46M | 11.67M | -11.77M | 1.49M | 3.71M | -4.52M | 2.50M | 0.14M | 2.64M | 3.96M | -5.59M | -0.37M | 2.92M | 6.04M |
|
Capital Expenditures
|
| 0.02M | 0.33M | 0.07M | 0.07M | 0.24M | 0.51M | 0.16M | 0.37M | 0.10M | 0.61M | 0.17M | 0.34M | 0.04M | -0.01M | 0.08M | 0.20M | 0.25M | 0.18M | 0.06M | 0.49M | 0.10M | 0.24M | 0.13M | 0.38M | 0.36M | 0.86M | 0.37M | 0.27M | 0.22M | 0.16M | 0.21M | 0.58M | 0.21M | 0.10M | 0.17M | 0.11M | 0.65M | 0.08M | 0.19M | 0.40M | 0.41M | 0.47M | 0.29M | 0.13M | 0.25M | 1.26M | 0.03M | 0.79M | 0.90M | 1.94M | 0.41M | 0.42M | 1.38M | 1.36M | 0.96M | 1.12M | 1.67M | 1.55M | 1.41M | 0.46M | 2.07M |
|
Change in Intangibles
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | -0.00M | | | 0.01M | 0.00M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 7.37M | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.02M | -0.34M | -0.09M | -0.09M | -0.25M | -0.53M | -0.17M | -0.38M | -0.10M | -1.34M | -0.24M | -0.29M | -0.07M | 0.21M | -0.06M | -0.16M | -0.26M | -7.55M | -2.48M | -0.49M | -0.10M | -0.25M | -0.13M | -0.38M | -0.36M | -0.86M | -0.37M | -0.27M | -0.22M | -209.13M | -0.21M | -0.58M | -0.21M | -0.10M | -0.17M | -0.11M | -0.65M | -0.08M | -0.19M | -0.40M | 0.59M | -0.47M | -0.29M | -0.13M | -0.25M | -1.26M | -0.03M | -0.79M | -0.90M | -1.94M | -0.41M | -0.42M | -1.38M | -1.36M | -0.96M | -21.80M | -1.67M | -1.55M | -1.41M | -0.46M | -2.07M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | -0.53M | | | | 1.04M | -1.04M | | | | | | | | | | | 0.35M | -3.00M | -0.07M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 1.59M | 0.69M | 5.41M | -2.69M | -4.86M | 2.51M | -1.51M | 5.65M | 3.05M | 4.10M | 5.03M | 7.73M | -6.47M | -2.79M | -1.18M | -2.42M | -0.08M | 10.27M | 2.82M | 1.20M | 4.66M | 5.47M | 5.76M | -0.81M | -8.80M | 28.90M | -0.35M | 0.02M | -0.89M | 163.91M | -13.32M | 2.71M | -27.33M | -0.02M | 0.93M | 1.47M | -18.35M | -16.53M | 7.43M | -4.16M | -16.50M | 0.75M | 6.69M | 2.69M | -8.58M | 4.50M | -3.38M | -12.48M | -30.89M | -10.61M | -3.23M | -11.06M | -28.53M | -5.00M | -0.00M | | -2.64M | -5.51M | -1.83M | -2.70M | -1.36M |
|
Change in Cash
|
| 3.59M | -0.15M | -0.19M | -0.81M | 2.27M | -1.23M | -3.81M | 3.86M | -0.57M | 0.55M | -2.55M | 0.94M | 1.57M | -3.27M | 1.82M | -0.60M | -0.72M | -0.24M | -0.47M | 1.02M | -0.44M | 0.22M | -0.09M | 0.38M | 2.43M | 29.95M | 6.23M | -6.49M | 10.32M | -38.99M | -4.02M | 1.36M | -0.96M | 0.89M | -1.10M | 0.13M | 13.38M | -12.09M | 3.65M | 1.60M | 1.39M | -7.89M | 1.43M | -0.90M | 7.63M | -6.01M | 1.66M | 15.53M | -5.63M | -9.75M | 7.03M | -0.91M | -7.63M | 8.66M | -1.90M | 19.97M | 25.96M | 13.65M | 10.91M | 3.25M | 5.39M |
|
Free Cash Flow
|
| 2.00M | -0.83M | -5.59M | 1.89M | 7.14M | -3.73M | -2.29M | -1.78M | -3.62M | -2.82M | -7.51M | -6.83M | 8.07M | -0.69M | 2.98M | 1.77M | -0.63M | -3.13M | -0.87M | -0.18M | -5.10M | -5.25M | -5.86M | 1.19M | 11.23M | 1.05M | 6.57M | -6.50M | 11.21M | 6.07M | 9.30M | -1.35M | 26.38M | 0.92M | -2.03M | -1.34M | 31.73M | 4.45M | -3.78M | 5.76M | 16.88M | -8.64M | -5.26M | -3.59M | 16.21M | -10.51M | 5.04M | 28.01M | 25.25M | 0.85M | 10.25M | 10.15M | 20.89M | 13.66M | -1.89M | 40.64M | 28.60M | 19.16M | 12.74M | 5.95M | 6.75M |
|
Net Cash Flow
|
| 3.59M | -0.15M | -0.19M | -0.81M | 2.27M | -1.23M | -3.81M | 3.86M | -0.57M | 0.55M | -2.55M | 0.94M | 1.57M | -3.27M | 1.82M | -0.60M | -0.72M | -0.24M | -0.47M | 1.02M | -0.44M | 0.22M | -0.09M | 0.38M | 2.43M | 29.95M | 6.23M | -6.49M | 10.32M | -38.99M | -4.02M | 1.36M | -0.96M | 0.89M | -1.10M | 0.13M | 13.38M | -12.09M | 3.65M | 1.60M | 1.39M | -7.89M | 1.43M | -0.90M | 7.63M | -6.01M | 1.66M | 15.53M | -5.63M | -9.75M | 7.03M | -0.91M | -7.63M | 8.66M | -1.90M | 19.97M | 25.96M | 13.65M | 10.91M | 3.25M | 5.39M |