|
Net Income
|
| -0.08M | 0.30M | 0.31M | 0.07M | -0.52M | | -0.07M | -0.02M | -0.04M | -0.17M | -0.10M | | | | -0.23M | -3.41M | -0.04M | 0.12M | -1.33M | -0.39M | 0.01M | 0.53M | 1.03M | 0.05M | -0.13M | -6.02M | 3.73M | -1.79M | -2.88M | -1.89M | -2.73M | -3.45M | -3.89M | -6.83M | -3.59M | -3.56M | -5.43M | 7.38M | -13.09M | -0.32M | -1.74M | -0.94M | 3.15M | 16.67M | 1.09M | 2.63M | -0.79M | 0.65M | 0.66M | 7.88M | -14.27M | -1.55M | -0.09M | -1.18M | -0.12M | -0.01M | -0.16M | -0.02M | 0.10M | |
|
Depreciation and Depletion
|
| | | | 0.03M | 0.03M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.07M | 0.07M | 0.15M | 0.33M | 0.09M | 0.08M | 0.20M | 0.18M | | 0.10M | 0.10M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.04M | 0.08M | 0.30M | 0.00M | 0.01M | 0.01M | 0.05M | 0.00M | 0.03M | 0.06M | 0.03M | 0.05M | 0.14M | -0.01M | 0.16M | 0.16M | | 0.20M | | | | | | 0.29M | 0.34M | 0.40M | 0.63M | 0.58M | 0.55M | 0.53M | 0.53M | 0.60M | 0.36M | 0.34M | 0.27M | 0.31M | 0.29M | 0.23M | 0.14M | 0.15M | 0.15M | 0.17M | 0.17M | 0.37M | 0.13M | 0.18M | 0.19M | 0.15M | 0.16M | 0.15M | 0.13M | 0.12M | 0.12M | 0.18M | 0.13M | 0.11M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -1.10M | 0.52M | -0.02M | -0.11M | -0.24M | 0.06M | 0.01M | 0.03M | 0.03M | -0.21M | 0.07M | -0.09M | 0.39M | -0.10M | -0.00M | 0.04M | 0.08M | 0.05M | 0.04M | -6.94M | -0.74M | | -0.69M | -2.77M | 1.03M | | | -0.11M | -0.07M | |
|
Cash from Discontinued Operations
|
| | | | | | | -0.06M | -0.02M | -0.03M | -0.23M | 0.32M | -0.02M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M |
|
Gains from Investment Securities
|
-0.01M | -0.01M | -0.05M | 0.19M | | | | | | | | 10.00M | | | | 7.41M | | | | -0.38M | | | | | | | | | | | | | 0.01M | 0.08M | -0.02M | 0.02M | 0.43M | 0.44M | 5.55M | -4.80M | 0.34M | 0.34M | 0.34M | 0.33M | 0.32M | 0.37M | 0.35M | 0.34M | 0.35M | 0.34M | -0.33M | 0.10M | 0.04M | 0.06M | 0.03M | 0.08M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.49M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | -0.02M | 0.02M | 0.28M | 0.03M | | 0.01M | | 0.05M | | -0.09M | | | | | -0.20M | -0.05M | -0.55M | -0.21M | 1.27M | | | | 0.21M | -0.27M | 2.01M | -0.10M | -0.08M | | | | | | | | | | | | 0.04M | | | 5.21M | | | | | 73.50M | |
|
Non-cash Items
|
| | | 0.26M | | | | 1.66M | | | | 1.42M | | 0.48M | 0.44M | 0.42M | | | | | | | | | | | | | | | | | | 0.44M | 0.69M | | | | | | | | | 0.89M | | | | 1.11M | | | 1.89M | 2.19M | | 2.14M | | 2.29M | 2.32M | 2.46M | 3.00M | 2.97M | 3.12M |
|
Change in Working Capital
|
0.09M | -0.01M | 0.08M | -0.56M | 0.04M | 0.19M | -0.09M | 0.02M | -0.05M | 0.13M | 0.27M | -0.29M | 0.18M | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -0.73M | 1.91M | 0.25M | -1.88M | -0.07M | -0.31M | 1.07M | -1.27M | -3.68M | 3.10M | -1.54M | -0.88M | 6.48M | -4.21M | -3.93M | 3.78M | 0.26M | 0.14M | | | 0.86M | | | | | | |
|
Change in Receivables
|
1.72M | 0.87M | 0.54M | 2.12M | 0.86M | -0.98M | -0.10M | 0.87M | 0.82M | -0.56M | -0.51M | -0.44M | 0.49M | 0.18M | -0.05M | 0.84M | -0.25M | -0.46M | -0.04M | 0.54M | 0.15M | -0.39M | 0.13M | 0.21M | 1.01M | 0.52M | 1.93M | -1.06M | -0.56M | -2.62M | 0.35M | 4.80M | 1.71M | -2.47M | 1.08M | -0.60M | 0.89M | 0.94M | 3.67M | -2.28M | -2.18M | 4.78M | -6.38M | 10.25M | 1.76M | -0.37M | -2.83M | 1.58M | 2.44M | -0.06M | -5.24M | -1.63M | -2.53M | 6.72M | -7.95M | -0.89M | -1.41M | 2.92M | -3.54M | -1.72M | -0.86M |
|
Change in Account Payables
|
0.59M | -0.62M | -0.05M | 0.45M | -0.09M | -0.10M | -0.10M | -0.02M | -0.05M | 0.09M | 0.32M | 0.48M | -0.42M | 0.72M | 0.13M | -0.54M | 0.13M | -0.55M | 0.06M | -0.70M | 0.92M | -0.40M | -0.25M | 0.07M | -0.67M | -0.29M | -0.04M | 1.45M | -0.58M | -0.03M | -0.61M | 0.49M | 0.33M | -1.71M | 2.76M | -0.18M | -0.81M | -0.50M | -0.25M | -0.60M | -0.13M | -0.20M | 0.10M | 0.44M | 0.12M | -0.68M | 0.88M | 0.38M | -0.09M | 0.50M | -0.51M | -0.10M | -0.28M | 0.05M | -0.17M | -0.38M | -0.25M | -0.19M | -0.58M | -0.03M | -0.27M |
|
Change in Accured Expenses
|
0.09M | 0.67M | 0.14M | 0.73M | 0.14M | 0.16M | 0.01M | 0.37M | -0.17M | 0.51M | -0.64M | 0.00M | -0.34M | 0.36M | 0.21M | -0.33M | -1.07M | 0.17M | -0.28M | 1.24M | -0.89M | 0.44M | 0.15M | -0.57M | -0.26M | 0.43M | 0.09M | -0.04M | -1.27M | -1.70M | 0.76M | 0.02M | -1.00M | 0.62M | 0.35M | | -0.83M | | | | | | | | | | | | -3.88M | -1.42M | 0.53M | 0.93M | -0.12M | -0.48M | -0.12M | -0.20M | 0.17M | -0.49M | 0.30M | -0.31M | -0.08M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.12M | | | -0.03M | -0.01M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | -0.17M | | | | | -0.06M | 0.02M | 0.39M | -0.67M | -0.18M | -0.30M | 0.29M | -1.05M | 0.43M | 0.56M | -0.04M | -1.81M | -0.39M | 0.91M | 0.72M | -0.16M | -0.48M | -0.28M | 0.48M | -0.96M | -1.29M | 1.47M | 0.42M | 0.70M | -0.02M | 0.04M | 0.52M | 0.62M | | -237.00 | | | | | | | -0.19M | 0.04M | 0.25M | | -0.11M | -0.04M | 0.26M | -1.59M | 0.44M | -1.20M | -0.39M | -0.36M | -0.31M | -0.31M | -0.20M | -0.28M | -0.29M |
|
Cash from Operations
|
-0.97M | -0.65M | 0.04M | -0.71M | -0.68M | 0.51M | 0.43M | -0.05M | -0.72M | 0.39M | -0.25M | -0.53M | -0.53M | 0.37M | 0.08M | 0.38M | -0.85M | -0.86M | 0.20M | 0.86M | 0.12M | 0.56M | -0.02M | 0.06M | -0.70M | 0.41M | -0.56M | 1.06M | -0.25M | 0.42M | 0.53M | 0.81M | 0.78M | -0.55M | -0.78M | 0.16M | -1.45M | -0.62M | 2.31M | -2.49M | 0.05M | 0.15M | -2.47M | 2.65M | 2.26M | 2.19M | 3.48M | 1.47M | -0.28M | 1.72M | 1.17M | 3.28M | -0.92M | 1.34M | -1.54M | 1.32M | -1.12M | -0.02M | -0.74M | 2.43M | -1.19M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | | 8.85M | | | | | 2.15M | | | | | | | | | | 15.29M | | | 22.00M | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.90M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.24M | 0.28M | 0.28M | 0.28M | 0.77M | 0.45M | 0.45M | 0.45M | -0.89M | | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.97M | 0.36M | 0.36M | 0.37M | 0.36M | 0.35M | 0.32M | 0.32M | 0.29M | 0.32M | 0.22M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF)
|
0.14M | 0.20M | 0.20M | 0.17M | 0.13M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.13M | 0.13M | 0.12M | 0.12M | 0.17M | 0.32M | 0.40M | 0.51M | 0.52M | 0.43M | 0.45M | 0.44M | 1.75M | 1.32M | 1.49M | 1.49M | 1.50M | 1.49M | 1.48M | 1.50M | 1.49M | 1.48M | 1.48M | 1.47M | 1.16M | 1.18M | 1.12M | 1.09M | 1.09M | 1.10M | 1.10M | 1.11M | 0.82M | 0.81M | 0.82M | 0.82M | 0.82M | 0.81M | 0.80M | 0.80M | 0.79M | 0.27M | 0.26M | 0.28M | 0.27M | 0.25M | 0.11M |
|
Capital Expenditures
|
| 0.00M | 0.05M | 0.03M | 0.01M | 0.20M | 0.04M | 0.02M | 0.09M | -0.01M | 0.10M | 0.01M | 0.05M | -0.03M | 0.09M | 0.04M | 0.01M | 0.01M | 0.05M | 0.12M | -0.01M | 0.07M | 0.01M | 0.06M | 0.02M | 0.05M | 0.01M | 0.17M | 0.13M | 0.07M | 0.03M | -0.55M | -0.04M | 0.12M | 0.03M | 0.10M | 0.06M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.10M | 0.05M | 0.03M | 0.02M | -0.01M | 0.03M | 0.01M | 0.02M | | 0.00M | 0.00M | 0.01M | | 0.00M |
|
Acquisitions
|
| | | 0.20M | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.42M | 24.79M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.06M | -0.23M | -0.01M | -0.40M | -0.09M | -0.02M | -0.09M | -0.09M | -0.15M | -0.01M | -0.13M | -0.03M | -0.04M | -0.17M | -0.09M | -0.08M | 0.04M | -2.63M | -6.85M | -2.38M | -0.22M | -0.06M | -0.07M | -0.47M | -24.80M | -0.27M | -0.13M | -0.07M | -0.03M | -0.10M | -0.04M | -0.05M | -0.03M | -0.10M | -0.06M | -0.03M | -0.02M | -0.01M | -0.00M | -0.01M | -0.06M | -0.06M | -0.08M | -0.07M | -0.07M | -0.10M | -0.05M | -0.03M | -0.02M | 0.01M | -0.03M | -0.01M | -0.02M | | -0.00M | -0.97M | 0.70M | 0.33M | -0.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.26M | 1.01M | -0.29M | 0.96M | 0.42M | -0.06M | 0.22M | -0.12M | 0.69M | -0.50M | 0.36M | 0.86M | 0.36M | 0.08M | -0.47M | -0.08M | 1.20M | 1.40M | -0.02M | 6.59M | 5.40M | 0.13M | 0.88M | -1.03M | 0.43M | -0.58M | 26.65M | -0.86M | 1.07M | -0.89M | -0.80M | -0.13M | -0.46M | -0.14M | 2.21M | -0.16M | -0.41M | 0.88M | 11.91M | 0.00M | | | -4.37M | | | -0.07M | -0.04M | -0.05M | -0.05M | -0.06M | -0.52M | -1.55M | -1.62M | -0.04M | -0.04M | -0.09M | -0.02M | -0.02M | -0.01M | -0.02M | -0.02M |
|
Change in Cash
|
-0.70M | 0.36M | -0.30M | 0.02M | -0.27M | 0.05M | 0.56M | -0.18M | -0.09M | -0.18M | 0.20M | 0.04M | -0.27M | 0.42M | -0.43M | 0.10M | 0.26M | 0.46M | 0.23M | 4.82M | -1.32M | -1.69M | 0.64M | -1.03M | -0.34M | -0.63M | 1.29M | -0.07M | 0.69M | -0.54M | -0.30M | 0.58M | 0.29M | -0.74M | 1.40M | -0.11M | -1.92M | 0.24M | 14.20M | -2.50M | 0.04M | 0.14M | -6.90M | 2.59M | 2.18M | 2.05M | 3.37M | 1.31M | -0.38M | 1.63M | 0.63M | 1.75M | -2.56M | 1.29M | -1.60M | 1.23M | -1.13M | -1.02M | -0.05M | 2.74M | -1.22M |
|
Free Cash Flow
|
-0.97M | -0.65M | -0.01M | -0.74M | -0.69M | 0.31M | 0.39M | -0.07M | -0.81M | 0.39M | -0.34M | -0.54M | -0.58M | 0.40M | -0.01M | 0.34M | -0.86M | -0.87M | 0.15M | 0.74M | 0.14M | 0.49M | -0.02M | -0.00M | -0.71M | 0.37M | -0.57M | 0.89M | -0.38M | 0.35M | 0.50M | 1.36M | 0.81M | -0.67M | -0.80M | 0.06M | -1.51M | -0.64M | 2.29M | -2.51M | 0.04M | 0.14M | -2.53M | 2.59M | 2.18M | 2.12M | 3.40M | 1.36M | -0.33M | 1.68M | 1.15M | 3.30M | -0.94M | 1.33M | -1.56M | 1.32M | -1.12M | -0.03M | -0.76M | 2.43M | -1.20M |
|
Net Cash Flow
|
-0.70M | 0.36M | -0.30M | 0.02M | -0.27M | 0.05M | 0.56M | -0.18M | -0.12M | -0.21M | -0.04M | 0.32M | -0.29M | 0.42M | -0.43M | 0.12M | 0.26M | 0.46M | 0.23M | 4.82M | -1.32M | -1.69M | 0.64M | -1.03M | -0.34M | -0.63M | 1.29M | -0.07M | 0.69M | -0.54M | -0.30M | 0.58M | 0.29M | -0.74M | 1.40M | -0.11M | -1.92M | 0.24M | 14.20M | -2.50M | 0.04M | 0.14M | -6.90M | 2.59M | 2.18M | 2.05M | 3.37M | 1.31M | -0.38M | 1.63M | 0.63M | 1.75M | -2.56M | 1.29M | -1.60M | 1.23M | -1.13M | -1.02M | -0.05M | 2.74M | -1.22M |