|
Net Income
|
-0.01M | -0.00M | -0.01M | -6.06M | -0.00M | -0.01M | | -3.34M | -0.23M | 4.65M | | -2.81M | 0.76M | 5.07M | -3.14M | 4.31M | 6.47M | -2.74M | -1.30M | 2.11M | 8.93M | -2.83M | -1.45M | 2.56M | 5.31M | 0.65M | -3.91M | 1.22M | 10.73M | 0.02M | -2.07M | 3.54M | 7.74M | -2.66M | 8.62M | 6.61M | 8.20M | -3.22M | -4.68M | 2.82M | -0.40M | -3.21M | -6.90M | -5.31M | 1.80M | -7.53M | -3.92M | 1.51M | 3.17M | -4.66M | -6.61M | 1.57M | 7.33M | -2.77M | 15.53M | -1.63M | -1.25M | -3.54M | -3.68M | 6.55M | 6.22M | -1.92M | -3.07M | -3.37M | -0.92M | -9.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.16M | 0.16M | 8.61M | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.16M | 0.16M | 0.16M | 0.24M | 0.41M | | 0.40M | 0.50M | 0.64M | | 0.32M | 0.14M | 0.81M | 0.43M | 0.12M | 0.12M | 0.08M | 0.47M | 0.17M | 0.25M | 0.22M | 0.57M | 0.15M | 0.08M | 0.28M | 0.39M | 0.12M | 0.50M | 0.30M | 0.59M | 0.29M | 0.21M | 0.24M | 0.71M | 0.23M | 0.28M | 0.15M | 0.79M | 0.44M | 0.21M | 0.35M | 0.83M | 0.36M | 0.43M | 0.43M | 1.07M | 0.57M | 0.44M | 0.51M | 1.00M | 0.38M | 0.62M | 0.74M | 1.06M | 0.96M | 0.76M | 1.06M | 0.86M | 1.07M | 1.20M | 0.98M | 0.93M | 0.55M | 0.76M | 0.83M |
|
Deferred Taxes
|
| | 8.76M | | 8.47M | 9.64M | 8.44M | 8.91M | 8.50M | | 10.16M | | | 10.67M | | | | -1.61M | | | | | | | | | | | | | | | | 2.29M | -10.59M | -0.19M | 5.26M | -1.79M | -1.43M | 0.79M | 0.43M | -0.56M | -3.14M | -3.50M | 6.06M | -1.55M | -1.19M | 0.97M | 1.33M | -1.31M | -2.65M | 0.72M | 3.31M | -0.84M | 6.83M | -0.91M | -0.38M | -7.48M | -4.19M | 5.22M | 3.02M | -6.14M | -2.41M | 0.30M | 0.18M | -2.78M |
|
Cash from Discontinued Operations
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.01M | 2.65M | -0.02M | 0.07M | 0.69M | | 0.12M | 1.35M | 1.35M | | 0.04M | 0.05M | 0.30M | 0.08M | 3.14M | | | 0.02M | 0.02M | 0.25M | 6.20M | 0.31M | 0.18M | | 5.67M | 0.19M | 0.26M | 3.42M | -0.53M | 4.45M | | 3.00M | | 3.50M | | | | 4.00M | | | | 2.80M | | | | -5.00M | | 10.94M | -11.85M | 0.90M | 0.10M | | -2.92M | 0.28M | 0.06M | 0.18M | 6.72M | 0.68M | 1.15M | 13.17M | | 1.22M | 8.87M | | |
|
Asset Writedowns and Impairment
|
| | | | | 0.52M | | | 1.20M | 1.20M | | | | | | | | | | | 0.43M | | | | | | | | | | | 0.12M | | | | | | 1.56M | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | |
|
Cash from Operations
|
| 2.55M | 3.43M | -5.52M | -4.08M | 2.11M | | -5.75M | -4.84M | 1.21M | | -4.98M | 1.96M | 4.51M | -4.86M | -0.52M | 10.44M | 0.61M | -4.47M | 6.77M | 15.47M | -1.67M | -5.84M | 4.32M | 11.71M | -2.49M | -5.36M | -0.51M | 16.74M | 3.43M | -4.34M | 6.89M | 17.57M | -1.64M | -5.07M | 12.15M | 16.12M | -4.81M | -4.49M | 8.51M | 0.26M | -2.91M | -12.21M | -3.59M | 4.40M | 0.08M | -1.79M | 6.43M | 12.16M | -7.20M | -8.16M | 7.00M | 12.08M | 3.91M | -21.19M | 2.75M | 5.86M | -3.28M | -10.27M | -3.02M | 24.56M | 6.59M | -12.91M | 8.93M | -2.97M | 0.94M |
|
Amortization of Deferred Charges
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | 0.01M | 0.02M | | | | 0.03M | | | 0.01M | 0.01M | | | 0.02M | 0.00M | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 1.72M | | 0.57M | 1.10M | 0.56M | | 0.52M | 0.55M | 0.51M | 0.54M | 0.55M | 0.55M | 0.77M | 0.82M | 0.84M | 0.90M | 0.95M | 0.99M | 0.98M | 1.01M | 1.21M | 1.13M | 1.28M | 1.45M | 1.48M | 1.58M | 1.61M | 1.63M | 1.64M | 1.69M | 1.74M | 1.78M | 2.06M | 2.13M | 2.12M | 2.08M | 2.31M | 2.56M | 2.43M | 2.56M | 2.54M | 2.50M | 2.55M | 2.44M | 2.32M | 2.48M | 2.48M | 2.47M | 2.37M | 2.45M | 2.04M | 2.02M | 2.07M | 2.06M | 2.10M | 2.12M | 2.10M | 2.02M | 2.11M | 2.48M | 2.60M |
|
Change in Receivables
|
| -0.50M | 3.62M | -2.29M | -2.73M | 5.92M | | 0.83M | 2.40M | 4.54M | | 2.90M | 1.79M | 5.63M | 3.52M | 2.68M | -0.29M | -3.99M | 5.49M | -0.56M | -0.37M | -3.74M | 4.08M | 0.42M | -4.11M | -0.21M | 1.42M | 3.16M | 0.56M | -3.26M | -0.48M | 5.89M | -4.07M | 0.22M | 2.52M | 3.76M | -2.25M | -0.80M | 4.98M | 0.85M | 4.18M | -6.00M | 8.43M | -5.48M | 3.41M | -6.06M | 6.12M | 0.62M | -4.43M | 2.77M | 2.19M | 1.69M | -2.62M | -3.10M | 1.68M | -0.09M | 2.30M | -4.70M | 1.69M | 5.46M | -0.03M | -8.23M | 1.08M | -0.15M | 3.90M | -5.30M |
|
Change in Inventory
|
| | | | | -0.16M | | -0.41M | -0.51M | -0.40M | | -0.26M | 0.46M | 0.70M | -0.81M | -0.14M | 0.18M | 0.05M | -2.49M | -0.22M | 1.28M | 1.00M | -2.13M | 0.01M | 1.29M | 1.06M | -2.27M | -0.23M | 1.35M | 1.07M | -2.18M | -0.32M | 1.62M | 0.69M | -2.12M | 0.00M | 2.36M | 0.50M | -2.91M | 0.31M | 0.96M | 0.20M | -3.75M | 0.74M | 1.88M | 0.76M | -2.92M | 0.19M | 1.29M | 2.07M | -2.65M | -1.99M | 3.47M | 2.32M | -1.34M | -0.71M | -0.12M | -0.28M | 0.25M | 0.85M | -0.13M | -1.43M | 0.25M | 0.91M | 0.36M | -0.99M |
|
Change in Account Payables
|
| -0.83M | 0.65M | 0.51M | 1.74M | -0.29M | | 0.01M | 1.86M | 1.58M | | 2.01M | 1.86M | 3.38M | 3.57M | -1.29M | -1.18M | -1.00M | 3.04M | 0.46M | -0.28M | 0.92M | 0.62M | -1.73M | -0.96M | 1.20M | 0.24M | -0.81M | 0.93M | 0.46M | -2.30M | 1.67M | 1.11M | -0.01M | -2.87M | 5.12M | 1.68M | -3.22M | 2.42M | 7.53M | 5.56M | -12.11M | -2.31M | -1.53M | 0.87M | -2.58M | -0.31M | 3.04M | 1.99M | 0.66M | -2.67M | 2.25M | -0.01M | 2.28M | -7.84M | 2.50M | 0.90M | 2.67M | -2.71M | 3.18M | -1.14M | -2.67M | -4.44M | 2.89M | -1.69M | 1.52M |
|
Change in Accured Expenses
|
| | | | | 1.65M | | -0.44M | -0.46M | 0.45M | | -0.13M | 0.46M | 1.28M | -1.33M | 0.04M | 3.58M | -0.28M | -3.52M | 1.58M | 5.28M | -2.43M | -4.40M | 1.19M | 2.64M | 3.06M | -1.76M | -0.18M | 6.44M | -3.25M | -2.92M | 0.48M | 4.41M | -3.23M | -1.15M | 2.15M | -1.31M | 0.31M | -3.00M | 0.08M | -0.28M | 4.67M | -0.27M | -2.09M | 0.89M | 0.79M | -1.12M | -0.08M | -0.41M | 0.88M | 1.35M | -0.32M | 0.58M | 1.66M | 0.46M | -3.16M | -0.36M | 0.15M | -0.45M | 2.37M | 0.99M | 0.87M | -3.07M | -2.35M | -0.39M | 2.89M |
|
Change in Taxes
|
| | | | | | | 1.71M | 1.16M | -1.24M | | 1.58M | -0.79M | -1.32M | 1.66M | -1.73M | -0.64M | | 0.84M | | | | 0.76M | -1.46M | -0.44M | | 1.99M | -0.54M | -1.45M | 2.81M | 1.24M | -4.05M | | 0.57M | | | -0.25M | 0.06M | 0.01M | -0.39M | 0.38M | 0.60M | | | 4.85M | 0.08M | -4.96M | -0.00M | -0.94M | | | | | | | | | -0.70M | | | -2.06M | 3.59M | | | | 0.04M |
|
Other Working Capital Changes
|
| | | | | 0.22M | | 0.46M | 0.73M | 0.40M | | 0.58M | 0.29M | 0.33M | 0.48M | 0.13M | -0.28M | -0.09M | 0.58M | 0.18M | -0.96M | 0.57M | -0.10M | 0.49M | -0.60M | 0.49M | 0.54M | 0.00M | -0.86M | 0.01M | 0.69M | -0.16M | 0.49M | -1.28M | 1.06M | -0.01M | -0.10M | -0.82M | 2.49M | -1.08M | 3.28M | -2.14M | 0.51M | 4.11M | -2.81M | -2.22M | 0.26M | 0.90M | -0.66M | 0.53M | 1.68M | 0.72M | 1.79M | -3.86M | -0.53M | 5.63M | -4.77M | -1.82M | 0.20M | 0.13M | 1.06M | -1.73M | 0.32M | 0.53M | -1.05M | 0.54M |
|
Capital Expenditures
|
| -1.77M | 13.20M | -1.30M | -2.86M | 4.11M | | 1.23M | 6.51M | 6.51M | | 1.67M | 2.11M | 6.36M | 1.92M | 2.77M | 3.35M | 2.38M | 4.76M | 4.62M | 4.80M | 11.68M | 7.07M | 9.30M | 7.37M | 7.52M | 5.86M | 4.08M | 3.33M | 2.99M | 2.33M | 3.35M | 3.93M | 3.29M | 2.03M | 3.39M | 3.58M | 4.87M | 5.10M | 3.05M | 4.46M | 3.25M | 3.67M | 1.74M | 2.77M | 2.41M | 3.42M | 1.99M | 2.87M | 1.55M | 2.08M | 2.04M | 3.55M | 2.39M | 2.15M | 3.27M | 3.54M | 1.34M | 2.24M | 1.47M | 3.01M | 2.69M | 4.08M | 2.40M | 3.14M | 3.92M |
|
Sales of Property, Plant and Equipment
|
| 0.00M | | | 0.01M | 0.03M | | | 9.30M | 9.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | | | | 6.01M | | 0.08M | 0.00M | 0.03M | 1.09M | 0.03M | -1.01M | 19.15M | 98.89M | -0.38M | 0.02M | 0.02M | 0.78M | 0.15M | 0.01M | 0.09M | 0.16M | 0.01M | 0.23M | 0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | 0.80M | | | | | | | | | | | | 3.39M | 15.10M | | | | | 5.80M | -0.09M | | | | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | 2.08M | | | | | | | | -4.68M | 0.18M | | | -0.18M | | | | | 18.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | |
|
Change in Acquisitions & Divestments
|
| -0.02M | -0.03M | | -0.05M | -0.07M | | | | | | | | | | | | 4.44M | | | | | | | | 6.43M | | | | | | | | | | | | 4.72M | 0.15M | | 0.80M | 3.83M | | 11.05M | | | 0.03M | | | | 0.25M | 2.35M | 0.15M | | | | 0.07M | 0.09M | 0.07M | | | 0.07M | | 0.07M | | |
|
Cash from Investing Activities
|
| -1.79M | 5.02M | -1.42M | -2.90M | -4.14M | | -1.14M | -0.31M | 0.03M | | -1.73M | -2.17M | -7.57M | -2.01M | 2.31M | 2.17M | -14.01M | -4.60M | -4.63M | -5.78M | -13.62M | -7.08M | -9.30M | -7.65M | -1.77M | -2.97M | -4.53M | -0.41M | -3.61M | -6.79M | -9.17M | -7.16M | -3.30M | -4.00M | -4.84M | -42.02M | 0.04M | -9.80M | -6.61M | -14.97M | 7.73M | -6.51M | 7.75M | -0.98M | 3.59M | -3.58M | -1.92M | -3.21M | -1.52M | -0.74M | 0.30M | -4.86M | 24.73M | 99.11M | -3.69M | -3.06M | -1.78M | -1.64M | -1.28M | -3.76M | -2.50M | -3.49M | -3.01M | -3.35M | -8.49M |
|
Other financing activities
|
| -0.04M | 0.76M | | 33.82M | 33.98M | 34.73M | 34.37M | 34.46M | | 34.86M | | | 0.09M | | | | | 0.07M | 0.03M | 0.01M | | | | | 0.04M | | | | -0.13M | | | 0.11M | | | | | | | | | 0.04M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.76M | -7.86M | 6.34M | 6.38M | 1.62M | | 6.65M | 4.90M | -1.50M | | 6.72M | 0.20M | 3.04M | 6.88M | -1.78M | -12.49M | 13.32M | 9.04M | -2.13M | -9.71M | 15.33M | 12.93M | 4.96M | -4.10M | 4.27M | 8.35M | 5.03M | -16.28M | 0.12M | 11.16M | 2.44M | -8.81M | 3.60M | 9.10M | -7.33M | 25.88M | 4.90M | 14.95M | -1.67M | 14.20M | -5.05M | 19.06M | -3.70M | -3.88M | -4.12M | 6.68M | -4.78M | -9.72M | 8.34M | 9.29M | -6.96M | -7.14M | -28.70M | -66.32M | -1.69M | -1.63M | -2.28M | 8.81M | 5.20M | -21.12M | -2.18M | 14.54M | -4.99M | 6.34M | 6.95M |
|
Dividends Paid - Common
|
| | 1.05M | -0.35M | -0.70M | 1.05M | | 0.35M | 0.70M | 1.05M | | 0.35M | 0.35M | 1.05M | 0.42M | 0.50M | 0.50M | 0.53M | 0.53M | 0.53M | 0.63M | 0.63M | 0.64M | 0.63M | 0.63M | 0.64M | 0.71M | 0.71M | 0.71M | 0.71M | 0.78M | 0.79M | 0.79M | 0.79M | 0.91M | 0.91M | 1.10M | 1.10M | 1.33M | 1.33M | 1.33M | 1.33M | 1.34M | 1.34M | 1.34M | 1.34M | 1.32M | 1.33M | 1.33M | 1.33M | 1.33M | 1.32M | 1.32M | 1.34M | 1.34M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | 0.02M | -0.03M | 0.03M | -0.04M | 0.02M | -0.02M | -0.04M | -0.10M | -0.08M | -0.07M | 0.07M | 0.07M | 0.03M | 0.01M | -0.04M | 0.04M | -0.01M | -0.20M | -0.04M | -0.08M | 0.01M | 0.00M | 0.02M | -0.04M | -0.01M | -0.02M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.00M |
|
Change in Cash
|
| -0.00M | 0.59M | -0.60M | -0.59M | -0.41M | | -0.24M | -0.25M | -0.25M | | 0.01M | -0.01M | -0.01M | 0.01M | 0.01M | 0.12M | -0.07M | -0.02M | 0.01M | -0.02M | 0.04M | 0.01M | -0.03M | -0.04M | 0.01M | 0.02M | -0.01M | 0.05M | -0.06M | 0.03M | 0.16M | 1.59M | -1.33M | 0.05M | -0.05M | 0.01M | 0.10M | 0.67M | 0.21M | -0.55M | -0.33M | 0.26M | 0.39M | -0.39M | -0.38M | 1.34M | -0.25M | -0.81M | -0.34M | 0.38M | 0.14M | 0.04M | -0.14M | 11.61M | -2.63M | 1.17M | -7.38M | -3.10M | 0.88M | -0.31M | 1.91M | -1.86M | 0.95M | 0.03M | -0.60M |
|
Free Cash Flow
|
| 4.33M | -9.77M | -4.21M | -1.22M | -2.00M | | -6.98M | -11.35M | -5.30M | | -6.65M | -0.15M | -1.84M | -6.78M | -3.29M | 7.08M | -1.77M | -9.24M | 2.15M | 10.67M | -13.36M | -12.90M | -4.97M | 4.33M | -10.01M | -11.22M | -4.58M | 13.41M | 0.45M | -6.67M | 3.54M | 13.64M | -4.93M | -7.10M | 8.76M | 12.54M | -9.68M | -9.59M | 5.46M | -4.21M | -6.16M | -15.88M | -5.33M | 1.63M | -2.33M | -5.21M | 4.44M | 9.29M | -8.75M | -10.24M | 4.96M | 8.53M | 1.52M | -23.34M | -0.52M | 2.31M | -4.63M | -12.51M | -4.50M | 21.55M | 3.90M | -16.99M | 6.53M | -6.11M | -2.98M |
|
Net Cash Flow
|
| -0.00M | 0.59M | -0.60M | -0.59M | -0.41M | | -0.24M | -0.25M | -0.25M | | 0.01M | -0.01M | -0.01M | 0.01M | 0.01M | 0.12M | -0.07M | -0.02M | 0.01M | -0.02M | 0.04M | 0.01M | -0.03M | -0.04M | 0.01M | 0.02M | -0.01M | 0.05M | -0.06M | 0.03M | 0.16M | 1.60M | -1.35M | 0.04M | -0.02M | -0.02M | 0.14M | 0.65M | 0.23M | -0.51M | -0.23M | 0.34M | 0.46M | -0.46M | -0.45M | 1.31M | -0.27M | -0.77M | -0.38M | 0.38M | 0.34M | 0.08M | -0.06M | 11.60M | -2.63M | 1.16M | -7.34M | -3.10M | 0.90M | -0.33M | 1.90M | -1.86M | 0.93M | 0.02M | -0.60M |