|
Net Income
|
-0.01M | -0.02M | 0.08M | -0.17M | 0.06M | 0.00M | 0.51M | -0.06M | -0.57M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.37M | 1.07M | 2.08M | -0.55M | 2.87M | 0.49M | 0.51M | 1.78M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | -1.92M | -1.45M | -2.54M | -2.44M | -12.53M | -4.11M | -6.37M | -11.14M | -7.29M | -3.58M | -3.81M | -4.28M | -4.37M | -9.33M | -6.52M | -8.49M | -7.64M | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.60M | 0.69M | 0.71M | 0.86M | 0.71M | 0.85M | 1.05M | 1.13M | 1.13M | 1.15M | 1.34M | 1.49M | 1.58M | 1.53M | 1.86M | 2.93M | 1.72M | 2.02M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | 0.20M | | -0.04M | |
|
Deferred Taxes
|
| | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.01M | -0.48M | 0.02M | 800.00 | -3.16M | -3.21M | 6.41M | 0.01M | -4.32M | -7.50M | -5.47M | 17.27M | 0.31M | 0.20M | 0.17M | 0.73M | -23.87M | 0.25M | -1.10M | -79.24M | 723.00 | 0.57M | -0.08M | 0.56M | 1.55M | 0.14M | -0.17M | 0.56M | 0.64M | -26.00 | 0.72M | 0.60M | 3.75M | 5.11M | -2.11M | 0.52M | 0.31M | | -0.17M | 0.01M | -1.29M | -0.27M | -1.46M | 0.15M | 0.06M | 0.02M | 0.00M | -0.70M | 0.08M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.13M | | 1.91M | 6.21M | 1.00 | | | | | 4.41M | 5.09M | | | | |
|
Cash from Operations
|
-0.14M | | -0.19M | -0.11M | -0.18M | 0.44M | 1.25M | -2.50M | -2.27M | -3.97M | -1.41M | -2.48M | -2.81M | -1.45M | -10.59M | -2.23M | -2.40M | 1.90M | -2.19M | -7.35M | -12.62M | 1.83M | -0.50M | 12.85M | -26.31M | -6.27M | -2.50M | 3.41M | -9.10M | 7.41M | -3.44M | 1.83M | | 0.54M | 1.05M | 1.20M | | 1.88M | -0.85M | -2.63M | -1.44M | -1.71M | 0.52M | -1.10M | 0.74M | -0.75M | 0.64M | 1.87M | -2.57M | -1.64M | -2.02M | -1.57M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.01M | 0.01M | 0.01M | 0.26M | 0.06M | 0.13M | 0.50M | 0.25M | 0.39M | 0.41M | 0.39M | 0.30M | 0.14M | 0.75M | 0.19M | | |
|
Amortization
|
| | | | | 0.17M | 9.55M | | 15.07M | 19.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.97M | 1.11M | 0.71M | 1.32M | 0.91M | 1.16M | 1.66M | 1.54M | 1.56M | 1.56M | 1.91M | 2.13M | 2.28M | 2.18M | 2.63M | 4.34M | 2.20M | 2.67M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | -0.45M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.09M | -0.04M | | -0.70M | 0.08M | 0.01M | | -0.00M | -0.04M | -0.09M | -0.25M | -0.13M | -330.00 | -0.02M | 0.06M | -0.06M | -0.01M | 0.01M | 0.01M | 0.02M | -0.01M | 0.00M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.10M | -0.09M | | -0.06M | -0.10M | 0.45M | | 1.85M | -0.58M | -0.74M | -0.00M | -0.62M | 0.44M | -0.73M | 0.84M | 0.19M | 1.31M | -0.96M | -0.21M | -0.01M | -0.82M | -0.61M |
|
Other Working Capital Changes
|
| | | -0.09M | | | | | | | | | | | | | | | | | | | | | | 3.81M | | 5.81M | -5.73M | -4.56M | | -0.03M | | -0.07M | 1.01M | -0.48M | | -0.45M | 0.58M | 0.68M | 0.04M | -0.66M | -0.01M | 0.04M | 0.34M | 0.04M | -0.10M | -0.11M | 0.32M | -0.24M | -0.01M | 0.06M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.62M | 0.01M | 21.77M | | 40.39M | 1.22M | 7.02M | 9.71M | 0.76M | 5.06M | 0.61M | 1.07M | 3.51M | 5.83M | 2.61M | 6.43M | 4.03M | 4.72M | 2.63M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 3.93M | 0.27M | | | 1.02M | 0.00M | 11.26M | 0.68M | 0.02M | 0.38M | 0.03M | 0.50M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.01M | 0.72M | 0.96M | 0.61M | 0.79M | 1.31M | 2.30M | 3.71M | 1.55M | 6.29M | 2.38M | 2.29M | 5.86M | 3.01M | 3.06M | 15.63M | 15.37M | 5.98M | 3.83M | 18.69M | 20.03M | 17.38M | 14.24M | 5.79M | 1.96M | 4.37M | 0.13M | 1.60M | 5.20M | | 8.58M | 7.42M | 15.88M | | 3.36M | 2.08M | 1.12M | 10.02M | 2.01M | | 4.02M | 4.78M | 1.76M | 0.67M | 0.10M | 0.05M | 0.13M | 0.70M | 1.00M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.80M | 3.61M | -1.11M | | -47.21M | 0.55M | -5.79M | 11.34M | 9.21M | -5.43M | 2.85M | 3.32M | -2.05M | -5.33M | -2.55M | -6.39M | -4.85M | -4.22M | -2.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | -0.28M | -0.21M | | | -0.03M | -0.13M | -0.01M | -0.25M | -0.16M | -0.25M | -0.14M | -0.17M | -0.24M | -0.26M | -0.18M | -0.04M | -0.03M | | | | 0.88M | | 0.22M | | | | 0.00M | | 0.14M | 0.80M | 1.59M | 0.36M | 0.83M | 15.56M | 12.97M | 0.14M | 0.09M |
|
Cash from Financing Activities
|
| | 0.45M | | | | 1.43M | 2.25M | 2.44M | 2.66M | 3.59M | 2.80M | 2.73M | 3.36M | 6.50M | 4.53M | 0.44M | 5.01M | 4.45M | 4.19M | 10.27M | -3.70M | 4.48M | 5.45M | 4.01M | 3.61M | 1.99M | 4.97M | 2.45M | 2.66M | -0.67M | 0.08M | | 15.11M | -0.77M | 13.60M | | 14.54M | 3.21M | 4.69M | 0.94M | -8.38M | 1.45M | -3.39M | -0.96M | -0.27M | 3.57M | -4.00M | 7.12M | 5.15M | 7.40M | 3.10M |
|
Dividends Paid - Common
|
| | | 0.01M | 0.19M | 0.04M | -0.36M | -0.26M | -0.19M | -0.23M | -0.22M | -0.51M | -0.29M | -0.36M | -0.28M | -0.48M | -0.60M | -0.46M | -0.60M | -0.60M | -0.65M | -1.35M | -0.73M | -0.78M | -1.99M | -1.79M | 6.57M | -1.06M | -2.91M | -1.46M | 8.09M | 4.28M | | | 0.56M | 2.24M | 1.19M | 1.32M | 0.97M | 1.88M | 0.11M | 0.89M | 1.35M | 0.99M | 1.19M | 1.66M | 1.66M | 1.68M | 0.67M | 0.79M | 0.38M | 0.38M |
|
Change in Cash
|
-0.14M | | 0.26M | -0.11M | -0.18M | 0.75M | 2.69M | -0.25M | 0.16M | -1.31M | 2.17M | 0.32M | -0.08M | 1.90M | -4.09M | 2.30M | -1.96M | 6.91M | 2.26M | -3.17M | -2.35M | -1.87M | 3.98M | 18.31M | -22.31M | -2.66M | -0.51M | 8.37M | -6.65M | 10.06M | -4.11M | 1.91M | | -10.15M | 3.89M | 13.69M | | -30.79M | 2.91M | -3.73M | 10.84M | -0.88M | -3.46M | -1.64M | 3.11M | -3.07M | -1.11M | -4.68M | -1.84M | -1.34M | 1.16M | -0.46M |
|
Free Cash Flow
|
-0.14M | | -0.19M | -0.11M | -0.18M | 0.44M | 1.25M | -2.50M | -2.27M | -3.97M | -1.41M | -2.48M | -2.81M | -1.45M | -10.59M | -2.23M | -2.40M | 1.90M | -2.19M | -7.35M | -12.62M | 1.83M | -0.50M | 12.85M | -26.31M | -6.27M | -2.50M | 3.41M | -9.10M | 7.41M | -3.44M | 1.83M | | -28.08M | 1.04M | -20.56M | | -38.51M | -2.07M | -9.65M | -11.15M | -2.46M | -4.54M | -1.71M | -0.32M | -4.26M | -5.18M | -0.74M | -9.00M | -5.67M | -6.74M | -4.20M |
|
Net Cash Flow
|
-0.14M | | 0.26M | -0.11M | -0.18M | 0.44M | 2.69M | -0.25M | 0.16M | -1.31M | 2.17M | 0.32M | -0.08M | 1.90M | -4.09M | 2.30M | -1.96M | 6.91M | 2.26M | -3.17M | -2.35M | -1.87M | 3.98M | 18.31M | -22.31M | -2.66M | -0.51M | 8.37M | -6.65M | 10.06M | -4.11M | 1.91M | | -10.15M | 3.89M | 13.69M | | -30.79M | 2.91M | -3.73M | 10.84M | -0.88M | -3.46M | -1.64M | 3.11M | -3.07M | -1.11M | -4.68M | -1.84M | -1.34M | 1.16M | -0.46M |