|
Net Income
|
| | | 2.54M | 3.02M | 4.73M | -0.59M | -1.46M | 1.15M | 2.36M | 4.47M | 1.26M | 3.69M | -0.49M | -0.29M | -0.20M | -1.94M | 1.48M | -8.28M | -2.23M | -1.51M | -1.32M | -0.19M | -0.72M | 2.26M | 1.16M | 2.36M | 0.38M | -1.38M | 2.14M | -2.88M | -0.18M | 1.66M | 4.86M | 0.81M | 1.28M | 4.33M | 1.77M | 4.64M | -2.26M | 0.55M | 1.47M | 1.44M | 1.12M | -0.08M | -0.98M | 2.19M | 0.55M | 2.44M | -0.02M | -0.73M | -0.44M | -2.40M | 4.24M | -5.55M | 0.29M | 0.98M | 0.32M | 2.21M | 0.22M | -1.19M | 1.83M | 3.70M | -2.22M |
|
Depreciation and Depletion
|
| | | | | | | 0.64M | 0.74M | 0.82M | 0.69M | 0.75M | 0.78M | 1.02M | 1.08M | 1.00M | 1.12M | 1.33M | 1.60M | 1.37M | 1.36M | 1.50M | 1.44M | 1.06M | 1.06M | 1.12M | 1.15M | 0.90M | 0.90M | 0.93M | 1.05M | 0.73M | 0.71M | 0.71M | 0.79M | 0.56M | 0.53M | 0.61M | 0.58M | 0.47M | 0.48M | 0.48M | 0.47M | 0.50M | 0.49M | 0.58M | 0.59M | 0.54M | 0.53M | 0.54M | 0.57M | 0.52M | 0.57M | 0.51M | 0.47M | 0.40M | 0.43M | 0.39M | 0.37M | 0.37M | 0.37M | 0.36M | 0.36M | 0.32M |
|
Share-based Compensation
|
| | | 0.38M | 0.19M | 0.12M | 0.19M | 0.12M | 0.04M | 0.03M | 0.03M | 0.03M | | 0.01M | | 0.32M | 0.32M | 0.18M | 0.26M | 0.29M | 0.32M | 0.52M | 0.26M | 0.08M | 0.25M | 0.37M | 0.57M | 0.87M | 0.68M | 0.45M | 0.52M | 0.44M | 0.41M | 0.45M | 0.58M | 0.43M | 0.44M | 0.11M | 0.15M | 0.16M | 0.16M | 0.24M | 0.24M | 0.09M | 0.07M | 0.07M | 0.10M | 0.00M | 0.01M | 0.02M | 0.03M | 0.08M | 0.04M | 0.04M | 0.12M | 0.06M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.07M | 0.15M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.02M | 0.04M | | | 0.08M | | | -0.34M | -0.24M | -0.06M | -0.14M | -0.24M | -0.15M | -0.23M | -0.31M | 0.43M | -0.07M | -0.13M | -0.20M | 0.00M | 0.07M | 0.14M | 0.16M | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.01M | 0.03M | 0.07M | 0.12M | 0.03M |
|
Gains from Investment Securities
|
| 0.01M | | 0.18M | -792.00 | 0.00M | 0.05M | -0.10M | -0.00M | -666.00 | -0.06M | -0.37M | -275.00 | 0.02M | 0.01M | 0.01M | -0.18M | -0.20M | 0.77M | 0.03M | 0.05M | | 0.43M | 0.86M | 0.09M | 0.04M | 0.20M | 0.23M | 0.06M | 0.14M | -0.02M | 0.02M | 0.21M | 0.16M | 0.31M | 0.09M | 0.22M | 0.24M | 0.17M | 0.04M | 0.65M | 0.31M | -0.08M | 0.14M | 0.23M | 0.10M | 0.13M | 0.16M | 0.24M | 0.30M | 0.54M | 0.17M | 0.22M | 0.31M | 0.28M | 0.03M | 0.23M | -0.34M | 0.70M | 0.24M | 0.68M | -0.91M | 1.38M | 0.03M |
|
Asset Writedowns and Impairment
|
| | | 0.25M | -353.00 | 717.00 | | 0.19M | | | | | | -445.00 | | | | -0.01M | 0.78M | | | | | 0.04M | 263.00 | 0.01M | 0.19M | | | -294.00 | 1.41M | | | | | | | | | -0.04M | 0.02M | 0.10M | 0.11M | -0.26M | 0.08M | -0.10M | -0.05M | -0.05M | 0.01M | 0.04M | 0.21M | -0.05M | -0.02M | 0.07M | 1.70M | 0.01M | 0.02M | -0.02M | -0.04M | 0.34M | 0.14M | 0.59M | -0.60M | -0.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | 0.57M | | 1.00M | 4.35M | 0.80M | 4.31M | 3.63M | 3.09M | 0.01M | 2.14M | 1.73M | 1.37M | 0.93M | 0.01M | 0.70M | 0.59M | 0.46M | 0.78M | 0.66M | 0.54M | 0.37M | 0.28M | 0.21M | 0.13M | 0.03M | 0.03M | 0.01M | 0.01M | | | | | | | | 0.15M | | 0.17M | 0.05M | | | |
|
Cash from Operations
|
| | | -0.11M | 5.42M | 2.03M | 6.58M | 0.88M | 3.07M | 1.30M | 2.85M | 2.90M | 6.53M | 0.31M | 4.11M | 2.92M | 9.74M | 2.66M | 3.31M | -0.48M | 4.51M | -1.46M | 2.51M | -3.18M | 5.21M | -0.90M | 0.53M | -0.22M | 0.29M | -2.09M | 2.47M | -4.15M | 2.10M | 4.31M | 13.46M | -0.34M | 3.49M | -3.41M | 5.19M | 0.27M | 3.53M | -3.38M | 3.56M | 4.71M | 7.94M | -2.26M | 5.34M | -3.39M | 0.36M | 8.56M | -2.47M | 1.30M | 0.39M | 0.88M | -0.56M | 1.66M | -1.06M | -4.21M | 6.51M | 5.52M | -5.15M | -0.36M | 0.44M | 5.30M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.37M | 0.07M | 0.17M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.90M | 0.95M | 1.15M | 1.29M | 0.98M | 1.10M | 1.23M | 1.33M | 1.30M | 1.36M | 1.47M | 1.57M | 1.47M | 1.67M | 1.72M | 3.86M | 2.38M | 2.24M | 2.46M | 3.26M | 1.77M | 1.75M | 1.80M | 1.83M | 1.60M | 1.59M | 1.62M | 1.75M | 1.42M | 1.39M | 1.36M | 1.41M | 1.15M | 1.07M | 1.13M | 1.07M | 0.92M | 0.95M | 0.94M | 0.92M | 0.93M | 0.94M | 1.03M | 1.06M | 0.98M | 0.94M | 0.95M | 0.94M | 0.85M | 0.89M | 0.78M | 0.73M | 0.53M | 0.43M | 0.39M | 0.37M | 0.37M | 0.37M | 0.36M | 0.36M | 0.32M |
|
Change in Receivables
|
| | | -2.71M | 0.84M | -3.49M | 8.77M | -1.66M | -1.66M | 2.45M | -0.90M | 4.32M | -1.94M | 2.27M | -2.62M | 3.58M | -2.34M | -4.10M | -4.24M | 5.72M | -3.44M | 0.09M | -1.19M | 1.27M | 1.12M | 0.73M | 0.65M | -2.34M | -1.34M | 4.33M | -3.45M | 1.25M | 11.98M | 4.62M | -10.11M | -5.14M | 0.93M | 8.46M | -2.41M | -4.84M | 0.28M | 2.58M | -0.06M | -3.82M | -1.66M | 6.26M | -7.64M | 2.03M | 1.21M | 0.16M | 2.27M | -0.82M | -2.96M | 5.63M | 5.01M | -4.61M | -1.11M | 9.65M | -2.02M | -6.74M | 2.33M | -2.00M | 0.96M | -1.22M |
|
Change in Account Payables
|
| | | | | | | | | | | 1.60M | -1.09M | -0.42M | | 3.57M | -1.34M | 8.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | -0.36M | 0.01M | -0.23M | 0.96M | -1.10M | 1.09M | 0.12M | 0.97M | -1.94M | 3.85M | 0.12M | -1.76M | 2.01M | -0.63M | -0.28M | -0.04M | -0.33M | 0.33M | 1.01M | -0.28M | -0.83M | 0.98M | 0.48M | -0.06M | -0.78M | 1.11M | 0.00M | 0.41M | 0.23M | 0.66M | 0.25M | 0.51M | -0.68M | 0.82M | -0.68M | 0.49M | 0.12M | 0.37M | -0.43M | -1.46M | 0.26M | 0.06M | -0.38M | 0.54M | -0.04M | 0.10M | -0.04M | 1.11M | 0.69M | 0.22M | 0.42M | -0.61M | 0.34M | -0.27M | 0.01M | 1.53M | 0.01M | -0.89M | -0.26M | 0.94M | 1.18M |
|
Other Working Capital Changes
|
| | | -1.45M | 0.08M | -0.72M | 0.11M | -0.17M | 2.21M | 0.24M | 2.84M | -0.29M | -0.93M | 1.45M | 3.77M | -3.57M | -5.05M | 9.53M | -0.29M | 4.84M | 0.02M | -1.87M | -0.87M | -0.63M | -0.75M | -0.12M | 2.22M | -0.35M | -1.48M | 1.11M | -0.02M | 0.48M | 5.99M | -2.20M | -1.88M | -1.20M | 2.61M | -0.22M | -0.33M | -1.63M | -1.39M | 0.51M | 0.67M | -1.38M | 5.92M | 2.95M | -6.63M | -1.09M | 0.34M | 3.57M | -1.89M | -0.62M | -0.08M | 350.00 | 4.22M | -2.79M | -0.86M | 4.59M | -0.29M | -2.81M | -3.18M | -0.66M | 0.39M | 0.71M |
|
Capital Expenditures
|
| | | 0.68M | 1.77M | 3.79M | 2.84M | 1.43M | 1.40M | 0.90M | 1.18M | 1.46M | 2.08M | 3.21M | 2.21M | 2.69M | 3.37M | 3.52M | 3.65M | 1.03M | 0.74M | 0.73M | 1.06M | 0.63M | 0.55M | 1.35M | 0.81M | 0.55M | 0.52M | 0.24M | 0.89M | 0.33M | 0.21M | 0.56M | 1.34M | 0.56M | 0.88M | 1.15M | 0.14M | 0.32M | 0.46M | 0.23M | 0.37M | 0.49M | 0.76M | 0.86M | 0.44M | 0.22M | 0.56M | 0.91M | 0.93M | 1.35M | -0.10M | 0.32M | 0.06M | 0.37M | 0.20M | 0.38M | -0.43M | 0.10M | 0.47M | 0.33M | 0.49M | 0.49M |
|
Sales of Property, Plant and Equipment
|
| | | 0.00M | 0.02M | -0.00M | 0.30M | 0.00M | 0.07M | -532.00 | -0.03M | 0.06M | -0.00M | 0.08M | -0.02M | 0.08M | -0.00M | -0.02M | 0.03M | 0.09M | 0.09M | 0.03M | 0.89M | 0.18M | 0.18M | 0.20M | 0.43M | 0.15M | 0.03M | -0.03M | 0.63M | 0.12M | 0.08M | 0.16M | 0.59M | 0.18M | 0.34M | 0.49M | 0.17M | 958.00 | 0.03M | 0.00M | 0.07M | 0.03M | 0.09M | 0.01M | 0.06M | 0.02M | 0.18M | 0.12M | 0.03M | 0.45M | -0.38M | 0.08M | 0.09M | 0.00M | 18.00 | 0.12M | 0.10M | | | 0.02M | 0.05M | 0.02M |
|
Change in Intangibles
|
| | | -1.57M | -1.55M | -1.63M | -3.34M | -1.77M | -1.94M | -1.57M | -0.89M | -1.09M | -1.04M | 5.63M | -8.33M | -1.36M | -0.95M | 5.47M | -6.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 0.18M | | 0.49M | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.25M | 0.00M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -2.69M | -3.31M | -5.91M | -5.89M | -3.29M | -3.55M | -2.47M | -2.10M | -2.49M | -3.74M | -4.68M | -3.56M | -3.97M | -4.34M | -2.58M | -3.85M | -0.94M | -1.23M | -0.70M | -0.17M | -0.45M | -0.72M | -2.12M | -0.38M | -0.96M | -0.64M | -0.47M | -0.66M | -0.71M | -0.19M | -0.49M | -2.30M | -1.14M | -0.82M | -0.76M | -0.94M | -0.76M | -0.53M | -0.29M | -0.48M | -0.52M | -0.70M | -0.91M | -0.39M | -0.20M | -0.38M | -0.79M | -0.90M | -0.89M | -0.29M | -0.24M | 0.02M | -0.37M | -0.20M | -0.25M | 0.53M | -0.11M | -0.42M | -0.31M | -0.43M | -0.44M |
|
Other financing activities
|
| | | | | | | | | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 0.95M | 1.63M | 1.45M | 0.23M | 1.41M | 1.94M | 6.01M | -0.27M | 0.17M | -0.49M | 1.88M | 0.13M | 0.63M | -0.19M | -0.23M | -0.45M | 0.81M | -0.23M | -0.38M | 1.27M | 0.33M | -0.29M | 1.37M | -0.81M | 0.24M | -0.87M | 1.70M | 3.31M | -0.49M | 0.04M | -0.67M | 0.10M | -0.06M | -0.35M | 0.97M | -0.54M | -0.14M | 0.20M | -0.08M | 1.72M | 0.09M | -0.95M | 0.37M | -0.68M | -0.46M | -0.16M | -0.21M | -0.55M | -0.45M | -0.09M | 0.02M | -0.20M | -0.04M | 0.02M | 0.06M | 0.21M | 0.15M | 2.48M | -1.77M | -0.04M | 0.19M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 0.74M | | | | | 0.03M | | | | | | | | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.07M | -0.05M | -0.05M | -0.13M | -0.05M | 0.14M | -0.45M | -2.01M | -0.16M | -0.74M | 0.61M | -0.50M | -0.70M | -0.39M | 0.94M | 0.07M | -0.47M | 0.06M | -0.06M | -0.33M | -0.80M | -0.29M | -0.45M | 0.34M | 0.53M | -0.43M | -0.19M | 0.59M | -0.27M | -0.50M | -0.44M | -1.89M | -0.12M | -2.44M | -0.10M | -3.36M | 0.88M | 1.27M | -2.59M | -0.38M | 0.43M | 0.83M | 1.40M | -1.17M | -2.65M | -1.23M | -2.58M | -2.70M | -3.00M | 0.01M | -6.34M | 1.01M | -0.23M | 0.35M | 1.08M | -0.46M | -0.16M | -0.17M | -0.05M | -1.38M | 0.28M |
|
Change in Cash
|
| | | -1.92M | 3.70M | -2.48M | 0.80M | -1.05M | 1.60M | 4.39M | -1.52M | 0.42M | 1.56M | -1.87M | 0.17M | -1.12M | 4.83M | 0.80M | -0.92M | -1.08M | 3.10M | -2.60M | 3.28M | -4.09M | 3.91M | -2.11M | -0.32M | -0.40M | -1.65M | -1.06M | 5.72M | -5.62M | 1.45M | 2.71M | 9.38M | -1.65M | -0.11M | -3.31M | 0.35M | 0.26M | 4.46M | -6.34M | 4.42M | 4.72M | 7.12M | -1.40M | 3.11M | -6.71M | -1.41M | 4.99M | -6.61M | -3.04M | 0.02M | -5.69M | 0.27M | 1.02M | -0.89M | -3.32M | 6.79M | 5.40M | -3.26M | -2.50M | -1.42M | 5.33M |
|
Beginning Cash Balance
|
2.48M | 4.40M | 4.28M | 4.08M | 2.15M | 5.86M | 3.37M | 4.17M | 3.12M | 4.72M | 9.12M | 7.60M | 8.02M | 9.58M | 7.71M | 7.87M | 6.76M | 11.58M | 12.38M | 11.46M | 10.38M | 13.49M | 10.89M | 14.17M | 10.08M | 13.99M | 11.88M | 11.56M | 11.16M | 9.51M | 8.45M | 14.17M | 8.55M | 10.00M | 12.71M | 22.09M | 20.44M | 20.32M | 17.01M | 17.37M | 17.62M | 22.08M | 15.74M | 20.17M | 24.89M | 32.00M | 30.60M | 33.71M | 27.00M | 25.59M | 30.57M | 23.96M | 20.92M | 20.95M | 15.26M | 15.53M | 16.55M | 15.66M | 12.34M | 19.13M | 24.53M | 21.27M | 18.77M | 17.36M |
|
Free Cash Flow
|
| | | -0.80M | 3.65M | -1.76M | 3.74M | -0.54M | 1.67M | 0.40M | 1.67M | 1.44M | 4.45M | -2.90M | 1.90M | 0.23M | 6.37M | -0.86M | -0.34M | -1.51M | 3.76M | -2.18M | 1.45M | -3.80M | 4.66M | -2.25M | -0.28M | -0.77M | -0.23M | -2.33M | 1.59M | -4.48M | 1.88M | 3.74M | 12.12M | -0.90M | 2.62M | -4.56M | 5.05M | -0.06M | 3.06M | -3.61M | 3.20M | 4.22M | 7.18M | -3.12M | 4.90M | -3.61M | -0.20M | 7.66M | -3.39M | -0.05M | 0.49M | 0.55M | -0.62M | 1.29M | -1.26M | -4.59M | 6.94M | 5.42M | -5.62M | -0.69M | -0.04M | 4.82M |
|
Net Cash Flow
|
| | | -1.85M | 3.75M | -2.43M | 0.92M | -1.00M | 1.46M | 4.85M | 0.49M | 0.58M | 2.30M | -2.48M | 0.67M | -0.42M | 5.21M | -0.14M | -0.99M | -0.61M | 3.04M | -2.54M | 3.62M | -3.30M | 4.20M | -1.65M | -0.66M | -0.93M | -1.23M | -0.87M | 5.13M | -5.35M | 1.95M | 3.15M | 11.26M | -1.53M | 2.33M | -3.20M | 3.71M | -0.62M | 3.19M | -3.75M | 4.80M | 4.28M | 6.28M | -2.80M | 4.28M | -4.05M | -0.18M | 7.57M | -3.91M | -0.04M | 0.01M | 0.66M | -0.73M | 1.25M | -1.24M | -4.40M | 7.25M | 5.56M | -3.09M | -2.45M | -0.03M | 5.05M |