|
Net Income
|
| 0.92M | -1.69M | 0.03M | 1.57M | 1.69M | -1.86M | -0.73M | -0.59M | -0.67M | -0.54M | -0.41M | -0.42M | -0.60M | -0.43M | -0.41M |
|
Depreciation and Depletion
|
| 4.45M | 4.58M | 4.79M | 3.38M | 3.60M | 3.25M | 3.72M | 3.43M | 1.10M | 1.09M | 1.36M | 1.48M | 1.87M | 2.37M | 1.65M |
|
Share-based Compensation
|
| | | | | 0.27M | 0.28M | 0.24M | 0.23M | 0.25M | 0.24M | 0.24M | 0.43M | 0.48M | 0.55M | 0.66M |
|
Deferred Taxes
|
-2.49M | 0.21M | 1.94M | -0.23M | -0.64M | 0.54M | 0.42M | -3.06M | -0.67M | -1.11M | 0.00M | -0.12M | -3.86M | -0.39M | -0.07M | 4.45M |
|
Cash from Discontinued Operations
|
0.15M | -0.34M | -2.53M | -0.92M | -1.02M | -2.09M | -2.86M | -0.96M | -0.65M | -0.62M | -0.66M | -0.50M | -0.52M | -0.72M | -0.60M | -0.60M |
|
Gains from Sales and Divestitures
|
0.01M | -0.14M | 0.01M | -0.01M | -0.05M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.00M | 0.00M | 0.07M | | | | | 0.04M | 0.13M | 0.02M | 0.38M | 0.09M | 0.37M | 0.15M |
|
Asset Writedowns and Impairment
|
| | | | 27.86M | | 0.15M | 8.29M | 0.67M | | | | | -0.02M | 0.04M | |
|
Non-cash Items
|
| | | | | | | | | 0.25M | 0.29M | 1.43M | 0.44M | 0.53M | 0.32M | 4,894.63M |
|
Cash from Operations
|
8.45M | 8.73M | 23.98M | -3.41M | -2.72M | -1.43M | 1.74M | 1.06M | 1.09M | 2.58M | -4.68M | 7.87M | -6.84M | -0.55M | 7.07M | -14.74M |
|
Amortization of Goodwill
|
| | | | | 0.38M | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.22M | 0.33M | 0.14M | 0.01M | 0.04M | 0.09M | 0.22M | 0.17M | 0.04M | 0.04M | 0.21M | 0.29M | 0.04M | 0.06M | 0.09M | 0.07M |
|
Depreciation & Amortization (CF)
|
4.32M | 4.53M | 4.82M | 5.47M | 4.13M | 4.24M | 3.72M | 4.17M | 3.80M | 1.46M | 1.34M | 1.60M | 1.69M | 2.11M | 2.57M | 1.76M |
|
Change in Receivables
|
0.68M | -3.21M | -7.12M | -5.93M | -3.77M | 0.71M | 0.97M | -1.07M | -0.52M | -0.14M | 5.83M | -3.62M | 1.74M | -2.03M | 0.40M | 2.08M |
|
Change in Accured Expenses
|
| | | | | 0.03M | 3.66M | 3.19M | -1.09M | -0.77M | -0.66M | 4.22M | -6.55M | -6.27M | 0.67M | -6.67M |
|
Other Working Capital Changes
|
-4.62M | -1.79M | -1.70M | -2.85M | -3.45M | 2.61M | -2.17M | -2.87M | -1.59M | -1.93M | -0.92M | -1.15M | -1.17M | -2.02M | -4.52M | -3.07M |
|
Capital Expenditures
|
1.31M | 1.57M | 2.30M | 0.41M | 0.94M | 0.46M | 0.62M | 0.44M | 0.44M | 1.43M | 1.53M | 1.72M | 1.58M | 1.02M | 1.71M | 3.40M |
|
Sales of Property, Plant and Equipment
|
0.01M | 0.01M | 0.03M | 0.12M | | 0.13M | 0.13M | 0.04M | 0.03M | 0.05M | 0.00M | 0.00M | 0.02M | 0.03M | | 0.00M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | 0.32M | 0.68M |
|
Acquisitions
|
| | 15.63M | | | | | | | | | | | | | |
|
Divestments
|
-0.19M | -0.54M | 7.69M | -0.00M | | 5.73M | 0.05M | 0.08M | 0.07M | 0.07M | 0.12M | 0.12M | | | | -0.05M |
|
Cash from Investing Activities
|
-6.36M | -5.05M | -20.68M | -0.71M | -1.49M | 6.58M | -0.49M | -0.50M | -0.41M | -1.39M | -1.53M | -1.71M | -1.56M | -1.00M | -2.04M | -4.13M |
|
Other financing activities
|
0.48M | -0.05M | -0.16M | -0.04M | -0.04M | 1.19M | 0.97M | 0.12M | | | 0.11M | 0.09M | 0.05M | 0.06M | 0.17M | 0.07M |
|
Cash from Financing Activities
|
-2.13M | -3.30M | 3.65M | -3.57M | 0.20M | -1.80M | -0.53M | -0.96M | -5.02M | -0.58M | 0.99M | 1.89M | 4.94M | -0.92M | 1.70M | 40.95M |
|
Dividends Paid - Common
|
| | | | 0.51M | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | -0.10M | -0.01M | 0.01M | -0.02M | 0.02M | 0.01M | -0.00M | -0.00M | 0.01M | -0.00M |
|
Change in Cash
|
-0.04M | 0.04M | 11.95M | -7.69M | -4.04M | 3.35M | -2.25M | -1.27M | -4.91M | 0.04M | -5.08M | 7.67M | -3.46M | -2.48M | 6.14M | 22.08M |
|
Beginning Cash Balance
|
0.04M | 0.07M | 0.10M | 12.05M | 4.37M | 0.33M | 3.68M | 1.44M | 5.97M | 0.77M | 5.47M | 0.25M | 19.37M | 15.91M | 13.44M | 19.57M |
|
Free Cash Flow
|
7.14M | 7.16M | 21.67M | -3.82M | -3.66M | -1.90M | 1.12M | 0.63M | 0.65M | 1.15M | -6.22M | 6.15M | -8.41M | -1.58M | 5.36M | -18.15M |
|
Net Cash Flow
|
-0.04M | 0.38M | 6.95M | -7.69M | -4.00M | 3.35M | 0.72M | -0.39M | -4.34M | 0.61M | -5.22M | 8.05M | -3.46M | -2.47M | 6.73M | 22.08M |