|
Net Income
|
0.07M | 0.07M | -0.11M | 1.18M | 1.24M | 0.72M | 1.14M | 1.06M | 0.51M | 0.63M | 1.03M | 0.96M | 1.47M | 1.14M | -2.26M | 1.20M | 2.02M | 1.88M | 2.62M | 1.39M | 0.69M | 0.96M | 0.92M | 1.00M | 0.86M | 0.11M | -0.09M | 0.55M | 0.19M | 1.02M | -1.16M | 1.05M | 0.38M | 0.68M | 0.60M | 1.46M | 1.25M | 0.34M | 1.01M | -5.95M | -0.99M | -0.24M | | 0.96M | 1.26M | 2.75M | 18.17M | 6.48M | 6.01M | | 4.87M | 3.84M | 3.98M | 3.76M | 5.25M | 3.91M | 3.76M | 2.75M | 2.91M | 4.18M | 3.79M | 2.26M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.37M | 0.38M | 0.37M | 0.38M | 0.38M | 0.39M | 0.41M | 0.51M | 0.40M | 0.38M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | 0.02M | 0.03M | 0.02M | 0.04M | 0.01M | 0.04M | 0.01M | 0.11M | 0.17M | 0.20M | 0.15M | 0.33M | 0.17M | 0.19M | 0.18M | | 0.30M | | | 0.90M | 0.20M | 0.20M | 0.21M | 0.29M | 0.20M | 0.19M | 0.20M | 0.18M | 0.11M | 0.09M | 0.12M | 0.22M | 0.24M | 0.21M | 0.02M | 0.33M | 0.07M | 0.17M | 0.15M | | 0.36M | 0.35M | 0.25M | 1.02M | 0.40M | 0.30M | | 0.47M | 0.50M | 0.47M | 0.48M | 0.65M | 0.64M | 0.75M | 0.77M | 0.75M | 0.77M | 1.13M | 1.03M |
|
Deferred Taxes
|
| | | | | 0.13M | -1.26M | -0.14M | -0.13M | -0.16M | -0.35M | -0.17M | -0.17M | -0.19M | 1.15M | -0.16M | -0.71M | -0.43M | | -0.12M | | | -0.03M | -0.11M | -0.11M | -0.09M | -0.15M | -0.10M | -0.10M | -0.10M | 2.63M | -0.09M | 0.03M | -0.04M | -1.33M | -0.04M | -0.04M | -0.04M | -1.00M | 2.22M | 0.63M | 0.24M | | -0.30M | | | -5.63M | -0.05M | 0.02M | -0.05M | -1.97M | -0.05M | -0.06M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -2.56M | 0.01M | 0.01M | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.13M | | | | | | | | 0.05M | 3.00 | 0.00M | 0.00M | 0.33M | | | | 0.07M | | 0.03M | 0.03M | 0.20M | | | | 0.03M | 0.05M | 0.05M | 0.05M | 0.13M | 0.04M | 0.04M | 0.06M | 0.18M | 0.11M | 0.18M | 0.24M | 0.45M | 0.12M | 0.12M | | 0.14M | 0.12M | 0.12M | 0.17M | 0.31M | 0.06M | 0.06M | 0.10M | 0.16M | 0.06M | 0.06M | 0.06M |
|
Gains from Investment Securities
|
| | | | | | 0.17M | | 0.42M | 0.42M | 1.51M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | -0.76M | | | | -0.46M | 0.04M | 0.78M | | | 0.33M | 0.48M | 0.48M | | 0.05M | 0.05M | -0.06M | 0.09M | 0.04M | 0.04M | 0.04M | | 0.03M | 0.03M | | -0.06M | | 0.06M | | -1.15M | | | | 0.03M | 0.04M | 2.66M | | 0.14M | 0.04M | 0.04M | 0.04M |
|
Asset Writedowns and Impairment
|
| | | -0.10M | 0.07M | 0.10M | 0.10M | 0.00M | 0.27M | 0.08M | -0.24M | -0.23M | 0.03M | -0.32M | -0.01M | 0.02M | 0.44M | 0.39M | | 0.39M | | | 0.17M | 0.01M | -0.06M | -0.08M | 0.74M | 0.16M | 0.27M | -0.30M | 0.08M | 0.16M | 0.16M | 0.62M | 0.16M | 0.01M | 0.06M | 0.05M | 0.20M | 7.79M | 0.06M | | | -0.15M | | | -8.06M | -0.30M | -0.30M | -0.37M | -0.07M | | | | 0.66M | | | | | | | |
|
Non-cash Items
|
| | | 0.73M | -3.46M | 9.43M | -4.51M | 2.19M | 0.71M | 1.13M | -4.91M | 0.24M | 0.23M | 0.22M | -2.95M | 0.20M | 0.16M | 0.15M | 0.03M | -6.30M | 0.03M | 0.03M | 10.38M | 0.05M | 0.03M | 0.03M | -0.28M | 1.32M | 0.04M | 0.61M | -2.14M | -8.10M | 3.05M | 4.99M | -2.73M | -7.02M | 1.83M | -1.73M | -1.92M | 6.87M | 17.85M | 6.24M | | -10.12M | | | -41.03M | -4.05M | 12.27M | -3.53M | 2.71M | -4.67M | 13.36M | 7.28M | -20.32M | 2.47M | 1.96M | -7.09M | -4.50M | 12.47M | -11.66M | -3.52M |
|
Cash from Operations
|
| | | 1.91M | -2.21M | 10.15M | -3.37M | 3.25M | 1.41M | 2.79M | -3.88M | 0.07M | -0.28M | 0.94M | -4.53M | -2.81M | 6.71M | -2.72M | | -4.91M | | | 11.30M | 1.05M | 6.63M | 4.45M | -0.49M | 1.87M | 3.46M | 1.63M | -1.89M | -7.04M | 3.43M | 5.67M | -2.13M | -5.55M | 3.08M | -1.39M | -0.91M | 0.93M | 16.85M | 6.00M | | -9.11M | | | -22.86M | 2.47M | 18.29M | -0.01M | 7.54M | -0.83M | 17.34M | 11.04M | -15.07M | 6.43M | 5.72M | -4.34M | -1.64M | 16.66M | -7.88M | -1.26M |
|
Depreciation & Amortization (CF)
|
| | | 0.31M | 0.28M | 0.28M | 0.28M | 0.28M | 0.26M | 0.42M | 0.37M | 0.27M | 0.28M | 0.28M | 0.28M | 0.27M | 0.28M | 0.34M | | 0.32M | | | 0.58M | 0.39M | 0.40M | 0.39M | 0.39M | 0.40M | 0.41M | 0.42M | 0.53M | 0.41M | 0.40M | 0.34M | 0.41M | 0.40M | 0.41M | 0.39M | 0.40M | 0.34M | 0.33M | 0.37M | | 0.35M | | | 0.07M | 0.24M | 0.23M | 0.27M | 0.31M | 0.32M | 0.29M | 0.29M | 0.32M | 0.33M | 0.38M | 0.44M | 0.95M | 0.42M | 0.40M | 0.54M |
|
Change in Receivables
|
| | | 0.47M | 1.34M | 4.00M | -2.79M | -1.87M | 3.41M | -2.43M | 7.87M | 5.89M | -0.29M | 5.45M | 1.42M | 4.25M | -0.21M | 1.61M | | 4.99M | | | -9.91M | -2.83M | -0.34M | -5.44M | 3.17M | -0.66M | -0.94M | -2.08M | 2.35M | 6.08M | 0.08M | -4.50M | 6.02M | 6.26M | -0.35M | -0.73M | 2.44M | -0.97M | -11.25M | -6.66M | | 9.12M | | | 33.60M | 10.21M | -13.78M | 5.16M | -7.02M | 8.04M | -28.86M | -1.56M | 42.96M | 2.80M | -2.06M | -0.43M | 6.96M | -9.56M | 11.23M | 7.66M |
|
Change in Account Payables
|
| | | | | | -5.16M | -0.94M | 6.99M | -5.17M | 8.08M | -1.50M | -3.82M | -0.85M | -1.87M | 0.38M | 2.54M | 0.20M | | | | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.97M | -1.92M | -0.89M | -0.67M | 1.43M | -5.50M | -0.35M | -0.28M | 1.26M | 1.13M | 2.79M | -1.23M | 1.05M | 0.78M | -2.80M | | -1.63M | | | 1.80M | -1.81M | -0.13M | -0.39M | 0.86M | -0.61M | 0.07M | -0.78M | 1.80M | -1.21M | 2.88M | -0.76M | 0.43M | -0.87M | -0.59M | -1.90M | 0.28M | -1.29M | 4.03M | -0.82M | | 0.05M | | | -0.40M | 5.44M | -2.39M | 1.19M | 0.68M | 2.40M | -3.60M | -0.60M | -0.03M | 1.34M | -2.83M | 0.73M | -0.51M | 2.67M | -6.05M | 6.24M |
|
Change in Taxes
|
| | | 0.37M | -0.39M | 0.09M | 0.28M | 0.60M | -0.11M | -0.26M | -0.34M | 0.37M | -0.04M | 0.56M | -0.59M | -0.31M | 0.26M | 0.35M | | -0.15M | | | -0.68M | -0.02M | 0.80M | 0.17M | -0.76M | 0.16M | 0.31M | 0.48M | -1.13M | -0.27M | 0.56M | 0.26M | -0.81M | -0.21M | 0.24M | 0.00M | 0.01M | 0.02M | 0.11M | -0.04M | | -0.09M | | | -0.53M | 1.82M | 1.11M | -0.36M | -2.30M | 0.14M | 0.01M | 0.01M | 0.08M | 0.45M | -0.64M | 0.08M | 0.14M | -0.07M | 0.50M | -0.54M |
|
Other Working Capital Changes
|
| | | 0.28M | 0.16M | 0.07M | -0.10M | 0.20M | 0.40M | -0.76M | 0.01M | -0.46M | 0.14M | -0.36M | 0.64M | 1.23M | 0.65M | -1.45M | | 0.07M | | | 1.80M | -1.05M | -0.55M | -0.24M | 0.62M | 0.02M | -0.27M | 0.02M | 0.52M | 0.00M | -0.28M | 0.87M | -0.42M | -0.11M | -0.55M | 0.17M | 1.13M | -0.17M | -1.62M | -0.48M | | -0.50M | | | 5.29M | -0.92M | -0.32M | -0.62M | 4.21M | -0.96M | 0.34M | -0.17M | 1.55M | 1.63M | -0.84M | -0.32M | 1.92M | -1.79M | 6.82M | -7.90M |
|
Capital Expenditures
|
| | | 0.07M | 0.09M | 0.08M | 0.04M | 0.07M | 0.04M | 0.14M | 0.26M | 0.31M | 0.53M | 0.23M | 0.34M | 0.44M | 0.91M | 0.60M | | 0.61M | | | 0.84M | 0.39M | 0.26M | 0.07M | 0.11M | 0.09M | 0.46M | 0.20M | 0.29M | 0.29M | 0.31M | 0.82M | 0.10M | 0.10M | 0.14M | 0.06M | 0.07M | 0.04M | 0.12M | 0.25M | | 0.05M | | | 0.17M | 0.22M | 0.19M | 0.26M | 0.22M | 0.33M | 0.23M | 0.32M | 2.06M | 0.67M | 0.40M | 0.52M | 0.98M | 0.43M | 0.47M | 0.50M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | -0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.11M | -0.06M | -0.17M | -0.07M | -0.15M | -0.04M | -1.47M | -0.20M | -0.31M | -0.50M | -0.22M | -0.29M | -0.48M | -0.92M | -0.62M | | -0.62M | | | -1.01M | -0.39M | -0.25M | -0.09M | -0.10M | -0.09M | -0.46M | -0.19M | -1.06M | -0.30M | -0.31M | -0.81M | -1.16M | -0.10M | -0.14M | -0.06M | -0.07M | -0.04M | -0.08M | -0.29M | | -0.05M | | | 6.69M | -0.22M | -0.24M | | -4.37M | -0.33M | -0.23M | 0.08M | -2.06M | -0.67M | -0.40M | -0.52M | -0.98M | -0.43M | -0.47M | -0.50M |
|
Other financing activities
|
| | | -0.04M | 0.03M | -0.01M | 0.00M | -0.07M | | -0.04M | 0.06M | | | 0.01M | 0.04M | -0.04M | -0.02M | -0.01M | | -0.00M | | | 0.09M | 0.00M | 0.01M | -0.01M | 0.01M | | | 0.00M | | -0.01M | -0.00M | 0.01M | 0.01M | -0.00M | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | 0.00M | 0.01M | -0.01M | 0.00M | 0.20M | 0.02M | 0.09M | -0.01M | -0.01M | -0.00M | -0.03M | -0.02M |
|
Cash from Financing Activities
|
| | | -0.55M | -0.20M | -0.83M | -0.65M | -0.03M | -3.75M | -0.21M | -12.02M | 0.07M | 0.06M | 0.15M | 0.02M | -0.09M | 0.18M | 0.20M | | 0.11M | | | -14.48M | -1.54M | -6.22M | -4.33M | 0.54M | -1.77M | -2.88M | -0.97M | 4.79M | 4.93M | -3.11M | -4.55M | 3.08M | 6.88M | -3.74M | 1.02M | 2.47M | -1.93M | -15.83M | -6.43M | | 9.21M | | | 16.64M | -1.61M | -15.56M | -2.29M | -3.66M | 2.42M | -17.63M | -11.34M | 22.71M | -9.71M | -3.80M | 4.38M | 4.31M | -15.58M | 8.49M | -2.38M |
|
Exchange Rate Effect
|
| | | -0.01M | 0.02M | -0.06M | -0.06M | -0.02M | 0.05M | -0.05M | 0.01M | -0.05M | 0.02M | -0.02M | 0.08M | -0.34M | 0.04M | -0.17M | | -0.47M | | | -0.22M | 0.00M | -0.03M | 0.04M | 0.03M | 0.00M | -0.02M | -0.03M | 0.18M | 0.02M | -0.03M | -0.03M | -0.02M | -0.01M | -0.02M | -0.04M | -0.04M | -0.17M | 0.04M | -0.16M | | -0.11M | | | 0.13M | -0.01M | -0.23M | -0.04M | 0.06M | 0.23M | -0.04M | -0.39M | 0.05M | -0.23M | -0.15M | 0.17M | -0.11M | -0.20M | 0.15M | -0.02M |
|
Change in Cash
|
| | | 1.24M | -2.46M | 9.09M | -4.16M | 3.06M | -2.33M | 1.06M | -16.09M | -0.23M | -0.70M | 0.85M | -4.73M | -3.72M | 6.02M | -3.31M | | -5.88M | | | -4.41M | -0.88M | 0.13M | 0.07M | -0.02M | 0.01M | 0.10M | 0.43M | 2.03M | -2.40M | -0.02M | 0.28M | -0.23M | 1.21M | -0.82M | -0.47M | 1.45M | -1.21M | 0.99M | -0.88M | | -0.06M | | | 0.59M | 0.62M | 2.25M | -2.35M | -0.42M | 1.49M | -0.55M | -0.62M | 5.63M | -4.18M | 1.38M | -0.32M | 1.57M | 0.45M | 0.29M | -4.16M |
|
Free Cash Flow
|
| | | 1.84M | -2.31M | 10.07M | -3.41M | 3.18M | 1.37M | 2.65M | -4.14M | -0.24M | -0.81M | 0.72M | -4.87M | -3.25M | 5.81M | -3.33M | | -5.52M | | | 10.46M | 0.66M | 6.36M | 4.37M | -0.61M | 1.78M | 3.00M | 1.43M | -2.18M | -7.33M | 3.12M | 4.86M | -2.23M | -5.66M | 2.94M | -1.46M | -0.97M | 0.89M | 16.74M | 5.75M | | -9.16M | | | -23.03M | 2.25M | 18.09M | -0.28M | 7.33M | -1.16M | 17.12M | 10.72M | -17.12M | 5.76M | 5.33M | -4.87M | -2.62M | 16.23M | -8.35M | -1.76M |
|
Net Cash Flow
|
| | | 1.25M | -2.48M | 9.15M | -4.10M | 3.08M | -2.37M | 1.11M | -16.10M | -0.17M | -0.72M | 0.88M | -4.81M | -3.38M | 5.97M | -3.14M | | -5.42M | | | -4.20M | -0.88M | 0.16M | 0.03M | -0.05M | 0.01M | 0.12M | 0.46M | 1.85M | -2.42M | 0.01M | 0.31M | -0.21M | 1.23M | -0.80M | -0.43M | 1.49M | -1.04M | 0.95M | -0.72M | | 0.06M | | | 0.46M | 0.64M | 2.49M | -2.31M | -0.48M | 1.25M | -0.52M | -0.23M | 5.58M | -3.96M | 1.53M | -0.49M | 1.69M | 0.65M | 0.14M | -4.14M |