|
Net Income
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.73M | -3.19M | 23.84M | 0.21M | 9.75M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.61M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | 1.63M | -3.16M | -1.17M | -4.53M | -8.90M | 20.89M | 24.15M | 20.18M | -0.81M | 0.17M | -3.08M | 73.21M | -0.36M | 1.99M | 33.03M | -4.64M | -0.92M | -2.85M | -0.39M | 67.46M | 10.28M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
Depreciation and Depletion
|
0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.17M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.38M | 0.73M | 0.31M | 0.72M | 0.24M | 0.82M | 0.22M | 0.20M | 1.18M | 7.08M | 2.49M | 1.71M | 0.32M | 0.64M | 0.43M | 0.40M | 0.60M | 0.56M | 0.60M | 0.50M | 0.70M | 0.61M | 0.53M | 0.60M | 0.49M | 0.38M | 0.35M | 0.35M | 0.20M | 0.17M | 0.15M | 0.25M | 0.09M | 0.29M | 0.40M | 0.33M | 0.33M | 0.36M | 1.18M | 0.43M | 0.41M | 0.55M | 0.76M | 0.40M | 0.26M | 0.32M | 0.38M | 0.44M | 0.25M | 0.47M | 0.24M | 0.34M | 0.37M | 0.40M | 0.33M | 0.71M | 0.41M | 0.72M | 0.46M | 0.51M | 1.13M | 0.93M | 0.81M | 0.76M | 0.90M | 1.23M | 0.77M |
|
Deferred Taxes
|
| | | | | | | 0.18M | | -32.90M | -1.53M | -1.63M | -1.93M | -1.66M | -2.47M | -1.78M | -2.28M | -1.97M | -3.01M | -2.35M | -2.55M | -1.63M | 57.74M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.22M | 32.82M | 78.83M | -111.84M | 0.02M | | -807.00 | -2.74M | -0.01M | -19.00 | -25.51M | 16.22M | 0.51M | -1.16M | -0.41M | -1.35M | -2.15M | 5.12M | 4.70M | 3.94M | -0.03M | -0.16M | -0.22M | 0.53M | -1.61M | 1.00M | -1.14M | -2.07M | -0.48M | -0.86M | -0.31M | -3.15M | 0.04M | -0.60M | -0.49M | 1.35M | -0.28M | 7.17M | 2.41M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.16M | | | | 0.19M | | | | 0.22M | | | | 0.43M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | 0.18M | | | 859.00 | 0.42M | | 3.58M | | -4.00M | | | | | | | 1.76M | 0.19M | | | 0.40M | | 0.01M | 1.70M | 2.37M | 0.06M | | 0.14M | 0.98M | 0.01M | | 0.17M | 0.05M | 0.01M | | 0.16M | | 0.01M | | | | | 0.21M | | | 0.16M | 0.20M | 0.28M | 0.16M | 0.17M | 0.03M | 0.24M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | | | | | | | | | | 0.60M | -0.08M | 0.07M | 0.14M | 0.02M | 0.01M | 0.03M | | 0.52M | 0.04M | 0.02M | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | | | | 243.00M | | | | 0.21M | | | | 0.19M | | | | 1.40M | | | |
|
Cash from Operations
|
-2.05M | -2.27M | -2.02M | -2.12M | -3.18M | -1.55M | -2.66M | -3.43M | -4.30M | -4.45M | -2.90M | 37.23M | -6.49M | -6.25M | -12.25M | 4.76M | -8.09M | 1.20M | 79.68M | -14.35M | 16.59M | -8.07M | 10.12M | -4.47M | -6.17M | 20.10M | 13.70M | -16.52M | -8.64M | -26.04M | -56.24M | -25.90M | -0.93M | -1.67M | -7.63M | -8.15M | -8.56M | -5.19M | 86.21M | -3.59M | 0.01M | -4.35M | 0.40M | -14.26M | 3.32M | -9.09M | 31.34M | 45.95M | -4.81M | -1.43M | 1.63M | 16.10M | 56.71M | -2.21M | -4.78M | -8.11M | 24.45M | -3.58M | -5.10M | 79.03M | -6.12M | 5.95M | -7.38M | 56.31M | 7.06M | 63.08M | -9.81M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.12M | 1.13M | 1.13M | 0.89M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.17M | 0.16M | 0.16M | 0.17M | 0.18M | 0.12M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.10M | 0.10M | 0.12M | 0.14M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.00M | 0.01M | 0.02M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.17M | 0.10M | 0.13M | 0.13M | 0.17M | 0.10M | 0.12M | 0.13M | 0.17M | 0.10M | 0.12M | 0.13M | 0.17M | 0.10M | 0.14M | 0.14M | 0.16M | 0.11M | 0.13M | 0.14M | 0.16M | 0.12M |
|
Change in Receivables
|
| | | | | | -2.08M | 1.64M | -1.76M | 0.56M | -0.10M | 0.93M | 1.03M | -0.15M | 0.19M | 1.03M | 26.51M | 26.97M | -57.03M | -0.21M | -0.37M | 0.13M | -0.17M | -0.08M | 13.78M | -13.50M | 0.21M | 2.70M | -2.67M | 33.49M | 4.26M | -35.59M | 1.72M | -3.11M | -1.16M | 1.19M | -0.65M | 0.87M | -0.59M | 0.42M | 2.14M | 0.03M | -0.91M | 0.95M | -2.48M | 34.93M | 3.79M | -37.06M | 0.66M | 3.20M | -3.38M | 79.83M | -78.31M | 14.26M | 35.33M | -9.52M | -33.09M | -6.29M | 2.02M | 13.08M | -3.00M | -9.17M | 3.13M | 9.08M | -13.98M | -0.70M | -4.00M |
|
Change in Inventory
|
| | | | | | | | | | | | 0.92M | 7.94M | 8.50M | 0.28M | -4.49M | 5.30M | -1.46M | 3.53M | -3.44M | -0.23M | 1.28M | 0.92M | -4.23M | -6.05M | -7.68M | 11.36M | 10.39M | 6.09M | -11.18M | 8.46M | -7.09M | -3.17M | -12.43M | | | | | -39.00 | -0.89M | 0.37M | 1.54M | 5.72M | 4.09M | -2.34M | -3.26M | 9.52M | 0.14M | -0.18M | 9.99M | -10.09M | -3.10M | 0.18M | 14.84M | 8.04M | 3.30M | 8.44M | 14.50M | -0.72M | -1.51M | -7.52M | 6.36M | -12.67M | 9.50M | -22.97M | 12.39M |
|
Change in Accured Expenses
|
-0.17M | 0.96M | 0.09M | 0.29M | 0.39M | -0.41M | -1.57M | 0.21M | -0.95M | -0.06M | 0.45M | 3.23M | 0.22M | 7.38M | 1.28M | -1.32M | -1.31M | 8.78M | -7.60M | -4.44M | -0.90M | -2.60M | -3.83M | 2.90M | 1.51M | 1.05M | -1.84M | 1.15M | 6.21M | -0.31M | -5.51M | -0.56M | -1.89M | 1.37M | -1.19M | -0.33M | -2.79M | 1.94M | -0.12M | 3.02M | -1.18M | -1.12M | 1.61M | 1.63M | -1.62M | -2.80M | 4.90M | -3.59M | -3.33M | 1.40M | 11.02M | -7.62M | -1.88M | 3.46M | -0.67M | 0.62M | -3.07M | 1.93M | 1.52M | 1.62M | -3.47M | -0.96M | 0.77M | -2.08M | 10.41M | -9.64M | 6.35M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 0.02M | 19.16M | -18.40M | -0.17M | 8.49M | -7.81M | 0.03M | -1.32M | 0.04M | 21.64M | -18.99M | -2.62M | 0.05M | 7.89M | -8.01M | 4.17M | -4.08M |
|
Other Working Capital Changes
|
| | | | | | -0.22M | -0.01M | -0.03M | 0.02M | 0.09M | 40.91M | 1.73M | 0.27M | 0.61M | 13.45M | 26.45M | 35.56M | 42.99M | 0.16M | 25.56M | 0.30M | -188.08M | 0.08M | 13.45M | 220.21M | 21.35M | 0.16M | -0.07M | 1.57M | 0.34M | 110.39M | 8.72M | 0.28M | 0.97M | 1.45M | 0.17M | -0.87M | 0.14M | 4.04M | 1.28M | -0.07M | -3.39M | 0.33M | 11.30M | -2.97M | -3.99M | -3.36M | -0.42M | -0.20M | 0.93M | -0.36M | -2.97M | 6.24M | 3.09M | 0.98M | 1.43M | -0.32M | 9.13M | | -0.24M | -6.82M | | -3.40M | 0.18M | -0.48M | 0.65M |
|
Capital Expenditures
|
-0.16M | -0.03M | -0.11M | 0.64M | -0.17M | 0.90M | -0.19M | 0.02M | 0.04M | 0.05M | 0.02M | 0.12M | 0.18M | 0.06M | 0.02M | 0.32M | 0.27M | 0.09M | 0.21M | 0.29M | 0.01M | 0.01M | | 0.00M | | | 0.06M | 0.05M | 0.01M | 0.00M | -1.00 | 0.01M | | 0.04M | 0.01M | 0.05M | | 0.03M | | 0.07M | 0.01M | -3.00 | 0.02M | 2.00 | 0.02M | | | | 0.01M | 0.01M | | 0.03M | | | | | | 0.02M | | | | 0.00M | 0.02M | 0.02M | 0.02M | 1.00 | 0.29M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 8.75M | 13.75M | 15.00M | 15.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.16M | -0.03M | -0.11M | -5.04M | -3.92M | -0.56M | -4.80M | -1.26M | -0.04M | 4.95M | 9.98M | -0.14M | -0.18M | -1.41M | -0.02M | -0.32M | -0.27M | -0.09M | -0.21M | -0.29M | -0.01M | 0.52M | -3.96M | -0.00M | 4.00M | | -0.06M | -0.05M | -0.01M | -0.00M | 1.00 | 1.20M | | -0.04M | -0.01M | -0.05M | | -0.03M | | 78.26M | -0.01M | 3.00 | -0.02M | -2.00 | -0.02M | | | | -0.01M | -0.01M | | -0.03M | | | | | | -0.02M | | | | -0.00M | -0.02M | -0.02M | -0.02M | -1.00 | -0.29M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.14M | 0.98M | 0.01M | | 0.17M | 7.00 | 0.01M | | 0.16M | | 0.01M | | | | | | | | | 0.36M | 0.28M | 0.16M | 0.17M | 0.03M | 0.24M |
|
Cash from Financing Activities
|
1.29M | 2.51M | 1.97M | 20.21M | 1.11M | 0.14M | 6.63M | 5.31M | 1.85M | 0.67M | 0.33M | -0.25M | 0.00M | | 0.01M | 4.91M | 1.04M | 7.16M | -7.24M | 0.76M | -0.82M | -0.49M | -0.50M | -0.50M | -2.00M | 0.01M | | -0.02M | | | -1.29M | 60.38M | -0.19M | -0.06M | | -0.34M | | -0.01M | -1.44M | -2.36M | -0.06M | | -0.14M | -0.98M | -86.92M | -15.22M | -5.74M | -6.72M | -6.54M | -6.60M | -7.30M | -5.76M | -6.59M | -36.52M | | -2.85M | -7.56M | -35.87M | | | -0.16M | -42.87M | -0.27M | -0.16M | -0.17M | -42.89M | -0.40M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | -0.01M | | | | 0.16M |
|
Change in Cash
|
-0.76M | 0.04M | -0.17M | 13.05M | -5.99M | -1.97M | -0.83M | 0.62M | -2.50M | 1.16M | 7.41M | 36.85M | -6.67M | -7.66M | -12.26M | 9.35M | -7.33M | 8.27M | 72.23M | -13.88M | 15.76M | -8.04M | 5.65M | -4.97M | -4.17M | 20.11M | 13.63M | -16.58M | -8.65M | -26.04M | -57.53M | 35.68M | -1.13M | -1.77M | -7.64M | -8.54M | -8.56M | -5.23M | 84.77M | 72.32M | -0.06M | -4.35M | 0.24M | -15.24M | -83.61M | -24.31M | 25.60M | 39.23M | -11.36M | -8.04M | -5.67M | 10.32M | 50.12M | -38.73M | -4.78M | -10.96M | 16.89M | -39.47M | -5.10M | 79.03M | -6.28M | -36.92M | -7.68M | 56.13M | 6.87M | 20.19M | -10.51M |
|
Beginning Cash Balance
|
3.08M | -0.76M | 2.49M | -6.72M | | 8.51M | 6.54M | 5.71M | 6.33M | 3.84M | 5.00M | 12.41M | 49.26M | 42.59M | 34.93M | 22.67M | 32.02M | 24.69M | 32.96M | 105.19M | 91.31M | 107.07M | 99.03M | 104.68M | 99.71M | 95.55M | 115.66M | 129.29M | 112.71M | 104.06M | 78.02M | -6.98M | 31.23M | 32.63M | 33.44M | 28.39M | 22.50M | 15.81M | 19.22M | 28.34M | 102.14M | 104.61M | 77.86M | 80.49M | 160.99M | 77.38M | 53.07M | 78.66M | 117.89M | 106.53M | 98.49M | 92.82M | 103.14M | 153.26M | 114.53M | 109.75M | 98.79M | 115.68M | 76.21M | 71.11M | 150.15M | 143.87M | 106.95M | 99.27M | 155.40M | 162.27M | 182.46M |
|
Free Cash Flow
|
-1.89M | -2.24M | -1.91M | -2.77M | -3.02M | -2.45M | -2.47M | -3.45M | -4.35M | -4.50M | -2.92M | 37.11M | -6.67M | -6.31M | -12.27M | 4.44M | -8.36M | 1.11M | 79.47M | -14.64M | 16.58M | -8.08M | 10.12M | -4.47M | -6.17M | 20.10M | 13.63M | -16.56M | -8.65M | -26.04M | -56.24M | -25.91M | -0.93M | -1.71M | -7.64M | -8.20M | -8.56M | -5.22M | 86.21M | -3.67M | 428.00 | -4.35M | 0.38M | -14.26M | 3.31M | -9.09M | 31.34M | 45.95M | -4.82M | -1.44M | 1.63M | 16.08M | 56.71M | -2.21M | -4.78M | -8.11M | 24.45M | -3.60M | -5.10M | 79.03M | -6.12M | 5.95M | -7.41M | 56.29M | 7.04M | 63.08M | -10.10M |
|
Net Cash Flow
|
-0.92M | 0.20M | -0.17M | 13.05M | -5.99M | -1.97M | -0.83M | 0.62M | -2.50M | 1.16M | 7.41M | 36.85M | -6.67M | -7.66M | -12.26M | 9.35M | -7.33M | 8.27M | 72.23M | -13.88M | 15.76M | -8.04M | 5.65M | -4.97M | -4.17M | 20.11M | 13.63M | -16.58M | -8.65M | -26.04M | -57.53M | 35.68M | -1.13M | -1.77M | -7.64M | -8.54M | -8.56M | -5.23M | 84.77M | 72.32M | -0.06M | -4.35M | 0.24M | -15.24M | -83.61M | -24.31M | 25.60M | 39.23M | -11.36M | -8.04M | -5.67M | 10.32M | 50.12M | -38.73M | -4.78M | -10.96M | 16.89M | -39.47M | -5.10M | 79.03M | -6.28M | -36.92M | -7.68M | 56.13M | 6.87M | 20.19M | -10.51M |