|
Net Income
|
-7.91M | -8.81M | -7.61M | -10.11M | -9.84M | -13.86M | -10.64M | -9.96M | -10.46M | -10.64M | -5.46M | -13.29M | -17.58M | -25.56M | -22.58M | -18.39M | -18.99M | -18.75M | -19.30M | -18.46M | -22.43M | -27.43M | -30.14M | -25.97M | -11.63M | 27.49M | -13.26M | -11.91M | -3.19M | 55.11M | -12.65M | -17.86M | -17.70M | -20.41M | -13.87M | -1.70M | -7.38M |
|
Share-based Compensation
|
0.06M | 0.06M | 0.06M | 0.06M | 0.93M | 0.37M | 0.61M | 0.66M | 0.70M | 0.77M | 0.93M | 0.93M | 0.98M | 0.93M | 1.11M | 1.21M | 1.20M | 1.36M | 2.01M | 2.16M | 2.33M | 2.93M | 3.20M | 1.32M | 2.11M | 2.50M | 2.17M | 1.86M | 1.91M | 2.00M | 2.02M | 2.11M | 2.15M | 1.50M | 1.56M | 0.71M | 1.05M |
|
Deferred Taxes
|
| -0.03M | -0.50M | 0.43M | -0.03M | -0.03M | -0.04M | -0.02M | -0.03M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.16M | | | 0.24M | 2.01M | 2.13M | 2.24M | 2.19M | 2.30M | 0.00M | | | | 3.65M | 3.67M | 3.68M | 3.68M | 4.58M | 4.58M | 4.75M | 4.89M | 5.78M | 4.62M | 4.02M | 0.10M | 4.00M | 3.73M | 2.92M | 2.21M | 2.88M | 2.86M | 2.86M | 2.81M | 2.64M | 2.58M | 2.40M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | | | | | | | | 0.60M |
|
Non-cash Items
|
| | | | | 9.07M | | | | 0.35M | | | | 6.69M | 7.00M | 18.35M | 10.32M | 37.88M | 2.10M | 2.26M | 33.21M | 24.26M | 3.95M | | 2.61M | 0.00M | 0.00M | 0.00M | 2.35M | 0.00M | 0.01M | 2.54M | 0.00M | | 2.55M | 2.53M | 20.88M |
|
Cash from Operations
|
| -9.20M | -6.98M | -8.88M | -10.52M | -12.74M | -11.96M | -8.64M | -5.51M | -13.51M | -10.92M | -12.07M | -9.66M | -17.37M | -23.33M | -24.90M | -21.26M | -16.38M | -15.48M | -16.57M | -4.95M | -27.35M | -28.22M | -23.03M | -0.96M | 44.48M | -12.85M | -18.56M | 15.91M | -17.49M | 5.94M | -18.74M | 12.76M | -23.40M | -4.00M | -17.69M | 17.42M |
|
Amortizatization of Intangibles
|
| | | | | | 0.04M | 0.07M | 0.23M | 0.33M | 0.35M | 0.21M | 0.10M | 0.09M | 0.05M | 0.01M | -0.00M | -0.03M | -0.06M | -0.06M | -0.07M | -0.05M | -0.02M | 0.01M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.09M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.09M | 0.08M | 0.14M | 0.18M | 0.19M | 0.49M | -0.06M | 0.19M | 0.19M | 0.19M | 0.23M | 0.16M | 0.15M | 0.15M | 0.19M | 0.19M | 0.29M | 0.26M | 0.13M | 0.11M | 0.11M | 0.11M | 0.04M | | 0.00M | | | | | |
|
Change in Receivables
|
| 0.30M | -0.19M | 0.11M | 0.31M | 0.47M | 0.21M | -0.42M | -0.46M | 0.04M | 0.08M | 1.62M | 2.94M | 2.75M | -5.04M | 1.31M | 3.04M | -1.74M | 3.22M | -6.70M | 0.39M | 0.04M | -0.66M | -0.39M | -0.62M | 0.13M | 0.78M | 0.22M | 0.90M | -1.44M | 3.47M | -0.28M | -2.04M | 0.39M | -2.42M | 1.79M | -0.87M |
|
Change in Account Payables
|
| 0.04M | -0.08M | 0.20M | -0.23M | 2.46M | -2.47M | -0.28M | 0.66M | 2.17M | -3.01M | 0.48M | 1.49M | 1.60M | 4.82M | -7.39M | 0.91M | -1.32M | 2.69M | -2.21M | 1.53M | -2.06M | 3.68M | -3.07M | 0.87M | -1.97M | -0.03M | 0.73M | -0.21M | 0.28M | 1.69M | -0.37M | 3.39M | 1.22M | -5.54M | -0.98M | 0.61M |
|
Change in Accured Expenses
|
| 0.10M | 0.43M | 1.32M | -0.75M | 0.30M | 0.17M | 0.65M | 1.56M | 1.20M | -3.36M | 0.97M | 5.15M | 10.52M | -9.29M | 4.43M | -3.35M | -0.93M | 0.62M | -3.94M | 0.13M | 5.29M | -5.29M | -0.55M | -0.42M | 0.88M | -0.11M | -3.26M | 0.96M | -0.01M | -1.18M | 4.63M | 5.32M | 2.40M | -9.54M | -1.46M | 1.08M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | | | -0.29M | 0.08M | | | |
|
Other Working Capital Changes
|
| 1.90M | 0.47M | -0.77M | 0.10M | 0.78M | -0.60M | 0.01M | -0.11M | 6.20M | 0.45M | -1.64M | -2.61M | 6.71M | 1.22M | 3.11M | -1.86M | -0.58M | -0.87M | -0.49M | 12.25M | -0.26M | -0.28M | -3.36M | -3.49M | 29.02M | -0.27M | 5.46M | -3.16M | -3.13M | -0.51M | -0.47M | -1.14M | -0.14M | -0.36M | -0.32M | -0.26M |
|
Capital Expenditures
|
| 0.26M | | | | -0.00M | | | | 2.41M | 0.08M | 0.09M | 0.02M | 0.13M | 0.08M | 0.01M | 0.05M | 0.01M | | | | -0.04M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 9.00M | 35.45M | 50.59M | 31.95M | 27.80M | 8.50M | 31.85M | 18.50M | 4.00M | 2.00M | 6.00M | 20.50M | 18.05M | 7.00M | 10.91M | 49.87M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.26M | | | | | -22.82M | 5.00M | -72.62M | 7.29M | 24.67M | 24.84M | -15.89M | -4.10M | 27.78M | 18.48M | 3.95M | -39.74M | 3.00M | 10.92M | 17.02M | -23.27M | -16.06M | 50.00M | -0.13M | | | | | | | | | | | | |
|
Other financing activities
|
| | | | 0.35M | 3.07M | | | 0.75M | | 0.02M | 0.06M | 0.08M | | 0.35M | 0.15M | 0.08M | 0.37M | 0.04M | 0.11M | 0.27M | 49.34M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 8.50M | 43.00M | -1.16M | -0.41M | 74.68M | | | 69.90M | -0.18M | 1.57M | 8.96M | 0.01M | 5.60M | 30.19M | 7.39M | 77.22M | 16.09M | 4.31M | 0.17M | 29.22M | 50.35M | 3.81M | -53.68M | 6.13M | 14.18M | | | 0.22M | 0.00M | | | | | | | |
|
Dividends Paid - Common
|
| | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -0.96M | 36.02M | -10.04M | -10.93M | 61.91M | -34.79M | -3.84M | -8.23M | -6.40M | 15.31M | 21.74M | -25.54M | -15.87M | 34.63M | 0.98M | 59.90M | -40.03M | -8.17M | -5.48M | 41.30M | -0.28M | -40.47M | -26.71M | 5.04M | 58.66M | -12.85M | -18.56M | 16.14M | -17.49M | 5.94M | -18.74M | 12.76M | -23.40M | -4.00M | -17.69M | 17.42M |
|
Free Cash Flow
|
| -9.46M | -6.98M | -8.88M | -10.52M | -12.74M | -11.96M | -8.64M | -5.51M | -15.92M | -11.01M | -12.16M | -9.68M | -17.50M | -23.41M | -24.91M | -21.32M | -16.39M | -15.48M | -16.57M | -4.95M | -27.31M | -28.22M | -23.03M | -0.96M | 44.48M | -12.85M | -18.56M | 15.91M | -17.49M | 5.94M | -18.74M | 12.76M | -23.40M | -4.00M | -17.69M | 17.42M |
|
Net Cash Flow
|
| -0.96M | 36.02M | -10.04M | -10.93M | 61.94M | -34.79M | -3.64M | -8.23M | -6.40M | 15.31M | 21.74M | -25.54M | -15.87M | 34.63M | 0.98M | 59.90M | -40.03M | -8.17M | -5.48M | 41.30M | -0.28M | -40.47M | -26.71M | 5.04M | 58.66M | -12.85M | -18.56M | 16.14M | -17.49M | 5.94M | -18.74M | 12.76M | -23.40M | -4.00M | -17.69M | 17.42M |