|
Net Income
|
1.95M | | 0.15M | -0.87M | 0.08M | -8.01M | 0.47M | 0.58M | -5.47M | 1.44M | 18.50M | -416.00 | -0.13M | 0.12M | -2.01M | 0.27M | 0.23M | -0.49M | 1.11M | 0.45M | 0.73M | 0.17M | -0.75M | -1.30M | -0.50M | -1.71M | 0.08M | 0.19M | 0.21M | -0.14M | -0.32M | 1.39M | 0.12M | -0.04M | 0.16M | 0.06M | 0.04M | -0.08M | -1.53M | -0.25M | -0.39M | 0.42M | 0.59M | 1.32M | 2.02M | 0.23M | 2.70M | 3.10M | 3.85M | 4.11M | 4.50M | 4.76M | 5.44M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | 0.53M | 0.53M | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.30M | 0.29M | 0.05M | 0.39M | 0.06M | -0.07M | 0.16M | 0.06M | 0.13M | 0.43M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.35M | -0.35M | -0.48M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.13M | | | -0.21M | -0.27M | | -0.04M | -0.08M | | |
|
Asset Writedowns and Impairment
|
| | | | | 4.70M | | | | | | | | | | | | | | | | 0.14M | | 0.13M | -0.47M | -0.45M | | | | | 0.20M | 0.00M | -0.07M | -0.14M | | 0.04M | 0.01M | 1.77M | | -0.04M | | 0.18M | -0.00M | -0.00M | -0.08M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | -629.00 | 0.97M | 1.17M | -0.27M | 0.42M | 0.11M | 0.35M | 1.58M | -0.59M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | 15.49M | | | | | | | | | | | | | | 0.64M | -1.35M | -0.70M | -1.94M | -1.26M | -0.31M | 3.33M | 2.02M | 1.78M | -1.67M | -1.62M | 1.71M | -0.53M | 0.27M | 6.33M | 0.79M | 2.44M | -1.57M | -1.90M | 1.73M | -1.24M | -0.90M | -0.45M | 1.13M | -2.44M | -2.01M | 3.14M | -4.05M | -1.28M | -0.82M | -5.43M | -3.46M | -0.04M | -3.48M | 0.88M | -0.96M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | -0.77M | -4.61M | -1.04M | -0.16M | 0.78M | -2.26M | 2.35M | -0.57M | 0.64M | -2.59M | 0.41M | -1.31M | -2.21M | -0.47M | 1.65M | 1.67M | -1.17M | 0.80M | 0.65M | -1.63M | -0.50M | -2.22M | -1.14M | -3.48M | 1.64M | 2.96M | -3.25M | -4.45M | -0.67M | -2.64M | -2.91M | -5.11M | -6.51M | -3.86M | -3.43M | -1.76M |
|
Change in Account Payables
|
| 5,783.00M | | | 7.03M | 0.03M | | 0.12M | 0.12M | | | | | | 0.06M | 0.05M | 0.05M | 0.04M | 1.61M | -1.72M | 1.32M | -0.40M | 2.08M | -3.12M | 1.04M | -0.98M | 1.34M | 1.19M | 0.08M | 0.63M | -3.21M | -0.18M | 0.31M | -2.42M | -0.11M | 1.48M | -1.30M | 2.38M | 0.54M | -1.43M | -0.18M | 2.22M | -1.12M | -1.03M | 0.48M | 1.43M | -0.70M | -0.21M | 3.83M | -0.75M | 0.43M | 2.97M | 1.33M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | 1.12M | -1.97M | 1.44M | -0.15M | -0.24M | 0.17M | -2.06M | 0.15M | -0.18M | 1.00M | -0.66M | 1.19M | -0.55M | 1.78M | -1.86M | -0.99M | 0.83M | 0.56M | -0.26M | -0.84M | 0.31M | 0.04M | 0.16M | 0.50M | 2.20M | -0.29M | 1.35M | 1.98M | 1.16M | -1.57M | 0.54M | 3.67M | 2.09M | -3.02M | -0.53M | 1.81M |
|
Change in Taxes
|
0.74M | -0.70M | -1.58M | 3.00M | 0.18M | -2.98M | 5.25M | 0.49M | -1.95M | 2.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | -0.00M | 3.30M | -0.39M | -0.23M | 0.45M | 0.55M | -0.01M | -0.01M | -0.01M | -0.01M | 0.04M | -0.02M | 0.10M | -0.03M | -0.02M | -0.06M | 0.31M | 0.49M | 0.76M | 0.71M | -0.64M | -0.73M | 0.92M | -0.18M | -1.20M | 1.16M | 0.22M | -0.16M | -0.08M | -0.56M | -0.41M | 1.14M | 0.36M | -0.02M | -1.76M | -0.18M | -0.13M | -0.56M | -0.64M | -0.53M | 1.70M | 0.28M |
|
Cash from Operations
|
| | | | | | | | | | | -474.00 | 5.42M | 1.45M | 0.81M | 1.28M | 0.97M | -1.61M | 2.10M | 0.26M | 0.14M | -0.08M | 0.27M | 0.50M | 3.14M | -0.83M | -0.73M | 0.83M | 3.49M | -0.31M | 1.26M | 6.26M | 0.22M | -7.52M | 0.58M | -0.90M | 0.09M | 0.93M | -3.73M | 2.64M | 3.12M | 14.36M | 1.77M | 2.45M | 3.73M | 1.76M | -3.55M | -4.10M | 2.79M | -0.96M | -5.04M | 6.95M | 7.50M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | -0.04M | | | | -0.01M | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | 0.53M | 0.53M | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | -0.35M | -0.79M | -0.85M | -0.85M | -0.74M | -1.45M | -0.73M | -1.18M | -0.91M | -0.95M | -0.75M | -1.29M | -0.29M | -0.90M | -0.88M | -1.25M | -0.88M | -7.61M | -1.96M | -4.65M | -2.97M | -4.01M | -3.58M | -3.83M | -4.79M | -1.43M | -1.02M | -0.57M | -2.08M | -0.99M | -0.98M | -1.62M | -1.54M | -2.86M | -3.31M | -2.74M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.00M | 0.01M | | | | | | | | | -0.02M | | | | | | | 0.08M | 0.01M | | | 1.56M | 0.38M | 0.04M | 0.03M | 1.31M | | | -0.03M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | | -0.95M | -0.56M | -0.28M | -0.26M | -0.01M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 990.00 | -0.02M | -0.19M | -0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | 0.00M | -0.71M | -0.62M | -0.32M | 4.09M | -0.99M | -0.25M | 4.59M | 2.73M | 0.93M | 0.67M | 1.40M | 0.80M | -1.18M | 0.46M | -0.97M | -0.03M | 1.29M | 3.31M | -0.90M | 0.88M | -2.21M | 1.26M | -7.89M | 2.22M | -4.66M | 29.47M | -3.93M | -3.57M | -3.83M | 27.45M | 0.13M | 0.65M | -0.53M | -4.63M | 0.32M | -0.98M | -1.62M | -1.57M | -2.86M | -3.31M | -2.74M |
|
Other financing activities
|
| 0.06M | | | 64.42M | 64.43M | | 64.45M | 64.46M | 64.40M | 64.41M | | | | 64.45M | 64.46M | | 64.48M | 64.49M | 64.51M | 64.51M | 64.52M | 65.13M | 65.38M | 65.43M | 65.53M | 65.61M | 65.49M | 65.53M | 65.57M | 65.61M | 65.65M | 65.68M | 65.71M | 65.74M | 65.77M | 65.81M | 65.87M | 65.98M | 66.04M | 66.19M | 66.25M | | | 66.53M | 76.33M | | | 89.61M | 89.70M | | 135.58M | 135.75M |
|
Cash from Financing Activities
|
| | | | | | | | | | | 295.00 | -2.61M | -0.59M | -0.03M | -0.03M | -2.88M | 5.82M | | | | | | 0.10M | 0.10M | | | | | | | 4.83M | 0.01M | 2.81M | 6.04M | | | | 7.57M | 1.72M | 5.95M | 0.56M | -0.42M | 0.26M | 0.79M | 10.13M | -4.44M | 4.16M | -0.65M | 1.10M | 5.80M | 34.49M | -0.83M |
|
Net Equity Issued and Repurchased
|
| 3.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | 0.00M | 2.08M | 0.05M | 0.20M | 5.34M | -2.90M | -1.86M | 2.50M | 2.47M | -0.79M | -0.75M | -1.13M | -1.20M | 2.05M | -1.29M | -1.70M | 0.04M | 2.52M | -0.86M | 0.42M | 9.82M | -1.93M | 0.20M | -2.27M | -3.06M | -4.85M | -0.80M | -0.08M | -4.49M | -1.01M | 0.39M | 1.47M | 1.55M | -3.47M | 9.37M | -7.67M | -0.92M | 0.52M | -1.43M | -2.10M | 38.14M | 3.92M |
|
Free Cash Flow
|
| | | | | | | | | | | -474.00 | 5.42M | 1.45M | 0.81M | 1.28M | 0.97M | -1.26M | 2.89M | 1.11M | 0.98M | 0.66M | 1.72M | 1.23M | 4.31M | 0.08M | 0.22M | 1.57M | 4.78M | -0.02M | 2.16M | 7.15M | 1.47M | -6.64M | 8.19M | 1.06M | 4.74M | 3.90M | 0.28M | 6.21M | 6.96M | 19.15M | 3.20M | 3.47M | 4.29M | 3.84M | -2.56M | -3.12M | 4.41M | 0.58M | -2.17M | 10.25M | 10.24M |
|
Net Cash Flow
|
| | | | | | | | | | | 0.00M | 2.11M | 0.24M | 0.46M | 5.34M | -2.90M | 3.96M | 6.70M | 2.98M | 1.07M | 0.58M | 1.67M | 1.40M | 2.05M | -0.36M | -1.70M | 0.79M | 4.78M | 3.00M | 0.36M | 11.98M | -1.98M | -3.45M | -1.26M | 1.32M | -4.58M | 30.40M | -0.08M | 0.79M | 5.24M | 42.37M | 1.47M | 3.36M | 3.98M | 7.26M | -7.67M | -0.92M | 0.52M | -1.43M | -2.10M | 38.14M | 3.92M |