|
Net Income
|
0.30M | 0.55M | 0.60M | 0.69M | 0.17M | 0.59M | 0.58M | 0.01M | 0.42M | 0.23M | 0.63M | 0.39M | 0.14M | 0.46M | 0.45M | 0.40M | 0.06M | 1.83M | 1.45M | -1.23M | -0.72M | 3.79M | 2.45M | -1.75M | -7.99M | 1.08M | 1.67M | -0.36M | 1.23M | 0.48M | -0.71M | 1.45M | 3.28M | -0.65M | -0.38M | 0.15M | 0.16M | 8.20M | -0.22M | 0.04M | | 0.00M | | | 0.33M | | | -0.81M | -1.31M | 0.15M | 5.26M | -0.03M | -1.62M | -2.16M | 1.21M | 0.03M | 2.96M | -1.24M | 1.69M | -0.67M | 5.03M | -2.00M |
|
Share-based Compensation
|
| | -0.00M | 0.01M | 0.00M | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | | | | 0.03M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.16M | | | -0.16M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | -0.50M | | 0.40M | 0.09M | | | | -1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | -0.03M | 0.55M | 0.55M | 0.11M | -0.04M | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -1.21M | -0.02M | -0.05M | | | 0.11M | | 0.00M | 0.01M | 0.21M | | 0.01M | | 0.13M | 0.01M | 0.02M | 78.00 | -0.07M | | | | -0.05M | 0.14M | 0.43M | 0.01M | -0.01M | | | | 2.23M | 0.20M | 0.27M | -4.43M | 5.97M | 0.81M | 0.97M | 2.06M | 1.43M | -0.37M | -1.47M | 1.17M | 2.14M | 0.49M | 1.08M | | -0.27M | -0.34M | -0.61M | | -0.48M | -0.87M | -1.46M | | -0.64M | -1.62M | -3.22M | | -0.44M | 0.84M | -3.19M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 1.25M | 0.77M | | 0.05M | | | | 0.01M | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 0.00M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.09M | | | | 0.62M | -3.78M | -3.26M | | 1.97M | 3.23M | -10.07M | 0.01M | 2.82M | -3.37M | 8.70M | 1.98M | -10.04M | 11.43M | 0.78M | -10.48M | 16.00M | 1.23M | -2.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-1.00M | -4.10M | 0.23M | 0.35M | -0.98M | 2.16M | -2.68M | 0.75M | 0.35M | -1.12M | -3.85M | 8.98M | -0.54M | -4.89M | 5.34M | -0.47M | -1.67M | 1.09M | 7.65M | -0.23M | -4.51M | 0.53M | 6.97M | 0.23M | -4.76M | -9.00M | 3.08M | 3.12M | -2.14M | 9.18M | 1.26M | -8.58M | 14.72M | 0.69M | -12.81M | 19.76M | 5.39M | -4.79M | -11.49M | -15.34M | -3.33M | -2.29M | -1.03M | 4.84M | -8.82M | -5.74M | | -2.53M | -11.41M | -3.81M | | 3.48M | 12.41M | 23.14M | | 0.11M | 2.93M | 19.38M | | -1.09M | -5.41M | -18.50M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
-0.10M | -0.09M | -0.09M | 0.64M | 0.05M | 0.06M | 0.07M | 0.17M | 0.12M | 0.12M | 0.14M | 0.15M | 0.14M | 0.18M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.20M | 0.18M | 0.19M | 0.30M | 0.59M | 1.99M | 0.35M | 0.41M | 0.43M | 0.40M | 0.53M | 0.82M | 0.91M | 1.50M | 1.83M | 2.15M | 2.04M | 1.95M | 1.70M | 0.99M | 1.07M | 0.61M | 1.15M | 0.89M | 0.46M | 0.38M | -0.74M | | 0.86M | 1.03M | 2.98M | | 0.69M | 0.70M | 2.09M | | 0.76M | 0.95M | 3.04M | | 1.28M | 0.83M | 1.58M |
|
Change in Receivables
|
0.11M | -3.81M | -1.58M | 11.32M | -5.01M | 5.53M | -1.27M | -1.92M | 1.53M | -2.17M | 0.19M | 3.14M | -0.62M | 2.08M | -3.08M | 3.00M | -0.39M | 6.89M | -3.36M | -4.02M | 0.77M | 7.55M | -4.75M | -2.05M | -1.12M | 9.48M | -7.01M | 4.17M | 1.07M | -0.83M | -3.25M | -1.73M | 2.22M | 0.90M | -2.10M | 0.83M | 4.47M | 2.86M | -2.62M | -2.47M | -2.57M | 0.37M | 8.99M | -12.86M | 4.75M | 1.53M | | -3.72M | 6.57M | -4.94M | | 4.92M | -5.56M | -8.87M | | -0.05M | 8.23M | 2.13M | | 0.65M | -5.86M | 7.30M |
|
Change in Inventory
|
-2.22M | -1.40M | -2.26M | 10.57M | 1.62M | -0.41M | -1.16M | 3.21M | -1.24M | 0.67M | -0.48M | -3.55M | 3.19M | 2.58M | -1.34M | -0.41M | 2.60M | -6.24M | -0.94M | 0.81M | 3.73M | -0.52M | -3.60M | 1.26M | 5.70M | 0.38M | 2.48M | -0.72M | 1.90M | -6.80M | 0.68M | 10.98M | -11.32M | 1.20M | 10.31M | -9.76M | -2.40M | -3.49M | 13.76M | 21.75M | 0.66M | 1.28M | -8.06M | 6.25M | 3.29M | -5.65M | | 7.84M | 6.40M | 12.47M | | -6.75M | -9.95M | -17.06M | | -2.47M | -6.36M | -21.29M | | 1.36M | 6.69M | 4.58M |
|
Change in Account Payables
|
-0.98M | -1.02M | -2.50M | 7.98M | -2.34M | 2.80M | -1.27M | 0.71M | -1.20M | -0.68M | 1.69M | -0.07M | 1.86M | 0.04M | -1.44M | 0.22M | -0.15M | -0.65M | 0.55M | -1.46M | 0.64M | 2.38M | -3.58M | 1.17M | 1.86M | 1.14M | -1.39M | 2.53M | -1.05M | 1.18M | -2.42M | 3.96M | 3.94M | -0.82M | -3.59M | 5.70M | 2.54M | 0.65M | -1.44M | -0.24M | -3.14M | 1.41M | -1.18M | 0.39M | 1.24M | -4.23M | | 1.64M | 2.21M | -0.11M | | 0.13M | 1.86M | 3.09M | | -1.07M | 1.53M | -4.84M | | 0.13M | -2.16M | 0.23M |
|
Change in Accured Expenses
|
0.40M | 0.25M | -0.55M | -0.54M | -0.08M | -0.33M | 0.77M | 0.13M | 0.10M | -0.47M | 0.85M | -0.30M | 0.11M | -0.23M | 0.83M | -0.35M | -0.05M | 0.20M | 0.89M | -0.27M | 0.08M | -0.16M | 0.24M | 1.06M | 0.74M | 0.05M | -1.11M | 1.94M | -1.21M | 1.01M | -0.34M | -0.90M | -1.98M | 4.22M | -1.22M | 1.02M | 3.83M | -3.09M | 0.37M | 1.04M | 0.97M | -1.70M | -0.33M | 0.71M | -3.19M | -3.33M | | 0.70M | -0.62M | 1.45M | | 1.42M | -2.48M | -1.10M | | -1.03M | -0.28M | 0.74M | | 3.82M | 1.41M | -6.89M |
|
Change in Taxes
|
0.06M | 0.13M | -0.29M | 0.63M | 0.52M | 0.08M | -0.17M | 0.28M | -0.14M | -0.17M | -0.32M | 0.28M | 0.24M | -0.05M | -0.21M | 0.50M | -0.02M | -0.76M | -0.48M | 0.69M | 0.60M | -1.70M | 0.20M | 1.42M | 0.43M | -0.03M | 0.48M | -1.18M | -0.36M | 1.01M | -0.05M | -2.29M | -0.21M | 0.75M | -0.47M | 1.01M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-1.30M | -4.64M | -0.37M | 12.96M | -0.81M | 2.75M | -1.67M | 0.33M | 0.77M | -1.07M | -3.04M | 0.65M | 0.68M | 5.34M | -5.66M | 1.66M | 1.74M | 0.73M | 0.01M | 0.07M | -0.21M | 0.10M | 0.03M | 0.50M | -0.53M | 0.05M | 0.03M | 0.05M | -0.38M | -0.11M | 0.65M | -0.50M | -0.29M | -0.01M | 0.02M | -12.27M | 2.04M | -5.44M | 0.47M | 31.67M | 3.09M | -0.48M | 0.18M | 2.78M | -0.94M | -0.51M | | 1.99M | 1.34M | 0.90M | | 1.29M | 1.68M | 3.03M | | -0.50M | -0.12M | -1.26M | | 2.82M | 0.73M | -2.69M |
|
Capital Expenditures
|
0.04M | 0.05M | 0.09M | 0.08M | 0.40M | 0.21M | 0.14M | 0.25M | 0.13M | 0.09M | 0.07M | 0.08M | 0.10M | 0.04M | 0.12M | 1.02M | 0.28M | 1.28M | 0.22M | -0.97M | 0.22M | 0.29M | 0.54M | 0.20M | 0.52M | 0.39M | 0.61M | 0.83M | 0.49M | 7.77M | 6.99M | 4.97M | 0.46M | 19.51M | 0.19M | 19.42M | 0.25M | 0.33M | 0.44M | 36.13M | 0.59M | 1.12M | 1.71M | 2.59M | 0.14M | 0.44M | | 0.35M | 0.41M | 1.01M | | 0.40M | 0.15M | 0.68M | | 0.34M | 0.24M | 0.93M | | 0.23M | 0.21M | 0.78M |
|
Sales of Property, Plant and Equipment
|
| | | 0.12M | | | | 0.01M | 0.00M | | 0.00M | | | | 0.04M | 0.00M | 0.55M | 0.27M | 2.53M | 850.00 | 0.02M | | 0.17M | 0.01M | | | -0.00M | | 0.00M | | | 0.00M | 0.05M | | -0.05M | 4.19M | 0.03M | | | 13.73M | | | | 6.28M | | | | | | | | | | | | | | | | | | -0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | 2.90M | | | -0.50M | 3.33M | 0.05M | | | 0.50M | | | | | | | 0.54M | | | | | | | | | | | | | | | | 1.18M | -0.02M | 5.21M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.04M | -0.05M | 20.51M | -0.29M | -0.00M | | | | | | | | | | | | 0.85M | 0.96M | 2.09M | | 2.32M | 0.68M | 4.62M | | 0.85M | 0.90M | 2.33M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 0.46M | 0.05M | 0.00M | | | | 0.05M | 0.17M | 1.22M | 4.04M | 0.53M | 0.22M | | | | 0.18M | | | | 0.05M | 0.31M | | | -0.39M | 0.66M | | | 0.01M | | | 0.81M | | | | | | | | | | | | | | | 0.37M |
|
Cash from Investing Activities
|
-0.05M | 0.96M | 1.13M | 0.03M | -0.34M | -0.21M | -0.11M | -0.24M | -0.13M | -0.09M | -0.07M | -0.08M | -0.10M | -0.05M | -0.08M | -2.47M | 0.62M | -4.81M | 2.18M | 0.03M | -1.27M | -1.09M | -1.65M | -1.26M | -0.23M | -1.96M | -0.62M | -0.89M | -3.42M | -8.47M | -6.72M | -8.42M | -6.72M | -20.86M | 4.83M | -0.26M | -3.78M | -14.75M | -9.04M | 16.00M | -0.55M | -0.07M | 0.31M | 2.82M | -1.45M | -17.77M | | -1.06M | -0.72M | -3.09M | | -0.02M | 0.18M | 0.22M | | 2.01M | -16.20M | -16.80M | | -2.72M | 16.66M | -6.94M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.04M | 0.01M | -0.72M | -1.67M | -0.29M | -0.84M | -2.20M | -1.24M | -0.02M | -1.01M | -1.05M | -0.24M | 0.05M | 0.57M | | -0.02M | -0.49M | -1.16M | | -0.18M | -0.04M | -0.63M | | -0.30M | 0.27M | -0.87M | | -0.29M | -0.01M | -0.41M |
|
Cash from Financing Activities
|
-0.81M | -0.00M | -0.00M | -0.00M | -0.49M | -0.00M | -0.00M | -0.05M | -0.61M | | | | -0.73M | 0.78M | -2.06M | -0.17M | 0.82M | 0.40M | -1.22M | 5.03M | -0.02M | -3.60M | -4.22M | 1.85M | 3.63M | 9.16M | -3.05M | -1.05M | 4.68M | -1.25M | 12.10M | 13.20M | -7.31M | 20.57M | 6.66M | -10.38M | 2.01M | 10.32M | 13.84M | -6.92M | 5.04M | -1.38M | 36.72M | -40.31M | 5.82M | 12.32M | | 4.57M | 12.18M | 4.87M | | -4.08M | -13.15M | -25.15M | | -1.29M | 13.79M | 7.99M | | 12.58M | -8.83M | 50.00M |
|
Dividends Paid - Common
|
0.80M | | | | 0.61M | | | | 0.61M | | | | 0.73M | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | 0.01M | 0.01M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.01M | 0.03M | -0.03M | 0.01M | 0.01M | -0.01M | -0.01M | 0.00M | 0.00M | 0.11M | -0.02M | 0.00M | 0.02M | -0.04M | 0.27M | -0.07M | -0.06M | -0.04M | -0.25M | -0.05M | 0.01M | | 0.17M | -0.11M | 0.18M | | -0.06M | 0.07M | -0.12M | | 0.03M | -0.03M | 0.36M | | -0.29M | 0.14M | -0.17M |
|
Change in Cash
|
-1.85M | -3.14M | 1.35M | 0.38M | 0.15M | -2.37M | 2.57M | -1.05M | -1.09M | 1.03M | 3.78M | -0.34M | -1.37M | -4.15M | 3.20M | -3.11M | -0.23M | -3.32M | 8.61M | 4.82M | -5.81M | -4.15M | 1.08M | 0.83M | -1.38M | -1.78M | -0.57M | 1.14M | -0.87M | -0.53M | 6.63M | -3.80M | 0.69M | -0.13M | -2.07M | 9.08M | 3.62M | 11.27M | -5.82M | -6.03M | 1.08M | -3.79M | 35.96M | -32.90M | -4.50M | -11.19M | | 1.16M | -0.06M | -1.86M | | -0.67M | -0.50M | -1.90M | | 0.86M | 0.48M | 10.92M | | 8.47M | 2.56M | 24.39M |
|
Free Cash Flow
|
-1.04M | -4.14M | 0.14M | 0.27M | -1.38M | 1.95M | -2.82M | 0.50M | 0.22M | -1.21M | -3.92M | 8.90M | -0.64M | -4.93M | 5.22M | -1.48M | -1.94M | -0.19M | 7.43M | 0.74M | -4.73M | 0.24M | 6.43M | 0.03M | -5.28M | -9.39M | 2.47M | 2.29M | -2.63M | 1.41M | -5.72M | -13.55M | 14.26M | -18.83M | -12.99M | 0.34M | 5.14M | -5.11M | -11.94M | -51.47M | -3.92M | -3.41M | -2.74M | 2.25M | -8.96M | -6.19M | | -2.88M | -11.83M | -4.82M | | 3.08M | 12.26M | 22.47M | | -0.23M | 2.69M | 18.45M | | -1.33M | -5.62M | -19.28M |
|
Net Cash Flow
|
-1.85M | -3.14M | 1.35M | 0.38M | -1.82M | 1.94M | -2.79M | 0.45M | -0.39M | -1.21M | -3.92M | 8.90M | -1.37M | -4.15M | 3.20M | -3.11M | -0.23M | -3.32M | 8.61M | 4.82M | -5.81M | -4.15M | 1.10M | 0.82M | -1.36M | -1.79M | -0.60M | 1.18M | -0.88M | -0.54M | 6.64M | -3.80M | 0.69M | 0.39M | -1.31M | 9.12M | 3.62M | -9.22M | -6.70M | -6.26M | 1.16M | -3.74M | 35.99M | -32.65M | -4.45M | -11.19M | | 0.98M | 0.05M | -2.04M | | -0.61M | -0.56M | -1.79M | | 0.83M | 0.51M | 10.56M | | 8.76M | 2.42M | 24.56M |