|
Net Income
|
0.71M | 1.18M | 5.95M | 0.32M | 2.28M | 2.98M | 5.06M | 1.91M | 3.74M | 1.65M | 10.58M | 3.07M | 5.89M | | | 29.65M | 15.03M | 6.17M | 9.54M | 3.52M | 7.82M | 8.38M | 10.44M | 6.89M | 8.62M | 8.95M | 7.86M | 5.49M | 11.37M | 6.89M | 9.32M | -6.69M | 10.09M | 7.60M | 8.39M | 4.51M | 9.44M | 9.20M | 6.23M | 5.77M | -7.71M | -6.41M | -15.70M | 2.84M | 6.53M | 0.55M | -3.23M | -2.91M | -2.84M | -4.16M | 10.07M | -10.31M | -2.74M | -6.54M | 16.18M | -2.56M | 2.45M | -28.07M | -19.38M | -0.92M | 0.68M | 0.85M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 1.30M | 1.20M | 1.20M | 1.30M | 1.40M |
|
Share-based Compensation
|
| 0.25M | 0.24M | 0.30M | 0.28M | 0.32M | 0.29M | 0.32M | 0.31M | 0.28M | 0.24M | 0.42M | 0.37M | | | | 0.43M | 0.39M | 0.41M | 0.56M | 0.51M | 0.50M | 0.66M | 0.82M | 0.66M | 0.80M | 1.12M | 1.18M | 1.28M | 1.47M | 1.87M | 7.57M | 1.32M | 1.18M | 0.98M | 1.39M | 1.44M | 1.31M | 1.95M | -0.21M | 2.24M | 1.92M | 1.43M | 2.26M | 2.80M | 2.86M | 3.17M | 2.54M | 4.08M | 3.88M | 3.81M | 3.72M | 4.15M | 3.56M | 3.81M | 3.59M | 3.89M | 3.39M | 2.25M | 3.00M | 2.55M | 2.08M |
|
Deferred Taxes
|
| 0.28M | 1.06M | -0.11M | 0.94M | 0.29M | 0.87M | -0.08M | 0.10M | -1.03M | 1.00M | -0.14M | -0.13M | | | | | | | -0.18M | -0.25M | 0.41M | -0.73M | 0.56M | -0.81M | -0.32M | 0.51M | 0.39M | 0.20M | 0.35M | -2.14M | -0.07M | 0.14M | -1.27M | -0.61M | -0.12M | 0.24M | 0.82M | -0.15M | 0.55M | -1.46M | -2.40M | -0.24M | -1.16M | 2.36M | -0.18M | -2.78M | -0.27M | -1.75M | -1.47M | -1.78M | -2.37M | -0.90M | -1.21M | -1.84M | 0.19M | 0.02M | -0.18M | 0.23M | 0.02M | -0.00M | 0.00M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.05M | | | | 0.02M | | | | | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.05M | | | | 0.12M | | | | 0.02M | 0.04M | 0.01M | 0.00M | 0.06M | | | 0.09M | 0.09M | 0.09M | 0.15M | 0.16M | 0.16M | 0.18M | 0.25M | 0.26M | 0.26M | 0.25M | 0.30M | 0.31M | 0.31M | 0.25M | 0.31M | |
|
Gains from Investment Securities
|
| | | | | | 0.03M | | 0.12M | 0.19M | 1.79M | 0.35M | 0.37M | | | | | | 100.00 | | 0.11M | 0.11M | 1.25M | 0.29M | 0.33M | 0.39M | 0.09M | 0.39M | 0.41M | 0.47M | | 1.74M | | | 0.06M | -0.72M | 0.50M | 0.49M | 7.78M | -24.52M | 4.20M | 4.15M | -12.50M | -4.82M | -13.65M | -3.45M | 0.82M | 0.85M | 1.51M | | -10.65M | 1.86M | 0.43M | 0.11M | 1.08M | 2.30M | 0.20M | 0.02M | 1.47M | 1.87M | 0.08M | 0.01M |
|
Asset Writedowns and Impairment
|
| 0.07M | 0.11M | 0.71M | -0.17M | 0.10M | 0.79M | 0.05M | 0.11M | 0.63M | 1.60M | 0.26M | -0.03M | | | | | 0.07M | 0.16M | 0.03M | 0.04M | 0.08M | 0.55M | 0.08M | 0.10M | 0.08M | 0.40M | 0.26M | 0.02M | 0.32M | 1.00M | 3.25M | 0.75M | 0.08M | 0.35M | 0.38M | 0.22M | 0.46M | 0.55M | 0.83M | 2.43M | 0.95M | 1.28M | 0.28M | 0.40M | 1.30M | 2.93M | 0.59M | 0.09M | 3.03M | 1.63M | 0.63M | 0.62M | | 59.58M | 2.06M | 0.68M | 3.10M | 18.63M | 0.83M | 3.01M | 1.13M |
|
Cash from Restructuring
|
| | | | | | | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 0.57M | | | | | | | | | | | | 0.23M | | | | 0.28M | | | | 0.37M | | | | 0.45M | | | | 8.50M | | | | 2.80M | | | 4.65M | 0.97M | 0.01M | 0.02M | 0.08M | 1.05M | 0.63M | 0.19M | 0.01M | 0.13M | 0.32M | 0.30M | 0.25M | | | | |
|
Cash from Operations
|
| 3.31M | 3.77M | 1.29M | -1.40M | 2.98M | 7.31M | -1.69M | 5.22M | 2.20M | 4.81M | 6.07M | 3.56M | | | | | 7.39M | 14.76M | 3.98M | 10.90M | 8.91M | 16.12M | 8.04M | -0.98M | 11.32M | 6.07M | 15.46M | 6.27M | 12.10M | 6.98M | 9.59M | 4.47M | 10.84M | 10.01M | 8.46M | 5.47M | 10.05M | 13.02M | 1.04M | 3.57M | 5.87M | 2.59M | -2.43M | 4.29M | 2.06M | 4.47M | -1.87M | 3.09M | 2.71M | 0.48M | -3.62M | -8.29M | 6.49M | 3.64M | -0.13M | -1.07M | 5.02M | 1.58M | -0.13M | -0.19M | 6.87M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.14M | | | 24.40M | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.30M | 0.34M | 0.39M | 4.69M | 1.96M | 1.96M | 1.96M | 1.96M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 0.56M | 0.41M | 0.59M | 0.59M | 0.58M | 0.49M | 0.49M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.30M | 0.34M | 0.39M | 0.41M | 0.40M | 0.41M | 0.51M | 0.40M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.79M | 0.86M | 0.92M | 1.02M | 1.00M | 1.06M | 0.99M | 1.20M | 1.18M | 1.16M | 1.20M | 1.07M | | | | | 1.21M | 1.13M | 0.91M | 0.91M | 0.97M | 0.97M | 0.94M | 0.96M | 0.88M | 0.96M | 1.01M | 1.01M | 1.20M | 1.07M | 1.47M | 1.45M | 1.51M | 1.48M | 1.48M | 1.47M | 1.52M | 0.50M | 2.76M | 3.70M | -1.91M | 1.54M | 1.54M | 1.54M | 1.62M | 1.78M | 1.67M | 1.76M | 1.55M | 1.72M | 1.60M | 1.60M | 1.60M | 1.63M | 1.73M | 1.73M | 1.86M | 1.56M | 1.38M | 1.28M | 1.39M |
|
Change in Receivables
|
| -1.05M | 0.25M | -2.75M | 4.37M | 1.10M | 0.28M | -0.36M | 1.25M | -1.61M | 4.99M | -6.37M | 4.58M | | | | | 1.65M | -2.74M | -0.76M | 3.15M | 4.16M | -1.55M | -7.03M | 9.97M | -2.83M | 6.10M | -6.60M | 9.05M | -6.84M | 1.71M | -5.73M | 3.80M | -1.21M | 0.22M | -2.49M | 4.78M | 0.46M | -0.91M | -2.00M | -4.20M | -1.60M | 1.96M | 2.48M | 2.87M | 2.97M | -2.10M | -0.38M | 3.49M | 1.88M | 0.65M | -4.06M | 6.17M | -1.92M | 1.10M | -3.62M | 1.76M | -4.78M | 3.27M | -3.03M | 2.38M | -1.29M |
|
Change in Inventory
|
| 0.90M | -0.28M | 0.37M | 0.16M | -1.05M | 0.29M | 1.77M | 1.94M | -1.28M | -0.06M | 1.97M | 0.36M | | | | | -0.11M | -0.95M | 0.28M | -0.78M | 0.41M | 3.02M | 0.79M | 1.65M | 0.79M | -1.49M | 0.43M | 1.31M | 2.93M | 1.85M | 3.92M | 2.07M | -0.10M | 1.69M | 1.62M | 1.42M | 3.57M | -1.01M | 3.63M | 1.78M | 3.43M | 5.34M | 4.04M | 2.76M | 0.32M | -0.50M | 0.60M | 0.94M | 2.39M | 2.94M | 3.06M | 3.09M | 2.10M | 3.14M | 4.09M | 4.72M | 3.00M | -2.39M | -0.52M | -1.73M | 0.44M |
|
Change in Account Payables
|
| 2.71M | 2.73M | -1.02M | -1.62M | -3.61M | -0.34M | -0.48M | 0.31M | -2.23M | -0.48M | 1.35M | -0.48M | | | | | -0.05M | 0.24M | 0.63M | -0.07M | 0.41M | 4.66M | -3.63M | -0.62M | -1.14M | 0.33M | 2.02M | 0.34M | -0.33M | 1.86M | -0.18M | -0.01M | -2.25M | 0.78M | 0.50M | -1.40M | 0.57M | 1.10M | 0.42M | -2.88M | 0.56M | 2.73M | 0.19M | -0.83M | -0.06M | -0.40M | -0.47M | 0.76M | 0.25M | 1.43M | -0.71M | -0.32M | -0.29M | 1.31M | 0.40M | 0.15M | -2.93M | -0.12M | 0.05M | -1.11M | 0.23M |
|
Change in Accured Expenses
|
| -1.59M | -1.43M | -0.97M | 0.46M | 0.56M | 0.99M | -1.34M | 0.42M | 0.05M | 2.29M | -2.35M | 1.08M | | | | | -0.24M | -0.20M | -0.38M | 0.11M | 0.14M | -0.08M | -1.31M | 1.75M | 0.65M | 0.49M | -1.81M | 0.99M | 0.71M | -1.21M | 3.27M | -3.37M | 0.61M | 0.80M | -1.93M | 0.63M | 0.62M | 4.49M | -3.23M | -1.90M | 2.79M | 2.20M | -1.25M | 3.56M | 0.80M | 0.41M | -2.93M | 1.76M | 1.28M | -0.56M | 0.67M | -4.31M | 4.56M | 0.73M | -3.11M | -1.82M | 2.20M | -0.94M | -3.09M | -2.16M | 3.61M |
|
Change in Taxes
|
| | | 0.00M | 0.41M | 0.96M | -0.92M | -0.22M | 1.89M | -0.28M | -0.13M | -1.83M | 1.39M | | | | | 0.76M | 0.66M | 1.20M | 2.00M | 2.56M | -0.27M | -2.21M | -0.96M | -0.33M | -0.06M | -0.01M | 2.31M | -1.66M | -0.28M | -1.48M | -0.33M | 1.65M | 1.08M | 0.91M | -0.54M | 0.01M | -1.46M | 0.17M | -0.56M | 0.61M | -2.29M | -1.24M | -0.24M | 1.06M | -0.89M | -0.62M | 1.28M | -0.23M | 1.01M | 0.68M | -0.40M | -0.18M | 0.42M | 0.09M | -0.76M | 1.24M | 0.10M | -0.01M | -0.43M | -0.02M |
|
Other Working Capital Changes
|
| -0.68M | -0.68M | -0.67M | -0.67M | -0.54M | 0.94M | -0.72M | -0.72M | -0.72M | -0.71M | -0.73M | -0.71M | | | | | 0.06M | 0.06M | -0.48M | 0.02M | 0.06M | 0.29M | 0.27M | 0.08M | -0.71M | 1.25M | -0.74M | 0.90M | 0.77M | 0.53M | -0.51M | -0.28M | -0.51M | 0.41M | 0.18M | -0.54M | -0.08M | 2.08M | 0.45M | -0.07M | 0.62M | 0.79M | -0.09M | -1.52M | -0.26M | 0.24M | 1.19M | -0.24M | -2.00M | -0.43M | 0.46M | -1.22M | -0.06M | -1.33M | 0.55M | -1.27M | 0.22M | -1.58M | 0.20M | -1.00M | -0.22M |
|
Capital Expenditures
|
| 0.81M | 0.97M | 0.08M | 0.58M | 0.30M | 0.45M | 0.22M | 0.92M | 0.15M | 0.21M | 0.04M | 0.07M | | | | | 0.24M | 0.63M | 0.26M | 0.88M | 1.06M | 7.03M | 6.42M | 3.45M | 2.74M | 1.41M | 2.08M | 1.84M | 2.59M | 2.47M | 2.54M | 0.74M | 1.21M | 0.16M | 1.03M | 1.10M | 0.43M | 0.27M | 0.72M | 0.18M | 0.27M | 0.45M | 0.57M | 2.16M | 1.28M | 1.13M | 1.33M | 1.94M | 1.69M | 2.53M | 1.39M | 1.46M | 0.74M | 1.84M | 1.81M | 3.40M | 1.22M | 1.31M | 2.82M | 1.47M | 1.89M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.14M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.98M | 0.88M | | 0.74M | 0.35M | 0.00M | 0.01M | 0.11M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 1.50M | 8.75M | 4.50M | 9.50M | 14.25M | 13.50M | 10.00M | 8.75M | 12.50M | 7.50M | 11.25M | 10.25M | 15.25M | 9.50M | 9.75M | 11.50M | 58.09M | 14.50M | 15.00M | 58.77M | 14.99M | 5.01M | 7.00M | 18.00M | 2.50M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.81M | -0.97M | -0.08M | -0.58M | -0.30M | -0.45M | -0.22M | -0.92M | -0.15M | -0.21M | 0.10M | 0.04M | | | | | -20.24M | 12.62M | -6.01M | -6.90M | -4.38M | -12.94M | -1.67M | -2.95M | -2.49M | 0.34M | -0.42M | -7.99M | -3.34M | -0.72M | 0.21M | 7.26M | -55.14M | -2.58M | -1.92M | -1.52M | 2.10M | 41.02M | -92.50M | -2.30M | 6.73M | 16.81M | 1.73M | -2.32M | -1.29M | -1.24M | -1.33M | -1.94M | -1.69M | -2.53M | -1.39M | -1.46M | -0.74M | -1.84M | -1.81M | -3.40M | -1.82M | -1.31M | 1.67M | -0.54M | -1.73M |
|
Other financing activities
|
| | | | | | | 0.39M | 0.01M | 0.06M | -0.00M | 0.06M | -0.06M | | | | | -0.07M | 0.39M | 0.93M | | -0.06M | 0.20M | 0.36M | 0.10M | | 0.61M | | | | | 1.74M | 2.38M | | | 0.12M | 0.85M | 20.97M | 0.21M | 0.14M | 0.07M | 0.02M | 1.29M | 0.33M | 0.64M | 0.37M | -0.22M | 0.84M | 0.03M | 0.07M | -0.00M | 1.62M | 0.43M | 0.11M | -0.01M | 2.30M | 0.21M | 0.02M | 0.08M | 1.47M | 0.08M | 0.01M |
|
Cash from Financing Activities
|
| -0.40M | -0.33M | -0.37M | -0.28M | -0.40M | -0.12M | 0.11M | -0.36M | -0.16M | -0.35M | 0.76M | -0.43M | | | | | -0.05M | 1.06M | 1.90M | 0.01M | 0.05M | -0.88M | -24.33M | 0.25M | 0.07M | 0.02M | 0.04M | 0.17M | 0.10M | 0.00M | -1.22M | -27.63M | | -0.06M | -0.12M | -30.00M | 21.70M | 0.28M | -0.14M | 49.66M | -25.18M | -28.11M | -0.45M | 0.59M | -6.98M | 0.06M | -0.86M | -0.05M | -4.61M | 0.67M | -1.61M | -4.94M | -0.11M | 0.34M | -2.27M | -1.11M | -3.99M | -5.35M | -5.44M | 0.18M | -0.01M |
|
Exchange Rate Effect
|
| 0.02M | -0.03M | 0.04M | 0.00M | -0.06M | -0.02M | 0.03M | -0.04M | 0.05M | -0.04M | -0.03M | -101.00 | | | | | -0.20M | -0.05M | -0.23M | 0.11M | -0.02M | -0.07M | 0.09M | -0.03M | 0.03M | -0.22M | 0.03M | 0.06M | 0.22M | 0.04M | -0.04M | 0.14M | 0.08M | -0.16M | 0.05M | -0.06M | 0.12M | -0.24M | -0.03M | -0.01M | 0.06M | 0.32M | -0.07M | 0.01M | 0.01M | 0.12M | -0.00M | -0.04M | -0.02M | -0.07M | 0.03M | 0.03M | -0.05M | 0.08M | -0.03M | -0.22M | 0.34M | -0.13M | 0.11M | 0.34M | -0.30M |
|
Change in Cash
|
| 2.12M | 2.44M | 0.88M | -2.25M | 2.22M | 6.73M | -1.77M | 3.91M | 1.95M | 4.21M | 6.90M | 3.17M | | | | | -13.11M | 28.38M | -0.35M | 4.12M | 4.55M | 2.24M | -17.87M | -3.71M | 8.92M | 6.21M | 15.11M | -1.49M | 9.09M | 6.30M | 8.54M | -15.75M | -44.22M | 7.22M | 6.47M | -26.11M | 33.97M | 54.08M | -91.63M | 50.91M | -12.53M | -8.40M | -1.22M | 2.58M | -6.21M | 3.41M | -4.06M | 1.07M | -3.62M | -1.45M | -6.59M | -14.67M | 5.58M | 2.22M | -4.24M | -5.81M | -0.45M | -5.21M | -3.79M | -0.20M | 4.82M |
|
Beginning Cash Balance
|
23.65M | 23.65M | 25.77M | 28.20M | 29.08M | 26.83M | 29.05M | 35.78M | 34.00M | 37.91M | 39.86M | 44.07M | 50.97M | 64.06M | 63.33M | 82.16M | 84.88M | 84.88M | 71.77M | 100.16M | 99.80M | 103.92M | 108.47M | 110.71M | 92.84M | 89.12M | 98.05M | 104.26M | 119.37M | 117.87M | 126.96M | 133.26M | 141.80M | 126.05M | 81.83M | 89.04M | 95.51M | 69.41M | 103.38M | 157.46M | 65.83M | 116.75M | 104.22M | 95.82M | 94.60M | 97.18M | 90.98M | 94.39M | 90.33M | 91.39M | 87.78M | 86.33M | 79.74M | 65.07M | 66.52M | 72.87M | 68.63M | 62.82M | 60.84M | 57.16M | 53.37M | 53.17M |
|
Free Cash Flow
|
| 2.50M | 2.80M | 1.21M | -1.98M | 2.68M | 6.86M | -1.91M | 4.30M | 2.05M | 4.60M | 6.03M | 3.49M | | | | | 7.14M | 14.12M | 3.73M | 10.02M | 7.84M | 9.09M | 1.63M | -4.43M | 8.58M | 4.66M | 13.38M | 4.43M | 9.51M | 4.51M | 7.05M | 3.73M | 9.63M | 9.85M | 7.43M | 4.37M | 9.62M | 12.75M | 0.32M | 3.38M | 5.59M | 2.14M | -3.00M | 2.13M | 0.78M | 3.35M | -3.19M | 1.15M | 1.02M | -2.05M | -5.01M | -9.75M | 5.74M | 1.80M | -1.93M | -4.47M | 3.80M | 0.28M | -2.95M | -1.66M | 4.98M |
|
Net Cash Flow
|
| 2.10M | 2.47M | 0.84M | -2.25M | 2.28M | 6.74M | -1.80M | 3.94M | 1.90M | 4.25M | 6.93M | 3.17M | | | | | -12.91M | 28.44M | -0.12M | 4.01M | 4.57M | 2.30M | -17.95M | -3.68M | 8.89M | 6.43M | 15.08M | -1.55M | 8.86M | 6.26M | 8.58M | -15.89M | -44.30M | 7.38M | 6.43M | -26.05M | 33.85M | 54.32M | -91.60M | 50.93M | -12.59M | -8.72M | -1.15M | 2.57M | -6.21M | 3.29M | -4.06M | 1.10M | -3.59M | -1.38M | -6.62M | -14.69M | 5.63M | 2.14M | -4.21M | -5.58M | -0.79M | -5.08M | -3.90M | -0.55M | 5.12M |