|
Net Income
|
3.06M | 1.04M | 0.10M | -0.34M | -0.27M | -2.66M | -0.17M | -0.45M | 0.04M | 0.19M | 0.25M | -0.14M | 3.29M | 1.72M | 0.86M | 0.15M | 2.70M | 2.07M | 0.88M | -0.44M | 3.62M | 2.33M | 0.48M | -0.46M | 4.06M | 1.41M | 2.08M | -0.29M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | 1.10M | -0.01M | -0.68M | 4.09M | -0.94M | 1.67M | -1.76M | -2.76M | -1.77M | -0.70M | 4.25M | 3.33M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.24M | 3.33M | -10.47M | 1.60M | -1.21M | 0.90M | -5.04M | 5.08M | -9.14M | -3.19M | -1.90M |
|
Share-based Compensation
|
| 0.08M | 0.08M | 0.08M | 0.03M | | | | 0.03M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.08M | | | | | | | 0.00M | | 0.05M | 0.01M | 0.01M | 0.07M | 0.02M | 0.01M | 0.04M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | -0.72M | -0.34M | 0.04M | 0.04M | -0.02M | -0.03M |
|
Deferred Taxes
|
| | | | | | | | | 1.45M | | | 0.37M | 0.87M | -0.00M | -0.00M | -0.15M | -0.26M | | | 0.45M | -0.10M | 0.01M | -0.00M | 0.54M | 0.59M | -0.01M | 0.05M | 0.04M | 1.47M | -1.19M | -0.00M | 0.12M | -0.43M | 0.03M | 0.06M | 0.03M | -1.24M | 0.12M | -0.13M | -1.35M | -0.43M | -1.20M | -1.95M | 3.83M | 1.51M | 0.18M | 0.05M | 0.43M | -0.08M | 0.01M | 0.01M | -0.05M | -2.30M | 0.03M | -0.17M | -0.29M | -1.07M | 0.39M | 4.41M | | 0.36M |
|
Gains from Investment Securities
|
| | | | 0.17M | 396.60M | 0.17M | | 0.65M | 0.65M | 0.64M | 0.64M | 0.64M | 0.62M | 0.62M | 0.61M | 0.72M | 0.70M | 0.56M | 0.55M | 0.54M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.43M | 4.11M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | |
|
Non-cash Items
|
| | | | | 396.60M | | | 0.40M | 0.40M | 0.40M | 0.39M | 3.16M | 0.50M | 0.50M | 3.32M | 0.51M | 0.50M | 0.36M | 2.10M | 2.76M | 0.42M | 0.42M | 0.42M | 0.42M | 0.52M | 0.43M | 426.30M | 2.72M | 2.75M | | | | 0.37M | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 2.35M | -0.48M | -0.37M | 4.45M | 4.93M | 0.70M | 1.77M | 5.23M | 5.73M | 1.50M | 2.26M | 4.13M | 5.17M | 2.06M | 1.39M | 4.36M | 4.10M | 1.77M | -0.28M | 5.04M | 4.77M | -0.96M | 1.99M | 5.26M | 1.32M | 1.82M | 1.36M | 5.16M | 2.01M | 1.17M | 1.07M | 5.34M | 2.00M | 0.84M | 1.16M | 4.75M | 3.86M | 2.45M | -0.34M | -4.62M | -2.02M | -2.98M | 1.34M | 8.29M | 2.65M | 3.85M | 1.11M | 10.87M | 4.51M | -0.90M | 3.01M | 4.76M | 1.51M | 0.56M | 0.21M | 3.16M | 0.73M | -1.35M | 0.61M | 1.85M | 0.63M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | 4.00M | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.12M | 0.11M | -0.04M | 0.10M | 0.12M | 0.11M | 0.12M | 0.11M | 0.09M | 0.11M | -0.04M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.55M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Depreciation & Amortization (CF)
|
| | 1.15M | 1.02M | 0.92M | 1.03M | 0.96M | 0.94M | 1.10M | 1.13M | 1.18M | 0.92M | 1.08M | 1.12M | 1.15M | 1.11M | 1.13M | 1.24M | 1.10M | 1.10M | 1.10M | 1.11M | 1.14M | 1.14M | 1.11M | 1.17M | 1.48M | 0.77M | 1.01M | 0.87M | 1.30M | 1.28M | 1.25M | 1.24M | 1.21M | 1.19M | 1.18M | 1.67M | 1.20M | 1.01M | 0.98M | 0.87M | 0.94M | 1.02M | 1.08M | 0.58M | 1.08M | 1.15M | 1.02M | 1.05M | 1.03M | 1.14M | 1.06M | 1.08M | 1.09M | 1.06M | 1.03M | 0.91M | 0.78M | 0.70M | 0.96M | 0.69M |
|
Change in Receivables
|
| -0.05M | -0.43M | 0.53M | 0.92M | -1.20M | 0.37M | -1.17M | 1.42M | -0.51M | -1.14M | -0.15M | 0.30M | -0.09M | -0.65M | 0.62M | -0.71M | 1.03M | -0.83M | 0.55M | 0.95M | -0.47M | 0.88M | -0.85M | 0.07M | 0.42M | -0.02M | 0.19M | -0.36M | -0.20M | 0.02M | 0.17M | -0.03M | -0.06M | -0.44M | 0.12M | 0.57M | -1.08M | -0.21M | -0.98M | -0.13M | 0.45M | 0.69M | 1.03M | 0.53M | 0.12M | -0.10M | -0.04M | 0.69M | -1.47M | 1.00M | -0.51M | 0.07M | -0.43M | 1.32M | -0.59M | 1.33M | -1.86M | 0.75M | -1.04M | -0.17M | -1.07M |
|
Change in Inventory
|
| 0.04M | 0.02M | -0.02M | -0.02M | -0.03M | 0.02M | -0.25M | 0.48M | -0.02M | 0.06M | -0.08M | 0.11M | 0.01M | 0.03M | 0.01M | 0.04M | -0.04M | 0.05M | -0.04M | 0.06M | 0.06M | -0.02M | -0.10M | 0.02M | -0.03M | -0.02M | 0.33M | -0.38M | -0.12M | 0.04M | -0.04M | 0.07M | 0.03M | 0.03M | -0.07M | 0.12M | -0.03M | 1.02M | -0.42M | -0.16M | -0.11M | -0.22M | -0.22M | 0.02M | 1.34M | 0.92M | -0.18M | -0.22M | -0.31M | -0.25M | -0.15M | -0.06M | -0.16M | -0.12M | -0.61M | 0.11M | -0.18M | -0.10M | -0.09M | 0.03M | -0.08M |
|
Change in Account Payables
|
| 0.33M | -1.31M | -0.16M | 0.58M | -0.34M | 0.21M | -0.25M | 0.20M | 0.05M | -0.42M | -0.15M | 0.17M | 0.43M | -0.89M | 1.16M | -0.26M | -0.18M | 0.07M | -0.25M | 0.21M | 0.58M | -0.14M | -0.49M | 0.52M | -0.23M | 0.59M | 0.53M | 0.54M | 0.21M | 0.29M | -0.48M | 0.03M | 0.43M | -0.52M | -0.01M | -1.10M | 0.15M | 0.77M | 0.10M | -1.53M | -0.56M | 0.15M | 1.21M | 0.85M | 0.35M | -0.08M | 0.10M | 0.48M | -0.93M | 0.28M | -0.61M | 0.25M | -0.33M | 0.52M | -0.04M | 0.68M | -0.67M | 0.21M | -0.09M | -0.27M | 0.09M |
|
Change in Accured Expenses
|
| 0.48M | 0.16M | 0.81M | 0.84M | -0.65M | -1.03M | 0.64M | -0.57M | 0.19M | -1.14M | 1.89M | -1.12M | 0.77M | 0.03M | 0.59M | -0.21M | 0.66M | -1.15M | 1.01M | 0.27M | -0.13M | -0.64M | 1.31M | -1.09M | 0.41M | -2.04M | 1.21M | 0.13M | 0.32M | -1.14M | 1.27M | 0.60M | -0.20M | -1.44M | 0.58M | 0.33M | 0.45M | -0.91M | -0.25M | 1.58M | 1.38M | -0.70M | 0.63M | 2.56M | -1.58M | -0.46M | 0.71M | 1.23M | 1.22M | -3.98M | 0.66M | -0.38M | 1.22M | -2.06M | 0.70M | -0.38M | -0.77M | -2.68M | 0.66M | 0.39M | 0.57M |
|
Other Working Capital Changes
|
| -0.30M | 0.25M | 0.21M | 0.10M | -0.15M | 0.11M | -0.21M | 0.16M | 0.62M | -0.01M | 0.06M | | 0.02M | 0.03M | 0.30M | 0.17M | -0.21M | 0.14M | 0.47M | 0.04M | 0.58M | -0.25M | 0.42M | 0.20M | 0.49M | 0.09M | 0.26M | -0.11M | -0.22M | -0.19M | -0.08M | -0.12M | -0.05M | 0.07M | 0.14M | -0.25M | -0.48M | -0.32M | 0.72M | 0.34M | 0.70M | -0.18M | -0.16M | 0.77M | 0.31M | -1.15M | 1.34M | -1.43M | -0.45M | -0.27M | -0.10M | | 0.01M | -0.31M | 1.39M | -0.68M | -0.37M | -0.39M | 0.40M | 0.46M | -0.04M |
|
Capital Expenditures
|
| 4.66M | 1.27M | 0.27M | 0.78M | 0.44M | 2.39M | 3.87M | 1.56M | 0.17M | 0.41M | 0.72M | 1.85M | 0.30M | 0.78M | 0.69M | 1.23M | 0.89M | 0.74M | 0.62M | 1.26M | 0.58M | 0.20M | 0.35M | 0.93M | 0.68M | 1.72M | 2.85M | 7.28M | 2.06M | 2.54M | 1.12M | 1.04M | 0.36M | 0.55M | 0.92M | 1.02M | 0.93M | 0.78M | 1.01M | 0.22M | 0.48M | 0.59M | 0.51M | 0.55M | 0.49M | 0.45M | 0.70M | 0.64M | 0.92M | 0.80M | 1.29M | 1.03M | 0.74M | 0.28M | 0.36M | 0.62M | 1.21M | 0.63M | 0.32M | 0.67M | 1.62M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.37M |
|
Acquisitions
|
| | | | | | | | | | 2.96M | 4.20M | 1.24M | | 0.46M | | | | | | | 0.11M | 0.72M | | | | 3.04M | | | | | | | | | | | | | | | | 1.82M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.51M | 1.74M | 5.01M | | 1.12M | 0.32M | 2.74M | | | | 0.07M | | | 0.04M | 0.24M | 0.33M | 0.14M | 0.12M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -3.55M | 0.81M | 3.21M | -0.84M | -0.55M | -2.59M | -1.50M | -1.60M | -0.17M | -3.37M | -4.82M | -1.88M | -0.30M | -1.82M | -1.65M | -2.41M | -0.82M | -0.63M | -0.47M | -1.35M | -1.20M | -0.94M | -0.32M | -0.94M | -0.85M | -2.26M | -3.04M | -7.27M | -2.07M | -2.52M | -1.10M | -1.02M | -0.41M | -0.62M | -0.89M | -1.06M | -0.62M | -0.80M | -0.97M | -0.22M | -0.47M | -2.41M | -0.51M | -0.53M | 0.01M | -0.41M | -0.68M | -0.68M | -5.99M | -0.75M | 3.75M | -0.99M | -0.73M | -0.25M | -0.34M | -0.61M | -1.19M | 4.89M | -0.27M | 0.04M | -1.24M |
|
Other financing activities
|
| 0.00M | 0.00M | 0.00M | -0.01M | | | | | | | | 0.69M | | 0.01M | 0.03M | 0.01M | 0.17M | 0.01M | 0.05M | 0.04M | -0.64M | 0.13M | | | | -0.40M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.91M | -1.01M | -1.49M | -1.48M | -1.40M | -2.42M | -0.48M | -2.43M | -1.30M | -1.50M | 1.44M | -1.88M | -0.69M | -1.53M | -1.63M | -0.78M | -1.36M | -1.51M | -1.33M | -2.31M | -1.42M | -1.95M | -1.63M | -1.73M | -1.76M | -2.14M | -2.16M | 1.61M | 1.15M | 0.10M | 0.84M | -0.28M | -1.58M | -2.05M | -0.61M | -0.95M | -1.64M | -1.62M | 1.43M | 18.23M | -1.35M | -0.68M | -0.24M | -0.88M | -1.76M | -2.45M | -2.05M | -2.13M | -1.69M | -2.36M | -8.30M | -7.67M | -1.35M | -1.60M | -1.58M | -1.50M | -0.73M | -0.72M | -2.32M | -0.69M | -0.40M |
|
Dividends Paid - Common
|
| 13.09M | 0.87M | -2.62M | 4.36M | 0.87M | -0.81M | -0.81M | 4.06M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.83M | 0.85M | 0.84M | 0.85M | 1.70M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 1.72M | 0.86M | 0.87M | 0.87M | 1.74M | 0.87M | 0.88M | 0.88M | 0.88M | 0.88M | | -0.00M | | 0.05M | 0.43M | 0.46M | 0.53M | 0.54M | 0.44M | 0.07M | 0.45M | 0.45M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | | 0.22M | 1.91M | 0.15M | 0.15M |
|
Change in Cash
|
| -2.11M | -0.69M | 1.35M | 2.13M | 2.98M | -4.32M | -0.21M | 1.20M | 4.26M | -3.37M | -1.13M | 0.36M | 4.18M | -1.29M | -1.89M | 1.17M | 1.92M | -0.38M | -2.08M | 1.38M | 2.15M | -3.85M | 0.04M | 2.60M | -1.28M | -2.58M | -3.85M | -0.49M | 1.09M | -1.25M | 0.81M | 4.04M | 0.01M | -1.83M | -0.34M | 2.74M | 1.60M | 0.03M | 0.12M | 13.39M | -3.84M | -6.07M | 0.58M | 6.88M | 0.89M | 1.00M | -1.62M | 8.06M | -3.16M | -4.01M | -1.54M | -3.90M | -0.57M | -1.29M | -1.71M | 1.05M | -1.19M | 2.83M | -1.98M | 1.20M | -1.00M |
|
Beginning Cash Balance
|
4.12M | 4.12M | 2.01M | 1.32M | 2.67M | 4.80M | 7.78M | 3.46M | 3.25M | 4.45M | 8.71M | 5.34M | 4.21M | 4.57M | 8.75M | 7.46M | 5.57M | 6.74M | 8.66M | 8.29M | 6.20M | 7.59M | 9.73M | 5.88M | 5.92M | 8.52M | 7.24M | 4.66M | 0.81M | 0.32M | 1.41M | 0.15M | 0.96M | 5.01M | 5.01M | 0.34M | 2.84M | 5.58M | 7.18M | 7.21M | 7.33M | 20.73M | 16.89M | 10.81M | 11.40M | 18.28M | 19.17M | 20.17M | 18.54M | 26.60M | 23.44M | 19.43M | 17.89M | 13.99M | 13.41M | 12.12M | 10.41M | 11.47M | 10.27M | 13.10M | 11.12M | 12.32M |
|
Free Cash Flow
|
| -2.31M | -1.75M | -0.64M | 3.67M | 4.49M | -1.69M | -2.11M | 3.66M | 5.57M | 1.09M | 1.54M | 2.27M | 4.86M | 1.28M | 0.69M | 3.12M | 3.21M | 1.02M | -0.90M | 3.78M | 4.19M | -1.17M | 1.65M | 4.32M | 0.65M | 0.11M | -1.49M | -2.12M | -0.05M | -1.38M | -0.06M | 4.30M | 1.64M | 0.29M | 0.25M | 3.73M | 2.93M | 1.68M | -1.35M | -4.84M | -2.50M | -3.58M | 0.83M | 7.75M | 2.16M | 3.40M | 0.41M | 10.23M | 3.60M | -1.70M | 1.73M | 3.73M | 0.77M | 0.28M | -0.15M | 2.54M | -0.48M | -1.98M | 0.29M | 1.18M | -0.99M |
|
Net Cash Flow
|
| -2.11M | -0.69M | 1.35M | 2.13M | 2.98M | -4.32M | -0.21M | 1.20M | 4.26M | -3.37M | -1.13M | 0.36M | 4.18M | -1.29M | -1.89M | 1.17M | 1.92M | -0.38M | -2.08M | 1.38M | 2.15M | -3.85M | 0.04M | 2.60M | -1.28M | -2.58M | -3.85M | -0.49M | 1.09M | -1.25M | 0.81M | 4.04M | 0.01M | -1.83M | -0.34M | 2.74M | 1.60M | 0.03M | 0.12M | 13.39M | -3.84M | -6.07M | 0.58M | 6.88M | 0.89M | 1.00M | -1.62M | 8.06M | -3.16M | -4.01M | -1.54M | -3.90M | -0.57M | -1.29M | -1.71M | 1.05M | -1.19M | 2.83M | -1.98M | 1.20M | -1.00M |