|
Net Income
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.14M | 0.07M | 0.14M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | 0.18M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.15M | 0.15M | 0.03M | 0.04M | -0.07M | 0.10M | 0.14M | 0.33M | 0.11M | 0.19M | -0.00M | 0.06M | 0.09M | 0.16M | 0.16M | 0.04M | 0.10M | 0.17M | -0.37M | 0.08M | 0.14M | 0.16M | 0.14M |
|
Share-based Compensation
|
0.00M | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | 0.28M | 0.02M | 0.03M | 0.05M | -0.02M | 0.02M | 0.02M | | 0.08M | | -0.03M | 0.03M | | -0.02M | -0.00M | 0.00M | -0.02M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01M | | | | | | | 0.01M | 0.37M | 0.37M | | | 1.40M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | |
|
Asset Writedowns and Impairment
|
2.40M | 0.01M | 0.01M | -2.36M | -0.00M | -0.01M | 0.03M | -0.02M | 0.00M | 0.01M | 491.00 | -0.01M | -0.00M | -895.00 | -553.00 | -0.01M | -0.01M | -407.00 | -0.00M | -0.00M | -542.00 | 0.02M | -0.00M | 0.04M | -203.00 | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -880.00 | -0.00M | -0.00M | -882.00 | 0.02M | -0.01M | -0.00M | -0.02M | 427.00 | -0.00M | -0.00M | -0.01M | 460.00 | -609.00 | -617.00 | -625.00 | -0.00M | -511.00 | -517.00 | -0.00M | 0.00M | | | | | 0.02M | -0.00M | -0.00M | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.01M | 0.07M | 0.15M | 0.07M | 0.12M | 0.23M | -0.02M | 0.20M | 0.17M | 0.19M | 0.05M | 0.06M | 0.12M | 0.15M | 0.10M | 0.12M | -0.07M | 0.12M | 0.01M | -0.02M | 0.00M | 0.22M | 0.10M | 0.18M | 0.04M | 0.16M | 0.08M | 0.25M | 0.11M | 0.09M | 0.15M | 0.20M | -0.08M | 0.16M | 0.07M | 0.12M | 0.14M | 0.06M | 0.13M | 0.06M | 0.10M | 0.12M | 0.28M | 0.15M | 0.05M | -0.20M | -0.05M | 0.26M | 0.16M | 0.17M | 0.26M | 0.12M | 0.14M | 0.14M | 0.26M | -0.41M | 0.18M | 0.15M | 0.09M | | 0.19M | 0.12M | 0.11M | |
|
Amortization of Goodwill
|
2.40M | 2.40M | 2.40M | -4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 617.00 | 541.00 | 152.00 | 288.00 | 288.00 | 482.00 | 399.00 | 401.00 | 0.00M | 771.00 | 740.00 | 774.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 923.00 | 923.00 | 923.00 | 922.00 | 981.00 | | 980.00 | 981.00 | 981.00 | |
|
Change in Receivables
|
0.11M | 0.09M | 610.00 | -0.03M | 0.11M | -0.01M | 0.14M | 0.03M | 0.10M | -0.03M | 0.01M | -0.04M | 0.04M | -0.01M | -0.05M | -0.02M | -0.01M | -0.00M | 0.04M | -0.07M | 0.01M | 0.10M | 0.00M | -0.00M | -0.00M | -0.04M | -0.00M | -0.07M | -0.00M | 0.01M | -0.03M | -0.02M | 0.04M | -0.04M | 0.00M | 0.00M | -0.01M | 0.01M | 0.02M | 0.03M | -0.00M | -0.02M | -0.01M | -0.02M | 0.01M | -0.03M | 0.01M | -0.02M | -0.03M | 0.03M | 0.01M | 0.01M | -0.02M | 0.01M | -0.04M | 0.07M | 732.00 | 0.02M | -0.02M | | 0.02M | 0.00M | 0.01M | |
|
Change in Inventory
|
| | | | | | | -895.00 | -103.00 | 0.00M | -0.00M | -0.01M | -0.01M | 337.00 | 0.01M | -0.00M | -0.00M | 42.00 | 0.00M | -966.00 | -233.00 | 479.00 | 0.00M | -0.00M | 204.00 | -0.00M | 768.00 | 0.00M | -0.00M | 668.00 | -0.00M | -0.01M | 0.01M | -0.00M | 199.00 | -0.01M | -0.01M | -0.00M | -0.01M | -502.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | 0.01M | 0.00M | -0.01M | 0.02M | -0.01M | -146.00 | -0.03M | -170.00 | -0.00M | 0.00M | -0.00M | 0.01M | -0.00M | -0.01M | 0.02M | -0.02M | 0.00M | 0.03M | -0.02M | -0.00M | -0.01M | -0.00M | 0.01M | -0.00M | 0.03M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.01M | 0.00M | -0.00M | -952.00 | 0.01M | -0.02M | -0.02M | 0.00M | 0.00M | 0.01M | 179.00 | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.02M | -0.00M | 888.00 | 0.02M | -0.01M | -0.01M | | 0.05M | -0.03M | 0.03M | |
|
Change in Accured Expenses
|
0.00M | -0.04M | -0.02M | 0.01M | 0.05M | 0.00M | -0.02M | -0.02M | 0.02M | 0.06M | -0.03M | -0.01M | 0.06M | -0.12M | 0.04M | 0.03M | -0.01M | 0.01M | -0.04M | -956.00 | 0.01M | 627.00 | -0.01M | 0.03M | 0.26M | -0.25M | -0.01M | 0.00M | 494.00 | -0.01M | -0.00M | 0.07M | -0.08M | 0.00M | -0.02M | -0.03M | 0.03M | -0.04M | 0.03M | 0.04M | 624.00 | -0.02M | -0.06M | 0.05M | -0.00M | -0.09M | -0.08M | 0.09M | 0.03M | -0.04M | 0.04M | -0.01M | -0.01M | -0.01M | 0.06M | -0.03M | 0.01M | 0.02M | -0.04M | | 0.05M | 0.01M | -0.08M | |
|
Other Working Capital Changes
|
| | | | | | | 0.02M | 0.02M | -0.00M | 0.01M | -0.11M | 0.02M | 0.01M | 0.01M | -0.01M | 0.02M | -0.00M | -0.05M | 0.04M | -0.04M | -0.01M | -0.03M | 0.05M | 0.03M | 0.01M | -0.05M | 0.08M | 0.03M | -0.02M | -0.06M | 774.00 | 0.01M | -0.07M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | 0.05M | -0.01M | -0.02M | -0.03M | 0.00M | -0.03M | 0.00M | 0.01M | -0.12M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | 0.15M | -0.20M | 0.03M | -0.10M | -0.02M | | -0.03M | -0.01M | -0.02M | |
|
Capital Expenditures
|
| | -0.00M | | | -0.02M | -0.02M | | | -898.00 | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | | | | | | | | | | | | | | | 0.00M | | 0.01M | 0.03M | -0.04M | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.00M | -0.01M | -0.02M | 0.01M | -510.00 | -0.00M | -0.00M | 0.02M | 900.00 | -0.00M | 969.00 | 650.00 | | | 0.00M | 317.00 | 150.00 | 0.00M | 600.00 | -0.01M | | | 0.00M | -1.00 | 703.00 | 0.00M | | | 0.00M | | | 1.00 | | | | | 0.00M | | 0.00M | 0.00M | 750.00 | 0.00M | 0.01M | 100.00 | 0.00M | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | -0.01M | -0.02M | 0.01M | -510.00 | -0.02M | -0.02M | -0.02M | -900.00 | -0.00M | -0.00M | -0.00M | | | -0.00M | -0.01M | -150.00 | -0.00M | -600.00 | -0.01M | | | -0.00M | 1.00 | -703.00 | -0.00M | | | -0.00M | | | -1.00 | -0.00M | -0.00M | | -0.00M | 270.00 | -0.00M | 0.00M | -0.00M | -750.00 | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | | | -0.00M | | -0.01M | -0.03M | 0.04M | | | | -0.00M | | | | | |
|
Other financing activities
|
0.96M | 0.96M | 0.96M | 0.97M | 0.97M | 0.97M | 0.97M | 0.98M | 0.98M | 0.98M | | | | | | | | | | 0.99M | | | | 0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.15M | -0.22M | -0.29M | 0.27M | -0.07M | -0.15M | -0.22M | -0.10M | -0.22M | -0.36M | | -0.10M | -0.22M | | -0.15M | -0.10M | -0.36M | -0.07M | -0.07M | -0.10M | -0.22M | -0.07M | -0.07M | -0.10M | -0.15M | -0.07M | -0.07M | -0.10M | -0.22M | -0.07M | -0.07M | -0.11M | -0.15M | -0.07M | -0.07M | -0.07M | -0.15M | -0.07M | -0.07M | -0.07M | -0.22M | -0.07M | -0.36M | -0.07M | -0.22M | 0.16M | -0.06M | | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | -0.15M | -0.07M | -0.07M | | -0.15M | -0.07M | -0.07M | |
|
Dividends Paid - Common
|
-0.15M | -0.22M | -0.29M | 0.01 | -0.07M | -0.15M | -0.22M | 0.07M | 0.04 | -0.36M | | 0.07M | 0.22M | 0.07M | 0.07M | 0.07M | 0.36M | 0.07M | 0.07M | -1.09M | 0.22M | 0.07M | 0.07M | 0.07M | 0.15M | 0.07M | 0.07M | 0.07M | 0.22M | 0.07M | 0.07M | 0.07M | 0.15M | 0.07M | 0.07M | 0.07M | 0.15M | 0.07M | 0.07M | 0.07M | 0.22M | 0.07M | 0.36M | 0.07M | 0.22M | 0.07M | 0.29M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.15M | 0.07M | 0.07M | | 0.15M | 0.07M | 0.07M | |
|
Change in Cash
|
-0.16M | -0.16M | -0.16M | 0.34M | 0.04M | 0.06M | -0.02M | 0.08M | -0.05M | -0.01M | 0.05M | -0.04M | -0.10M | 0.15M | -0.05M | 0.02M | -0.43M | 0.04M | -0.06M | -0.13M | -0.22M | 0.14M | 0.02M | 0.08M | -0.10M | 0.08M | 0.00M | 0.14M | -0.11M | 0.02M | 0.07M | 0.09M | -0.23M | 0.08M | -0.01M | 0.05M | -0.00M | -0.02M | 0.06M | -0.01M | -0.12M | 0.04M | -0.09M | 0.08M | -0.17M | -0.05M | -0.12M | 0.26M | 0.09M | 0.10M | 0.19M | 0.05M | 0.06M | 0.04M | 0.23M | -0.49M | 0.03M | 0.08M | 0.02M | | 0.05M | 0.05M | 0.03M | |
|
Free Cash Flow
|
-0.01M | 0.07M | 0.15M | 0.07M | 0.12M | 0.25M | 53.00 | 0.20M | 0.17M | 0.19M | 0.05M | 0.06M | 0.12M | 0.15M | 0.10M | 0.12M | -0.07M | 0.12M | 0.01M | -0.02M | 0.00M | 0.22M | 0.10M | 0.18M | 0.04M | 0.16M | 0.08M | 0.25M | 0.11M | 0.09M | 0.15M | 0.20M | -0.09M | 0.16M | 0.07M | 0.12M | 0.14M | 0.06M | 0.13M | 0.06M | 0.10M | 0.12M | 0.28M | 0.15M | 0.05M | -0.20M | -0.05M | 0.26M | 0.16M | 0.17M | 0.26M | 0.12M | 0.13M | 0.11M | 0.30M | -0.41M | 0.18M | 0.15M | 0.09M | | 0.19M | 0.12M | 0.11M | |
|
Net Cash Flow
|
-0.16M | -0.16M | -0.16M | 0.34M | 0.04M | 0.06M | -0.26M | 0.08M | -0.05M | -0.18M | 0.05M | -0.04M | -0.10M | 0.15M | -0.05M | 0.02M | -0.43M | 0.04M | -0.06M | -0.13M | -0.22M | 0.14M | 0.02M | 0.08M | -0.10M | 0.08M | 0.00M | 0.14M | -0.11M | 0.02M | 0.07M | 0.09M | -0.23M | 0.08M | -0.01M | 0.05M | -0.00M | -0.02M | 0.06M | -0.01M | -0.12M | 0.04M | -0.09M | 0.08M | -0.17M | -0.05M | -0.12M | 0.26M | 0.09M | 0.10M | 0.19M | 0.05M | 0.06M | 0.04M | 0.23M | -0.49M | 0.03M | 0.08M | 0.02M | | 0.05M | 0.05M | 0.03M | |