|
Net Income
|
3.00 | 0.40M | -1.82M | -0.69M | -0.85M | 0.91M | 0.14M | -0.40M | 1.25M | 0.88M | 0.34M | 0.41M | | | 0.79M | -2.11M | | | -2.57M | -0.30M | | | | | | 0.09M | 0.29M | 0.68M | 1.66M | 2.36M | 0.98M | 2.13M | 3.74M | 3.44M |
|
Share-based Compensation
|
| 0.23M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.01M | 0.00M | 0.01M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.10M | 0.03M | 0.09M | | 0.09M | | | 58.00 | 0.12M | 0.64M | 0.37M | 0.12M | 0.15M | 0.15M | 0.08M | 0.28M | 0.30M | 0.38M |
|
Deferred Taxes
|
| 0.34M | -0.33M | | | | -0.37M | -0.28M | 0.77M | 0.45M | -0.17M | 0.07M | | 0.04M | 0.18M | | -0.00M | 0.19M | -0.37M | | -0.01M | 0.01M | | | | | | | | | -2.67M | -1.54M | 0.89M | 0.82M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.03M | 0.03M | 0.01M | 0.01M | 0.06M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 0.45M | | | | 0.49M | -20.00M | | | 0.91M | 1.01M | 1.10M | -0.11M | 0.50M | | | | | 0.29M | 0.29M | 0.32M | 0.31M | 0.47M |
|
Asset Writedowns and Impairment
|
| 0.25M | 0.02M | 0.04M | 0.02M | 0.06M | 0.04M | 0.05M | -0.07M | 0.03M | 0.06M | 0.01M | 0.04M | 0.03M | 0.04M | | -0.30M | | | | -0.05M | | | | | | 0.65M | 0.01M | 0.12M | | 0.24M | 0.03M | 0.12M | 0.72M |
|
Non-cash Items
|
| | | | | | | | | | | | | 45.50M | 17.25M | | 220.45M | 24.25M | 15.00M | | 49.05M | 30.50M | 19.38M | 190.53M | 588.51M | 60.41M | 37.77M | 488.49M | 136.67M | 2,399.70M | 5,884.76M | 7,354.35M | 9.18M | 26.94M |
|
Cash from Operations
|
| -1.86M | -1.25M | 0.32M | -1.26M | 1.18M | -0.39M | 0.78M | 1.05M | 2.20M | 0.58M | -1.86M | 0.92M | 2.68M | -0.07M | | 0.04M | -2.86M | -0.79M | | -3.29M | | | 558.00 | 1.54M | 2.40M | -2.29M | -0.79M | 4.10M | 5.65M | 2.48M | 2.10M | 3.90M | 10.43M |
|
Amortizatization of Intangibles
|
| | | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.49M | 0.33M | 0.35M | 0.35M | 0.35M | 0.35M | 0.32M | 0.32M | 0.33M | 0.38M | 0.37M | 0.32M | 0.34M | 0.34M | | 0.30M | 0.38M | 0.35M | | 0.34M | | | 378.00 | 0.78M | 0.44M | 0.42M | 0.41M | 0.41M | 0.43M | 0.44M | 0.43M | 0.44M | 0.46M |
|
Change in Receivables
|
| -0.75M | 0.60M | 1.24M | 0.13M | -0.74M | -0.89M | 2.04M | -3.43M | 0.94M | 2.55M | -2.93M | 0.63M | -0.24M | -2.19M | | 1.90M | -2.64M | 1.92M | | -3.47M | | | 174.00 | -1.43M | -0.08M | -1.21M | 3.56M | 0.18M | -2.18M | -2.00M | 2.82M | 1.37M | -3.96M |
|
Change in Inventory
|
| -3.80M | -1.79M | -1.47M | 0.37M | 0.72M | 0.03M | -0.44M | 1.35M | -1.09M | -1.09M | -0.15M | -2.54M | 6.45M | -8.88M | | -1.39M | -3.19M | 9.20M | | 4.16M | | | 637.00 | 0.72M | -1.31M | 3.03M | -1.40M | -0.95M | -2.90M | -0.70M | -1.37M | 1.05M | 2.13M |
|
Change in Account Payables
|
| 1.11M | 0.39M | 0.51M | -1.33M | -0.45M | 0.28M | -0.36M | 0.77M | 0.39M | -1.42M | 0.61M | -0.47M | -0.36M | -1.34M | | 0.30M | | | | 1.37M | | | 0.00M | -0.35M | -0.79M | -1.94M | -0.76M | -0.28M | -2.89M | 0.44M | 0.78M | 2.72M | 1.00M |
|
Change in Accured Expenses
|
| -0.26M | -0.03M | 0.14M | -0.19M | 0.11M | 0.06M | -0.26M | 0.66M | 0.34M | -0.06M | -0.45M | -0.23M | -0.61M | -1.34M | | 0.32M | 0.88M | 1.20M | | -0.39M | | | 430.00 | 0.43M | -0.02M | -0.75M | 0.28M | 0.05M | 0.46M | 0.75M | 0.82M | -2.16M | 0.09M |
|
Other Working Capital Changes
|
| -0.19M | 0.58M | 0.13M | 0.06M | 0.03M | 0.04M | -0.03M | -0.43M | 0.04M | 0.02M | 0.24M | 0.42M | 0.13M | 0.01M | | | 0.09M | 0.52M | | 0.01M | 0.01M | 0.01M | 0.01M | 1.70M | 0.96M | 0.26M | | 0.27M | 0.49M | 1.56M | 0.00M | -0.23M | -0.12M |
|
Capital Expenditures
|
| -1.15M | 1.61M | 0.12M | 0.06M | 0.02M | 0.02M | 0.02M | 0.12M | 0.21M | 0.03M | 0.05M | 0.13M | 0.39M | 0.22M | | 1.03M | 0.51M | 0.38M | | 0.34M | | | 592.00 | 0.92M | 0.92M | 0.28M | 0.21M | 0.20M | 0.45M | 0.36M | 0.27M | 0.25M | 0.36M |
|
Cash from Investing Activities
|
| -1.59M | -0.03M | -0.12M | -0.06M | -0.02M | -0.02M | -0.02M | -0.12M | -0.37M | -0.23M | -0.20M | -0.13M | -0.39M | -0.22M | | -1.03M | -0.51M | -0.38M | | -0.34M | | | -592.00 | -0.92M | -0.92M | -0.28M | -0.21M | -0.63M | -0.77M | 0.39M | -0.27M | -1.20M | -0.93M |
|
Other financing activities
|
| -0.02M | 0.03M | | | 0.01M | | 0.00M | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 2.10M | 0.01M | 0.30M | | -0.50M | -1.80M | 0.02M | 0.00M | | 0.00M | | -0.51M | -0.29M | -0.27M | | 0.53M | 12.67M | -0.40M | | -0.58M | | | 939.00 | 0.15M | -0.10M | 1.96M | 0.84M | -3.78M | -3.68M | 0.03M | 0.01M | 0.23M | 0.11M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 0.25M | 0.25M | 0.25M | | 0.25M | 0.25M | 0.34M | | 0.51M | | 1.52M | | -0.51M | | | | | | | | | |
|
Change in Cash
|
| -1.35M | -1.26M | 0.51M | -1.32M | 0.67M | -2.21M | 0.78M | 0.93M | 1.83M | 0.35M | -2.06M | 0.27M | 1.99M | -0.56M | | -0.46M | 9.30M | -1.57M | | -4.22M | | | 905.00 | 0.77M | 1.38M | -0.61M | -0.16M | -0.32M | 1.19M | 2.90M | 1.84M | 2.93M | 9.62M |
|
Beginning Cash Balance
|
0.01M | 7.66M | 6.32M | 5.05M | 5.55M | 4.23M | 4.90M | 2.69M | 3.47M | 4.40M | 6.23M | 6.58M | -0.27M | -1.99M | 0.56M | | 0.46M | -9.30M | 1.57M | | 4.22M | | | -905.00 | -0.77M | -1.38M | 4.07M | 0.16M | 0.32M | 2.98M | 4.17M | 7.08M | 8.92M | 11.85M |
|
Free Cash Flow
|
| -0.71M | -2.86M | 0.20M | -1.32M | 1.17M | -0.41M | 0.76M | 0.93M | 1.99M | 0.55M | -1.92M | 0.78M | 2.29M | -0.29M | | -0.99M | -3.37M | -1.17M | | -3.64M | | | -34.00 | 0.62M | 1.48M | -2.57M | -1.00M | 3.89M | 5.20M | 2.12M | 1.83M | 3.65M | 10.07M |
|
Net Cash Flow
|
| -1.34M | -1.26M | 0.51M | -1.32M | 0.67M | -2.21M | 0.78M | 0.93M | 1.83M | 0.35M | -2.06M | 0.27M | 1.99M | -0.56M | | -0.46M | 9.30M | -1.57M | | -4.22M | | | 905.00 | 0.77M | 1.38M | -0.61M | -0.16M | -0.32M | 1.19M | 2.90M | 1.84M | 2.93M | 9.62M |