|
Net Income
|
-5.27M | -1.98M | -0.17M | -3.65M | -0.74M | 0.79M | 2.17M | 1.72M | 2.69M | 2.67M | 4.26M | -1.73M | -1.16M | 3.41M | 2.71M | -3.41M | -0.57M | 1.14M | 0.12M | -1.38M | 0.97M | 2.79M | 1.30M | -0.07M | 0.53M | 1.15M | 2.13M | -17.12M | 0.26M | 0.78M | 1.07M | 1.58M | 2.05M | 1.79M | 8.90M | -0.47M | 4.16M | 4.33M | 6.12M | 7.11M | 7.32M | 1.16M | | | 3.71M | 6.06M | 7.23M | 8.02M | 16.21M | 18.78M | 22.48M | 26.11M | 21.94M | 23.02M | 24.61M | 26.85M | 21.36M | 22.84M | 27.42M | 25.01M | 28.90M | 33.83M | 39.29M | 41.94M | 41.95M | 40.14M | -71.94M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.12M | | | | 0.11M | | | | 0.25M | | | | 0.60M | | | | 0.95M | | | | 1.47M | | | | | | | | | | 6.08M | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.12M | | | | -5.47M | | | | 0.53M | | | | 0.27M | | | | 0.30M | | | | 0.06M | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.20M | | | | 1.02M | | | | 0.07M | | | | 2.66M | | 1.53M | | -0.06M | | 1.09M | | -0.47M | | | | -0.67M | | | | -0.44M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.04M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | | | | -1.59M | | | | 3.80M | | | | -0.98M | | | | 7.02M | | | | 11.13M | | | | 19.89M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | | | | -0.28M | | | | -0.97M | | | | -0.84M | | | | -0.20M | | | | -0.36M | | | | -0.80M | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | -0.02M | | | | -0.01M | | | | -0.01M | | | | -0.04M | | | | -0.12M | | 1.93M | | 1.97M | | | | | | 2.13M | | 2.19M | | 0.00M | | 0.00M | | 0.00M | | 0.00M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | -0.01M | | | | | | | | 1.26M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | -0.32M | | | | -1.00M | | | | -0.77M | | | | 1.03M | | | | -27.99M | | | | 5.18M | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
60.19M | 60.25M | 60.31M | 60.30M | 60.34M | 60.38M | 60.42M | 60.45M | 60.71M | 60.83M | 60.96M | 61.01M | 61.12M | 61.22M | 61.32M | 61.41M | 61.56M | 61.70M | 61.85M | 62.97M | 63.17M | 63.27M | 63.39M | 63.47M | 63.53M | 75.49M | 75.57M | 76.03M | 76.11M | 76.23M | 76.35M | 76.46M | 76.58M | 76.87M | 77.18M | 78.44M | 78.96M | 79.82M | 81.04M | 81.87M | 82.71M | 99.47M | 100.35M | 101.33M | 102.20M | 103.43M | 104.91M | 170.50M | 171.87M | 173.38M | 174.95M | 176.58M | 179.25M | 182.18M | 184.74M | 187.10M | 190.30M | 193.63M | 196.77M | 200.39M | 143.56M | 207.09M | 211.23M | 214.93M | 218.72M | 223.21M | 227.59M |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | | | | | | | | 0.18M | | | | -4.45M | | | | 16.16M | | | | 0.28M | | | | 0.04M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | 0.07M | | | | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | 10.22M | | | | -1.83M | | | | 2.85M | | | | -5.97M | | | | 24.24M | | | | -16.62M | | | | 25.39M | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | | | | -1.31M | | | | 4.78M | | | | -0.15M | | | | 7.21M | | | | 11.49M | | | | 20.69M | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | | | | -1.91M | | | | 2.98M | | | | -6.20M | | | | 24.21M | | | | -16.59M | | | | 25.12M | | | | | | | | | | | | | | | | | |