|
Net Income
|
-0.09M | -0.14M | 0.09M | -0.38M | -0.29M | -2.84M | -1.00M | -1.17M | -1.49M | -1.23M | 0.88M | -1.98M | -1.29M | -1.49M | -0.90M | -2.71M | -1.69M | -0.98M | 1.75M | 0.08M | 0.20M | -1.83M | -0.25M | -0.30M | -0.77M | -0.14M | 0.33M | -2.50M | -4.79M | -1.67M | 2.00M | -2.00M | -0.23M | 1.52M | 2.91M | 1.14M | 2.73M | 1.06M | -0.50M | -0.40M | -1.83M | -2.75M | -33.76M | -0.24M | 1.67M | 3.12M | 1.77M | 1.95M | 2.90M | 3.06M |
|
Share-based Compensation
|
| | | | 0.06M | 0.08M | 0.12M | 0.13M | 0.20M | 0.17M | 0.13M | 0.49M | 0.13M | 0.14M | 1.11M | 0.13M | 0.08M | 0.13M | 1.15M | 0.13M | 0.41M | 0.99M | 0.94M | 0.76M | 0.79M | 0.77M | 0.89M | 1.31M | 1.88M | 1.76M | 1.55M | 1.27M | 1.73M | 1.00M | 1.39M | 0.89M | 1.18M | 1.33M | 1.51M | 1.07M | 1.50M | 1.21M | 1.10M | -0.71M | 0.27M | 0.25M | 0.31M | 0.11M | 0.11M | 0.09M |
|
Deferred Taxes
|
| -0.06M | -0.11M | 0.19M | 0.13M | -0.47M | | | | | -0.17M | | | 0.04M | 0.06M | 0.05M | 0.06M | 0.06M | -0.14M | 0.04M | 0.04M | -0.27M | -0.04M | -0.06M | 0.04M | 0.05M | 0.05M | 0.01M | 0.12M | 0.01M | 0.01M | -0.04M | 0.16M | 0.01M | 0.15M | 0.04M | -0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.02M | -0.61M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | -0.19M | | -0.40M | -0.51M | -0.51M | -0.14M | -0.22M | -0.33M | 0.33M | -0.15M | 0.15M | 0.34M | 0.34M | 0.26M | 0.32M | 0.58M | 0.62M | 0.18M | -0.33M | 0.67M | 0.75M | 0.23M | 0.29M | 0.48M | 0.49M | 0.21M | 0.23M | 0.43M | 0.47M | 0.50M | 0.52M | 0.84M | 0.90M | 0.33M | 0.37M | 0.45M | 0.51M | 0.09M | 0.09M | 0.16M |
|
Gains from Investment Securities
|
| | -0.00M | 0.01M | | -0.42M | -1.39M | -0.83M | -0.09M | -0.37M | -0.50M | -0.04M | -0.37M | -0.20M | -0.11M | -0.01M | 0.16M | | | 0.21M | 0.01M | 0.03M | | 0.87M | 0.06M | -0.28M | 0.07M | 0.82M | 0.23M | -0.50M | 0.35M | 1.40M | 0.17M | 0.52M | -4.61M | 0.78M | -0.63M | -1.66M | -0.20M | 1.11M | 0.05M | 0.26M | 0.10M | 0.15M | 0.03M | 0.05M | 0.38M | 0.02M | 0.12M | 0.03M |
|
Asset Writedowns and Impairment
|
| -0.01M | 0.00M | 0.03M | 0.01M | 0.03M | 0.11M | 0.03M | 0.04M | 0.02M | 0.19M | 0.02M | 0.06M | 0.12M | 0.09M | 0.16M | 0.16M | 0.04M | 0.05M | 0.08M | 0.03M | 0.15M | 0.46M | 0.00M | 0.09M | 0.01M | 0.01M | 0.28M | 0.00M | 0.01M | 0.07M | 0.19M | 0.07M | 0.21M | 0.42M | 0.13M | 0.45M | 0.14M | 0.03M | 0.10M | 0.20M | 0.09M | 0.07M | 0.04M | 0.09M | 0.16M | 0.05M | 0.07M | 0.10M | 0.17M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.33M | 0.31M | 704.00 | 0.10M | -2.13M | -0.68M | -1.30M | -0.16M | -0.45M | 3.78M | -0.40M | 0.08M | -0.17M | -0.40M | -0.87M | 0.18M | -0.62M | 1.59M | 0.67M | 1.29M | 2.78M | 2.06M | 0.94M | 2.38M | 1.44M | 2.86M | -3.88M | 0.96M | -1.41M | 3.44M | 0.96M | 1.12M | 5.13M | 6.12M | 3.09M | 5.04M | 6.98M | 6.05M | 1.02M | 6.38M | 4.31M | 3.74M | 4.07M | 4.28M | 7.07M | 5.23M | 5.11M | 7.41M | 7.37M |
|
Amortizatization of Intangibles
|
| | | 0.01M | 0.01M | 0.05M | | | | 0.01M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.08M | 0.54M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.12M | 0.14M | 0.12M | 0.12M | 0.17M | 0.16M | 0.18M | 0.17M | 0.14M | 0.15M | 0.31M | 0.26M | 0.17M | 0.15M | 0.14M | 0.14M | 0.17M | 0.16M | 0.17M | 0.20M | 0.17M | 0.15M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | | 0.39M | 0.55M | 0.50M | 0.45M | 0.68M | 0.65M | 0.80M | 0.76M | 0.73M | 0.73M | 0.74M | 1.38M | 0.83M | 0.83M | 0.82M | 0.81M | 0.68M | 0.47M | 0.47M | 0.53M | 0.51M | 0.50M | 0.49M | 0.49M | 0.48M | 0.42M | 0.42M |
|
Depreciation & Amortization (CF)
|
0.18M | 0.31M | 0.27M | 0.27M | 0.27M | 1.25M | 1.00M | 1.16M | 1.20M | 1.14M | 1.10M | 1.21M | 1.21M | 1.12M | 1.57M | 1.52M | 1.45M | 0.66M | 0.66M | 0.60M | 0.56M | 0.82M | 0.90M | 0.77M | 0.85M | 0.83M | 0.61M | 1.50M | 2.14M | 3.17M | 3.32M | 2.94M | 3.24M | 3.67M | 2.82M | 3.08M | 3.08M | 2.96M | 3.20M | 3.21M | 3.46M | 4.01M | 4.22M | 4.02M | 3.80M | 3.32M | 3.33M | 3.41M | 3.45M | 4.08M |
|
Change in Receivables
|
| 0.20M | -0.05M | -0.04M | -0.15M | 2.29M | 0.06M | -0.05M | -0.26M | -0.23M | 0.01M | 0.24M | -0.21M | 0.13M | 0.30M | -0.25M | -0.28M | 0.09M | 0.40M | -0.02M | 0.02M | -0.90M | -0.58M | 0.48M | -0.75M | 0.39M | -0.89M | 0.30M | -1.91M | 2.81M | -1.60M | 0.52M | 1.17M | -0.32M | -0.74M | 1.62M | 0.94M | -2.57M | -1.48M | 0.16M | -2.42M | 0.38M | -0.36M | 0.11M | 1.20M | -0.93M | 0.83M | 1.18M | -0.23M | -0.16M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.08M | 0.04M | -0.03M | 0.12M | -0.01M | -0.18M | -0.00M | 0.09M | -0.02M | 0.06M | 0.06M | 0.00M | -0.09M | -0.04M | 0.04M | -0.04M | -0.12M | 0.14M | 0.08M | -0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.04M | -0.09M | 0.08M |
|
Change in Accured Expenses
|
| 0.33M | -0.11M | 0.14M | 0.06M | 1.85M | 0.22M | -0.40M | -0.40M | -0.40M | -0.48M | 0.06M | -0.10M | 0.13M | 1.00M | -0.37M | -0.37M | -1.02M | 0.21M | -0.21M | 0.03M | 2.60M | -0.27M | -0.76M | -0.07M | 0.14M | -0.67M | -4.46M | -1.13M | -2.79M | -3.49M | -1.71M | -4.37M | -0.89M | -3.41M | -1.08M | -1.81M | -1.37M | -2.33M | -2.56M | -0.44M | 0.72M | -0.98M | 0.72M | -0.68M | -2.25M | -2.44M | 0.96M | -0.58M | 1.75M |
|
Other Working Capital Changes
|
| -0.16M | 0.19M | 0.02M | 0.04M | 0.13M | -0.26M | 0.11M | -0.19M | -0.02M | -0.13M | -0.03M | -0.08M | -0.10M | -0.11M | -0.09M | 0.06M | -0.08M | -0.40M | -0.09M | 0.18M | -0.13M | -0.21M | -0.00M | -0.57M | 0.68M | 0.42M | 0.11M | 0.41M | -0.36M | 0.10M | 0.03M | -0.17M | -0.06M | -0.73M | 0.10M | 0.28M | -0.01M | -1.00M | 0.61M | -0.30M | -0.10M | -0.90M | 0.06M | 0.77M | -0.76M | -0.74M | 0.91M | -0.07M | 1.74M |
|
Capital Expenditures
|
| 0.05M | 0.12M | 0.05M | 0.05M | 0.47M | 0.54M | 0.08M | 0.12M | 0.13M | 0.09M | 0.10M | 0.09M | 0.13M | 0.14M | 0.21M | 0.13M | 0.15M | 0.20M | 0.17M | 0.20M | 0.37M | 0.29M | 0.51M | 0.39M | 0.42M | 0.69M | 1.64M | 0.98M | 1.15M | 1.40M | 1.52M | 1.73M | 2.02M | 2.36M | 2.25M | 2.40M | 2.31M | -4.38M | 0.83M | 0.79M | 1.07M | 0.38M | 0.30M | 0.13M | 0.33M | 0.94M | 0.62M | 1.16M | 0.87M |
|
Acquisitions
|
| | | | | 11.54M | -1.00 | | 0.06M | 0.06M | 0.06M | 1.25M | 0.17M | | 1.95M | | | | | | | 11.60M | | | 1.60M | | | 11.85M | 11.86M | | 0.00M | | | 0.32M | | | | | | | | | | | | | | 0.04M | | 16.00M |
|
Cash from Investing Activities
|
| -0.13M | -0.18M | -0.05M | -0.05M | -12.00M | -0.54M | -0.08M | -0.18M | -0.19M | -0.15M | -1.35M | -0.26M | -0.13M | -2.09M | -0.21M | -0.13M | -0.36M | -0.20M | -0.17M | -1.20M | -11.97M | -0.29M | -0.51M | -1.99M | -0.42M | -1.23M | -14.03M | -13.12M | -1.62M | -2.70M | -2.22M | -14.78M | -2.85M | -3.29M | -2.80M | -2.83M | -3.50M | -2.64M | -3.04M | -3.04M | -3.25M | -2.29M | -1.87M | -1.60M | -1.67M | -2.26M | -1.51M | -1.99M | -17.70M |
|
Other financing activities
|
| | | 0.01M | 0.08M | -0.10M | | | | 0.24M | | 0.02M | 0.07M | 0.03M | -0.31M | -0.13M | -0.09M | -0.12M | 0.22M | -0.01M | -0.05M | 0.03M | -0.08M | | | | | | | | | 0.04M | | | 0.04M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.42M | -0.77M | -0.16M | -0.29M | 16.58M | -0.25M | 1.53M | -0.23M | 1.64M | 6.56M | 1.06M | -0.56M | 0.78M | -1.14M | -1.12M | 4.51M | -1.99M | 0.44M | -1.11M | 8.32M | -1.43M | 11.88M | -2.59M | -1.67M | 1.72M | 3.96M | 6.81M | 16.25M | 13.08M | -2.72M | 1.16M | 2.43M | -2.32M | -1.79M | -0.34M | -1.75M | -9.05M | 3.49M | -1.79M | -4.04M | -2.58M | -4.88M | -1.37M | -4.14M | -5.17M | -0.58M | -1.93M | -1.76M | 4.92M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 0.16M | 0.16M | 0.19M | 0.20M | 0.20M | 0.21M | 0.44M | 0.64M | 0.76M | 0.96M | 1.06M | 1.33M | 1.47M | 1.49M | 1.50M | 1.64M | 1.98M | 2.49M | 3.33M | 3.58M | 3.59M | 3.61M | 3.61M | 3.63M | 3.94M | 3.74M | 3.79M | 3.84M | 3.88M | 3.90M | 3.91M | 2.61M | | | | | 1.73M | 1.59M | 1.50M |
|
Exchange Rate Effect
|
| -0.17M | 0.21M | 0.02M | -0.03M | 0.02M | 0.03M | -0.01M | 0.01M | -0.03M | 0.00M | 0.02M | -0.01M | 0.00M | 19.00 | -0.03M | 0.01M | -0.05M | -0.26M | -0.21M | -0.23M | 0.15M | -0.45M | 0.21M | -0.65M | 0.67M | 0.41M | -0.49M | 0.06M | 0.25M | 0.06M | 0.17M | -0.27M | -0.15M | -0.01M | -0.15M | -0.37M | 0.21M | 0.53M | -0.34M | 0.20M | 0.25M | 0.35M | -0.02M | -0.06M | -0.06M | -0.03M | -0.01M | -0.02M | 0.04M |
|
Change in Cash
|
| 0.44M | -0.43M | -0.19M | -0.27M | 2.46M | -1.44M | 0.14M | -0.55M | 0.98M | 6.43M | -0.67M | -0.75M | 0.49M | -3.63M | -2.23M | 4.56M | -3.02M | 1.57M | -0.82M | 8.18M | -10.46M | 13.21M | -1.95M | -1.94M | 3.40M | 6.01M | -11.60M | 4.14M | 10.31M | -1.92M | 0.07M | -11.49M | -0.19M | 1.03M | -0.20M | 0.08M | -5.35M | 7.43M | -4.14M | -0.49M | -1.26M | -3.08M | 0.81M | -1.52M | 0.17M | 2.36M | 1.66M | 3.63M | -5.37M |
|
Beginning Cash Balance
|
| 0.11M | 0.01M | | | 0.32M | | | | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 0.28M | 0.19M | -0.05M | 0.05M | -2.60M | -1.22M | -1.38M | -0.27M | -0.57M | 3.69M | -0.51M | -0.01M | -0.30M | -0.55M | -1.08M | 0.05M | -0.77M | 1.39M | 0.50M | 1.09M | 2.41M | 1.78M | 0.43M | 1.98M | 1.02M | 2.17M | -5.53M | -0.03M | -2.55M | 2.04M | -0.57M | -0.61M | 3.11M | 3.77M | 0.83M | 2.64M | 4.66M | 10.43M | 0.19M | 5.60M | 3.25M | 3.36M | 3.77M | 4.15M | 6.73M | 4.29M | 4.49M | 6.25M | 6.50M |
|
Net Cash Flow
|
| 0.62M | -0.64M | -0.21M | -0.24M | 2.44M | -1.47M | 0.15M | -0.56M | 1.01M | 10.19M | -0.69M | -0.74M | 0.49M | -3.63M | -2.20M | 4.55M | -2.97M | 1.84M | -0.61M | 8.41M | -10.61M | 13.66M | -2.16M | -1.29M | 2.74M | 5.59M | -11.11M | 4.08M | 10.06M | -1.97M | -0.10M | -11.22M | -0.04M | 1.04M | -0.05M | 0.45M | -5.57M | 6.90M | -3.80M | -0.69M | -1.51M | -3.43M | 0.82M | -1.46M | 0.23M | 2.39M | 1.67M | 3.65M | -5.41M |