|
Net Income
|
0.63M | 0.82M | 0.50M | 0.53M | 1.28M | 3.86M | 1.00M | 0.13M | 1.74M | 4.83M | 0.55M | 0.55M | 1.15M | 2.50M | 1.98M | 1.23M | 1.17M | 1.05M | 1.07M | 0.29M | 1.95M | 1.37M | 1.49M | 1.49M | 2.36M | 2.67M | 0.88M | 0.91M | 0.80M | 1.26M | 0.94M | -0.31M | 1.76M | 1.88M | 1.01M | 0.37M | 1.30M | 1.89M | 0.50M | 0.75M | 2.99M | 2.77M | 3.16M | 3.64M | 6.10M | 7.24M | 10.39M | 9.24M | 12.74M | 16.65M | 14.26M | 10.36M | 5.22M | 1.89M | -5.27M | -5.91M | -0.45M | 3.11M | -1.91M | 1.33M | 1.61M | 5.28M |
|
Share-based Compensation
|
| 0.05M | 0.06M | 0.06M | 0.09M | 0.33M | 0.11M | 0.11M | 0.11M | 0.14M | 0.19M | 0.20M | 0.19M | 0.18M | 0.19M | 0.19M | 0.19M | 0.23M | 0.28M | 0.28M | 0.28M | 0.23M | 0.23M | 0.25M | 0.37M | 0.56M | 0.59M | 0.59M | 0.59M | 0.55M | 0.48M | 0.49M | 0.52M | 0.51M | 0.54M | 0.56M | 0.43M | 0.19M | 0.24M | 0.09M | 0.21M | 0.23M | 0.29M | 0.33M | 0.34M | 0.31M | 0.44M | 0.57M | 0.64M | 0.69M | 0.66M | 0.78M | 1.06M | 1.07M | 1.27M | 1.01M | 1.15M | 0.94M | 1.14M | 1.29M | 1.31M | 0.85M |
|
Deferred Taxes
|
| 0.02M | 0.02M | 0.02M | 0.02M | -2.47M | 0.02M | 0.02M | 0.02M | -3.50M | 0.33M | 0.40M | 0.62M | 1.21M | 1.03M | 0.66M | 0.65M | 0.68M | 0.53M | 0.18M | 0.97M | 0.70M | 0.48M | 0.65M | 1.06M | 0.25M | | | | | -0.38M | | | -0.08M | | | | | | | | | | | | | | | | | -0.08M | 0.04M | 0.04M | -2.00M | -0.32M | 0.12M | -3.33M | 0.17M | -0.54M | -0.35M | 0.73M | -4.09M |
|
Gains from Sales and Divestitures
|
| | | | | -0.00M | | | | 0.00M | | | | 0.08M | | 0.01M | 0.01M | 0.08M | | 0.00M | 0.00M | 0.10M | 300.00 | 0.01M | 0.01M | 0.10M | 0.00M | 0.01M | 0.09M | 0.19M | 0.00M | 0.01M | 0.09M | 0.11M | 0.00M | 0.01M | 0.08M | 0.11M | | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | | 0.04M | 0.04M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M |
|
Gains from Investment Securities
|
| | | | 0.02M | 0.32M | | | 0.01M | 1.03M | | 0.02M | 0.03M | 0.24M | | 0.06M | 0.01M | 0.26M | | | | 0.62M | | 0.03M | 0.04M | 1.05M | | | 0.45M | 1.01M | 0.01M | 0.01M | 0.32M | 0.37M | 0.17M | 1.05M | 0.03M | 0.60M | 0.12M | 0.33M | 0.11M | 0.97M | 0.02M | 2.31M | 1.23M | 1.95M | 0.27M | 6.66M | 2.98M | 3.83M | 0.95M | 9.26M | 2.38M | 0.17M | 0.24M | 0.00M | 4.37M | -0.25M | 0.40M | 0.13M | 0.10M | -1.68M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 0.53M | | | | 0.70M | 1.99M | 2.95M | 6.13M | 8.80M | 14.28M | 15.27M | 0.26M | 0.31M | 2.74M | 3.20M | 3.53M | 0.30M | 2.36M | 2.61M | 1.68M | 0.05M | 0.79M | 0.53M | 0.41M | 0.42M | 0.33M | 0.34M | 0.10M | 0.03M | 0.20M | 0.29M | 0.25M | 0.06M | 0.36M | 0.10M | 0.28M | 0.72M | 1.17M | 0.89M | 1.29M | 8.41M | 10.91M | 7.48M | 6.82M | 0.04M | 7.06M | 2.18M | 2.19M | 0.10M | 1.26M | 1.45M | 2.47M | 12.41M | 5.66M | 6.30M | 3.94M | 0.13M |
|
Cash from Operations
|
| 0.37M | 1.64M | 0.11M | 1.31M | 2.23M | 0.69M | -0.45M | 0.56M | 3.03M | 0.06M | 0.60M | 1.13M | 2.55M | 6.80M | 3.53M | 1.41M | -0.21M | 1.07M | 1.84M | 1.43M | 2.51M | 2.26M | 0.77M | 3.90M | 4.62M | -0.61M | 0.59M | 2.53M | 3.78M | 2.00M | 0.26M | 2.04M | 0.25M | 6.83M | 1.65M | 0.44M | 5.82M | -0.10M | 2.40M | 0.14M | 4.22M | 2.72M | 3.98M | 1.42M | 2.79M | -0.03M | -11.25M | 1.99M | 11.55M | 1.10M | 9.04M | 3.34M | 11.12M | 10.80M | -5.71M | 4.04M | 8.64M | 7.15M | 3.05M | 7.92M | 8.44M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | -327.00 | | | 876.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.22M | 0.92M | 1.29M | 1.08M | 1.16M | 1.03M | 1.11M | 1.10M | 0.77M | 0.44M | 0.35M | 0.22M |
|
Depreciation & Amortization (CF)
|
| 0.13M | 0.11M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.15M | 0.16M | 0.18M | 0.21M | 0.23M | 0.32M | 0.32M | 0.35M | 0.35M | 0.36M | 0.36M | 0.38M | 0.39M | 0.41M | 0.41M | 0.42M | 0.44M | 0.55M | 0.56M | 0.50M | 0.53M | 0.53M | 0.55M | 0.57M | 0.61M | 0.60M | 0.61M | 0.60M | 0.57M | 0.57M | 0.59M | 0.58M | 0.64M | 0.72M | 0.84M | 1.22M | 1.35M | 1.46M | 1.58M | 0.18M | 1.65M | 1.92M | 1.91M | 0.44M | 1.84M | 1.88M | 1.92M | 0.35M |
|
Change in Receivables
|
| 0.27M | 0.93M | -0.66M | -0.66M | 0.38M | -1.20M | 0.61M | 1.46M | -1.07M | 0.18M | 1.04M | 0.80M | 2.79M | -5.55M | 1.15M | 1.34M | 0.26M | -0.37M | 0.10M | 2.63M | -1.38M | -0.99M | 2.83M | 0.87M | -0.73M | -0.55M | 0.66M | -0.06M | -0.82M | -1.67M | 1.59M | 2.49M | 3.17M | -4.65M | 1.03M | 0.31M | -0.18M | -2.09M | 1.04M | 1.03M | 1.40M | -0.70M | 3.61M | 2.99M | 3.25M | -3.11M | 5.51M | 9.76M | 12.08M | 0.55M | -16.90M | -8.17M | -2.57M | -11.75M | 5.15M | 5.65M | -5.53M | -6.87M | 10.32M | 1.50M | -1.40M |
|
Change in Inventory
|
| 0.64M | -0.09M | -0.21M | -0.38M | 1.93M | -0.23M | 0.55M | -0.08M | -0.03M | 0.65M | 0.12M | 1.22M | 0.66M | -0.50M | -0.27M | 0.44M | 0.09M | -0.03M | -0.19M | 1.57M | 0.45M | -0.24M | 1.16M | 0.00M | 0.27M | 0.34M | 1.26M | -0.63M | -0.89M | -0.31M | -0.04M | -1.19M | 0.36M | -0.42M | -1.35M | 1.15M | -0.41M | 1.62M | 1.06M | 3.19M | -0.47M | -0.72M | 0.94M | 6.35M | 6.54M | 16.05M | 17.34M | 8.42M | 1.93M | 6.50M | 10.74M | 4.27M | -10.37M | -4.17M | -10.24M | -9.03M | -3.02M | -6.87M | -3.61M | -3.27M | 0.11M |
|
Change in Accured Expenses
|
| 0.11M | 0.12M | 0.42M | 0.93M | 0.49M | -1.94M | 0.57M | 0.03M | 0.31M | -0.26M | 0.57M | 1.02M | 1.95M | -2.41M | 2.64M | 0.55M | -2.01M | -1.22M | 0.83M | 1.66M | -1.10M | -1.35M | 2.07M | 0.81M | 0.80M | -2.90M | 0.60M | -0.69M | -0.07M | -1.50M | 1.18M | 0.17M | 0.87M | | | | | | | | | -2.86M | 4.10M | 3.80M | 4.73M | 1.75M | 1.59M | 5.33M | 7.08M | -7.64M | -6.64M | -6.05M | -7.10M | -2.11M | -0.15M | 4.57M | -2.05M | -5.33M | 7.18M | 1.18M | 2.52M |
|
Other Working Capital Changes
|
| 0.07M | 0.00M | -0.13M | 0.01M | 0.17M | 0.06M | 0.23M | 0.07M | -0.04M | 0.04M | 0.07M | -0.05M | -0.04M | 0.19M | 0.47M | -0.44M | 0.03M | 0.22M | 0.14M | -0.42M | -0.07M | 0.16M | 0.04M | 0.19M | 0.41M | -0.23M | -0.01M | -0.09M | 0.14M | -0.04M | 0.11M | -0.36M | 0.03M | -0.10M | 0.59M | -0.37M | -0.11M | 0.05M | -0.15M | -0.09M | 0.06M | -0.14M | 0.33M | 0.07M | 0.27M | 0.30M | 0.51M | -0.63M | 0.10M | 0.18M | 2.23M | 1.12M | -3.22M | -0.81M | 6.77M | 2.08M | 1.43M | 1.03M | 1.13M | 0.40M | -2.73M |
|
Capital Expenditures
|
| 0.11M | 0.04M | 0.13M | 0.41M | 0.17M | 0.06M | 0.12M | 0.12M | 0.25M | 0.15M | 0.40M | 0.14M | 0.33M | 0.09M | 0.24M | 0.73M | 0.36M | 1.76M | 1.56M | 0.70M | 0.49M | 0.23M | 0.19M | 0.56M | 0.57M | 0.53M | 0.54M | 0.57M | 0.39M | 0.23M | 0.29M | 0.40M | 0.27M | 0.28M | 0.28M | 0.55M | 1.41M | 0.79M | 0.39M | 0.31M | 0.31M | 0.38M | 0.30M | 0.59M | 0.77M | 2.05M | 2.79M | 1.92M | 2.38M | 2.21M | 2.58M | 1.73M | 0.91M | 2.41M | 1.98M | 1.22M | 2.38M | 2.07M | 2.65M | 0.50M | -0.48M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.58M | 0.20M | 0.43M | 0.41M | 1.29M | 0.60M | 1.06M | 0.92M | 0.24M | 2.15M | 2.69M | 2.23M | 2.54M | 3.78M | 0.89M | 1.32M | 0.74M | 1.38M | 2.79M | 2.62M | 2.31M | 1.89M | 1.97M | 1.90M | 2.36M | 2.46M | 3.11M | 1.05M | 1.49M | 2.48M | 0.99M | 0.97M | 1.69M | 1.68M | 1.89M | 3.66M | 2.63M | 4.44M | 12.28M | 13.44M | 5.66M | 4.43M | 2.23M | 3.39M | 3.21M | 1.98M | 15.41M | | | | 100.74M | 4.33M | 1.98M | 51.07M | 2.23M | 88.77M | 20.00M | 54.48M | 20.70M | 20.80M | 19.89M |
|
Cash from Investing Activities
|
| 654.00 | -0.00M | 0.30M | -0.57M | 0.69M | -4.70M | -0.28M | -1.40M | -3.33M | 0.34M | 0.09M | -1.12M | 0.58M | 1.08M | -4.16M | -0.89M | 0.38M | -2.03M | -1.30M | -1.43M | -0.98M | 0.48M | -0.86M | -0.35M | -0.91M | -5.51M | -0.15M | -2.63M | -3.25M | -0.22M | -11.36M | -0.57M | -0.46M | -0.15M | -9.10M | -2.05M | -1.65M | 0.44M | -3.98M | 0.37M | 3.13M | 0.08M | -0.56M | -2.66M | -10.46M | -0.32M | 12.62M | -1.92M | -18.57M | -101.09M | 97.91M | -109.19M | 1.07M | 0.91M | 0.25M | 11.17M | -17.59M | 13.39M | -2.17M | 0.84M | -19.11M |
|
Other financing activities
|
| | | | | | | | | | -0.01M | -0.02M | -0.03M | 0.81M | | | | | | | | | 0.35M | 0.39M | 1.04M | -0.38M | -0.01M | | | | 0.01M | | 0.34M | 0.14M | 0.01M | | 0.43M | 0.12M | 0.01M | | | 0.17M | 0.01M | 0.04M | 208.00 | 0.41M | 0.27M | 0.13M | | 1.13M | 0.95M | | | 0.63M | 0.24M | 0.00M | | -3.86M | 0.49M | 0.00M | | 2.51M |
|
Cash from Financing Activities
|
| 0.03M | 0.05M | 0.01M | 0.09M | 0.13M | 0.11M | 0.01M | 0.17M | -0.01M | 0.07M | -0.01M | 0.04M | -0.19M | 0.04M | 0.02M | 0.60M | -0.22M | -0.06M | -0.65M | 0.10M | -0.61M | -0.11M | -0.06M | 0.48M | -0.29M | 0.16M | -0.02M | -2.64M | -1.73M | 0.13M | -0.21M | -1.32M | -0.53M | 0.14M | 7.00 | -0.26M | -0.12M | 0.17M | -0.43M | 0.19M | -0.17M | -0.09M | -0.24M | 0.20M | -0.41M | -0.18M | -0.13M | 0.20M | 9.51M | 113.52M | -0.13M | 0.29M | -0.27M | -15.14M | -13.17M | -5.39M | 0.41M | -6.39M | -2.37M | -3.60M | -4.88M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.14M | -0.06M | -0.13M | 0.05M | 0.09M | -0.04M | -0.00M | -0.13M | 0.13M | -0.11M | -0.13M | 0.01M |
|
Change in Cash
|
| 0.40M | 1.69M | 0.43M | 0.83M | 3.05M | -3.91M | -0.72M | -0.67M | -0.30M | 0.46M | 0.68M | 0.05M | 2.94M | 7.93M | -0.61M | 1.11M | -0.05M | -1.02M | -0.11M | 0.10M | 0.91M | 2.63M | -0.15M | 4.04M | 3.43M | -5.96M | 0.43M | -2.73M | -1.21M | 1.92M | -11.31M | 0.15M | -0.74M | 6.81M | -7.45M | -1.87M | 4.05M | 0.51M | -2.01M | 0.70M | 7.17M | 2.70M | 3.19M | -1.03M | -8.09M | -0.53M | 1.24M | 0.27M | 2.46M | 13.66M | 106.77M | -105.70M | 6.44M | -3.34M | -18.67M | 9.81M | -9.46M | 14.29M | -1.60M | 5.02M | -11.44M |
|
Beginning Cash Balance
|
4.89M | 4.89M | 5.29M | 6.97M | 7.40M | 8.23M | 11.28M | 7.38M | 6.65M | 5.98M | 5.68M | 6.14M | 6.81M | 6.87M | 9.81M | 17.73M | 17.13M | 18.24M | 18.19M | 17.17M | 17.06M | 17.16M | 18.07M | 20.70M | 20.55M | 24.59M | 28.01M | 22.06M | 22.48M | 19.75M | 18.54M | 20.45M | 9.14M | 9.29M | 8.55M | 15.36M | 7.91M | 6.03M | 10.08M | 10.59M | 8.58M | 9.28M | 16.45M | 19.15M | 22.34M | 21.30M | 13.22M | 12.68M | 13.92M | 14.19M | 16.65M | -106.77M | 137.08M | 31.39M | 37.83M | 34.48M | 15.82M | 23.61M | 16.17M | 30.45M | 28.85M | 32.93M |
|
Free Cash Flow
|
| 0.26M | 1.60M | -0.01M | 0.90M | 2.06M | 0.62M | -0.57M | 0.44M | 2.78M | -0.10M | 0.20M | 0.99M | 2.23M | 6.71M | 3.29M | 0.68M | -0.57M | -0.69M | 0.28M | 0.73M | 2.02M | 2.03M | 0.58M | 3.34M | 4.06M | -1.13M | 0.06M | 1.97M | 3.39M | 1.77M | -0.03M | 1.63M | -0.02M | 6.55M | 1.37M | -0.11M | 4.41M | -0.89M | 2.00M | -0.17M | 3.90M | 2.34M | 3.68M | 0.82M | 2.02M | -2.08M | -14.04M | 0.07M | 9.16M | -1.11M | 6.45M | 1.61M | 10.21M | 8.39M | -7.68M | 2.82M | 6.26M | 5.08M | 0.40M | 7.42M | 8.91M |
|
Net Cash Flow
|
| 0.40M | 1.69M | 0.43M | 0.83M | 3.05M | -3.91M | -0.72M | -0.67M | -0.30M | 0.46M | 0.68M | 0.05M | 2.94M | 7.93M | -0.61M | 1.11M | -0.05M | -1.02M | -0.11M | 0.10M | 0.91M | 2.63M | -0.15M | 4.04M | 3.43M | -5.96M | 0.43M | -2.73M | -1.21M | 1.92M | -11.31M | 0.15M | -0.74M | 6.81M | -7.45M | -1.87M | 4.05M | 0.51M | -2.01M | 0.70M | 7.17M | 2.70M | 3.19M | -1.03M | -8.09M | -0.53M | 1.24M | 0.27M | 2.48M | 13.53M | 106.82M | -105.56M | 11.92M | -3.43M | -18.63M | 9.81M | -8.54M | 14.15M | -1.49M | 5.15M | -15.55M |