|
Net Income
|
0.62M | 0.05M | 0.39M | 0.29M | -0.21M | -0.09M | 0.46M | 0.44M | 0.77M | 4.93M | 0.12M | 0.74M | -0.48M | -0.01M | 0.35M | 0.17M | 0.90M | -0.08M | -0.44M | -0.68M | 0.25M | 0.65M | 0.28M | 0.50M | 1.26M | 0.56M | -0.04M | 0.43M | -0.24M | 0.40M | -0.20M | 0.15M | -0.43M | 17.34M | | | 0.53M | -0.56M | -0.54M | -0.76M | -0.21M | 0.83M | 1.15M | -0.85M | -0.42M | 1.50M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.52M | -0.95M | -0.07M | 1.59M | -0.18M | -2.04M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
Share-based Compensation
|
| 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | -0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.07M | 0.09M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.08M | 0.10M | 0.12M | 0.11M | 0.11M | 0.14M | 0.16M | 0.17M | 0.12M | 0.18M | 0.19M | 0.20M | 0.18M | 0.21M | 0.20M | 0.21M | 0.20M | 0.25M | 0.26M | 0.28M | 0.27M | 0.24M | 0.24M | 0.25M | 0.23M | 0.25M | 0.25M | 0.27M | 0.26M | 0.28M | 0.29M | 0.29M | 0.30M | 0.41M | 0.43M | 0.47M | 0.51M | 0.45M | 0.40M | 0.44M | 0.46M |
|
Deferred Taxes
|
| -0.21M | | | | | -0.07M | -0.02M | -0.00M | 2.94M | 0.04M | -0.07M | -0.31M | -0.27M | 0.16M | -0.18M | -0.25M | 0.37M | -0.01M | 0.03M | -0.05M | 0.03M | -0.02M | | 0.04M | -0.00M | 0.00M | | 0.13M | -0.16M | -0.49M | | -0.11M | 0.42M | 0.10M | | 0.04M | 0.07M | 0.00M | -1.95M | | 1.15M | -0.63M | -0.52M | | | | | | | | | 2.05M | 0.29M | | -0.10M | 0.34M | 0.15M | 0.59M | 0.24M | 0.89M | 0.10M | -0.25M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | 1.18M | -1.92M | 1.86M | 3.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | -0.02M | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.07M | | | | 0.08M | | | | 0.09M | | | | 0.09M | | | | 0.22M | | | | 0.24M | | | | 0.27M | |
|
Gains from Investment Securities
|
| -0.01M | | | | 0.09M | 0.03M | 0.02M | 0.03M | -0.95M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.03M | 0.02M | -0.01M | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | -0.29M | 0.05M | 0.00M | 0.05M | 0.04M | 0.03M | 0.01M | 0.84M | 0.02M | 0.26M | | | 0.02M | 0.08M | 0.08M | 0.21M | 0.09M | 0.09M | 0.09M | 0.09M | 0.01M | 0.03M | 0.01M | 0.02M | 0.03M | 0.07M | -0.02M | 0.34M | | 0.03M | 1.05M | 0.01M | 0.51M | 0.03M | 0.69M | -0.28M | 1.18M | -0.15M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 0.01M | -0.01M | | 0.06M | 0.07M | 0.07M | 0.01M | 0.26M | 0.06M | -0.02M | 0.20M | 0.32M | 0.12M | 0.11M | 0.20M | 0.17M | 0.06M | 0.02M | 0.08M | 0.13M | 0.13M | 0.13M | 0.12M | 0.17M | 0.12M | 0.11M | 0.13M | 0.14M | 0.12M | 0.12M | 0.10M | 0.09M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | -0.05M | 0.02M | 0.16M | 0.05M | 0.02M | 0.02M | 0.17M | 0.03M | 0.01M | -0.01M | 0.19M | 0.01M | -0.02M | 0.04M | 0.08M | -0.03M |
|
Non-cash Items
|
| | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -2.39M | 0.78M | -1.37M | 3.01M | -0.88M | -0.94M | 0.77M | 3.61M | 2.88M | -2.11M | -1.67M | 5.39M | -1.38M | -4.08M | -0.23M | 4.27M | 1.16M | -4.60M | -1.07M | 2.18M | 1.16M | -0.41M | 0.50M | 2.44M | 2.47M | 2.29M | -3.06M | 5.27M | 0.14M | 4.55M | -5.29M | 1.75M | 1.86M | -3.55M | -0.11M | -0.90M | 1.24M | -0.37M | -1.49M | 3.09M | -0.98M | 1.57M | 0.24M | -0.94M | 1.03M | -0.28M | 1.55M | -1.05M | 2.46M | -4.23M | -0.30M | -0.42M | 8.86M | 1.67M | 1.65M | 2.40M | -1.51M | 1.74M | 1.91M | -3.28M | 1.90M | -2.92M |
|
Amortizatization of Intangibles
|
| 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.65M | 0.16M | 0.16M | 0.16M | 0.17M | 0.20M | 0.16M | 0.12M | 0.10M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.10M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF)
|
| 0.10M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.21M | 0.04M | 0.12M | 0.15M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M | 0.16M | 0.16M | 0.12M | 0.13M | 0.14M | 0.00M | 0.09M | 0.09M | 0.10M | 0.15M | 0.23M | 0.11M | 0.10M | 0.10M | 0.11M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.09M | 0.08M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M |
|
Change in Receivables
|
| 0.10M | -0.56M | 0.76M | -2.41M | 3.36M | 4.40M | -3.29M | 0.11M | -2.04M | 4.10M | 4.24M | -7.99M | 0.78M | 3.37M | 5.40M | -6.65M | -2.76M | 4.18M | -0.92M | 2.17M | 2.79M | -1.42M | 4.43M | -1.99M | -1.04M | -2.04M | 7.25M | -4.41M | 2.91M | -6.83M | 0.58M | 2.33M | -1.28M | 4.13M | -0.81M | 0.26M | -1.45M | -2.72M | 0.51M | -2.02M | 2.47M | -1.30M | 3.12M | 1.15M | 2.40M | 0.44M | -2.12M | 1.64M | 4.31M | -0.42M | -0.24M | 1.94M | -2.35M | -1.28M | 1.08M | -3.35M | 5.13M | 0.44M | -1.30M | -0.20M | -1.40M | -0.24M |
|
Change in Inventory
|
| -1.34M | 0.32M | 2.12M | -2.74M | 1.23M | -1.73M | 0.91M | 0.44M | 0.10M | -0.56M | -1.17M | 0.67M | -0.38M | 0.83M | -0.07M | 0.40M | -0.12M | 0.87M | -0.13M | -0.24M | -1.14M | 0.28M | -0.73M | 0.94M | 0.31M | 1.08M | -0.05M | 2.06M | -2.51M | 0.95M | -2.12M | 5.21M | -1.49M | -0.63M | -0.83M | 4.15M | -1.91M | -2.20M | 1.05M | 0.09M | -1.04M | 0.57M | -1.61M | 0.96M | -1.18M | 0.20M | -0.12M | 1.56M | -1.13M | -0.21M | 2.25M | -2.13M | -1.47M | 4.45M | -5.41M | 1.06M | 0.00M | -0.33M | 0.20M | 1.46M | -1.99M | 0.92M |
|
Change in Accured Expenses
|
| -5.14M | 0.11M | 0.28M | -1.71M | 3.52M | 0.69M | -2.06M | 4.02M | -1.05M | 0.15M | -0.43M | -1.67M | -1.29M | 0.93M | 1.74M | -2.25M | -1.08M | 3.09M | -2.31M | 2.91M | 0.77M | -0.68M | 2.21M | -2.24M | -0.94M | 3.24M | -0.42M | 3.51M | -1.13M | -2.67M | -3.68M | 6.55M | -2.73M | 0.14M | -1.71M | 5.87M | 2.93M | -6.45M | 0.03M | -0.49M | -1.12M | 0.41M | 1.29M | 2.14M | 1.89M | -0.83M | -2.91M | 3.42M | 9.04M | -7.23M | -1.25M | 0.09M | -3.25M | 2.95M | -4.09M | 2.28M | 0.25M | -1.62M | 1.71M | 0.40M | 6.99M | -5.19M |
|
Change in Taxes
|
| -0.66M | -0.23M | -0.27M | 0.09M | -0.09M | 0.10M | -0.21M | 0.21M | -0.21M | -0.13M | 0.34M | -0.05M | 0.34M | -0.06M | -0.42M | 0.11M | 0.06M | 0.52M | 0.10M | -0.43M | -0.54M | -0.04M | 0.31M | 0.57M | -0.67M | -0.16M | 0.06M | 0.38M | -0.22M | 0.65M | -0.05M | 0.13M | -0.07M | -0.11M | 0.18M | 0.30M | -0.96M | 0.07M | -0.76M | | 1.01M | 0.52M | -0.10M | -0.09M | 0.51M | -0.01M | 0.07M | -0.58M | -0.07M | -0.13M | -0.10M | -0.68M | -0.14M | 0.01M | -1.01M | 0.25M | -0.06M | 0.48M | -0.02M | -0.67M | -0.07M | -0.12M |
|
Other Working Capital Changes
|
| 0.93M | 0.34M | 0.27M | -0.15M | -0.26M | 1.05M | 0.17M | 0.33M | -0.73M | 0.69M | 0.15M | -0.53M | -0.65M | 0.66M | 1.79M | -0.78M | -1.15M | 1.24M | -2.25M | 0.40M | -0.19M | -1.08M | 0.36M | 1.42M | 1.06M | 0.19M | 2.60M | -2.63M | 0.07M | 0.49M | 0.13M | 0.20M | -0.25M | 0.70M | 1.42M | 0.03M | 0.94M | 2.32M | -0.24M | 0.16M | -4.33M | 0.27M | 4.83M | -0.66M | 0.13M | 0.88M | -1.88M | 3.78M | -0.28M | -0.28M | -2.02M | 0.09M | -1.99M | -0.66M | 0.05M | 1.13M | 0.16M | -0.87M | -0.31M | 0.38M | 0.14M | 2.17M |
|
Capital Expenditures
|
| 0.20M | 0.11M | 0.10M | 0.04M | 0.09M | 0.09M | 0.21M | 0.08M | 0.18M | 0.14M | 0.34M | 0.20M | 0.18M | 0.27M | 0.02M | 0.07M | 0.22M | 0.10M | 0.12M | 0.17M | 0.33M | 0.19M | 0.16M | 0.14M | 0.25M | 0.07M | 0.11M | -0.01M | 0.04M | 0.04M | 0.13M | 0.09M | 0.60M | 0.23M | 0.04M | 0.32M | 0.24M | 0.21M | 0.03M | 0.04M | -0.06M | 0.03M | 0.01M | 0.04M | 0.01M | 0.14M | 0.06M | 0.03M | 0.01M | 0.04M | 0.14M | 0.03M | 0.01M | 0.12M | 0.01M | 0.04M | 0.02M | 0.05M | 0.01M | 0.07M | 0.23M | 0.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.02M | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.01M | | | 0.00M | | | | 0.03M | |
|
Acquisitions
|
| | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.07M | -0.06M | -0.03M | 14.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | 2.35M | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.90M | -0.11M | -0.23M | -0.04M | -0.09M | -0.17M | -0.27M | -0.08M | -0.18M | -0.12M | -0.54M | -0.20M | -0.18M | -0.78M | -0.09M | -0.16M | -0.22M | -0.13M | -0.20M | -0.26M | -0.33M | -0.19M | -0.32M | -0.14M | -0.25M | -0.07M | -0.26M | -0.10M | -0.09M | -0.17M | -0.28M | -0.11M | 14.37M | -0.23M | -0.10M | -0.40M | -0.24M | -0.27M | -0.12M | -0.04M | 0.08M | -0.03M | -0.08M | -0.04M | -0.01M | -0.20M | -0.06M | 0.28M | -0.01M | -0.10M | -3.73M | 1.15M | 2.34M | -0.13M | -0.07M | -0.04M | -0.02M | -0.05M | -0.06M | -0.07M | -0.25M | -0.10M |
|
Cash from Financing Activities
|
| -0.26M | -0.12M | -0.20M | -0.05M | -0.22M | -0.06M | -0.36M | -0.01M | -0.41M | -0.69M | | -0.23M | -0.35M | 0.01M | -0.75M | -0.40M | -0.24M | | -0.70M | -0.40M | -0.29M | | -0.76M | -0.42M | -0.23M | | -0.75M | -0.43M | -0.32M | 0.01M | -0.79M | -0.44M | -0.38M | -0.48M | -2.40M | 0.18M | 0.45M | -0.13M | -0.62M | 1.56M | 0.03M | -0.94M | 0.33M | 0.29M | -0.63M | -0.28M | -0.37M | 1.97M | 0.01M | -0.12M | -2.25M | -0.23M | 0.20M | -1.18M | -0.06M | -0.58M | 3.20M | -1.59M | -3.02M | 0.15M | -0.58M | 0.53M |
|
Dividends Paid - Common
|
| | | | | | | | | 0.41M | -0.69M | | -0.34M | 2.42M | -0.36M | -0.40M | -0.40M | 2.69M | | | 2.02M | 0.41M | | | 0.42M | 0.42M | | | 0.43M | 0.43M | | | 0.44M | 0.60M | | | 0.62M | 0.62M | | | | -0.00M | | | | | | | | 0.14M | 0.14M | 0.14M | 0.19M | 0.19M | | | 0.29M | 0.29M | | | 0.30M | 0.30M | |
|
Exchange Rate Effect
|
| 0.58M | -0.11M | 0.21M | 0.19M | -0.42M | -0.07M | 0.06M | -0.31M | 0.17M | 0.14M | -0.22M | -0.00M | 0.29M | 0.17M | -0.01M | -0.12M | -0.70M | -0.06M | -0.66M | -0.09M | 0.20M | -0.05M | 0.06M | -0.31M | -0.48M | -0.28M | 0.07M | 0.34M | 0.01M | -0.08M | 0.13M | -0.21M | -0.07M | -0.19M | 0.15M | -0.27M | -0.14M | 0.30M | -0.16M | 0.14M | 0.16M | 0.07M | -0.02M | -0.06M | -0.03M | 0.04M | -0.08M | -0.12M | 0.11M | 0.05M | 0.01M | 0.04M | -0.03M | 0.03M | -0.01M | -0.00M | 0.02M | -0.04M | 0.01M | 0.01M | 0.05M | -0.00M |
|
Change in Cash
|
| -1.18M | 0.44M | -1.60M | 3.11M | -1.61M | -1.24M | 0.20M | 3.20M | 2.46M | -2.78M | -2.42M | 4.96M | -1.63M | -4.68M | -1.08M | 3.59M | -0.00M | -4.79M | -2.63M | 1.42M | 0.73M | -0.65M | -0.51M | 1.57M | 1.51M | 1.94M | -4.00M | 4.96M | -2.12M | 4.30M | -6.22M | 0.98M | 15.62M | -4.45M | -2.47M | -1.40M | 1.31M | -0.47M | -2.38M | 4.73M | -0.71M | 0.66M | 0.47M | -0.74M | 0.35M | -0.71M | 1.04M | 1.08M | 2.57M | -4.40M | -6.27M | 0.54M | 11.37M | 0.39M | 1.51M | 1.77M | 1.69M | 0.07M | -1.16M | -3.19M | 1.11M | -2.49M |
|
Free Cash Flow
|
| -2.59M | 0.67M | -1.47M | 2.97M | -0.97M | -1.03M | 0.56M | 3.53M | 2.70M | -2.25M | -2.01M | 5.19M | -1.56M | -4.35M | -0.25M | 4.20M | 0.94M | -4.71M | -1.19M | 2.00M | 0.83M | -0.60M | 0.35M | 2.30M | 2.23M | 2.22M | -3.17M | 5.28M | 0.11M | 4.51M | -5.42M | 1.66M | 1.26M | -3.78M | -0.15M | -1.23M | 0.99M | -0.58M | -1.52M | 3.04M | -0.93M | 1.53M | 0.23M | -0.98M | 1.01M | -0.41M | 1.49M | -1.08M | 2.44M | -4.27M | -0.43M | -0.46M | 8.84M | 1.55M | 1.64M | 2.35M | -1.52M | 1.69M | 1.91M | -3.35M | 1.67M | -3.02M |
|
Net Cash Flow
|
| -1.75M | 0.55M | -1.81M | 2.92M | -1.19M | -1.17M | 0.13M | 3.51M | 2.29M | -2.92M | -2.21M | 4.96M | -1.91M | -4.85M | -1.07M | 3.71M | 0.69M | -4.74M | -1.97M | 1.51M | 0.54M | -0.60M | -0.57M | 1.88M | 2.00M | 2.22M | -4.07M | 4.74M | -0.26M | 4.39M | -6.36M | 1.20M | 15.85M | -4.26M | -2.62M | -1.12M | 1.45M | -0.77M | -2.23M | 4.60M | -0.87M | 0.60M | 0.49M | -0.68M | 0.38M | -0.75M | 1.12M | 1.20M | 2.46M | -4.45M | -6.28M | 0.50M | 11.39M | 0.36M | 1.52M | 1.77M | 1.68M | 0.11M | -1.17M | -3.20M | 1.06M | -2.49M |