|
Net Income
|
0.91M | 0.37M | 6.61M | 0.37M | 1.33M | -0.21M | 2.60M | 0.26M | 16.84M | -0.59M | -0.65M | 0.47M | 1.89M | 2.86M | -0.71M | -0.09M |
|
Share-based Compensation
|
0.22M | 0.17M | 0.09M | 0.15M | 0.36M | 0.38M | 0.41M | 0.58M | 0.69M | 0.80M | 1.00M | 1.00M | 1.00M | 1.13M | 1.60M | 1.80M |
|
Deferred Taxes
|
-0.36M | -0.18M | 2.85M | -0.60M | 0.10M | -0.00M | 0.02M | -0.02M | -0.17M | 0.21M | -0.80M | -1.15M | | 2.35M | 0.39M | 1.82M |
|
Cash from Discontinued Operations
|
| | | | | | | -1.99M | 4.49M | | | | | | | |
|
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 | 0.25M | 0.25M | 0.10M | 0.14M | 0.09M | -0.21M | 0.14M | 0.07M | 0.11M | 0.10M | 0.10M | 0.15M | 0.29M | 0.30M | 0.17M |
|
Asset Writedowns and Impairment
|
| | 0.21M | 0.06M | 0.41M | 0.56M | 0.60M | 0.29M | 0.56M | 0.50M | 0.43M | 0.05M | 0.13M | 0.27M | 0.35M | 0.18M |
|
Non-cash Items
|
| | 0.09M | | | | | | | 0.02M | 0.00M | 500.00 | | | | |
|
Cash from Operations
|
-1.93M | 1.54M | 6.31M | 0.23M | 1.12M | -2.34M | 5.00M | 4.65M | 2.88M | -3.33M | 0.24M | 1.90M | 2.67M | 3.91M | 4.21M | 2.27M |
|
Amortizatization of Intangibles
|
0.11M | 0.11M | 0.08M | 0.08M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.01M | 0.65M | 0.65M | 0.58M | 0.57M | 0.50M | 0.46M |
|
Depreciation & Amortization (CF)
|
0.40M | 0.37M | 0.38M | 0.44M | 0.51M | 0.52M | 0.57M | 0.36M | 0.62M | 0.42M | 0.45M | 0.39M | 0.36M | 0.36M | 0.30M | 0.24M |
|
Change in Receivables
|
4.91M | 1.15M | -0.82M | 1.14M | -0.65M | 8.23M | -0.03M | 3.71M | -5.19M | 2.13M | -1.75M | 5.38M | 4.26M | -1.08M | 1.57M | -2.47M |
|
Change in Inventory
|
-0.06M | 0.94M | -0.29M | -1.44M | 1.04M | -0.64M | 0.81M | 0.57M | 2.56M | 0.78M | -2.10M | -1.26M | 0.52M | -1.56M | 0.10M | -0.67M |
|
Change in Accured Expenses
|
-0.18M | 2.20M | 1.60M | -3.25M | -0.66M | 4.46M | -1.65M | 5.21M | -2.54M | 7.23M | -8.03M | 5.73M | 8.71M | -11.65M | 1.38M | 7.48M |
|
Change in Taxes
|
-0.41M | -0.50M | -0.10M | 0.50M | -0.31M | -0.36M | 0.17M | 0.05M | 0.65M | -0.58M | 0.32M | 0.85M | -0.60M | -1.05M | -0.80M | -0.27M |
|
Other Working Capital Changes
|
1.11M | -0.03M | -750.00 | -0.35M | 0.51M | -0.81M | 1.77M | 0.22M | 0.00M | 500.00 | 500.00 | 500.00 | 500.00 | | 0.68M | -0.67M |
|
Capital Expenditures
|
0.48M | 0.34M | 0.55M | 0.86M | 0.59M | 0.72M | 0.73M | 0.21M | 0.86M | 0.83M | 0.23M | 0.10M | 0.23M | 0.23M | 0.20M | 0.35M |
|
Sales of Property, Plant and Equipment
|
| | | 0.02M | 0.01M | | | | | | | 0.00M | 0.00M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | 0.05M | 0.01M | 0.03M |
|
Acquisitions
|
| | | | 0.50M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | -0.15M | 14.39M | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.10M | | | | | | | | | | | | | 3.53M | | |
|
Cash from Investing Activities
|
-0.61M | -0.48M | -0.69M | -1.04M | -1.25M | -0.92M | -0.90M | -0.51M | 13.80M | -0.98M | -0.34M | -0.17M | 0.02M | -0.34M | -0.26M | -0.43M |
|
Cash from Financing Activities
|
-0.27M | -0.60M | -0.85M | -1.27M | -1.38M | -1.40M | -1.41M | -1.51M | -1.60M | -2.25M | 0.83M | -0.95M | 1.33M | -2.40M | 1.38M | -5.04M |
|
Dividends Paid - Common
|
| | 0.75M | 1.38M | 1.54M | 1.62M | 1.67M | 1.72M | 1.92M | 2.47M | 1.26M | | 0.14M | 0.66M | 1.02M | 1.19M |
|
Exchange Rate Effect
|
-0.57M | -0.12M | -0.15M | 0.21M | -0.66M | -0.61M | -0.78M | 0.14M | -0.24M | -0.45M | 0.43M | -0.04M | -0.05M | 0.07M | 0.03M | 0.03M |
|
Change in Cash
|
-3.37M | 0.34M | 4.62M | -1.87M | -2.17M | -5.27M | 1.92M | 0.78M | 14.69M | -7.01M | 1.17M | 0.74M | 3.98M | 1.24M | 5.37M | -3.17M |
|
Beginning Cash Balance
|
18.90M | 20.15M | 15.87M | 20.49M | 18.62M | 16.45M | 5.62M | 9.64M | 10.42M | 25.11M | 18.84M | 19.26M | 20.01M | 23.98M | 25.22M | 30.59M |
|
Free Cash Flow
|
-2.41M | 1.20M | 5.75M | -0.63M | 0.53M | -3.06M | 4.27M | 4.44M | 2.02M | -4.16M | 0.01M | 1.80M | 2.44M | 3.68M | 4.02M | 1.92M |
|
Net Cash Flow
|
-2.81M | 0.47M | 4.76M | -2.08M | -1.51M | -4.66M | 2.70M | 2.63M | 15.08M | -6.55M | 0.73M | 0.78M | 4.02M | 1.17M | 5.34M | -3.20M |