|
Net Income
|
0.02M | -1.28M | 0.02M | -0.55M | -0.28M | -0.49M | -1.04M | -1.01M | -2.68M | -1.60M | -0.04M | -0.14M | -0.02M | -0.01M | 0.37M | -0.13M | -0.02M | -0.29M | | | | | -0.53M | -1.13M | -0.10M | -1.54M | -0.08M | -1.37M | -0.22M | -0.11M | 1.20M | -0.83M | 0.24M | -0.08M | 0.18M | -0.36M | -0.42M | 1.05M | -0.34M | -0.75M | -0.67M | -2.13M | 0.03M | 0.07M | 0.06M | 0.08M | 0.19M | 0.37M | 1.55M | | |
|
Share-based Compensation
|
| | | | | 0.11M | 0.14M | 0.19M | -0.20M | 0.05M | 0.10M | 0.12M | 0.11M | 0.10M | 0.03M | 0.04M | 0.01M | 0.03M | 0.01M | -0.05M | 0.00M | 0.33M | 0.01M | 0.14M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.14M | 0.04M | 0.02M | 0.00M | 0.00M | 0.04M | 0.07M | 0.04M | 0.05M | 0.02M | 0.01M | 0.02M | 0.03M | 0.05M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 2.79M | 0.02M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.21M | -0.08M | -0.01M | 0.49M | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.01M | | | 0.28M | 0.12M | 0.14M | 0.18M | 0.19M | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.09M | 100.00 | 0.09M | 0.12M | -0.05M | 0.03M | 0.03M | 0.03M | | 0.62M | 0.60M | 0.55M | | 0.00M | 0.04M | | 0.15M | 303.00 | 0.00M | | 0.00M | 50.00 | 0.01M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | 0.00M | | 0.00M | 0.01M | 0.02M | |
|
Asset Writedowns and Impairment
|
| | | | | -0.01M | | | 0.88M | -0.00M | | 0.10M | -0.04M | -0.02M | -0.01M | 0.01M | | | | | | | 0.05M | 0.36M | 0.01M | 1.65M | -0.07M | 0.39M | | | 0.08M | 0.44M | -0.51M | | | | | | | | | | | | | 0.20M | | | | 1.80M | 33.04M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 0.07M | 0.64M | 0.02M | 0.01M | 0.23M | | | | | 0.62M | 0.62M | 0.74M | 0.69M | 0.07M | 0.03M | 0.01M | 0.27M | 0.90M | 0.03M | 0.12M | 0.05M | 0.03M | 0.02M | 0.01M | 0.05M | 0.79M | 0.09M | 0.04M | 0.02M | | 0.06M | 0.07M | 0.15M | 0.23M | |
|
Cash from Operations
|
| | | | | -0.12M | -4.02M | -1.51M | -3.14M | -2.11M | -0.29M | 0.09M | 0.80M | 1.65M | -1.02M | 0.76M | 0.93M | -0.44M | -2.38M | -0.98M | 1.59M | 2.73M | -0.79M | -1.97M | 0.56M | 0.23M | -0.78M | 0.23M | -0.21M | 0.50M | -0.51M | 0.11M | 0.06M | -0.19M | 1.14M | -0.78M | 0.80M | 0.38M | -0.15M | 0.10M | 0.61M | 0.48M | 0.12M | -1.49M | -0.04M | 0.26M | -0.43M | -0.54M | -1.62M | -2.30M | -7.93M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | | | | | | | | | | | | | | | | 0.23M | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.19M | 0.09M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.07M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.03M |
|
Change in Receivables
|
| | | | | -1.04M | 2.35M | -0.48M | -5.20M | -0.36M | 2.63M | 0.08M | -3.99M | -1.59M | 1.70M | -1.51M | 0.90M | 0.66M | 0.03M | -0.49M | -0.33M | 1.39M | 0.33M | -1.12M | 0.65M | -0.12M | 0.56M | 0.00M | 0.88M | -0.72M | 0.20M | -0.96M | 1.35M | 1.07M | 0.03M | -0.04M | 0.05M | -0.99M | 0.99M | -0.31M | -0.55M | -0.63M | -0.45M | -0.17M | -0.59M | -0.32M | 0.22M | -1.13M | -0.17M | 0.46M | 1.20M |
|
Change in Inventory
|
| | | | | -0.25M | 1.08M | -0.34M | -3.02M | -0.42M | 0.08M | 1.02M | -2.29M | -0.49M | 0.02M | 0.05M | 0.28M | -0.02M | 0.22M | -0.18M | 0.47M | -1.06M | -0.14M | 0.01M | -0.13M | 0.30M | -0.51M | -0.46M | 0.09M | 0.55M | -0.02M | 0.89M | -0.24M | 0.16M | 0.91M | 0.93M | 0.97M | -2.92M | 0.29M | -0.49M | -0.09M | -0.03M | 0.07M | -0.10M | -0.07M | 0.25M | 0.26M | | | | |
|
Change in Account Payables
|
| | | | | 0.10M | 1.14M | -0.89M | 1.31M | 1.48M | -2.50M | -0.68M | 1.44M | -0.68M | 0.29M | -0.69M | 2.26M | 0.46M | -0.74M | | | | -0.03M | -2.03M | 1.11M | -0.03M | -0.55M | -0.44M | 0.93M | 0.30M | -0.15M | 0.55M | 0.46M | 1.45M | 1.14M | 0.43M | 1.49M | -1.21M | 2.07M | -0.67M | -0.99M | -0.17M | 0.65M | -1.05M | 0.03M | -0.02M | 0.05M | -0.01M | 0.07M | 0.82M | 0.69M |
|
Change in Accured Expenses
|
| | | | | 0.04M | 0.65M | -0.23M | 0.87M | 0.01M | -0.81M | -0.41M | -0.00M | 0.05M | -0.07M | 0.07M | -0.09M | -0.10M | | | | | -0.13M | 0.14M | 0.05M | 0.03M | 0.02M | -0.05M | -0.02M | -0.14M | -0.02M | -0.14M | 0.20M | -0.13M | 0.13M | 0.12M | 0.29M | 0.08M | -0.46M | 0.26M | 0.33M | 0.07M | -0.86M | 0.08M | 0.08M | -0.03M | -0.13M | -0.02M | -0.11M | 0.22M | 2.81M |
|
Other Working Capital Changes
|
| | | | | 0.02M | 1.02M | -0.11M | -0.79M | 0.29M | 0.25M | -0.21M | -0.27M | 0.06M | -0.04M | 0.03M | 0.10M | -0.14M | 0.04M | -0.10M | 0.03M | -0.28M | -0.04M | 0.41M | -0.08M | -0.09M | -0.16M | 0.65M | -0.18M | -0.09M | -0.32M | -0.03M | 0.43M | -0.38M | 0.57M | -0.13M | 0.00M | -0.18M | -0.10M | -0.17M | 0.54M | -0.41M | -0.05M | -0.02M | -0.02M | 0.19M | -0.12M | 0.05M | -0.02M | -0.02M | 1.80M |
|
Capital Expenditures
|
| | | | | 0.12M | 0.06M | 720.00 | -0.11M | -0.02M | -0.01M | -0.02M | 0.07M | 0.03M | 0.01M | 0.00M | 842.00 | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | 0.07M | 0.06M | 0.01M | 0.03M | 0.05M | 0.02M | 0.05M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.02M | -3.00 | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 5.46M | 32.69M | 16.50M | 32.63M | 3.93M | 1.28M | 1.28M | 0.00M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.42M | 0.19M | 0.15M | 0.61M | -0.46M | -6.21M | 5.83M | 0.00M | -1.06M | -0.18M | -0.02M | -0.02M | -0.03M | 0.92M | -0.01M | -0.00M | -2.29M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.02M | -0.03M | -0.33M | -0.03M | -0.01M | -0.02M | -0.01M | -0.07M | -0.06M | -0.01M | -0.03M | -0.05M | -0.02M | -0.05M | -0.02M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.00M | -0.22M | -901.24M | -1.08M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | 0.08M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M |
|
Cash from Financing Activities
|
| | | | | | | | | | | | 0.18M | 1.01M | -0.02M | -0.02M | -0.02M | -0.07M | -0.03M | -1.29M | | 1.50M | 0.86M | -0.05M | -0.23M | 0.16M | -0.23M | -0.93M | 1.97M | -0.32M | -0.05M | -0.91M | 0.04M | 0.00M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.10M | -0.10M | -0.25M | -0.10M | -0.15M | | | | 0.91M | 940.45M | -3.77M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | -3.83M | -1.36M | -2.53M | | -0.91M | 0.33M | 0.99M | 1.61M | -1.22M | 0.73M | 0.89M | -0.54M | -1.49M | -2.28M | 1.58M | 1.94M | 0.05M | -2.03M | 0.32M | 0.38M | -1.02M | -0.72M | 1.74M | -0.16M | -0.59M | -0.80M | 0.08M | -0.19M | 1.02M | -0.89M | 0.74M | 0.30M | -0.24M | 0.02M | 0.47M | 0.36M | -0.15M | -0.62M | 0.28M | 0.45M | -0.44M | -0.54M | -0.54M | 36.90M | -12.78M |
|
Free Cash Flow
|
| | | | | -0.25M | -4.08M | -1.51M | -3.03M | -2.10M | -0.28M | 0.11M | 0.73M | 1.62M | -1.03M | 0.76M | 0.93M | -0.46M | -2.40M | -0.99M | 1.58M | 2.71M | -0.81M | -1.98M | 0.56M | 0.23M | -0.79M | 0.21M | -0.23M | 0.48M | -0.54M | 0.11M | 0.04M | -0.20M | 1.07M | -0.84M | 0.79M | 0.35M | -0.19M | 0.07M | 0.57M | 0.46M | 0.10M | -1.51M | -0.05M | 0.24M | -0.44M | -0.54M | -1.64M | -2.30M | -7.93M |
|
Net Cash Flow
|
| | | | | -0.55M | -3.83M | -1.36M | -2.53M | -2.58M | -6.50M | 5.92M | 0.99M | 1.61M | -1.22M | 0.73M | 0.89M | -0.54M | -1.49M | -2.28M | 1.58M | 1.94M | 0.05M | -2.03M | 0.32M | 0.38M | -1.02M | -0.72M | 1.74M | -0.16M | -0.59M | -0.80M | 0.08M | -0.19M | 1.02M | -0.89M | 0.74M | 0.30M | -0.24M | 0.02M | 0.47M | 0.36M | -0.15M | -1.61M | -0.20M | 0.24M | -0.44M | -0.54M | -0.93M | 36.90M | -12.78M |