|
Net Income
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.17M | -0.04M | -0.01M | -0.07M | -0.04M | -0.03M | -0.21M | -0.00M | -0.01M | 0.01M | -0.05M | -0.05M | 0.01M | 0.01M | -0.03M | | | | | | | 1.24M | 0.88M | -1.06M | 0.28M | -1.23M | 0.57M | -0.18M | -0.30M | -0.14M | -0.12M | -0.09M | | | | | | 2.39M | 3.59M | -0.85M | -4.03M | 0.05M | 0.85M | 1.62M | 0.35M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | 0.58M | 1.51M |
|
Depreciation and Depletion
|
0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 610.00 | 610.00 | 70.00 | 0.00M | 610.00 | -813.00 | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | -0.10M | -0.00M | | | 0.06M | 0.39M | 0.34M | | | | | | | | | | | | 0.01M | 0.06M | 0.06M | 0.01M |
|
Deferred Taxes
|
0.04M | 0.33M | 0.03M | -0.08M | -0.29M | -0.02M | 0.17M | -0.15M | 0.00M | 0.17M | -0.07M | -0.09M | 0.31M | -0.02M | 0.14M | -0.04M | 0.00M | -0.00M | 0.04M | 0.77M | | | | | | | | | | 0.42M | -0.34M | -0.03M | -0.36M | -0.72M | 0.53M | -0.42M | -0.22M | -0.03M | 0.11M | | 0.03M | 0.96M | 1.76M | -1.70M | -0.91M | 0.16M | -1.08M | -1.07M | -0.37M | 0.10M | 0.01M | -0.17M | -0.27M | 0.22M | 0.33M | 0.05M | 0.07M | -0.02M | -0.00M | 0.67M | 0.39M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 0.03M | 0.03M | 0.03M | | 0.03M | -0.35M | 0.30M | 0.36M | 1.00M | | | | | 0.75M | | 0.00M | 0.78M | | | | | | 0.00M | 0.08M | | | | 0.33M | -3.56M | 0.00M | 0.00M | 4.12M | 0.13M | 14.91M | 0.46M | 2.24M | | | | 0.50M | 0.48M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.55M | 0.01M | 0.10M | 0.13M | 0.01M | 0.09M |
|
Non-cash Items
|
0.01M | -1.44M | 0.81M | 0.50M | 1.05M | -0.50M | -1.02M | 0.76M | 0.03M | 0.03M | 0.03M | -0.27M | -0.40M | -13.70M | -1.38M | 1.26M | -0.02M | 0.74M | 0.57M | 2.02M | 1.34M | 2.27M | -0.15M | 3.27M | -0.07M | 0.50M | -0.19M | 0.99M | | | 0.00M | -1.59M | 0.00M | | | -0.36M | 3.68M | | | -2.09M | | | | -1.92M | 0.01M | | | 3.08M | 1.12M | | | -0.35M | 1.06M | -1.20M | -0.02M | -0.18M | -0.30M | -0.31M | -0.04M | 0.17M | -1.54M |
|
Cash from Operations
|
1.28M | 0.89M | 3.51M | 2.04M | 1.80M | -0.09M | -0.53M | 0.64M | -0.00M | 0.12M | 1.06M | -0.72M | -0.44M | -14.86M | -1.41M | 1.52M | -0.11M | -0.10M | -0.43M | -0.03M | 0.48M | 0.06M | -0.53M | 3.02M | 0.19M | 0.53M | -0.22M | 0.19M | 1.97M | -0.14M | 0.10M | -1.95M | -0.29M | -0.40M | -0.12M | -0.27M | 0.06M | 0.48M | -1.91M | -0.59M | 0.91M | -0.31M | 1.34M | 2.83M | 2.40M | 3.09M | 3.65M | 1.39M | 1.18M | -0.05M | 1.50M | 0.28M | 0.88M | 0.03M | -0.06M | 0.14M | 0.02M | -0.40M | -0.42M | -0.01M | -0.03M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.70M | -0.13M | -0.11M | -0.09M | -0.09M | -0.08M | -0.07M | -0.05M | -0.05M | -0.04M | -0.03M | -0.04M | -0.04M | -0.04M | -0.03M | -0.03M | -0.02M | -0.01M |
|
Change in Receivables
|
-0.02M | 1.87M | -0.78M | -1.37M | -0.66M | 0.20M | -0.40M | -0.52M | 0.16M | 0.06M | -0.44M | -0.40M | 0.12M | 0.18M | 0.66M | -0.34M | -0.23M | -0.34M | -0.00M | -0.09M | -1.17M | -0.05M | 0.14M | 0.03M | 0.02M | -0.14M | 0.16M | -0.33M | 0.06M | 0.61M | -0.40M | 0.48M | -0.61M | -0.16M | 0.10M | -0.13M | -0.08M | 0.07M | -0.11M | 0.77M | 0.28M | 0.82M | 0.57M | 2.01M | -1.44M | -0.88M | -0.12M | -0.06M | -0.51M | 0.06M | -0.31M | 0.40M | -0.29M | 0.08M | 0.17M | | -0.04M | 0.08M | -0.12M | 0.88M | 0.05M |
|
Change in Inventory
|
0.46M | 0.35M | 0.04M | -1.48M | -0.59M | 0.11M | 0.28M | -0.28M | 0.17M | -0.08M | -0.07M | -0.24M | 0.11M | 13.94M | 0.01M | -0.83M | -0.23M | -0.57M | -0.57M | -0.81M | -0.46M | -1.57M | -0.47M | -3.00M | 0.10M | -0.53M | 0.04M | -0.00M | -1.55M | 0.00M | -0.29M | 1.03M | -0.95M | -3.42M | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.04M | 0.53M | 0.02M | -0.55M | -0.37M | -0.43M | -0.90M | -0.09M | 0.02M | -0.08M | 0.42M | -0.87M | 0.11M | 0.24M | -0.62M | 0.29M | -0.48M | -0.02M | -0.01M | 0.04M | -0.02M | 0.20M | -0.55M | 0.18M | -0.09M | -0.03M | -0.12M | 0.11M | -0.04M | 0.43M | -0.06M | 0.29M | -0.41M | 0.01M | -0.06M | -0.00M | 0.12M | 0.06M | 0.28M | 0.20M | 0.11M | 4.39M | -0.42M | -0.65M | -1.14M | -0.70M | 1.38M | -0.24M | -0.48M | -1.06M | 0.29M | 0.07M | -0.11M | -0.68M | 0.19M | -0.19M | -0.24M | 0.10M | -0.18M | 0.08M | 0.01M |
|
Other Working Capital Changes
|
-0.17M | 0.27M | 0.02M | -0.18M | -0.21M | -0.16M | 0.28M | -0.11M | -0.13M | 0.29M | -0.10M | -0.06M | -0.21M | 0.21M | -0.01M | -0.10M | -0.18M | 0.14M | 0.01M | -0.07M | -0.08M | 0.08M | | -0.06M | -0.05M | 0.16M | -0.07M | -0.02M | -0.10M | 0.15M | -0.06M | 0.00M | -0.05M | 0.12M | -0.04M | 0.00M | 0.08M | 0.13M | -0.06M | -0.04M | -0.07M | 0.16M | 0.02M | -0.10M | 0.01M | 0.18M | 0.01M | 0.01M | -0.08M | 0.28M | -0.06M | -0.06M | -0.17M | -0.10M | 0.36M | -0.15M | -0.15M | 0.33M | -0.06M | -0.11M | -0.17M |
|
Capital Expenditures
|
0.02M | 0.03M | 0.01M | 0.02M | | | 0.01M | -374.00 | | | | -158.00 | | | | 0.03M | 0.04M | 0.01M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.04M | 0.03M | 0.17M | 0.01M | 0.01M | 0.01M | | | | 0.06M | 0.05M | 0.07M | 0.03M | | 0.01M | -0.00M | 0.00M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 0.75M | | | | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.09M | 0.01M | | | | -192.00 | | | 0.02M | 0.06M | 1.90M | 0.98M | 1.85M | 0.57M | 0.35M | 0.16M | 0.24M | 0.04M | 0.96M | | 0.05M | 0.37M | | 0.65M | | | 0.03M | 0.37M | | 1.73M | | | 0.02M | 0.02M | | | | 0.20M | | | 0.66M | 23.66M | 2.49M | 0.36M | | 0.15M | 0.75M | 0.75M | 0.75M | 0.75M | 0.80M | 0.70M | 0.75M | 0.75M | 0.75M | | 1.50M | | 0.75M |
|
Cash from Investing Activities
|
-0.04M | -0.93M | 0.10M | 0.03M | -0.00M | -0.01M | -4.82M | -0.06M | -0.03M | 0.31M | -0.59M | -0.06M | 1.40M | 0.87M | 1.29M | 0.49M | -0.74M | 0.06M | 0.23M | 0.06M | 0.97M | -0.76M | 0.07M | -0.93M | -0.76M | 0.20M | -0.03M | 0.42M | -2.88M | 0.38M | 1.15M | 4.41M | 0.01M | 0.01M | -1.62M | -0.12M | 0.01M | 0.01M | 2.38M | 0.15M | -0.13M | 19.48M | -13.17M | 2.47M | 3.21M | 0.71M | 0.35M | -5.29M | 0.26M | 0.75M | 0.91M | 0.75M | 1.49M | 1.46M | 0.94M | 0.53M | 0.75M | -0.01M | 1.39M | -1.07M | 0.74M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.87M | -0.88M | -0.88M | -0.88M | -0.88M | -0.88M | -0.88M | -0.88M | -0.88M | -1.19M | -0.27M | -0.28M | -0.23M | -0.26M | -0.32M | -0.26M | -0.26M | -0.38M | -0.26M | -0.23M | -0.36M | -0.17M | -0.14M | -1.16M | -0.14M | -0.16M | -0.13M | -0.13M | -0.13M | -0.23M | -0.12M | -0.12M | -0.11M | -0.12M | -0.12M | -0.11M | -0.12M | -0.12M | -0.18M | 0.29M | -0.11M | -0.17M | -0.31M | -0.34M | -0.29M | -0.38M | -0.42M | -0.54M | -0.46M | -0.58M | -0.88M | -0.58M | -0.93M | -0.87M | -0.88M | -0.73M | -0.83M | -0.89M | -0.74M | -0.63M | -0.67M |
|
Dividends Paid - Common
|
0.92M | 0.92M | 0.92M | 0.92M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 1.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.12M | 0.12M | 0.11M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.19M | 0.23M | 0.23M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.33M | 0.32M | 0.32M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.29M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.03M | -0.07M | -0.07M | -0.12M | 0.03M | -0.12M | -0.04M | 0.09M | -0.00M | 0.02M | -0.07M | 0.01M | 0.04M | 0.05M | -0.00M | -0.04M | -0.03M | 0.03M | -0.10M | 0.05M | 0.03M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.37M | -0.92M | 2.73M | 1.19M | 0.92M | -0.97M | -6.23M | -0.30M | -0.92M | -0.76M | 0.20M | -1.06M | 0.74M | -14.26M | -0.43M | 1.78M | -1.18M | -0.48M | -0.58M | -0.16M | 0.97M | -0.91M | -0.51M | 0.94M | -0.69M | 0.50M | -0.37M | 0.52M | -0.98M | 0.00M | 1.08M | 2.31M | -0.37M | -0.54M | -1.87M | -0.50M | -0.05M | 0.38M | 0.29M | -0.15M | 0.66M | 19.00M | -12.14M | 4.96M | 5.32M | 3.42M | 3.59M | -4.45M | 0.97M | 0.13M | 1.53M | 0.45M | 1.45M | 0.62M | -0.01M | -0.06M | -0.06M | -1.30M | 0.22M | -1.71M | 0.03M |
|
Free Cash Flow
|
1.26M | 0.86M | 3.49M | 2.02M | 1.80M | -0.09M | -0.54M | 0.64M | -0.00M | 0.12M | 1.06M | -0.72M | -0.44M | -14.86M | -1.41M | 1.49M | -0.14M | -0.11M | -0.43M | -0.03M | 0.47M | 0.05M | -0.53M | 3.02M | 0.19M | 0.53M | -0.22M | 0.19M | 1.97M | -0.14M | 0.10M | -1.95M | -0.29M | -0.40M | -0.12M | -0.27M | 0.06M | 0.48M | -1.91M | -0.59M | 0.91M | -0.33M | 1.33M | 2.79M | 2.37M | 2.92M | 3.65M | 1.38M | 1.16M | -0.05M | 1.50M | 0.28M | 0.82M | -0.03M | -0.12M | 0.10M | 0.02M | -0.41M | -0.42M | -0.01M | -0.03M |
|
Net Cash Flow
|
0.37M | -0.92M | 2.73M | 1.19M | 0.92M | -0.97M | -6.23M | -0.30M | -0.92M | -0.76M | 0.20M | -1.06M | 0.74M | -14.26M | -0.43M | 1.75M | -1.11M | -0.41M | -0.46M | -0.20M | 1.08M | -0.87M | -0.60M | 0.94M | -0.71M | 0.57M | -0.38M | 0.49M | -1.04M | 0.01M | 1.12M | 2.34M | -0.39M | -0.51M | -1.87M | -0.50M | -0.05M | 0.38M | 0.29M | -0.15M | 0.66M | 19.00M | -12.14M | 4.96M | 5.32M | 3.42M | 3.59M | -4.45M | 0.97M | 0.13M | 1.53M | 0.45M | 1.45M | 0.62M | -0.01M | -0.06M | -0.06M | -1.30M | 0.22M | -1.71M | 0.03M |