|
Net Income
|
16.43M | 14.87M | 12.00M | 14.36M | 10.02M | 5.58M | 0.98M | 3.29M | 5.69M | 4.11M | 1.91M | 1.88M | 5.36M | 8.11M | 18.64M | 6.47M | 13.20M | 10.52M | 6.05M | 8.08M | 13.75M | 3.43M | -21.43M | -6.98M | -4.81M | -19.49M | -38.68M | -4.90M | -0.74M | -13.03M | -7.13M | -3.54M | -2.24M | -2.91M | 0.28M | | | | |
|
Share-based Compensation
|
| | 0.09M | 3.14M | 0.03M | 4.30M | 0.01M | 0.02M | 0.01M | 0.48M | 0.01M | 0.00M | 0.53M | 0.00M | -0.16M | 0.25M | 0.25M | 0.27M | -0.73M | 0.26M | 0.26M | 0.29M | -0.43M | 0.30M | 0.30M | 0.31M | -0.42M | 0.02M | 0.29M | 0.21M | -0.77M | | | 2.35M | 0.04M | | | | |
|
Deferred Taxes
|
| 0.00M | 0.01M | 0.01M | -1.92M | 0.10M | -0.75M | 0.08M | 0.08M | 0.11M | 0.22M | | | | | | | | | | | | -4.13M | -1.19M | -1.88M | -7.18M | -2.83M | -1.40M | -0.37M | 6.73M | -2.22M | -1.26M | -0.67M | 0.22M | 0.60M | -0.74M | 0.36M | 1.75M | 4.94M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.66M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 3.13M | | | | | 4.34M | 5.70M | | | | | 2.11M | | | -0.09M | 1.57M | 0.18M | 0.17M | | 0.81M | 0.81M | 0.78M | 0.78M | | 8.24M | 0.73M | 0.71M | | | | | | | 0.07M | -0.07M | |
|
Asset Writedowns and Impairment
|
| | | | 7.57M | | | | 0.91M | 0.13M | | | | | | | | | | | | | 0.04M | | | 1.40M | | | | | -17.20M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 24.50M | 5.55M | 21.74M | 7.63M | 24.17M | 5.51M | 3.31M | -0.98M | 8.40M | 14.02M | 13.35M | 7.36M | 10.68M | 39.01M | 14.37M | 3.10M | 11.74M | 26.00M | 8.42M | 1.08M | 13.97M | 39.27M | 19.90M | 1.49M | 1.59M | -5.64M | -0.26M | -6.50M | -5.55M | -2.99M | 2.20M | -1.02M | 2.08M | 6.05M | 3.34M | 3.68M | 4.04M | 12.25M |
|
Amortizatization of Intangibles
|
| 0.03M | 0.03M | 0.03M | 0.07M | 0.16M | 0.16M | 0.05M | 0.05M | 0.19M | 0.19M | 0.10M | 0.09M | 0.23M | 0.36M | 0.13M | 0.12M | 0.26M | 0.26M | 0.11M | 0.13M | 0.48M | 0.26M | 0.14M | 0.15M | 0.25M | 0.21M | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 0.04M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF)
|
| 3.08M | 3.23M | 3.35M | 4.12M | 5.07M | 5.15M | 5.68M | 5.61M | 5.71M | 6.32M | 6.81M | 6.88M | 6.88M | 8.53M | 6.87M | 6.64M | 5.52M | 5.85M | 5.44M | 5.37M | 5.23M | 4.16M | 4.76M | 4.75M | 4.67M | 3.27M | 3.38M | 3.59M | 3.63M | 3.46M | 3.45M | 4.10M | 4.35M | 4.08M | 4.10M | 4.12M | 4.09M | 8.12M |
|
Change in Receivables
|
| -11.78M | 7.74M | 5.75M | 8.28M | -12.24M | -2.79M | 5.33M | 14.19M | 0.74M | -6.32M | -5.17M | 7.79M | 2.18M | -12.19M | 1.38M | 21.36M | 0.56M | -17.13M | 8.52M | 24.83M | -16.79M | -42.67M | -20.44M | -5.28M | -4.13M | -0.39M | 0.02M | 6.76M | 3.19M | -4.89M | -4.25M | 2.44M | 4.08M | -1.11M | -1.64M | -0.20M | 8.73M | 0.86M |
|
Change in Inventory
|
| 0.60M | 1.39M | -0.90M | 1.30M | -0.06M | 1.27M | 0.32M | -0.79M | 0.84M | 1.17M | -0.60M | -0.11M | 0.41M | 0.90M | -0.26M | -0.07M | -0.89M | 0.32M | -0.77M | -0.40M | -2.50M | -1.22M | -1.04M | | -0.11M | -0.04M | | 0.46M | 0.24M | | -523.00 | -0.15M | -0.15M | 0.01M | 0.16M | 0.09M | -0.19M | 0.19M |
|
Change in Accured Expenses
|
| -3.74M | -0.75M | 2.50M | -1.03M | 1.98M | -2.89M | 0.36M | -0.16M | -1.16M | 0.10M | -0.58M | 0.29M | -0.01M | -1.54M | 2.00M | 3.35M | -4.41M | -1.44M | 1.64M | 3.94M | -10.45M | -3.34M | -0.07M | -0.19M | 0.04M | 0.11M | 2.51M | -2.19M | 2.39M | -2.81M | -0.04M | 0.03M | 0.38M | -0.03M | 0.83M | -1.62M | 3.38M | 0.26M |
|
Change in Taxes
|
| -1.31M | -0.60M | 2.37M | -1.68M | -2.97M | -1.18M | -0.52M | 0.71M | -0.92M | -0.48M | 0.33M | 1.46M | 0.71M | -1.86M | 0.38M | 2.29M | -1.19M | -1.55M | 1.49M | 1.80M | -4.96M | -1.93M | 0.74M | -0.14M | -0.05M | -0.37M | -0.38M | 1.15M | -1.21M | 0.06M | -0.02M | 0.32M | 0.42M | -1.17M | 0.07M | 0.12M | 0.71M | -1.44M |
|
Other Working Capital Changes
|
| -0.39M | 0.39M | -0.79M | -0.12M | 0.90M | -0.65M | 0.06M | -0.02M | -0.03M | -0.32M | 0.03M | -0.01M | -0.01M | -0.10M | 0.03M | -0.02M | 0.01M | 0.11M | 0.03M | -0.01M | -0.01M | 1.38M | 0.08M | -0.02M | -0.07M | 0.09M | 0.06M | -0.32M | 0.06M | 0.19M | 0.37M | | 0.00M | | 0.07M | -0.37M | 3.04M | 0.10M |
|
Capital Expenditures
|
| 7.81M | 11.37M | 3.04M | 31.04M | 0.38M | 18.45M | 0.11M | 7.76M | 21.58M | 7.95M | 0.29M | 0.30M | 0.05M | 22.22M | 0.33M | 0.54M | 15.88M | 0.25M | 0.32M | 0.49M | 0.04M | 17.08M | 0.37M | 9.97M | 1.08M | 23.86M | 2.53M | 8.97M | 45.82M | 3.29M | 7.42M | 2.44M | | 11.86M | | 5.81M | 2.75M | 21.53M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 143.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -7.31M | -10.89M | -3.06M | -35.97M | 0.28M | -13.22M | -0.11M | -8.18M | -21.63M | -7.95M | -0.29M | -0.30M | -0.36M | -74.82M | -0.38M | -1.10M | -15.94M | 2.46M | -0.38M | -0.49M | -0.60M | -26.94M | -0.49M | -10.54M | -1.07M | -23.86M | -2.53M | -8.97M | -45.82M | -3.29M | -7.42M | -2.44M | | -11.86M | | -5.81M | -2.75M | -21.53M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.34M | -0.36M | | | | | | 0.05M | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.23M | 0.00M | | | -0.15M | | | | | | | | 1.00 | -0.04M | | | | | | | | | | | | | | | | -3.00 | | | | | | | 0.01M | |
|
Exchange Rate Effect
|
| 1.24M | 0.43M | 0.77M | 0.77M | 1.79M | 0.47M | 0.09M | -0.36M | -0.17M | 0.53M | 0.19M | 1.17M | 0.46M | -9.09M | 0.82M | -3.85M | -1.00M | -5.66M | 0.88M | 3.19M | 3.71M | 3.18M | 8.40M | -11.41M | -8.25M | 0.25M | 3.45M | -3.55M | -3.77M | 1.37M | -1.46M | 0.07M | 3.57M | 4.41M | -0.86M | 2.78M | 0.53M | 6.17M |
|
Change in Cash
|
| 18.20M | -4.90M | 19.45M | -28.21M | 26.08M | -7.25M | 3.29M | -9.82M | -13.40M | 6.60M | 13.25M | 7.93M | 10.78M | -44.94M | 14.81M | -2.14M | -5.19M | 22.80M | 8.92M | 3.50M | 17.08M | 15.52M | 27.81M | -20.75M | -7.73M | -29.25M | 0.65M | -19.30M | -55.14M | -4.92M | -6.67M | -3.66M | 5.65M | -1.40M | 2.48M | 0.36M | 1.82M | -3.11M |
|
Free Cash Flow
|
| 16.69M | -5.81M | 18.70M | -23.41M | 23.78M | -12.94M | 3.20M | -8.74M | -13.17M | 6.07M | 13.06M | 7.06M | 10.63M | 16.79M | 14.05M | 2.55M | -4.13M | 25.76M | 8.10M | 0.59M | 13.93M | 22.19M | 19.53M | -8.47M | 0.51M | -29.50M | -2.79M | -15.48M | -51.37M | -6.28M | -5.21M | -3.47M | 2.08M | -5.81M | 3.34M | -2.12M | 1.28M | -9.28M |
|
Net Cash Flow
|
| 16.96M | -5.33M | 18.68M | -28.34M | 24.30M | -7.72M | 3.20M | -9.16M | -13.23M | 6.07M | 13.06M | 7.06M | 10.32M | -35.85M | 13.99M | 1.99M | -4.19M | 28.46M | 8.04M | 0.59M | 13.37M | 12.34M | 19.41M | -9.04M | 0.52M | -29.50M | -2.79M | -15.48M | -51.37M | -6.28M | -5.21M | -3.47M | 2.08M | -5.81M | 3.34M | -2.12M | 1.29M | -9.28M |