|
Net Income
|
-0.28M | -0.20M | -0.05M | 0.13M | 0.05M | -0.01M | -0.80M | -0.05M | -0.35M | -0.51M | -0.46M | -0.06M | 0.12M | 0.53M | 0.05M | 0.50M | 0.31M | 0.71M | 0.58M | 0.68M | 3.36M | 0.47M | 0.26M | 0.76M | -0.35M | 0.60M | 0.84M | 1.08M | 0.88M | 1.48M | 1.23M | -0.20M | 1.28M | 1.07M | 0.07M | -0.33M | -0.72M | 0.39M | 0.00M | 0.28M | -0.08M | -0.52M | -1.28M | -0.17M | 0.05M | -0.20M | -2.90M | 0.43M | 0.86M | 0.36M | -1.17M | 1.33M | 0.49M | 3.99M | -0.25M | 284.05M | 41.45M | -0.19M | 376.10M | 81.84M | -23.35M | -0.08M |
|
Share-based Compensation
|
| 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.23M | 0.07M | 0.03M | -0.00M | 0.01M | 0.06M | 0.02M | 0.03M | 0.02M | 0.01M | 0.05M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | 0.72M | | -2.60M | 0.18M | -0.14M | 0.52M | -0.25M | 0.38M | | 0.47M | 0.11M | 0.25M | 0.18M | -0.07M | -0.05M | 0.02M | 0.25M | -0.10M | 0.07M | -0.12M | -0.17M | 0.11M | -0.04M | -0.09M | -0.20M | -0.10M | -0.41M | 1.29M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.03M | | | 0.10M | 0.10M | 1.26M | | 0.09M | 0.09M | 0.69M | 0.09M | 0.06M | 0.25M | 2.08M | | | 0.33M | 1.28M | 0.00M | 0.00M | 0.00M | 1.21M | | 0.75M | 0.78M | 1.22M | 0.76M | 0.98M | | | | | | | | | | 1.53M | | | | 1.53M | | | | 1.85M | | | | 1.99M | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | | | | | | | | | | |
|
Non-cash Items
|
| 0.24M | 0.09M | 0.05M | -0.05M | 0.24M | 0.86M | -0.01M | 0.17M | 1.18M | 0.05M | -2.33M | -0.42M | -0.23M | -0.25M | -0.60M | 0.88M | -0.53M | 0.95M | -0.53M | -2.50M | -0.15M | -0.18M | -1.81M | 0.31M | 0.36M | 0.79M | -0.49M | 0.31M | -1.30M | 0.82M | 0.09M | 0.86M | -0.62M | 0.53M | 0.81M | 1.91M | -0.95M | -0.43M | -0.86M | 5.24M | 0.24M | 0.51M | 0.63M | 0.01M | 1.53M | 8.60M | 0.45M | 4.80M | -0.91M | 2.66M | 0.39M | 0.60M | -3.95M | 1.72M | -0.16M | 0.09M | | | | | |
|
Cash from Operations
|
| 0.05M | 0.04M | 0.18M | 0.00M | 0.23M | 0.06M | -0.06M | -0.19M | 0.67M | -0.41M | -2.39M | -0.30M | 0.30M | -0.21M | -0.11M | 1.19M | 0.17M | 1.53M | 0.15M | 0.86M | 0.32M | 0.08M | -1.05M | -0.04M | 0.97M | 1.63M | 0.59M | 1.19M | 0.18M | 2.06M | -0.10M | 2.15M | 0.45M | 0.61M | 0.48M | 1.20M | -0.56M | -0.43M | -0.59M | 5.17M | -0.28M | -0.72M | 0.35M | -1.05M | -0.69M | 1.07M | -0.00M | 0.47M | -1.66M | -0.66M | 0.76M | 0.15M | 22.84M | 1.73M | 18.91M | -34.29M | 4.19M | 23.02M | -14.48M | -7.85M | -17.95M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.12M | 0.13M | 0.12M | 0.12M | 0.12M | 0.13M | 0.12M | 0.12M | 0.12M | 0.06M | 0.03M | 0.04M | 0.04M | 0.02M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.23M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.24M | 0.23M | 0.29M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.16M | 0.17M | 0.14M | 0.14M | 0.16M | 0.06M | 0.06M | 1.55M | | | | | | | |
|
Change in Receivables
|
| 0.07M | 0.19M | 0.27M | 0.79M | 1.29M | -2.73M | 0.80M | -0.26M | 0.19M | -0.21M | 0.28M | -0.14M | 0.25M | -0.18M | 0.56M | -0.08M | 0.09M | -0.71M | 0.99M | -0.36M | -0.04M | -0.62M | 1.80M | -0.72M | 1.70M | -0.33M | 0.64M | -0.60M | -0.35M | -0.05M | -0.21M | 1.11M | -0.67M | -0.30M | -0.08M | -1.06M | 0.80M | -0.02M | 0.95M | -1.11M | 1.91M | 0.06M | 0.86M | -0.65M | -0.44M | -0.77M | -1.12M | -0.71M | 0.10M | -0.06M | -0.86M | 0.21M | -0.26M | -0.51M | 0.05M | -0.10M | | | | | |
|
Change in Inventory
|
| -0.14M | -0.57M | 0.59M | 0.24M | -0.18M | -0.30M | 0.11M | 0.03M | -0.25M | 0.07M | 0.23M | 0.65M | 0.01M | 0.34M | -0.17M | -0.38M | 0.52M | -0.50M | 0.26M | 0.59M | 1.08M | 0.09M | 0.49M | 0.46M | -0.64M | 0.24M | -0.18M | 0.97M | 3.05M | -0.70M | -0.35M | -0.70M | 0.66M | -0.57M | -0.54M | -0.83M | 0.58M | 0.61M | -0.43M | -2.48M | -0.47M | -0.88M | 0.74M | 2.04M | -0.13M | -0.56M | 0.50M | -0.33M | 0.45M | -0.81M | -0.60M | -0.35M | -0.00M | -0.01M | 0.06M | 0.12M | | | | | |
|
Change in Accured Expenses
|
| -0.02M | -0.35M | 0.65M | -0.41M | 0.15M | 0.09M | 0.06M | -0.15M | 0.38M | -0.63M | -0.64M | 0.02M | -0.10M | 0.04M | -0.33M | 0.33M | 0.07M | -0.19M | 0.64M | 0.22M | 0.51M | -0.65M | -0.04M | 0.02M | 0.92M | -0.04M | -0.94M | 0.14M | 1.13M | -0.65M | -0.62M | 1.38M | -0.72M | -0.23M | -0.05M | -0.24M | 0.33M | -0.17M | -0.77M | 1.06M | 1.36M | -1.33M | 1.65M | 1.29M | -0.95M | -0.86M | -0.41M | -0.20M | -0.64M | -0.43M | -0.48M | 0.18M | -0.55M | 0.77M | -0.12M | 0.03M | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | 0.06M | -0.06M | 0.01M | -0.03M | 0.00M | 0.01M | 0.01M | -300.00 | -0.00M | 0.01M | 0.03M | -0.05M | 0.01M | 0.00M | 0.25M | 0.36M | -0.41M | 0.17M | | | 0.03M | -0.33M | | | | -0.20M | -0.04M | 0.36M | 0.17M | -0.32M | | | -0.17M | -0.02M | | | -0.03M | -0.01M | -0.24M | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.03M | 0.11M | 0.03M | -0.09M | 0.04M | -0.05M | -0.02M | 0.00M | -0.04M | 0.07M | 0.03M | -0.01M | -0.02M | 0.11M | -0.06M | -0.05M | 0.06M | 0.12M | -0.00M | -0.06M | -0.10M | 0.04M | 0.13M | -0.22M | 0.15M | 0.04M | 0.17M | 0.05M | -0.15M | -0.11M | 0.04M | 0.22M | -0.23M | 0.26M | -0.12M | -0.07M | | 0.02M | -0.09M | 0.05M | 0.24M | 0.12M | -0.15M | -0.02M | -0.01M | -0.10M | -0.01M | -0.13M | -0.08M | 0.14M | 0.22M | -0.16M | -0.14M | 0.54M | -0.07M | -0.07M | | | | | |
|
Capital Expenditures
|
| | | 0.00M | | 0.00M | 0.04M | | | 0.01M | 0.02M | 0.12M | 0.04M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | | 0.01M | 0.08M | 0.06M | 0.05M | 0.17M | 0.01M | 0.05M | 0.06M | 0.04M | 0.08M | 0.23M | 0.13M | | | 0.16M | 0.02M | 0.10M | | 0.18M | | 0.02M | | | | | | 0.15M | 0.21M | 0.10M | 0.04M | | | | | | | | | | 0.00M | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.03M | 8.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | | 6.23M | 0.08M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | 0.20M | 0.12M | 0.11M | 31.18M | 1.14M | 1.01M |
|
Cash from Investing Activities
|
| -0.00M | | -0.00M | | -0.00M | -0.04M | | | -0.01M | 0.01M | 8.80M | -0.04M | -0.04M | -0.01M | -0.01M | -0.02M | -0.02M | | -0.01M | -0.08M | -0.06M | -0.05M | -0.17M | -9.01M | -0.05M | -0.06M | -0.04M | -0.08M | -0.23M | -0.13M | | | -0.16M | -0.02M | -0.10M | 0.11M | -0.29M | -5.58M | 0.48M | -0.14M | -10.63M | 0.19M | | | -0.15M | 4.64M | -0.10M | -0.04M | | 0.48M | 1.94M | | -0.53M | -0.62M | -0.07M | -0.04M | 2.70M | -0.44M | 24.12M | -0.32M | -1.66M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.43M | 0.08M | | | | | | | | | | | | 6.55M | 6.43M | 3.64M | -7.41M | | 11.19M | 25.38M | 15.33M |
|
Cash from Financing Activities
|
| -0.14M | -0.18M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.09M | -0.09M | -3.31M | 0.01M | 0.01M | 0.03M | | 0.04M | 0.01M | 0.00M | 0.01M | 0.02M | 700.00 | 0.01M | | 6.05M | -1.99M | -1.35M | -0.92M | -0.19M | -0.20M | -0.20M | -0.11M | -1.00M | 0.36M | | | | 0.00M | | -0.06M | -0.08M | 5.20M | 0.36M | -0.35M | 1.18M | 1.08M | -4.70M | -0.77M | -0.51M | 1.48M | 0.09M | -2.28M | | -6.57M | -6.54M | -9.75M | -2.46M | 0.41M | -13.01M | -3.99M | 16.22M | 9.20M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.38M | | | 1.99M | 1.04M | 1.32M |
|
Change in Cash
|
| -0.09M | -0.15M | 0.09M | -0.08M | 0.14M | -0.06M | -0.14M | -0.27M | 0.57M | -0.48M | 3.10M | -0.32M | 0.27M | -0.18M | -0.12M | 1.20M | 0.15M | 1.53M | 0.15M | 0.81M | 0.27M | 0.04M | -1.22M | -3.00M | -1.07M | 0.22M | -0.37M | 0.91M | -0.25M | 1.73M | -0.22M | 1.11M | 0.64M | 0.59M | 0.38M | 1.35M | -0.85M | -6.02M | -0.17M | 4.95M | -5.70M | -0.17M | -0.00M | 0.02M | 0.24M | 1.01M | -0.87M | -0.08M | -0.18M | -0.09M | 0.41M | 0.15M | 15.73M | -5.42M | 28.74M | -56.45M | 7.30M | 9.57M | 5.65M | 8.05M | -10.40M |
|
Free Cash Flow
|
| 0.05M | 0.04M | 0.17M | 0.00M | 0.23M | 0.02M | -0.06M | -0.19M | 0.66M | -0.42M | -2.51M | -0.34M | 0.26M | -0.21M | -0.12M | 1.17M | 0.15M | 1.53M | 0.14M | 0.78M | 0.27M | 0.03M | -1.22M | -0.05M | 0.92M | 1.57M | 0.55M | 1.11M | -0.05M | 1.93M | -0.10M | 2.15M | 0.28M | 0.59M | 0.38M | 1.20M | -0.75M | -0.43M | -0.60M | 5.17M | -0.28M | -0.72M | 0.35M | -1.05M | -0.84M | 0.86M | -0.10M | 0.43M | -1.66M | -0.66M | 0.76M | 0.15M | 22.84M | 1.73M | 18.91M | -34.29M | 4.19M | 23.02M | -14.48M | -7.85M | -17.95M |
|
Net Cash Flow
|
| -0.09M | -0.15M | 0.09M | -0.08M | 0.14M | -0.06M | -0.14M | -0.27M | 0.57M | -0.48M | 3.10M | -0.32M | 0.27M | -0.18M | -0.12M | 1.20M | 0.15M | 1.53M | 0.15M | 0.81M | 0.27M | 0.04M | -1.22M | -3.00M | -1.07M | 0.22M | -0.37M | 0.91M | -0.25M | 1.73M | -0.22M | 1.15M | 0.64M | 0.59M | 0.38M | 1.31M | -0.85M | -6.02M | -0.17M | 4.95M | -5.70M | -0.17M | -0.00M | 0.13M | 0.24M | 1.01M | -0.87M | -0.08M | -0.18M | -0.09M | 0.41M | 0.15M | 15.73M | -5.42M | 9.09M | -36.80M | 7.30M | 9.57M | 5.65M | 8.05M | -10.40M |