|
Net Income
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.30M | 1.55M | 3.59M | 2.07M | -0.80M | 0.81M | 2.56M | 0.09M | 0.67M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.79M | 0.89M | -0.22M | 0.50M | 0.37M | 0.23M | -3.96M | -1.37M | 0.66M | 0.01M | 0.93M | 0.32M | 0.48M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | 0.40M | 0.63M | 0.64M | 0.63M | 0.55M | 0.57M | 0.68M | 0.61M | 0.62M | 0.66M | 0.66M | 0.61M | 0.60M | 0.76M | 0.71M | 0.74M | 0.76M |
|
Share-based Compensation
|
| | | 0.12M | | | | 3.21M | 0.19M | | 0.19M | | 0.19M | | 0.08M | 0.04M | | | 0.02M | 517.00 | 0.32M | 0.32M | 0.31M | 0.29M | | | 0.12M | 0.24M | 0.24M | 0.24M | 0.26M | 0.47M | 0.47M | 0.47M | 0.34M | 0.22M | 0.23M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 0.13M | 0.38M | 0.43M | -0.73M | -0.37M | 0.03M | 0.27M | -0.13M | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 1.14M | 1.14M | | 0.11M | 0.23M | 0.07M | 0.10M | 0.35M | 0.83M | 0.35M | | 0.47M | 0.20M | 0.07M | | 0.12M | 1.56M | 1.59M | 0.79M | -0.21M | 0.09M | 0.73M | 0.60M | | 0.07M | 0.22M | 0.89M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.02M | 0.04M | 0.00M | | | | | | | | | | | | -0.12M | | | | -0.03M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 1.24M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 5.17M | 1.13M | -4.25M | 5.96M | 8.97M | -5.51M | -10.11M | 18.97M | 3.07M | -2.15M | -8.40M | 9.77M | 4.61M | 0.93M | -7.57M | 9.28M | 1.99M | -5.20M | -11.46M | 21.68M | 4.35M | -5.61M | -0.47M | 10.11M | 0.22M | 0.95M | 0.02M | 8.15M | -0.31M | -5.38M | -2.20M | 4.63M | -3.01M | 1.95M | -6.48M | 6.80M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.11M | 0.00M | -1.38M | 1.74M | 0.13M | 0.23M | 0.13M | 0.43M | 0.17M | 0.18M | 0.21M | 0.23M | 0.24M | 0.31M | 0.24M | 0.20M | 0.21M | 0.21M | 0.19M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.18M |
|
Depreciation & Amortization (CF)
|
0.35M | 0.34M | 0.29M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.31M | 0.30M | 0.34M | 0.39M | 0.38M | 0.41M | 0.41M | 0.42M | 0.40M | 0.39M | 0.40M | 0.48M | 0.63M | 0.64M | 0.63M | 0.55M | 0.57M | 0.68M | 0.61M | 0.62M | 0.66M | 0.66M | 0.61M | 0.60M | 0.76M | 0.71M | 0.74M | 0.76M |
|
Change in Receivables
|
| -1.43M | -6.24M | 15.28M | -5.21M | -6.09M | -1.51M | 7.99M | 2.45M | -2.55M | -9.12M | 9.38M | 0.90M | -4.30M | -4.67M | 10.53M | 4.06M | -9.64M | 1.75M | 7.55M | -6.17M | -5.12M | 2.98M | 0.03M | -7.05M | 1.52M | -3.31M | 4.17M | -1.28M | 3.15M | -3.06M | 3.98M | -3.59M | 1.41M | -4.16M | 6.90M | -4.18M |
|
Change in Inventory
|
| 0.80M | 10.75M | -3.57M | -10.17M | 1.32M | 13.57M | -0.30M | -11.26M | 3.38M | 8.95M | -0.60M | -7.42M | 1.08M | 8.50M | -4.56M | -7.77M | 8.91M | 5.82M | 6.26M | -10.74M | 0.92M | 6.77M | 0.72M | 7.45M | -9.76M | 5.99M | -8.86M | -5.09M | -2.78M | 11.30M | -6.51M | -0.52M | -1.09M | 8.59M | -0.39M | -1.06M |
|
Change in Account Payables
|
| 0.01M | 15.84M | 2.02M | -9.93M | -0.86M | 3.30M | -3.64M | 0.58M | 2.88M | -1.21M | -0.91M | -0.61M | 2.82M | 1.70M | -2.61M | 1.19M | 2.98M | -0.00M | -2.46M | -0.92M | -1.64M | 1.95M | -0.65M | 6.35M | -4.59M | -0.17M | -2.21M | 0.68M | -1.85M | 3.94M | -3.04M | 1.09M | -0.51M | 2.62M | -0.33M | 1.58M |
|
Change in Accured Expenses
|
| 0.03M | 0.02M | 0.05M | -0.05M | 0.07M | 0.64M | -0.43M | 0.36M | 0.18M | 0.24M | 0.27M | 0.35M | -0.10M | 0.18M | -0.12M | 0.36M | -0.25M | 0.10M | 0.36M | 0.77M | -0.18M | -0.16M | 0.14M | 0.54M | -0.95M | 0.08M | -0.49M | 0.23M | 0.39M | 1.10M | -0.75M | 0.23M | 0.11M | 0.58M | -0.69M | 0.04M |
|
Change in Taxes
|
| | | | | | 1.40M | 0.37M | 1.29M | -0.58M | 0.09M | 0.34M | -0.89M | 0.26M | 0.05M | 0.19M | 0.36M | -0.01M | -0.34M | -0.31M | 0.27M | 0.50M | 0.51M | 0.39M | -0.12M | -0.03M | -0.14M | -1.27M | -0.43M | 0.26M | -0.09M | -0.62M | -0.50M | 0.72M | -0.37M | 0.11M | -0.72M |
|
Other Working Capital Changes
|
| 0.14M | -0.03M | 0.09M | -0.07M | -0.12M | 0.57M | -0.08M | -0.08M | 0.41M | 1.15M | 0.29M | 1.04M | -0.40M | -0.40M | -0.50M | -0.15M | 0.12M | -0.37M | -0.12M | 1.60M | -2.09M | 1.52M | -0.37M | 0.84M | -1.13M | -0.32M | -0.30M | -0.51M | -0.11M | 0.01M | 0.24M | 0.88M | -0.18M | -0.03M | -0.36M | 0.16M |
|
Capital Expenditures
|
| 0.10M | 0.12M | 0.18M | 0.49M | 0.06M | 0.15M | 0.48M | 0.23M | 0.01M | 0.07M | 1.37M | 1.68M | 0.70M | 0.93M | 0.17M | 0.26M | 0.13M | 0.34M | 0.63M | 0.98M | 0.71M | 0.64M | 0.15M | 0.23M | 0.21M | 0.14M | 0.06M | 0.57M | 0.19M | 0.42M | 0.13M | 0.22M | 0.14M | 0.46M | 0.46M | 0.38M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 1.08M | 2.12M | -0.50M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.10M | -0.46M | 0.15M | -0.49M | -0.06M | -0.15M | -0.48M | -0.23M | -0.39M | -0.50M | -1.37M | -1.68M | -0.70M | -1.18M | -0.24M | -0.07M | -0.21M | -0.38M | -1.77M | -3.30M | -1.99M | -1.61M | -3.38M | -7.07M | -0.92M | -2.40M | -1.77M | -1.69M | -0.80M | -0.88M | -0.39M | -0.55M | -0.74M | -0.70M | -0.71M | -0.34M |
|
Other financing activities
|
| | | | -3.00M | 0.00M | -0.12M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -6.00M | | 1.90M | 0.91M | 0.60M | 0.03M | 15.01M | -4.90M | -2.70M | 0.06M | -1.15M | -0.62M | -0.54M | -0.61M | -0.57M | 0.37M | -0.69M | -0.76M | -1.18M | -0.57M | 5.65M | -0.62M | 0.21M | -1.20M | 2.45M | -5.42M | 2.50M | -3.70M | -0.61M | -0.61M | 1.52M | 0.82M | 0.78M | -1.07M | -0.38M | -0.23M |
|
Dividends Paid - Common
|
| | | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.62M | 0.62M | 0.62M | 0.63M | 0.62M | 0.62M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.63M | 0.63M |
|
Exchange Rate Effect
|
| 0.03M | -0.03M | -0.01M | 0.01M | -0.02M | 0.01M | -0.01M | 0.02M | -0.05M | 0.03M | 0.00M | 0.01M | 921.00 | 866.00 | -595.00 | 565.00 | 0.02M | -0.02M | 0.08M | -380.00 | 0.04M | 0.02M | -0.12M | -0.22M | 0.04M | 0.05M | -0.10M | -0.03M | 0.15M | -0.31M | 0.01M | 0.01M | -0.14M | 0.10M | 0.01M | -0.03M |
|
Change in Cash
|
| -0.90M | 0.65M | -2.20M | 6.39M | 9.49M | -5.62M | 4.41M | 13.86M | -0.07M | -2.56M | -10.92M | 7.48M | 3.37M | -0.85M | -8.38M | 9.58M | 1.11M | -6.37M | -14.33M | 17.81M | 8.06M | -7.82M | -3.76M | 1.63M | 1.79M | -6.83M | 0.66M | 2.74M | -1.58M | -7.19M | -1.06M | 4.91M | -3.10M | 0.28M | -7.56M | 6.20M |
|
Beginning Cash Balance
|
3.91M | 3.91M | 3.01M | 3.65M | -1.54M | 4.86M | 14.22M | 8.52M | 12.92M | 26.78M | 29.74M | 27.04M | 16.12M | 23.60M | 26.98M | 26.13M | 17.75M | 24.48M | 27.49M | 21.98M | 7.23M | 25.04M | 32.99M | 25.26M | 21.39M | 22.84M | 24.63M | 17.80M | 18.46M | 21.20M | 21.23M | 14.04M | 12.97M | 16.32M | 14.78M | 15.06M | 7.50M |
|
Free Cash Flow
|
| 5.07M | 1.01M | -4.43M | 5.47M | 8.91M | -5.66M | -10.59M | 18.74M | 3.06M | -2.22M | -9.77M | 8.09M | 3.91M | 0.01M | -7.73M | 9.02M | 1.87M | -5.54M | -12.08M | 20.70M | 3.64M | -6.25M | -0.62M | 9.88M | 0.01M | 0.81M | -0.04M | 7.58M | -0.50M | -5.80M | -2.33M | 4.41M | -3.15M | 1.49M | -6.94M | 6.42M |
|
Net Cash Flow
|
| -0.93M | 0.68M | -2.19M | 6.38M | 9.51M | -5.63M | 4.41M | 13.83M | -0.02M | -2.59M | -10.92M | 7.47M | 3.37M | -0.85M | -8.38M | 9.58M | 1.09M | -6.34M | -14.41M | 17.81M | 8.02M | -7.84M | -3.64M | 1.84M | 1.75M | -6.88M | 0.75M | 2.77M | -1.73M | -6.88M | -1.07M | 4.90M | -2.96M | 0.18M | -7.57M | 6.23M |