|
Net Income
|
0.56M | 1.38M | 0.64M | 1.79M | 0.28M | 0.83M | 0.90M | 0.93M | 0.37M | 0.34M | 0.12M | 4.61M | 0.08M | -3.45M | -0.03M | -2.15M | -0.09M | 0.17M | 0.06M | 0.35M | -0.10M | 0.39M | 0.87M | 0.23M | 0.08M | 0.14M | -1.12M | -0.07M | 0.02M | -2.94M | -0.76M | 0.27M | 0.04M | 0.10M | 0.14M | 0.02M | -0.31M | -0.22M | -0.10M | 0.18M | 0.13M | 0.51M | -0.47M | 0.33M | -0.10M | 0.58M | 0.40M | 0.39M | 9.94M | -1.15M | -0.22M | -0.26M | -0.26M | -0.27M | -0.31M | -0.11M | -0.42M | 0.09M | -0.32M | -0.23M | 0.24M | -0.57M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Share-based Compensation
|
0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.14M | 0.10M | 0.12M | 0.15M | 0.15M | 0.15M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.12M | 0.13M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.12M | 0.10M | 0.10M | 0.13M | 0.15M | 0.14M | 0.14M | 0.12M | 0.15M | 0.16M | 0.15M | 0.16M | 0.14M | 0.12M | 0.12M | 0.08M | 0.09M | 0.08M | 0.08M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | |
|
Deferred Taxes
|
0.06M | 0.19M | 0.31M | 0.65M | 0.17M | 0.62M | -0.79M | 0.34M | 0.22M | 0.20M | -0.01M | 0.32M | 0.07M | -2.14M | -0.36M | -0.17M | 0.10M | 0.04M | 0.17M | -0.03M | 0.06M | -0.01M | 0.26M | 0.40M | 0.07M | 0.01M | 0.11M | -0.02M | 0.06M | 2.98M | | | | | -0.01M | 1.00 | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | -0.05M | -0.07M | | | -715.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 0.08M | -0.00M | 0.01M | 0.03M | 0.11M | -0.00M | 0.01M | 0.04M | 0.13M | -0.00M | 0.01M | 0.04M | 0.18M | -634.00 | 0.01M | 0.04M | 0.17M | -168.00 | 0.01M | 0.04M | 0.02M | 295.00 | 0.01M | 0.04M | 0.14M | 733.00 | 0.01M | 0.04M | 0.16M | 0.35M | | 31.37M | 0.17M | 0.00M | 0.00M | 8.86M | 0.14M | 0.00M | 0.07M | 0.15M | 0.15M | 0.00M | 0.00M | 0.04M | 0.17M | 0.00M | 0.00M | 0.50M | 0.19M | 0.00M |
|
Asset Writedowns and Impairment
|
0.07M | -0.06M | -0.03M | 0.14M | 0.01M | 0.01M | -0.02M | 0.14M | 0.00M | 0.00M | -0.01M | 0.01M | -0.10M | 0.02M | -0.02M | -0.08M | 0.01M | 0.02M | 0.01M | -0.02M | -0.01M | 503.00 | -0.01M | 0.05M | 705.00 | -0.00M | -0.00M | 0.00M | -0.00M | -688.00 | 0.01M | -0.01M | 0.04M | -0.01M | -0.03M | 0.02M | 0.00M | -0.02M | 0.00M | 0.07M | 0.01M | -0.00M | -0.01M | -0.01M | 480.00 | -0.04M | 548.00 | -89.00 | 0.01M | 0.00M | 0.03M | -0.04M | -0.00M | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 0.05M | | | 1.37M | 1.41M | | | | 0.29M | | | | 5.06M | | | | 0.53M | | | | 0.50M | | | | 0.87M | | |
|
Cash from Operations
|
-1.07M | 2.02M | -0.05M | 3.44M | -0.61M | 2.05M | 1.44M | 2.03M | -1.04M | 1.97M | 1.61M | 0.95M | 4.52M | -0.92M | 0.34M | -0.35M | -2.66M | 1.97M | 0.33M | 0.02M | -1.04M | 2.56M | -1.18M | -0.02M | 0.06M | 0.48M | -0.02M | -0.28M | 0.10M | 0.29M | 1.13M | -0.49M | 0.71M | 0.65M | 0.48M | -0.43M | -0.62M | 0.98M | -0.01M | 1.46M | -0.18M | 0.97M | -1.22M | 0.78M | -0.93M | 0.55M | -0.29M | -0.27M | 11.69M | -1.15M | 0.08M | 0.12M | -0.71M | 0.37M | 0.33M | -0.17M | 0.20M | -0.25M | 0.37M | -0.53M | 0.76M | -0.76M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.14M | 0.36M | 0.40M | 0.40M | 0.40M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.08M | 0.23M | -0.15M | 0.00M | -0.06M | 0.19M |
|
Depreciation & Amortization (CF)
|
0.16M | 0.16M | 0.13M | 0.11M | 0.17M | 0.18M | 0.17M | 0.19M | 0.21M | 0.22M | 0.19M | 0.21M | 0.21M | 0.21M | 0.15M | 0.17M | 0.16M | 0.17M | 0.11M | 0.12M | 0.12M | 0.13M | 0.12M | 0.12M | 0.12M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.14M | 0.13M | 0.12M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.06M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -0.59M | -0.22M | 0.86M | -0.52M | -0.68M | 1.09M | -1.17M | 0.92M | -0.69M | -0.59M | 0.27M | -0.12M | -0.70M | 0.86M | -0.47M | -0.07M | -0.49M | -0.01M | 0.11M | -0.05M | 0.18M | -0.32M | 0.01M | 0.18M | -0.02M | -0.32M | 0.08M | -0.17M | 0.05M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.79M | -0.46M | 0.12M | 0.01M | -0.16M | -1.71M | 0.55M | -0.24M | 0.51M | 1.05M | -0.96M | 1.39M | 0.45M | 0.00M | 0.88M | -0.73M | -0.07M | -0.75M | -0.66M | -0.64M | -0.61M | -0.51M | -0.19M | 0.26M | -0.16M | -0.17M | 0.49M | -0.24M | 0.19M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.66M | -0.58M | 0.23M | -0.86M | 0.26M | -0.42M | 0.42M | 0.11M | 0.17M | -0.16M | -0.55M | 0.62M | -0.16M | -0.09M | 0.02M | -0.27M | -0.24M | 0.07M | -0.09M | -0.04M | 0.03M | -0.05M | 0.11M | 0.40M | -0.48M | 0.22M | 0.35M | -0.11M | -0.22M |
|
Change in Accured Expenses
|
0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.10M | 0.06M | 0.09M | 0.03M | 0.02M | -0.08M | -0.16M | -0.12M | 0.15M | 735.00 | | -0.03M | 0.01M | 0.01M | 0.04M | -0.00M | 0.19M | 0.04M | 0.04M | 0.04M | 0.14M | 0.05M | 0.05M | 0.05M | 0.11M | 0.10M | -0.25M | 0.28M | 0.04M | 0.06M | 0.05M | -0.07M | -0.11M | 0.27M | 0.21M | -0.24M | 0.08M | 0.09M | 0.15M | 0.05M | -0.45M | 0.95M | -0.22M | -0.41M | 0.10M | -0.54M | 0.12M | -0.02M | -0.58M | 0.65M | -0.25M | 0.03M | -0.29M | 0.16M | 0.06M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00 | | 0.01M | 0.00M | 0.00M | 0.01M | -0.05M | 0.00M | -0.00M | -0.00M | 0.01M | -0.02M | 0.00M | 0.00M | -0.00M | -0.00M | 0.60M | -0.10M | -0.25M | -0.16M | -0.09M | 0.00M | 0.21M | -0.18M | -0.01M | 606.00 | 0.01M | 0.01M | -0.01M | 0.00M |
|
Other Working Capital Changes
|
2.10M | -0.14M | 1.31M | -0.59M | 1.39M | -0.23M | -1.05M | -0.17M | 2.41M | -0.45M | -0.75M | 4.81M | -3.88M | 0.10M | -0.56M | 0.16M | 2.90M | -1.42M | 0.15M | 0.50M | 1.07M | -1.93M | 2.56M | 0.98M | 0.12M | -0.11M | -0.77M | 0.47M | -0.10M | -0.01M | -1.69M | 1.80M | 0.12M | -0.20M | -0.01M | 0.02M | 0.10M | -0.25M | 0.41M | -0.47M | 0.20M | 0.03M | -0.02M | 0.08M | 0.19M | -0.31M | -0.01M | -0.15M | 0.21M | -0.05M | 0.07M | -0.38M | 0.18M | -0.29M | -0.05M | 0.23M | 0.08M | -0.22M | 0.01M | -0.22M | -0.27M | -0.07M |
|
Capital Expenditures
|
0.29M | 0.19M | 0.36M | 0.57M | 0.42M | 0.29M | 0.25M | 0.18M | 0.29M | 0.06M | 0.08M | 0.22M | 0.24M | 0.20M | 0.04M | 0.06M | 0.18M | 0.04M | 0.04M | 0.06M | 0.05M | 0.21M | 0.03M | 0.16M | 0.21M | 0.13M | 0.03M | 0.04M | 0.16M | 0.07M | 0.02M | | 0.01M | 0.10M | 0.01M | 0.07M | 0.16M | 0.08M | 0.15M | 0.03M | 0.26M | 0.11M | 0.17M | 0.05M | 0.06M | 0.02M | 0.02M | 0.01M | 0.01M | 0.04M | 0.02M | 0.03M | 0.31M | 0.09M | 0.06M | 800.00 | 0.36M | 0.06M | 0.06M | 0.01M | 0.27M | 0.04M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 5.22M | 7.11M | | 5.03M | 2.05M | 2.09M | 5.12M | | |
|
Cash from Investing Activities
|
-0.77M | -0.45M | -0.64M | -0.77M | -0.98M | -0.45M | -0.26M | -0.16M | -0.57M | -0.08M | -0.10M | -0.16M | -0.48M | -0.20M | -0.05M | -0.06M | -0.41M | -0.04M | -0.04M | -0.06M | -0.18M | -0.21M | -0.03M | -0.16M | -0.34M | -0.13M | -0.03M | -0.04M | -0.29M | -0.07M | -0.02M | -161.00 | -0.14M | -0.10M | -0.01M | -0.07M | -0.28M | -0.08M | -0.15M | -0.03M | -0.37M | -0.11M | -0.17M | -0.05M | -0.15M | -0.02M | 1.99M | -0.01M | -0.10M | -14.92M | -2.02M | 0.02M | -0.39M | 0.14M | 0.06M | -800.00 | -0.39M | -0.01M | 0.03M | 0.25M | -1.05M | 0.69M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 0.20M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
1.88M | -1.52M | 0.60M | -2.64M | 1.66M | -1.64M | -1.24M | -1.94M | 1.76M | -1.89M | -1.20M | -0.44M | -0.44M | -0.44M | -0.44M | -0.44M | 1.30M | -1.30M | | | 0.40M | | | | | | | | | | | | 0.05M | | | | | | | | | | 3.03M | 0.19M | 1.36M | 0.03M | | | 0.07M | 0.02M | 0.05M | 0.03M | | | | 0.10M | 0.10M | 0.05M | | 0.15M | -0.00M | 0.02M |
|
Dividends Paid - Common
|
0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.89M | | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.04M | 0.05M | -0.08M | 0.03M | 0.07M | -0.05M | -0.06M | -0.07M | 0.15M | -0.00M | 0.31M | 0.35M | 3.60M | -1.56M | -0.15M | -0.85M | -1.77M | 0.63M | 0.29M | -0.04M | -0.82M | 1.95M | -1.21M | -0.18M | -0.28M | 0.35M | -0.05M | -0.32M | -0.19M | 0.22M | 1.11M | -0.49M | 0.62M | 0.55M | 0.48M | -0.49M | -0.90M | 0.90M | -0.17M | 1.94M | -0.55M | 0.94M | 1.63M | 0.92M | 0.28M | 0.56M | 1.70M | -0.28M | 11.66M | -16.06M | -1.89M | 0.17M | -1.11M | 0.54M | 0.39M | -0.08M | -0.09M | -0.22M | 0.40M | -0.13M | -0.29M | -0.05M |
|
Free Cash Flow
|
-1.36M | 1.83M | -0.41M | 2.86M | -1.03M | 1.75M | 1.18M | 1.85M | -1.33M | 1.91M | 1.54M | 0.73M | 4.28M | -1.12M | 0.30M | -0.41M | -2.84M | 1.93M | 0.29M | -0.04M | -1.09M | 2.35M | -1.21M | -0.18M | -0.14M | 0.35M | -0.05M | -0.32M | -0.06M | 0.22M | 1.11M | -0.49M | 0.69M | 0.55M | 0.48M | -0.49M | -0.79M | 0.90M | -0.16M | 1.43M | -0.45M | 0.86M | -1.39M | 0.73M | -0.99M | 0.53M | -0.32M | -0.28M | 11.68M | -1.19M | 0.06M | 0.09M | -1.03M | 0.28M | 0.27M | -0.17M | -0.16M | -0.31M | 0.31M | -0.54M | 0.49M | -0.80M |
|
Net Cash Flow
|
0.04M | 0.05M | -0.08M | 0.03M | 0.07M | -0.05M | -0.06M | -0.07M | 0.15M | -0.00M | 0.31M | 0.35M | 3.60M | -1.56M | -0.15M | -0.85M | -1.77M | 0.63M | 0.29M | -0.04M | -0.82M | 2.35M | -1.21M | -0.18M | -0.28M | 0.35M | -0.05M | -0.32M | -0.19M | 0.22M | 1.11M | -0.49M | 0.62M | 0.55M | 0.48M | -0.49M | -0.90M | 0.90M | -0.17M | 1.43M | -0.55M | 0.86M | 1.63M | 0.92M | 0.28M | 0.56M | 1.70M | -0.28M | 11.66M | -16.06M | -1.89M | 0.17M | -1.11M | 0.50M | 0.39M | -0.08M | -0.09M | -0.22M | 0.40M | -0.13M | -0.29M | -0.05M |