|
Net Income
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.25M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.14M | 0.11M | 0.01M | 1.29M | -0.19M | 0.38M | -0.12M | -0.53M | -0.74M | -0.31M | -0.52M | -0.58M | -0.81M | 0.10M | -0.34M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 52.00M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.05M | 0.05M |
|
Share-based Compensation
|
0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | 0.01M | | 0.01M | | | | 0.01M | | | | 0.01M | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Deferred Taxes
|
| | | | | | | | -0.04M | -0.01M | -0.10M | -0.03M | -0.07M | -0.02M | | 0.03M | 0.01M | | -0.04M | 0.09M | -0.14M | -0.02M | 0.02M | -0.01M | 0.53M | | | | -0.13M | | | | -0.08M | -0.04M | -0.05M | -0.04M | -0.04M | -0.08M | -0.08M | -0.04M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | 0.08M | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00M | 0.00M | 0.01M | -0.02M | 0.03M | 0.00M | 0.17M | 0.38M | 0.10M | 0.19M | 0.21M | 0.18M | 0.03M | 0.18M | | 0.21M | -0.02M | | 0.01M | 0.30M | 0.02M | | | | 0.09M | 0.01M | | | 0.09M | 0.02M | 0.31M | | 0.16M | 0.01M | 0.79M | 0.39M | 0.01M | -0.04M | 0.08M | 0.08M |
|
Non-cash Items
|
| | | 0.02M | 0.04M | 0.01M | 0.07M | 0.04M | 0.06M | 0.03M | 0.00M | | 0.01M | 0.00M | 0.00M | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.28M | 0.26M | 0.77M | 0.82M | 0.18M | 0.97M | 0.86M | -0.14M | 0.39M | 0.56M | 0.90M | 0.19M | 0.48M | 0.70M | | -1.12M | -0.07M | 0.26M | -0.13M | -0.09M | -0.00M | -0.00M | 0.23M | 0.41M | -0.41M | -0.37M | 0.40M | -0.41M | -0.53M | -0.62M | 0.38M | 0.40M | -0.27M | 0.22M | -0.30M | -0.07M | -0.22M | -0.27M | -0.14M | 0.65M |
|
Depreciation & Amortization (CF)
|
0.03M | 0.03M | -0.01M | 0.01M | 0.03M | 0.01M | 0.03M | 0.00M | 0.04M | 0.05M | 0.05M | 0.05M | 0.09M | -0.00M | | 0.08M | 0.09M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.14M | 0.08M | 0.60M | 0.23M | 0.23M | 0.23M | 0.21M | 0.22M | 0.23M | 0.23M |
|
Change in Receivables
|
-0.16M | 0.47M | -0.27M | -0.26M | 0.20M | -0.06M | 0.03M | -0.04M | -0.09M | 0.32M | -0.57M | -0.01M | 0.02M | -0.18M | | 0.30M | -0.19M | -0.01M | 0.18M | 0.03M | 0.19M | -0.14M | 0.20M | -0.07M | -0.03M | 0.22M | -0.58M | 0.24M | -0.10M | 0.40M | -0.12M | -0.50M | 0.52M | -0.39M | -0.30M | -0.33M | 0.47M | 0.00M | 0.44M | -0.76M |
|
Change in Inventory
|
0.04M | -0.12M | -0.04M | 0.08M | 0.17M | 0.10M | -0.04M | 0.03M | 0.08M | 0.01M | -0.10M | -0.06M | -0.13M | -0.27M | | 0.50M | -0.25M | -0.10M | -0.01M | 0.15M | -0.14M | 0.02M | -0.01M | -0.07M | -0.00M | -0.02M | 0.24M | 0.09M | -0.03M | 0.21M | -0.02M | -0.03M | -0.44M | 0.11M | -0.01M | -0.12M | -0.45M | -0.18M | -0.21M | 0.14M |
|
Change in Account Payables
|
-0.12M | 0.03M | -0.07M | 0.18M | -0.08M | 0.20M | -0.27M | -0.01M | -0.09M | 0.10M | -0.19M | 0.11M | 0.11M | -0.17M | | -0.05M | 0.03M | 0.04M | -0.09M | 0.06M | -0.04M | 0.05M | 0.07M | -0.14M | 0.10M | -0.00M | 0.08M | -0.04M | -0.24M | 0.38M | -0.29M | -0.16M | 0.16M | 0.51M | -0.63M | 0.03M | 0.15M | 0.21M | -0.32M | 0.23M |
|
Change in Accured Expenses
|
-0.07M | 0.05M | 0.01M | 0.02M | -0.06M | 0.04M | 0.04M | 0.01M | -0.02M | -0.01M | 0.02M | 0.03M | -0.04M | 0.02M | | 0.06M | -0.03M | -0.02M | 0.05M | 0.04M | -0.04M | -0.05M | -0.00M | 0.15M | 0.05M | -0.26M | 0.05M | 0.06M | -0.03M | -0.15M | -0.05M | -0.03M | 0.05M | -0.07M | 0.04M | -0.02M | 0.02M | -0.11M | 0.05M | -0.03M |
|
Change in Taxes
|
| | | | | | | -0.23M | 0.04M | 0.06M | -0.13M | 0.03M | -0.05M | -0.03M | | 0.19M | -0.15M | 0.01M | 0.02M | 0.08M | -0.06M | -0.01M | 0.01M | 0.12M | -0.13M | 0.01M | 0.07M | -0.02M | -0.00M | 0.08M | -0.21M | 0.06M | -0.19M | 0.05M | 0.05M | -0.30M | -0.01M | 0.08M | 0.07M | -0.09M |
|
Other Working Capital Changes
|
-0.05M | 0.00M | -0.08M | 0.10M | -0.08M | -0.01M | -0.07M | 0.24M | -0.08M | -0.08M | -0.03M | 0.08M | -0.06M | -0.05M | | 0.00M | 0.13M | -0.06M | 0.07M | 0.15M | -0.11M | -0.06M | -0.17M | 0.16M | 0.07M | -0.04M | 0.09M | -0.02M | -0.16M | 0.18M | -0.25M | -0.03M | 0.27M | -0.01M | -0.04M | -0.06M | 0.11M | -0.03M | -0.03M | -0.05M |
|
Capital Expenditures
|
0.04M | 0.01M | 0.04M | -0.01M | 0.01M | 0.16M | 0.07M | -0.05M | 0.02M | 0.03M | 0.10M | 0.26M | 0.20M | 0.01M | | -0.08M | 0.02M | | | | 0.01M | 0.01M | 0.13M | | 0.02M | 0.01M | 0.00M | | 0.03M | 0.01M | 0.02M | 0.01M | 0.08M | 0.02M | 0.00M | 0.09M | 0.07M | 0.03M | 0.01M | 0.00M |
|
Change in Intangibles
|
| | | | | | | 0.01M | 0.02M | | 0.02M | | 0.02M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 1.54M | | 0.59M | | | | 0.31M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 8.46M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.04M | -0.01M | -0.04M | 0.01M | -0.01M | -0.16M | -0.10M | 0.04M | -0.04M | -0.03M | -0.11M | -0.26M | -0.38M | -2.62M | | 2.81M | -0.04M | -0.03M | -0.01M | -0.02M | -0.02M | -0.01M | -0.13M | | -0.02M | -2.19M | -3.85M | 0.01M | 6.76M | -2.75M | -1.56M | -0.01M | -0.56M | -0.02M | -0.00M | -0.09M | -0.38M | -0.03M | -0.01M | -0.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | | 0.01M | | | | 0.01M | | | | 0.01M | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | -0.01M | | 0.19M | | | | | | 4.52M | -0.10M | -0.10M | -0.10M | -0.05M | -0.10M | -0.28M | -0.27M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | 0.01M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Exchange Rate Effect
|
-0.00M | | | -0.02M | 0.00M | -0.03M | -0.00M | -0.05M | 0.01M | 0.03M | 0.04M | 0.04M | 0.09M | -0.11M | | -0.02M | 0.02M | -0.02M | 0.01M | 0.06M | 0.10M | -0.01M | 0.04M | -0.01M | 0.04M | 0.01M | -0.17M | -0.02M | 0.03M | 0.07M | -0.12M | -0.01M | 0.03M | -0.04M | -0.01M | 0.10M | -0.16M | 0.04M | -0.01M | 0.00M |
|
Change in Cash
|
0.24M | 0.26M | 0.73M | 0.82M | 0.18M | 0.79M | 0.76M | -0.15M | 0.36M | 0.59M | 0.83M | -0.03M | 0.19M | -2.02M | | 1.66M | -0.10M | 0.21M | 0.04M | -0.04M | 0.07M | -0.02M | 0.15M | 0.40M | 4.13M | -2.65M | -3.73M | -0.52M | 6.20M | -3.40M | -1.58M | 0.10M | -0.90M | 0.06M | -0.41M | -0.15M | -0.86M | -0.36M | -0.26M | 0.66M |
|
Free Cash Flow
|
0.24M | 0.26M | 0.73M | 0.84M | 0.18M | 0.81M | 0.79M | -0.09M | 0.37M | 0.54M | 0.81M | -0.06M | 0.29M | 0.70M | | -1.03M | -0.10M | 0.26M | -0.13M | -0.09M | -0.01M | -0.01M | 0.10M | 0.41M | -0.42M | -0.37M | 0.39M | -0.41M | -0.56M | -0.63M | 0.35M | 0.39M | -0.35M | 0.20M | -0.30M | -0.15M | -0.29M | -0.30M | -0.14M | 0.65M |
|
Net Cash Flow
|
0.24M | 0.26M | 0.73M | 0.84M | 0.18M | 0.81M | 0.76M | -0.10M | 0.35M | 0.54M | 0.79M | -0.06M | 0.11M | -1.92M | | 1.69M | -0.13M | 0.23M | 0.04M | -0.11M | -0.03M | -0.01M | 0.10M | 0.41M | 4.09M | -2.65M | -3.56M | -0.50M | 6.18M | -3.47M | -1.46M | 0.12M | -0.93M | 0.10M | -0.40M | -0.26M | -0.71M | -0.40M | -0.24M | 0.66M |