|
Net Income
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
Gains from Investment Securities
|
0.44M | 0.36M | 0.30M | | | | | 1.12M | | | | | 0.19M | 0.08M | 0.21M | 2.04M | 0.04M | 0.00M | 0.22M | | 1.48M | -0.01M | 0.02M | 0.06M | -0.03M | | |
|
Cash from Operations
|
0.68M | 0.23M | 0.08M | -0.35M | -0.02M | -0.33M | -0.30M | -0.07M | -0.00M | -0.20M | 0.11M | -0.63M | -0.13M | 0.18M | -0.49M | -2.28M | 2.65M | -3.90M | -2.68M | -0.84M | -2.16M | -7.11M | 1.58M | -0.02M | -2.43M | 0.23M | 0.78M |
|
Amortizatization of Intangibles
|
| | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 0.12M | 0.45M | 0.45M | 0.45M | 0.23M | 0.24M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 0.27M | 0.87M | 0.86M | 0.91M | 0.91M | 0.92M | 0.93M | 0.93M | 0.93M | 0.93M | 0.94M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | -0.48M | 1.59M | 0.51M | -1.38M | -0.05M | 0.40M | -0.20M | -0.25M | 0.01M | 0.57M | -0.27M |
|
Change in Account Payables
|
0.05M | 0.05M | 0.05M | -0.20M | 0.05M | 0.05M | 0.05M | -0.14M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.04M | -0.01M | 0.06M | 0.17M | 0.15M | -0.06M | 0.05M | 0.05M | 0.29M | 0.07M | 0.62M | -0.80M | 0.39M | 0.59M | 0.05M | -0.71M | 5.18M | 0.08M | -0.15M | -0.84M | -0.06M | -0.19M | 1.40M | -0.13M | -0.05M | 0.14M | 0.46M |
|
Other Working Capital Changes
|
0.06M | 0.03M | -0.04M | 0.03M | 0.04M | 0.05M | -0.00M | -0.05M | 0.14M | 0.13M | 0.36M | -0.46M | 0.30M | -0.09M | 0.10M | 0.63M | -0.48M | 1.59M | 0.51M | | | | | | | | |
|
Capital Expenditures
|
1.01M | -1.01M | 32.37M | 1.17M | 2.23M | 0.79M | 0.76M | 1.54M | 3.19M | 5.18M | 8.13M | 7.32M | 10.78M | 12.11M | 9.55M | 9.93M | 7.78M | 3.38M | 0.05M | 2.22M | 0.35M | 2.53M | 0.08M | 0.02M | 0.50M | 0.56M | 0.43M |
|
Sales of Property, Plant and Equipment
|
| | | | 21.87M | | 0.12M | | | | | | | | | | | | | | | | | | 0.46M | 0.04M | |
|
Divestments
|
| | | | 21.87M | | 0.12M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 1.23M | 4.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
25.05M | -4.00M | -21.75M | 0.70M | 23.78M | -0.79M | -0.64M | -2.66M | -3.19M | -5.18M | -8.13M | -7.49M | -10.97M | -12.19M | -9.76M | -11.97M | -7.82M | -3.50M | 1.47M | -0.99M | -0.35M | -2.67M | -0.13M | 1.15M | -0.04M | 2.88M | -0.49M |
|
Other financing activities
|
| | | | | | | | 0.04M | | 3.69M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-1.99M | -1.88M | 14.10M | -0.91M | -1.40M | -0.28M | | | -3.19M | | 7.11M | 1.51M | 10.69M | 10.99M | 11.47M | 11.77M | 8.75M | 1.50M | 2.77M | 0.80M | -0.12M | 14.94M | -0.20M | -0.20M | -0.20M | -0.20M | -0.19M |
|
Dividends Paid - Common
|
1.70M | 1.72M | 0.86M | 0.86M | 0.85M | 0.28M | | 2.87M | 3.15M | | 1.83M | 1.83M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.03M | -0.02M | 113.00 | -0.01M | -0.05M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
23.71M | -5.66M | -7.57M | -0.57M | 22.31M | -1.41M | -0.95M | -2.73M | -6.39M | -5.39M | -0.90M | -6.62M | -0.40M | -1.03M | 1.22M | -2.49M | 3.57M | -5.89M | 1.57M | -1.02M | -2.63M | 5.16M | 1.26M | 0.94M | -2.67M | 2.92M | 0.09M |
|
Free Cash Flow
|
-0.33M | 1.24M | -32.29M | -1.52M | -2.25M | -1.12M | -1.07M | -1.61M | -3.20M | -5.39M | -8.01M | -7.95M | -10.90M | -11.93M | -10.04M | -12.21M | -5.13M | -7.28M | -2.72M | -3.06M | -2.51M | -9.65M | 1.50M | -0.04M | -2.93M | -0.32M | 0.35M |
|
Net Cash Flow
|
23.74M | -5.65M | -7.57M | -0.55M | 22.36M | -1.41M | -0.95M | -2.73M | -6.39M | -5.39M | -0.90M | -6.62M | -0.40M | -1.03M | 1.22M | -2.49M | 3.57M | -5.89M | 1.57M | -1.02M | -2.63M | 5.16M | 1.26M | 0.94M | -2.67M | 2.92M | 0.09M |