|
Net Income
|
0.49M | 0.26M | 0.43M | 0.22M | 0.06M | 0.11M | 0.19M | 0.30M | 0.04M | 0.33M | 0.44M | 0.47M | 0.35M | 0.46M | 0.04M | -0.02M | 0.03M | 0.02M | 0.48M | | 0.87M | 0.88M | 0.88M | 0.78M | 0.12M | 0.34M | 0.89M | 1.30M | -0.15M | 0.94M | 0.92M | 0.64M | 0.20M | 0.70M | -0.29M | 0.86M | 1.38M | 2.82M | 1.62M | 0.87M | 0.96M | 5.96M | 1.95M | 2.27M | 1.87M | 2.97M | 3.00M | 2.02M | 1.19M | 3.74M | 3.41M | 3.88M | 2.33M | 2.44M | 2.41M | 1.54M | 0.26M | -2.17M | 0.12M | -5.35M | -0.16M | 1.39M | 1.88M | 0.30M | -1.44M | 0.14M | 0.94M |
|
Depreciation and Depletion
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.07M | 0.07M | 0.08M | 0.07M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.08M | 0.07M | 0.09M | 0.08M | 0.09M | 0.28M | 0.09M | 0.09M | 0.12M | 0.04M | 0.10M | 0.10M | 0.11M | -0.04M | 0.12M | 0.07M | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.10M | 0.10M | 0.12M | 0.12M | 0.13M | 0.24M | 0.27M | 0.26M | 0.17M | 0.46M | 0.61M | 462.00M | 0.49M | 0.62M | 0.76M | 0.69M | 0.11M | 0.53M | 0.75M | 0.78M | 0.17M | 0.83M | 0.84M | 0.82M | 0.60M | 0.55M | 0.46M | 0.54M | 0.65M | 0.90M | 0.71M | 0.73M |
|
Deferred Taxes
|
-0.05M | -0.05M | 0.15M | -0.00M | 0.10M | -0.04M | 0.06M | -0.02M | -0.03M | -0.05M | 0.15M | -0.10M | -0.08M | 0.07M | 0.03M | 0.12M | -0.07M | -0.01M | 0.01M | -0.07M | 0.01M | -0.01M | 0.01M | 0.03M | -0.08M | -0.04M | 0.11M | 0.01M | -0.28M | 0.20M | 0.18M | -0.05M | 0.01M | 0.02M | 0.07M | -0.34M | -0.01M | 0.29M | 0.27M | -0.38M | -0.10M | 1.55M | -0.07M | -0.06M | -0.18M | -0.01M | -0.11M | -1.52M | -0.01M | 0.34M | 0.48M | 0.25M | 0.62M | -0.07M | -0.06M | 0.16M | -0.24M | -0.19M | 0.03M | -1.31M | 0.06M | 0.08M | 0.05M | -0.69M | 0.00M | -0.38M | 0.21M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.19M | -0.19M | 0.38M | 0.79M | 0.35M | 0.03M | -0.00M | 0.00M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.03M | | | | | | | | 0.13M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 0.33M | -0.05M | | | 0.84M | | 0.16M | 0.08M | 0.33M | 0.01M | 0.02M | 0.00M | 2.28M | 0.02M | 0.22M | 0.04M | 1.63M | | 0.02M | 0.02M | 0.24M | 0.25M | 0.25M | 0.34M | 0.89M | | 0.11M | | 0.67M | 0.03M | -9.11M | 0.86M | -1.95M | | -6.07M | | | | | | 2.68M | | -1.98M | | 5.81M | | | | 2.16M | | | | | | | 0.53M | | | | 0.33M |
|
Asset Writedowns and Impairment
|
0.10M | | | | -0.04M | -0.01M | | | -0.05M | | | | | | | | | | | 0.05M | | | | | | | | | | | | 0.05M | | | | | 0.01M | | | | | | 0.05M | | | | | | | | | -0.02M | | | | | | | | -0.03M | -0.09M | | | -0.12M | | 0.04M | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.10M | | | | 3.40M | | | | 0.19M | | | | 1.50M | | | | 0.11M | | | | 1.08M | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.33M | 1.34M | 1.04M | -0.99M | 0.30M | -0.29M | -0.14M | 0.56M | -1.45M | 0.62M | 0.68M | 1.05M | -0.49M | -1.08M | 1.69M | 0.87M | 0.14M | -1.17M | 3.60M | 0.64M | -1.56M | 2.45M | 1.93M | 0.52M | 0.37M | 0.86M | -2.21M | 4.00M | -2.87M | 1.63M | -2.47M | 6.00M | -3.25M | 3.75M | -2.10M | 4.94M | -1.99M | 1.42M | -2.71M | 2.80M | 1.13M | 7.62M | 4.31M | 3.02M | 2.79M | 8.78M | 5.36M | 4.29M | 0.77M | -0.60M | 1.73M | 3.31M | 1.56M | 0.37M | 5.81M | 4.87M | 3.13M | 9.98M | -2.56M | 5.43M | -1.33M | 1.18M | 3.30M | 4.04M | -3.00M | 3.30M | 6.48M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.21M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization
|
2.56M | 2.60M | 2.61M | 2.63M | 2.57M | 2.59M | 2.62M | 2.68M | 2.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | | | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | -0.01M | 0.05M | 0.05M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.06M | 0.09M | 0.26M | 0.26M | 0.26M | 0.25M | 0.26M | 0.25M | 0.25M | 0.25M | 0.67M | 0.76M | 0.75M | 0.77M | 0.83M | 0.84M | 0.84M | 0.87M | 0.87M | 0.86M | 0.87M | 0.87M | 0.86M | 0.99M | 1.00M | 1.00M | 0.99M | 0.99M | 1.02M | 1.11M | 1.12M | 0.94M | 1.01M | 1.01M | 0.92M | 0.91M | 0.90M | 0.91M | 0.86M | 0.83M | 0.83M | 0.84M | 0.85M |
|
Change in Receivables
|
-0.45M | 1.92M | -0.10M | -3.28M | 0.14M | -0.01M | 1.47M | 0.07M | 1.34M | 0.59M | 0.67M | -1.36M | 1.53M | 0.60M | -0.08M | -0.27M | 1.72M | 1.39M | 0.19M | -0.39M | -2.87M | 3.10M | 0.54M | -0.48M | 0.12M | 1.72M | 3.06M | -0.89M | 1.67M | 1.92M | 1.63M | -3.24M | 2.27M | -0.84M | 1.45M | 0.44M | 2.91M | 1.84M | 2.77M | -0.09M | 1.05M | -3.31M | -0.78M | -2.61M | 1.24M | -2.39M | 0.05M | -1.04M | 4.07M | 2.38M | 6.94M | -2.00M | 3.44M | 4.37M | -0.72M | -8.12M | -0.24M | -9.36M | -0.44M | -2.49M | 2.11M | 0.63M | 1.41M | -2.74M | 0.70M | -1.60M | -1.64M |
|
Change in Account Payables
|
2.23M | 1.89M | 2.23M | -0.58M | -0.34M | 1.64M | 1.77M | 0.92M | -1.07M | 0.58M | -0.19M | 0.18M | -0.07M | -0.24M | -0.22M | 0.23M | 0.51M | 0.15M | -0.01M | -0.47M | -0.14M | 0.10M | -0.50M | 0.05M | 0.40M | 0.85M | 0.18M | -0.73M | 0.16M | 0.53M | -0.83M | -0.11M | 0.99M | 0.29M | -1.07M | 1.48M | -0.63M | -0.83M | -0.84M | 1.40M | -0.20M | -0.02M | 0.45M | -0.33M | -0.59M | -0.37M | 0.04M | -0.70M | 1.33M | 0.72M | 0.30M | 0.01M | 1.29M | 0.48M | -0.89M | -1.36M | 0.21M | -0.31M | 0.47M | -0.18M | 0.82M | 0.32M | -1.15M | 0.06M | -0.94M | -0.18M | -0.14M |
|
Change in Accured Expenses
|
| | | | | | 1.05M | -0.46M | 0.37M | -0.07M | 1.42M | -0.91M | 0.54M | -0.58M | 1.42M | -0.91M | 0.66M | -0.47M | 1.82M | -0.88M | 0.50M | -1.13M | 1.68M | -0.69M | -0.07M | 0.78M | -0.49M | 0.87M | -0.68M | 1.84M | -2.20M | 2.72M | -2.37M | 2.18M | -0.94M | 2.12M | -1.84M | 2.23M | -1.30M | -0.32M | 0.33M | 2.03M | -0.26M | -2.36M | 1.55M | 1.66M | 3.32M | -0.24M | 0.51M | -0.74M | 3.41M | -3.61M | -0.87M | -0.12M | 2.38M | -4.54M | 0.39M | -0.83M | 1.64M | 0.08M | 0.41M | -1.41M | 3.38M | -0.93M | -0.30M | 0.61M | 2.90M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | -0.02M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | 0.28M | 0.32M | -0.57M | -0.26M | 0.67M | -0.03M | -0.29M | 0.24M | 0.34M | -0.22M | -0.17M | 0.33M | 0.10M | -0.07M | 0.04M | 0.10M | 0.00M | 0.01M | -0.09M | -0.23M | 0.21M | -0.24M | 0.14M | -0.28M | 0.37M | -0.06M | -0.11M | 0.87M | 0.33M | -0.46M | -0.76M | 0.23M | 0.22M | 0.03M | -0.11M | 0.25M | 0.05M | 0.20M | -0.49M | 0.17M | 1.37M | -1.30M | -0.11M | 2.18M | 0.76M | -0.28M | -0.70M | -0.09M | 0.73M | -0.28M | -0.45M | 1.40M | 1.13M | -0.36M | 1.40M | 0.50M | 0.51M | -0.79M | 0.13M | -0.42M | 0.57M |
|
Capital Expenditures
|
-0.08M | -0.04M | -0.01M | 0.28M | -0.01M | 0.05M | 0.04M | 0.06M | 0.02M | 0.05M | 0.03M | 0.10M | 0.07M | 0.04M | 0.01M | 0.02M | 0.03M | 0.05M | 0.01M | 0.02M | 0.01M | 0.14M | 0.27M | 0.26M | 0.06M | 0.05M | 0.03M | 0.04M | | | 0.03M | 0.03M | 0.04M | 0.36M | 0.50M | 0.23M | 0.13M | 0.31M | 0.09M | 0.23M | 0.40M | 0.19M | 0.29M | 0.13M | 0.12M | 0.04M | 0.10M | 0.04M | 0.13M | 0.20M | 0.53M | 1.04M | 0.73M | 0.07M | 0.02M | 0.02M | 0.10M | 0.01M | 0.10M | 0.12M | 0.28M | 0.47M | 0.07M | 0.12M | 0.11M | 0.06M | 0.18M |
|
Acquisitions
|
| | | | -1.15M | 2.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.02M | | -0.00M | | | | | | | | | | | | | -0.02M | -0.00M | -0.01M | 1.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.07M | -0.04M | -0.01M | -0.02M | -1.16M | -0.02M | -0.04M | -0.13M | -0.02M | -0.05M | -0.03M | -0.22M | -0.03M | -0.04M | -0.04M | -0.04M | -0.03M | -0.04M | 1.00M | -0.02M | -0.02M | -0.14M | -0.27M | -0.31M | -0.03M | -17.03M | -0.03M | -0.04M | | | -0.03M | 0.03M | -0.04M | -0.37M | -35.16M | -0.37M | -0.17M | -0.38M | -0.25M | -0.26M | -0.40M | -0.11M | -0.26M | -0.12M | -0.10M | -0.03M | -0.11M | -9.39M | -0.19M | -0.33M | -0.52M | -1.04M | -0.65M | -0.05M | -0.10M | -0.02M | -0.01M | -0.04M | -0.05M | -0.12M | -0.28M | -0.47M | -0.07M | -0.12M | -0.13M | -0.06M | -0.18M |
|
Other financing activities
|
9.14M | 9.21M | 9.29M | 9.53M | -0.02M | 9.84M | 9.92M | -0.02M | 10.03M | | 0.07M | 0.00M | -0.01M | 0.03M | 0.02M | 0.02M | | | 0.05M | 0.19M | 0.30M | 0.06M | 0.09M | 0.01M | 0.12M | 0.01M | -0.02M | -0.01M | | | 0.11M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | 0.08M | 0.08M | 0.01M | -0.02M | -0.02M | -0.08M | -0.36M | -0.27M | -2.49M | 0.06M | 0.01M | -3.53M | 0.06M | 0.81M | -3.42M | -1.81M | 1.66M | -1.57M | -0.36M | -0.11M | -0.06M | 13.81M | 2.44M | -3.81M | 2.85M | -1.68M | 2.50M | -5.94M | 3.34M | -3.63M | 39.80M | -5.29M | 0.99M | -1.44M | 4.61M | -3.61M | -0.49M | -5.23M | -5.84M | -1.82M | -2.83M | -6.54M | -6.09M | 8.75M | -1.00M | -0.92M | -1.10M | -1.08M | -0.21M | -0.47M | -8.71M | -1.03M | -1.10M | -0.42M | | -0.06M | -0.08M | 0.46M | 0.12M | 0.16M | 0.03M | 0.04M | -1.06M |
|
Net Equity Issued and Repurchased
|
5.62M | 1.30M | 1.03M | -0.83M | 6.33M | -0.23M | -0.17M | 0.40M | 4.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.04M | -0.12M | -0.21M | 0.17M | 0.01M | 0.04M | -0.12M | -0.06M | -0.27M | -0.04M | 0.11M | 0.01M | -0.02M | -0.10M | 0.03M | -0.01M | -0.15M | -0.32M | -0.23M | -0.25M | 0.02M | -0.00M | -0.12M | 0.01M | -0.04M | -0.00M | -0.04M | -0.22M | 0.02M | -0.01M | -0.42M |
|
Change in Cash
|
1.26M | 1.30M | 1.03M | -0.83M | -0.78M | -0.23M | -0.17M | 0.40M | -1.49M | 0.49M | 0.28M | 0.14M | -3.01M | -1.06M | 1.57M | -2.59M | -0.03M | -0.01M | 1.00M | -1.19M | 0.08M | 0.74M | 1.30M | 0.02M | 0.28M | -2.36M | 0.21M | 0.15M | -0.02M | -0.10M | 0.00M | 0.09M | 0.05M | -0.24M | 2.53M | -0.68M | -1.21M | -0.52M | 1.44M | -0.89M | 0.25M | 2.32M | -1.91M | 1.02M | -0.41M | 2.17M | -0.73M | 3.66M | -0.43M | -1.94M | 0.14M | 1.18M | 0.56M | -0.46M | -3.24M | 3.58M | 2.04M | 9.52M | -2.73M | 5.27M | -1.72M | 1.16M | 3.30M | 3.86M | -3.08M | 3.27M | 4.81M |
|
Free Cash Flow
|
1.41M | 1.38M | 1.05M | -1.27M | 0.31M | -0.34M | -0.18M | 0.49M | -1.47M | 0.57M | 0.65M | 0.95M | -0.56M | -1.11M | 1.68M | 0.85M | 0.11M | -1.21M | 3.60M | 0.62M | -1.58M | 2.31M | 1.66M | 0.27M | 0.32M | 0.81M | -2.23M | 3.97M | -2.87M | 1.63M | -2.50M | 5.97M | -3.29M | 3.39M | -2.59M | 4.71M | -2.12M | 1.11M | -2.80M | 2.57M | 0.72M | 7.43M | 4.02M | 2.89M | 2.68M | 8.74M | 5.26M | 4.25M | 0.65M | -0.79M | 1.21M | 2.26M | 0.83M | 0.31M | 5.79M | 4.86M | 3.03M | 9.96M | -2.66M | 5.31M | -1.60M | 0.71M | 3.23M | 3.92M | -3.11M | 3.24M | 6.29M |
|
Net Cash Flow
|
1.26M | 1.30M | 1.03M | -1.01M | -0.78M | -0.23M | -0.17M | 0.40M | -1.49M | 0.49M | 0.28M | 0.56M | -3.01M | -1.06M | 1.67M | -2.69M | 0.16M | -0.40M | 1.19M | -1.19M | 0.08M | 0.74M | 1.30M | 0.11M | 0.28M | -2.36M | 0.21M | 0.15M | -0.02M | -0.06M | 0.00M | 0.09M | 0.05M | -0.24M | 2.55M | -0.71M | -1.17M | -0.40M | 1.66M | -1.06M | 0.24M | 2.29M | -1.79M | 1.08M | -0.14M | 2.21M | -0.84M | 3.65M | -0.42M | -1.84M | 0.11M | 1.19M | 0.71M | -0.14M | -3.00M | 3.82M | 2.02M | 9.52M | -2.61M | 5.25M | -1.68M | 1.17M | 3.34M | 4.08M | -3.10M | 3.28M | 5.24M |