|
Net Income
|
0.21M | -0.75M | 19.18M | 1.15M | 1.36M | 1.28M | 0.36M | 1.94M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.16M | 0.40M | 0.60M | 1.02M | 1.00M | 1.45M | 1.14M | 1.90M | 0.91M | 1.59M | 1.45M | 1.08M | 1.17M | 1.03M | 1.12M | 0.88M | 0.91M | 1.88M | 1.24M | 1.57M | 1.16M | 1.16M | 1.37M | 1.44M | 1.49M | 1.05M | 1.19M | 1.33M | 1.17M | 1.41M | 1.41M | 1.39M | 1.48M | 1.51M | 1.43M | 1.52M | 1.50M | 1.22M | 1.29M | 1.27M | 1.34M | 1.14M | 1.25M | 1.43M | 1.33M | 1.13M | 0.93M | 1.24M | 0.49M | 0.48M | 0.68M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.04M | 0.03M | 0.04M | 0.05M | | | | | | | | -0.28M | 0.19M | 0.19M | 0.19M | | 0.12M | 0.12M | 0.12M | -0.16M | 0.12M | | | -0.03M | 0.17M | | | -0.05M | 0.19M | | | | | | | | -0.00M | | | -0.00M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.08M | -0.03M | -0.01M | -0.02M | -0.03M | -0.04M | -0.01M | -0.02M | 0.01M | 0.03M | -0.01M | -0.01M | -0.00M | 0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.03M | -0.05M | -0.00M |
|
Gains from Investment Securities
|
-0.01M | | | | | | | | | | | | -0.01M | 0.00M | 0.01M | 0.11M | 0.00M | -0.01M | | 0.10M | | | | | | | | | | | | | | | | -0.00M | | | | -0.03M | | | | | -0.01M | -0.00M | -0.02M | -0.52M | 0.00M | 0.01M | | -1.38M | | | | 0.00M | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.89M | -0.01M | 0.04M | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.35M | | | | 0.03M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.97M | | | |
|
Change in Working Capital
|
| | | 15.31M | | | | 18.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 1.96M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
3.79M | 2.88M | 0.27M | 1.36M | 0.35M | 1.31M | 0.96M | -0.63M | 0.08M | 1.70M | 1.68M | 0.43M | 2.75M | 1.42M | -0.38M | 0.85M | -0.41M | 0.84M | 1.16M | 0.28M | -0.32M | 1.07M | -0.99M | -0.53M | 0.70M | 2.43M | -0.06M | 0.18M | 1.57M | 0.76M | 0.66M | -0.44M | 0.37M | 0.85M | 0.12M | 0.30M | 0.23M | 0.33M | -0.17M | -0.94M | 3.01M | -0.43M | 3.71M | 0.69M | 0.50M | 2.85M | 2.84M | -0.77M | -1.61M | 0.40M | 2.24M | 0.42M | -0.48M | -0.33M | 0.24M | -0.10M | -0.52M | 0.38M | 0.00M | -0.41M | -0.24M | 0.65M | -0.04M | -0.38M | 0.67M | -0.02M | 0.54M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | 0.27M | -0.08M | 0.19M | -0.24M | 0.06M | 0.04M | -0.26M | 0.17M | 0.13M | -0.38M | -0.15M | 0.23M | -0.09M | -0.02M | -0.10M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.46M | -0.15M | | 0.30M | -0.00M | -0.63M | 0.35M | 0.04M | -0.11M | -0.15M | 0.30M | -0.31M | -0.30M | -0.42M | -0.19M |
|
Other Working Capital Changes
|
0.18M | 1.32M | 0.10M | -0.58M | 0.77M | -0.05M | -0.43M | 0.25M | -0.44M | 0.34M | -0.38M | 0.76M | 0.76M | -0.53M | -0.57M | -0.50M | 1.34M | -0.03M | 0.53M | 0.57M | -0.37M | -0.49M | 0.43M | -0.92M | 0.50M | 0.47M | -1.25M | 0.56M | -0.22M | 0.07M | 0.94M | -0.13M | -0.54M | -0.89M | 0.03M | -0.37M | -0.72M | -0.10M | -0.26M | -0.24M | 0.39M | 0.29M | 0.01M | 0.09M | -0.23M | 0.01M | 0.04M | 0.42M | 0.21M | 0.42M | -1.65M | 1.13M | -0.29M | 0.99M | -0.94M | 0.02M | -0.26M | 0.80M | -0.27M | -0.74M | -0.15M | 0.55M | -0.49M | -0.57M | 0.01M | 0.83M | -0.11M |
|
Cash from Operations
|
0.60M | 2.05M | 1.60M | 2.02M | 2.45M | 1.24M | 1.69M | 0.93M | 1.24M | 1.25M | 0.31M | 1.59M | 1.57M | 1.60M | 0.18M | 1.58M | 1.91M | 1.08M | 0.73M | 1.47M | 1.03M | 1.39M | 1.08M | 0.34M | 1.65M | 2.13M | 0.78M | 1.74M | 0.74M | 1.52M | 2.13M | 0.85M | 0.54M | -0.27M | 1.72M | 0.76M | 1.34M | 0.94M | 1.57M | 0.62M | 2.27M | 1.15M | 2.02M | 1.24M | 1.05M | 1.27M | 1.86M | 2.31M | 0.57M | 3.25M | 0.60M | 2.48M | 0.49M | 1.61M | 1.02M | 1.44M | 0.55M | 1.86M | 0.98M | 0.71M | 0.88M | 1.98M | 0.95M | 0.31M | 0.69M | 0.92M | 1.17M |
|
Amortization of Goodwill
|
| | | | | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
1.18M | 1.12M | | 1.04M | 0.97M | | 0.89M | 0.83M | 0.83M | | 0.77M | 0.88M | 0.89M | 0.80M | 0.70M | 0.68M | 0.67M | 0.69M | | 0.65M | 0.64M | 0.62M | 0.64M | 0.62M | 0.59M | | 0.59M | 0.59M | | | | | | | | | | | | | | | | | | | | 0.16M | | | 0.14M | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.07M | -0.05M | -0.11M | -0.13M | -0.04M | -0.08M | -0.03M | -0.03M | -0.08M | -0.09M | -0.05M | -0.18M | -0.09M | -0.01M | -0.01M | -0.06M | -0.06M | -0.08M | -0.08M | -0.02M | -0.05M | -0.03M | -0.08M | -0.04M | -0.03M | -0.09M | -0.00M | -0.03M | -0.01M | -0.01M | -0.00M | -0.04M | -0.01M | | -0.01M | -0.05M | -0.03M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.03M | -0.01M | -0.04M | -0.01M | -0.01M | -0.01M | -0.02M | 0.00M | -0.05M | -0.01M | -0.06M | -0.04M | -0.02M | -0.04M | -0.00M | -0.01M | -0.01M | | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M |
|
Sales of Property, Plant and Equipment
|
0.07M | 0.02M | 0.03M | 0.07M | 0.01M | 0.03M | | | 0.02M | 0.06M | | | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | | 0.01M | 4.43M | 2.82M | -3.19M | -0.31M | 3.03M | -0.00M | -1.22M | 1.25M | 0.14M | -0.80M | -1.37M | -1.51M | 2.40M | -0.14M | | | 2.02M | | -4.06M | -0.58M | 2.72M | -0.28M | -0.84M | 0.42M | 3.73M | -3.81M | 1.76M | -2.08M | 0.36M | -1.46M | 0.00M | -4.73M | 0.79M | 4.09M | -2.95M | 0.10M | 1.05M | 2.29M | -4.48M | -0.28M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.21M | | -0.10M | | | | | | | | | | | | | | | | | | | | | | -1.53M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| -2.00M | | | 1.12M | -0.45M | | | 0.15M | -0.66M | | | 1.08M | 0.87M | -1.51M | | 3.23M | -1.13M | -2.94M | 0.84M | 4.43M | -3.91M | -0.46M | -0.65M | | | 0.16M | -0.13M | 0.09M | | 0.15M | 0.29M | 0.09M | -1.03M | 0.20M | -0.38M | 0.28M | 0.41M | 0.26M | 0.90M | 1.68M | 0.54M | 0.22M | 0.09M | -0.15M | 0.14M | 0.50M | 0.05M | 0.37M | 1.00M | | -4.73M | | -0.80M | 0.79M | -0.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.33M | -2.14M | 17.27M | 1.93M | 1.05M | -0.54M | -0.86M | -0.71M | -1.81M | -0.69M | -1.22M | 1.14M | 1.42M | 0.87M | -1.56M | -1.81M | 3.13M | -1.23M | -5.08M | -2.60M | 4.30M | 1.34M | -4.06M | -1.46M | 3.00M | -0.36M | -1.08M | 1.11M | -0.00M | -1.01M | -0.88M | -0.56M | 3.59M | -0.71M | -2.61M | -1.05M | 2.32M | 0.38M | 3.90M | 0.28M | 2.13M | 0.18M | -0.81M | 0.55M | 3.54M | -3.74M | 2.23M | -2.07M | 0.68M | -0.51M | -1.06M | -4.80M | 0.76M | 3.23M | -2.22M | 0.07M | 1.00M | 2.27M | -4.50M | -0.30M | 0.92M | 1.32M | -1.43M | 1.47M | -1.82M | 2.97M | 1.27M |
|
Other financing activities
|
53.78M | 53.81M | 53.85M | 39.10M | 39.15M | 39.23M | 39.25M | 35.63M | 30.27M | 30.28M | 30.29M | 30.06M | 25.82M | 30.35M | -1.55M | -1.67M | 30.16M | 30.17M | -2.94M | 30.20M | 25.67M | 25.69M | 25.70M | 25.72M | 25.75M | 25.78M | 25.83M | 25.86M | 25.89M | 25.91M | 25.95M | 26.00M | 26.04M | 26.09M | 26.13M | 26.18M | 26.23M | 26.28M | 26.33M | 26.40M | 26.45M | 26.50M | 26.55M | 27.05M | 27.11M | 27.16M | 27.22M | 27.20M | 27.24M | 27.28M | 27.31M | 27.32M | 27.34M | 27.41M | 27.48M | 27.55M | 27.58M | 27.65M | 27.71M | 27.78M | 27.77M | 27.81M | 27.86M | 27.90M | 27.90M | 27.94M | 27.97M |
|
Cash from Financing Activities
|
-0.15M | -0.30M | -0.24M | -15.25M | | -3.62M | 0.00M | 0.00M | -4.46M | -1.11M | 0.00M | 0.00M | -3.30M | -1.17M | 0.01M | 0.00M | 0.07M | -4.53M | | | -3.29M | -1.18M | 0.09M | 0.26M | -5.60M | | | 0.02M | -5.16M | | 0.03M | 0.03M | -6.12M | | | | -4.58M | -1.18M | | | -4.05M | -1.01M | | | | -4.78M | | | | -5.20M | | | | -5.23M | | | | -4.84M | | | | -4.87M | | | | -4.50M | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | -14.78M | | -3.69M | | 7.37M | -4.71M | -1.26M | | 11.94M | -3.33M | -1.17M | | 9.01M | | -4.53M | | 9.06M | -3.36M | -1.18M | | 9.09M | -5.76M | | | 11.56M | -5.19M | | | 10.39M | -6.17M | | | 12.37M | -4.62M | -1.18M | | 11.60M | -4.05M | -1.01M | | 10.16M | | -4.78M | | 9.57M | | -5.20M | | 10.40M | | -5.23M | | 10.45M | | -4.84M | | 9.68M | | -4.87M | | 9.77M | | -4.50M | |
|
Exchange Rate Effect
|
-0.03M | 0.29M | -0.06M | 0.03M | -0.08M | -0.00M | | | 0.07M | 0.01M | | -0.02M | 0.04M | -0.02M | 0.02M | 0.00M | -0.08M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | -0.06M | 0.06M | 0.03M | 0.05M | -0.07M | -0.01M | 0.01M | -0.02M | -0.03M | -0.09M | -0.06M | 0.10M | 0.02M | 0.00M | -0.02M | -0.03M | -0.01M | -0.01M | 0.04M | -0.06M | 0.02M | 0.03M | -0.00M |
|
Change in Cash
|
-0.91M | -0.10M | 18.57M | -11.27M | 3.42M | -2.93M | 0.92M | 0.18M | -4.97M | -0.53M | -0.92M | 2.71M | -0.27M | 1.29M | -1.35M | -0.22M | 5.04M | -4.67M | -4.34M | -1.13M | 2.04M | 1.57M | -2.87M | -0.87M | -0.95M | 1.76M | -0.30M | 2.87M | -4.42M | 0.51M | 1.28M | 0.32M | -1.99M | -0.98M | -0.89M | -0.29M | -0.92M | 0.14M | -2.33M | 0.90M | 0.35M | 0.32M | 1.20M | 1.81M | 4.54M | -7.18M | 4.12M | 0.30M | 1.18M | -2.47M | -0.45M | -2.34M | 1.22M | -0.48M | -1.26M | 1.61M | 1.57M | -0.71M | -3.55M | 0.38M | 1.79M | -1.57M | -0.44M | 1.72M | -1.12M | -0.58M | 2.44M |
|
Free Cash Flow
|
0.67M | 2.10M | 1.71M | 2.15M | 2.48M | 1.31M | 1.72M | 0.97M | 1.31M | 1.34M | 0.36M | 1.77M | 1.66M | 1.62M | 0.19M | 1.64M | 1.97M | 1.16M | 0.81M | 1.49M | 1.08M | 1.42M | 1.17M | 0.37M | 1.68M | 2.22M | 0.78M | 1.76M | 0.75M | 1.53M | 2.13M | 0.90M | 0.55M | -0.27M | 1.73M | 0.81M | 1.37M | 0.94M | 1.58M | 0.62M | 2.27M | 1.16M | 2.03M | 1.27M | 1.06M | 1.31M | 1.87M | 2.32M | 0.59M | 3.27M | 0.60M | 2.53M | 0.50M | 1.66M | 1.07M | 1.46M | 0.60M | 1.86M | 0.99M | 0.72M | 0.88M | 1.98M | 0.96M | 0.31M | 0.69M | 0.93M | 1.18M |
|
Net Cash Flow
|
-0.89M | -0.39M | 18.63M | -11.30M | 3.50M | -2.92M | 0.83M | 0.23M | -5.04M | -0.55M | -0.91M | 2.73M | -0.31M | 1.30M | -1.38M | -0.23M | 5.11M | -4.68M | -4.35M | -1.13M | 2.04M | 1.54M | -2.88M | -0.87M | -0.95M | 1.76M | -0.30M | 2.87M | -4.42M | 0.51M | 1.28M | 0.32M | -1.99M | -0.98M | -0.89M | -0.29M | -0.92M | 0.14M | 5.47M | 0.90M | 0.35M | 0.32M | 1.21M | 1.79M | 4.59M | -7.24M | 4.09M | 0.25M | 1.25M | -2.46M | -0.46M | -2.32M | 1.25M | -0.40M | -1.20M | 1.50M | 1.55M | -0.71M | -3.53M | 0.41M | 1.80M | -1.57M | -0.47M | 1.78M | -1.14M | -0.61M | 2.44M |