|
Net Income
|
0.29M | -0.28M | 0.31M | 0.48M | 0.42M | 1.14M | -1.55M | -1.83M | -0.25M | -2.69M | 0.26M | -0.31M | 0.58M | 0.25M | -0.66M | -0.21M | 0.21M | -0.40M | 0.18M | 0.15M | 1.48M | -0.71M | -0.51M | -0.25M | -0.43M | -2.04M | 0.02M | 0.42M | 0.22M | 0.23M | 0.03M | 0.06M | -0.07M | -0.20M | -0.09M | -0.57M | -0.43M | 0.33M | -1.43M | -0.59M | -0.88M | -1.79M | -0.37M | -0.72M | 2.60M | 9.38M | -83.41M | -6.66M | -3.56M | -243.63M | -86.93M | -9.63M | 0.36M | -8.71M | -15.83M | -48.08M | -26.09M | -18.89M | -27.63M | -14.87M | -17.58M | -8.55M |
|
Share-based Compensation
|
| 0.05M | 0.05M | 0.02M | 0.05M | 0.03M | 0.05M | 0.03M | 0.05M | -0.04M | 0.07M | 0.06M | 0.05M | 0.04M | 0.05M | -0.00M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.11M | 0.07M | 0.08M | 0.08M | 0.12M | 0.18M | 0.16M | 0.18M | 0.28M | 0.58M | 0.75M | 23.93M | 1.14M | 1.99M | 1.92M | 2.05M | 1.78M | 2.03M | 1.99M | 1.90M | 1.88M | 1.34M | 1.62M | 1.77M | 1.44M | 1.44M | 1.38M |
|
Deferred Taxes
|
| | -0.01M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | -14.28M | 12.37M | -6.48M | -9.45M | -20.12M | -1.18M | -5.81M | 1.30M | -5.32M | -5.07M | -7.02M | -5.84M | -2.80M | -1.23M | -1.81M | -15.78M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 | 0.01M | 0.02M | | | | 0.12M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.00M | 0.01M | | 1.88M | 0.06M | -0.06M | 0.67M | 0.01M | -0.12M | 0.14M | -0.32M | -0.31M | 0.96M | 0.20M | -0.07M | -0.18M | -0.12M | -0.20M | -0.03M | -0.13M | -0.09M | -0.08M | -0.02M | | 0.01M | | | -0.00M | -0.00M | 0.00M | | 0.13M | 0.00M | | | 0.02M | 0.10M | 0.04M | 0.05M | 0.23M | 0.11M | 0.10M | 0.07M | 2.23M | 0.16M | 0.45M | 0.05M | -0.19M | 2.27M | 1.68M | 2.03M | 1.17M | 0.30M | 0.88M | 0.34M | 0.33M | 0.27M | 0.86M | -0.42M | 0.04M |
|
Asset Writedowns and Impairment
|
| 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.04M | | -0.06M | -0.03M | 0.07M | -0.03M | | | | | | | | | | -0.04M | 0.02M | | 0.10M | | | | | | | -0.00M | 0.00M | | | -0.15M | 0.17M | | | | 0.31M | 0.07M | | -0.02M | 0.16M | | 0.38M | 0.28M | 0.65M | 1.08M | 0.26M | 0.84M | -0.90M | -0.44M | 0.19M | -1.04M | 1.34M | -0.45M | -0.52M | 0.52M | -0.04M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 3.70M | | | 1.30M | 1.32M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 1.54M | 0.45M | 0.34M | 0.31M | 1.94M | 0.32M | 392.00 | 0.39M | 0.36M | | | | 12.65M | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.67M | 0.74M | 1.05M | -0.09M | -0.61M | 0.59M | -0.95M | -0.08M | 0.24M | 0.72M | -0.21M | 0.92M | 0.10M | 1.04M | -0.03M | 0.21M | 0.47M | -0.16M | 0.60M | 0.73M | 0.93M | -0.35M | 0.47M | 0.14M | 0.79M | 1.01M | -0.45M | 0.69M | -0.01M | 0.76M | 0.08M | 1.37M | 1.28M | 0.91M | 0.00M | 0.66M | 0.21M | 1.45M | -1.11M | 1.24M | -0.30M | 1.65M | 2.87M | 3.52M | 2.70M | -1.14M | 5.17M | -9.41M | 0.17M | -7.41M | 12.84M | 3.69M | 18.76M | -6.54M | 16.92M | -14.81M | -2.37M | -4.50M | -12.81M | -7.45M | 14.30M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.00M | 66.37M | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 1.39M | 1.41M | 1.45M | 1.42M | 1.74M | 1.68M | 1.69M | 1.65M | 2.22M | 1.82M | 3.08M | 3.01M | 3.09M | 3.36M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.70M | 0.35M | 0.73M | 0.22M | 0.83M | 0.84M | 0.85M | 0.84M | 0.89M | 1.17M | 1.29M | 1.27M | 1.31M | 1.34M |
|
Depreciation & Amortization (CF)
|
| 0.55M | 0.53M | 0.52M | 0.53M | 0.56M | 0.55M | 0.59M | 0.58M | 0.55M | 0.47M | 0.43M | 0.41M | 0.41M | 0.40M | 0.40M | 0.40M | 0.40M | 0.38M | 0.35M | 0.34M | 0.37M | 0.34M | 0.35M | 0.34M | 0.53M | 0.40M | 0.46M | 0.44M | 0.38M | 0.40M | 0.38M | 0.38M | 0.71M | 0.71M | 0.61M | 0.71M | 0.68M | 0.73M | 0.94M | 1.07M | 1.33M | 1.06M | 1.09M | 1.93M | 2.18M | 6.04M | 9.83M | 16.00M | 17.46M | 13.26M | 12.99M | 13.86M | 14.60M | 14.25M | 14.15M | 14.12M | 14.59M | 14.18M | 13.82M | 13.98M | 13.94M |
|
Change in Receivables
|
| 0.20M | -0.13M | 0.44M | -0.04M | -0.04M | -0.57M | 0.07M | 0.10M | -0.51M | -1.39M | 0.71M | -0.27M | 0.97M | -0.94M | 0.50M | 0.08M | -0.55M | 0.35M | -0.04M | 0.30M | 0.47M | -1.47M | 1.17M | -0.20M | -1.13M | 0.62M | 0.37M | -0.74M | 0.69M | -0.42M | 0.42M | 0.52M | 0.07M | -0.52M | 0.25M | 1.74M | 1.79M | 1.01M | 0.86M | -1.17M | -0.08M | 0.63M | 1.29M | 2.08M | 7.94M | -1.52M | 10.44M | 21.64M | -6.73M | -22.00M | -0.84M | 9.79M | 3.50M | 1.50M | -23.76M | -2.61M | 10.71M | -3.39M | 0.02M | 7.71M | -0.51M |
|
Change in Inventory
|
| -0.04M | -0.06M | -0.05M | 0.08M | -0.01M | 0.23M | -0.01M | -0.11M | -0.09M | 0.05M | -0.05M | -0.17M | -0.10M | 0.07M | 0.06M | 0.03M | 0.03M | 0.10M | 0.01M | -0.11M | -0.10M | -0.03M | -0.02M | 0.06M | -0.02M | -0.09M | -0.25M | -0.06M | -0.15M | 0.02M | 0.07M | -0.04M | 0.22M | -0.01M | -0.07M | 0.02M | -0.02M | -0.06M | 0.17M | 0.29M | -0.79M | 0.18M | -0.00M | 0.10M | -0.38M | 3.39M | 11.29M | 11.90M | 8.61M | 4.20M | -11.33M | -9.43M | 2.54M | -6.06M | -4.72M | -6.74M | -20.69M | 13.63M | 6.37M | 6.84M | 0.74M |
|
Change in Account Payables
|
| 0.09M | -0.38M | 0.65M | -0.87M | 0.12M | 0.91M | -0.03M | -0.01M | 1.50M | 0.08M | -0.31M | 0.21M | -0.25M | -0.34M | 0.17M | 0.01M | -0.70M | 0.23M | -0.35M | -0.10M | 0.48M | -0.50M | 0.84M | 0.65M | 0.13M | 0.08M | -1.04M | -0.35M | 0.40M | -0.33M | 0.11M | 0.25M | 0.94M | -0.53M | 0.39M | 0.81M | 0.35M | 0.48M | -1.06M | -1.46M | -0.01M | 0.43M | 0.34M | 0.54M | 1.31M | 4.49M | 0.73M | 2.91M | -16.17M | 1.17M | 3.85M | -0.89M | 1.83M | -2.85M | -0.27M | -1.81M | 5.54M | -7.24M | 7.11M | 11.51M | 0.95M |
|
Change in Accured Expenses
|
| -0.46M | -0.16M | 0.08M | -0.01M | 0.01M | 0.14M | 0.23M | -0.10M | 0.03M | -0.78M | 0.14M | -0.17M | 0.44M | -0.15M | 0.12M | -0.33M | 0.51M | -0.50M | -0.04M | -0.23M | 0.64M | -0.73M | 0.32M | -0.48M | 0.27M | 0.22M | -0.02M | -0.10M | 0.01M | 0.18M | -0.10M | -0.22M | 0.24M | 0.32M | -0.65M | 1.05M | 0.13M | 0.60M | -1.02M | 0.75M | -0.46M | -1.09M | 1.16M | 1.53M | 3.51M | -10.97M | -0.54M | 8.18M | 17.99M | -5.55M | 2.07M | -7.57M | 2.71M | -2.50M | 7.77M | -3.02M | -0.10M | -2.34M | 0.97M | 4.71M | 10.71M |
|
Change in Taxes
|
| -0.53M | | | | | 0.05M | | | -0.09M | | | -0.02M | 0.03M | -0.01M | 0.01M | -0.02M | 0.01M | -0.00M | 0.00M | 0.02M | -0.01M | -0.02M | 0.02M | -0.02M | 0.00M | 0.00M | 0.00M | 0.01M | -0.00M | -0.07M | 0.01M | -0.03M | 0.01M | | 0.03M | 0.00M | -0.03M | 0.10M | 0.01M | 0.05M | 0.03M | 0.03M | | | | 1.44M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.39M | 0.14M | -0.18M | -0.10M | -0.86M | -0.11M | -0.04M | -0.13M | -0.28M | -0.69M | 0.35M | -0.30M | 0.44M | 0.14M | 0.34M | 0.15M | -0.30M | 0.11M | 0.39M | -0.64M | 0.57M | -0.69M | 0.30M | 0.37M | -0.29M | 0.65M | -0.00M | -0.85M | 0.07M | 0.28M | -0.16M | 1.28M | 0.20M | 0.32M | 0.26M | 0.33M | 0.24M | 2.50M | 1.29M | 0.27M | 0.25M | 2.24M | 1.59M | 3.62M | 7.10M | 10.81M | 17.60M | 4.39M | -6.83M | -7.81M | -5.91M | -4.38M | 5.19M | -20.01M | -10.01M | 5.56M | -2.11M | -19.61M | 12.12M | 16.57M | 0.92M |
|
Capital Expenditures
|
| 0.23M | 0.31M | 0.04M | 0.28M | 0.54M | 0.71M | 0.10M | 0.16M | 0.11M | 0.01M | 0.00M | 0.00M | -0.01M | 0.05M | 0.10M | 0.19M | 0.15M | 0.12M | 0.11M | 0.43M | 0.80M | 0.17M | 0.47M | 0.20M | 0.42M | 0.10M | 0.05M | 0.06M | 0.13M | 0.17M | 0.26M | 0.49M | 0.39M | 0.68M | 1.53M | -0.95M | 5.61M | 2.17M | 1.19M | 1.74M | 1.11M | 1.47M | 0.95M | 5.93M | 4.11M | 5.66M | 9.55M | 16.07M | 5.03M | 8.37M | 8.47M | 4.48M | 6.18M | 5.57M | 7.02M | 4.42M | 5.29M | 4.46M | 5.47M | 4.01M | 2.68M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | | | 0.00M | | | | | | | | | | | | | | | 0.28M | -0.00M | -0.01M | 0.01M | 0.21M | 0.07M | -0.01M | 0.85M | 1.53M | 2.44M | 1.47M | 0.05M | | 0.02M | 1.50M | 2.20M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 1.53M | 2.31M | -3.26M | 3.93M | 0.07M | | -0.07M | | | | 0.89M | 227.02M | 61.68M | -1.57M | 10.58M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.23M | -0.31M | -0.04M | -0.28M | -0.54M | -0.71M | -0.10M | -0.16M | 0.12M | -0.01M | 0.02M | -0.00M | 0.01M | -0.05M | -0.10M | -0.19M | -0.15M | -0.12M | -0.11M | -0.43M | -0.77M | -0.17M | -0.47M | -0.20M | -0.42M | -0.10M | -0.05M | -0.05M | -0.13M | -0.17M | -0.26M | -0.49M | -7.15M | -0.68M | -1.53M | -3.58M | -2.35M | -6.10M | -1.25M | -1.74M | -1.04M | -1.47M | -0.95M | -46.63M | -5.01M | -232.39M | -71.23M | -14.51M | -15.60M | -8.16M | -8.41M | -4.49M | -7.70M | -4.04M | -4.59M | -2.95M | -5.25M | -4.46M | -5.45M | -2.51M | -0.47M |
|
Other financing activities
|
| | | | | | | | | | 0.01M | | 0.06M | | 0.06M | | 0.06M | 0.07M | | | | | | | 0.04M | 0.03M | 0.02M | 0.03M | 0.17M | | | | | 0.11M | 0.01M | 0.01M | 0.07M | 0.00M | 0.11M | 0.00M | | 0.02M | 0.71M | 0.28M | 0.58M | 5.81M | 19.16M | 1.14M | 1.99M | | -0.93M | 1.78M | -0.35M | -0.31M | -2.23M | -0.48M | -0.10M | -1.05M | -0.71M | 0.06M | -0.54M | -0.69M |
|
Cash from Financing Activities
|
| -0.52M | -0.60M | -1.19M | 3.94M | -0.49M | -0.43M | -0.50M | -0.20M | -0.03M | -0.76M | -0.38M | -0.75M | 0.94M | -1.42M | -0.32M | 0.37M | -0.14M | 0.01M | -0.75M | -0.26M | -0.21M | 0.48M | 0.04M | 0.10M | -0.48M | -1.01M | 0.63M | -0.14M | -0.34M | -0.09M | -0.09M | -0.09M | 5.19M | -0.27M | 1.33M | 2.91M | 2.24M | 4.55M | 2.05M | 3.25M | -0.21M | -0.43M | -0.89M | 65.58M | 134.57M | 119.47M | 71.06M | -1.37M | 13.99M | 18.38M | -1.16M | -1.04M | -0.31M | -2.92M | -1.17M | -0.80M | 14.56M | 26.12M | -0.63M | -3.41M | 1.62M |
|
Exchange Rate Effect
|
| 0.00M | -0.01M | 0.01M | -0.01M | -0.03M | 0.00M | | -0.00M | -0.02M | 0.01M | 0.04M | 0.01M | -0.06M | -0.03M | -0.01M | -0.03M | 0.06M | 0.04M | 0.05M | -0.06M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.46M | -1.30M | 0.59M | 0.46M | -0.30M | 0.76M | 0.02M | -0.46M | 0.29M | 0.06M | -0.56M | 0.15M | 0.28M | 0.08M |
|
Change in Cash
|
| -0.08M | -0.18M | -0.17M | 3.56M | -1.67M | -0.55M | -1.56M | -0.44M | 0.31M | -0.05M | -0.53M | 0.17M | 0.99M | -0.46M | -0.46M | 0.36M | 0.24M | -0.23M | -0.21M | -0.02M | -0.08M | -0.04M | 0.05M | 0.04M | -0.11M | -0.10M | 0.13M | 0.50M | -0.48M | 0.50M | -0.26M | 0.79M | -0.69M | -0.05M | -0.20M | -0.01M | 0.10M | -0.10M | -0.31M | 2.75M | -1.54M | -0.25M | 1.03M | 22.47M | 132.26M | -114.07M | 4.62M | -25.75M | -2.74M | 3.41M | 3.73M | -2.14M | 11.51M | -13.49M | 10.69M | -18.26M | 7.00M | 16.61M | -18.74M | -13.08M | 15.53M |
|
Beginning Cash Balance
|
1.50M | 1.50M | 1.42M | 1.24M | 1.07M | 4.63M | 2.96M | 2.41M | 0.85M | 0.41M | 0.72M | 0.67M | 0.14M | 0.31M | 1.30M | 0.84M | 0.38M | 0.74M | 0.98M | 0.75M | 0.54M | 0.52M | 0.44M | 0.40M | 0.45M | 0.49M | 0.39M | 0.29M | 0.42M | 0.92M | 0.43M | 0.93M | 0.67M | 1.29M | 0.77M | 0.72M | 0.52M | 0.51M | 0.61M | 0.51M | 0.20M | 2.95M | 1.41M | 1.16M | 2.19M | 6.66M | 156.49M | 42.43M | 46.99M | 21.25M | 17.41M | 20.87M | 24.36M | 23.98M | 35.49M | 22.00M | 32.70M | 14.43M | 21.43M | 38.04M | 19.30M | 6.21M |
|
Free Cash Flow
|
| 0.44M | 0.43M | 1.01M | -0.37M | -1.15M | -0.12M | -1.06M | -0.24M | 0.13M | 0.71M | -0.22M | 0.91M | 0.11M | 0.98M | -0.13M | 0.02M | 0.32M | -0.28M | 0.49M | 0.30M | 0.13M | -0.51M | 0.01M | -0.06M | 0.37M | 0.90M | -0.50M | 0.63M | -0.15M | 0.58M | -0.18M | 0.88M | 0.89M | 0.22M | -1.53M | 1.60M | -5.40M | -0.71M | -2.29M | -0.50M | -1.40M | 0.18M | 1.92M | -2.41M | -1.42M | -6.80M | -4.38M | -25.49M | -4.85M | -15.78M | 4.37M | -0.79M | 12.58M | -12.12M | 9.90M | -19.23M | -7.67M | -8.96M | -18.29M | -11.45M | 11.63M |
|
Net Cash Flow
|
| -0.08M | -0.18M | -0.18M | 3.57M | -1.64M | -0.55M | -1.56M | -0.44M | 0.33M | -0.06M | -0.57M | 0.16M | 1.05M | -0.44M | -0.45M | 0.39M | 0.18M | -0.28M | -0.26M | 0.04M | -0.05M | -0.04M | 0.05M | 0.04M | -0.11M | -0.10M | 0.13M | 0.50M | -0.48M | 0.50M | -0.26M | 0.79M | -0.69M | -0.05M | -0.20M | -0.01M | 0.10M | -0.10M | -0.31M | 2.75M | -1.54M | -0.25M | 1.03M | 22.47M | 132.26M | -114.07M | 5.01M | -25.29M | -1.44M | 2.82M | 3.27M | -1.84M | 10.75M | -13.51M | 11.16M | -18.55M | 6.94M | 17.17M | -18.90M | -13.36M | 15.45M |