|
Net Income
|
-1.52M | -2.25M | 0.03M | 0.51M | 0.63M | 1.15M | -2.25M | -2.12M | -0.58M | -1.43M | -4.44M | -1.90M | -1.13M | -18.82M | 0.24M | 0.16M | -1.20M | -3.64M | -4.83M | -0.79M | -2.88M | -1.35M | -3.19M | -4.78M | 1.33M | 0.35M | 2.85M | -4.88M | 5.37M | -1.39M | -1.01M | -2.95M | -8.49M | -1.72M | 2.11M | 1.18M | -4.74M | 1.66M | -0.04M | -1.13M | -0.06M | 60.18M | -0.19M | | | |
|
Share-based Compensation
|
| | | | | 0.10M | 0.20M | 0.20M | 0.20M | 0.21M | 0.23M | 0.24M | 0.22M | 0.18M | 0.24M | 0.23M | 0.23M | 0.26M | 0.25M | 0.24M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.16M | 0.07M | 0.07M | 0.07M | 0.05M | 0.03M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | -0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes
|
| 0.13M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 0.76M | 7.72M | -1.76M | -3.53M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.10M | | | | 0.10M | | 0.01M | | 0.10M | | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.10M | 0.14M | 0.14M | 0.09M | 0.01M | 0.05M | 0.09M | 0.45M | 0.07M | 0.76M | -36.73M | -38.61M | -51.00M | 126.42M | -26.56M | 0.01M | -0.02M | -0.09M | -23.22M | 0.71M | 0.39M | 0.07M | 0.93M | 0.24M | -1.17M | 3.64M | -0.01M | 1.06M | 2.74M | -1.66M | -0.01M | | -0.08M | 0.06M | | | | 0.02M | | | | 0.00M | -4.39M | -5.36M | 1.50M |
|
Cash from Operations
|
| 0.21M | 7.59M | -1.43M | -3.42M | -4.97M | 6.69M | 2.98M | 2.27M | 0.97M | -0.05M | 3.93M | 3.43M | 10.15M | -8.42M | -3.91M | -3.21M | -0.39M | -9.50M | -2.20M | 1.98M | 7.57M | 8.02M | 4.01M | -8.62M | 1.61M | 5.98M | -3.49M | -0.97M | 2.47M | 7.34M | -8.53M | -6.95M | 1.38M | -26.38M | -6.02M | 4.57M | 0.72M | -12.66M | 8.18M | -10.13M | -10.73M | -20.00M | -15.26M | -2.76M | -0.68M |
|
Amortizatization of Intangibles
|
| 0.11M | 0.15M | 0.12M | 0.15M | 0.17M | 0.18M | 0.15M | 0.14M | 0.14M | 0.16M | 0.17M | 0.11M | 0.11M | 0.14M | 0.14M | 0.13M | 0.12M | 0.06M | 0.08M | 0.14M | 0.12M | 0.23M | 0.13M | 0.17M | 0.17M | 0.19M | 0.12M | 0.14M | 0.13M | 0.14M | 0.12M | 0.10M | 0.07M | 0.03M | -0.10M | -0.27M | -0.37M | -0.14M | -0.17M | -0.16M | -0.10M | 0.01M | -0.11M | -0.20M | -0.24M |
|
Amortization of Deferred Charges
|
| | | 0.06M | 0.06M | | | | | | | | | | | | | | 6.10M | | | | 6.96M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.09M | 0.09M | 0.10M | 0.11M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.09M | 0.09M | 0.47M | -0.26M | 0.04M | 0.19M | 0.11M | 0.11M | 0.04M | 0.21M | 0.07M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.20M | 0.15M | 0.15M | 0.17M | 0.89M | 0.46M | 0.06M | 0.06M | 0.06M |
|
Change in Receivables
|
| 0.48M | 1.22M | -1.55M | 2.51M | 1.93M | 0.88M | 1.43M | 2.96M | -3.06M | 5.16M | -1.62M | -0.93M | -0.92M | 1.22M | -2.36M | 2.61M | -0.55M | 1.09M | -3.87M | 3.94M | -5.75M | 1.32M | -1.68M | 3.75M | -2.41M | 0.02M | -0.83M | 3.55M | -0.70M | -1.21M | -0.44M | 3.38M | -2.20M | -0.14M | 0.09M | 3.87M | -4.38M | 4.60M | -5.86M | -22.90M | 12.40M | -2.85M | -0.33M | -1.13M | -0.93M |
|
Change in Account Payables
|
| 1.67M | 9.13M | -2.67M | -1.70M | -1.70M | 0.07M | 3.07M | 3.34M | 4.16M | 8.66M | 7.48M | 4.78M | 15.84M | 5.14M | -3.99M | -1.29M | -0.69M | 10.88M | -1.33M | 6.51M | -0.64M | 9.91M | 2.41M | -1.79M | 2.97M | 1.14M | 9.41M | -2.53M | 1.93M | 19.00M | -1.98M | 5.81M | 1.64M | 20.98M | -20.18M | -0.36M | -5.79M | 35.40M | -9.92M | -10.41M | -8.19M | -6.04M | -12.92M | -11.72M | -10.31M |
|
Change in Accured Expenses
|
| -0.09M | 0.35M | 1.00M | 0.87M | -0.84M | -0.48M | 1.01M | -0.40M | -0.95M | 1.88M | 0.86M | 1.15M | 7.60M | -9.30M | 0.80M | 1.84M | 1.23M | 2.45M | 1.20M | -0.49M | -2.93M | 0.76M | 0.41M | 0.59M | -2.10M | 0.20M | -0.40M | -0.17M | -0.30M | -0.50M | -0.23M | 0.14M | 0.23M | 1.21M | -1.97M | -0.83M | 4.34M | -1.78M | 1.19M | -20.15M | 3.75M | 11.18M | 0.89M | 3.28M | -2.39M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | |
|
Other Working Capital Changes
|
| -0.01M | 0.22M | 0.02M | 0.17M | 0.49M | 0.23M | 0.41M | 0.46M | 0.62M | 5.65M | 1.04M | -1.10M | -3.96M | -0.21M | 2.08M | -0.18M | -0.99M | 0.35M | 4.14M | -0.40M | -0.42M | -4.15M | 0.76M | -0.55M | -0.48M | -0.63M | -0.20M | -0.15M | -0.06M | -0.54M | 0.72M | -0.27M | 0.01M | -0.33M | 0.42M | -0.48M | 0.56M | 0.17M | -0.58M | -0.57M | -0.75M | -0.23M | -0.07M | 0.48M | -0.54M |
|
Capital Expenditures
|
| 0.07M | 0.09M | 0.04M | 0.05M | 0.04M | 0.04M | 0.02M | 0.12M | 0.01M | 0.05M | 0.01M | -0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.04M | 0.02M | 0.02M | | 0.00M | 0.04M | 0.05M | 0.00M | 0.01M | -0.06M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 3.12M | | | | | | | | | | | | | | | | | 3.00M | | | | 32.76M | | | | -0.17M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 9.68M | 39.55M | 30.82M | 23.89M | 11.08M | -64.38M | 13.09M | 32.19M | 32.86M | -64.41M | 8.89M | 4.17M | 5.07M | 7.08M | 5.08M | 10.45M | 2.93M | 4.37M | 2.93M | 5.49M | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -19.42M | -17.71M | 0.86M | -5.13M | -0.75M | -10.28M | -0.10M | -5.22M | -5.92M | 0.50M | -5.60M | -2.01M | -7.17M | -11.18M | 6.45M | 5.82M | -0.84M | 0.80M | 1.33M | 3.13M | 3.93M | -33.41M | -4.13M | 3.27M | -1.14M | -5.33M | 1.73M | 3.21M | 0.37M | -3.94M | 1.45M | 12.25M | 6.38M | 36.42M | -0.47M | -7.35M | 3.78M | 3.77M | -1.56M | 2.92M | 49.17M | 19.77M | -9.61M | 14.43M | -13.86M |
|
Other financing activities
|
| | | 0.14M | 1.01M | 0.40M | 0.29M | | | | | | | | 0.02M | | | | 0.13M | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.04M | -0.07M | | 0.01M | 0.01M | |
|
Cash from Financing Activities
|
| 27.85M | 12.42M | 1.26M | -2.02M | 10.70M | 2.71M | 0.27M | 1.28M | -0.67M | 3.50M | -0.62M | -0.75M | 17.00M | 0.62M | | | 0.67M | 3.04M | 0.49M | 4.90M | -1.06M | 2.00M | 0.75M | 2.06M | 2.27M | -0.00M | -2.00M | -2.01M | -0.00M | -1.00M | 5.00M | 0.01M | 14.50M | -17.42M | | -0.00M | -8.90M | 5.66M | -0.43M | -0.41M | -15.75M | -4.50M | 7.50M | | |
|
Dividends Paid - Common
|
| 0.02M | 0.16M | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.16M | 0.50M | -0.40M | | | |
|
Change in Cash
|
| 8.64M | 2.30M | 0.69M | -10.58M | 4.98M | -0.88M | 3.14M | -1.68M | -5.63M | 3.95M | -2.30M | 0.67M | 19.98M | -18.98M | 2.54M | 2.61M | -0.56M | -5.66M | -0.38M | 10.00M | 10.44M | -23.39M | 0.64M | -3.29M | 2.74M | 0.64M | -3.76M | 0.24M | 2.84M | 2.41M | -2.08M | 5.31M | 22.27M | -7.38M | -6.49M | -2.78M | -4.40M | -3.24M | 6.19M | -7.62M | 22.69M | -4.74M | -17.37M | 11.67M | -14.54M |
|
Free Cash Flow
|
| 0.14M | 7.50M | -1.47M | -3.48M | -5.01M | 6.65M | 2.96M | 2.15M | 0.96M | -0.10M | 3.92M | 3.44M | 10.15M | -8.42M | -3.93M | -3.22M | -0.43M | -9.51M | -2.22M | 1.98M | 7.57M | 7.97M | 3.97M | -8.62M | 1.59M | 6.04M | -3.51M | -0.97M | 2.47M | 7.34M | -8.53M | -6.95M | 1.38M | -26.38M | -6.02M | 4.57M | 0.72M | -12.66M | 8.18M | -10.13M | -10.73M | -20.00M | -15.26M | -2.76M | -0.68M |
|
Net Cash Flow
|
| 8.64M | 2.30M | 0.69M | -10.58M | 4.98M | -0.88M | 3.14M | -1.68M | -5.63M | 3.95M | -2.30M | 0.67M | 19.98M | -18.98M | 2.54M | 2.61M | -0.56M | -5.66M | -0.38M | 10.00M | 10.44M | -23.39M | 0.64M | -3.29M | 2.74M | 0.64M | -3.76M | 0.24M | 2.84M | 2.41M | -2.08M | 5.31M | 22.27M | -7.38M | -6.49M | -2.78M | -4.40M | -3.24M | 6.19M | -7.62M | 22.69M | -4.74M | -17.37M | 11.67M | -14.54M |