|
Net Income
|
-5.73M | -6.20M | -6.22M | -6.03M | -5.65M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -8.01M | -5.00M | -6.40M | -6.95M | -6.64M | -8.09M | -7.16M | -8.48M | -9.11M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.69M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.70M | -7.48M | -4.13M | -5.21M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Share-based Compensation
|
| 0.83M | 1.00M | 0.71M | 0.80M | 0.90M | 1.30M | 1.04M | 1.00M | 0.90M | 0.81M | 0.90M | 1.00M | 1.00M | 0.90M | 1.49M | 1.00M | 1.10M | 0.99M | 1.23M | 0.82M | 0.82M | 0.79M | 0.60M | 0.55M | 0.64M | 0.36M | 0.18M | 0.17M | 0.20M | 0.17M | 0.09M | 0.16M | 0.19M | 0.23M | -0.00M | 0.12M | 0.08M | 0.06M | 0.07M | 0.07M | 0.06M | 1.51M | 1.18M | 1.14M | 1.15M | 1.02M | 1.17M | 1.74M | 1.45M | 1.37M | 1.31M | 1.32M | 0.03M | 107.47M | 1.22M | 0.03M | 0.03M | 110.46M | 0.12M | 0.03M | 0.03M |
|
Gains from Sales and Divestitures
|
| | 0.01M | | | | 0.02M | | 0.01M | | 0.01M | | | -0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.12M | 0.00M | 0.01M | 0.01M | 0.11M | 0.01M | | 0.01M | 0.05M | | 0.07M | 0.01M | 0.13M | 0.13M | 0.11M | 0.02M | 0.17M | | 0.02M | 0.03M | 0.02M | | 0.02M | 0.04M | 0.02M | 0.00M | 0.02M | | 0.01M | 0.27M | 0.04M | 15.00 | | | | 0.01M | | 5.00 | | 0.01M | | 0.00M | |
|
Gains from Investment Securities
|
| -0.02M | 0.25M | -0.02M | -0.00M | | 0.31M | 0.30M | 0.80M | -1.07M | 0.32M | -0.01M | | -0.01M | 0.10M | 6.42M | 0.20M | | -0.59M | 0.01M | 0.29M | | -0.24M | | | 5.58M | 0.52M | 0.51M | | | 0.41M | 0.04M | | 0.01M | | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | | 0.00M | -0.10M | | 0.17M | -0.32M | -7.99M | 0.13M | 2.07M | 1.20M | -5.00M | 1.53M | -0.97M | -2.62M | 0.75M | -1.59M | -0.05M | -0.00M | -0.04M | 0.22M | 0.03M | 0.21M |
|
Asset Writedowns and Impairment
|
| | | 0.11M | | | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.37M | -0.52M | | 3.71M | | | | | | | |
|
Non-cash Items
|
| | | | 5.60M | 5.80M | | 6.70M | 6.60M | 6.20M | 6.40M | 6.30M | | | | 5.10M | 4.50M | 4.10M | 5.71M | 6.02M | 5.78M | 6.11M | 2.40M | 6.37M | 5.39M | 2.90M | 0.18M | 1.50M | 0.21M | 0.16M | 1.00M | 1.00M | 0.80M | 0.60M | 0.03M | 0.50M | | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M | 0.52M | 0.22M | 12.20M | 11.40M | 10.20M | 8.90M | | | | | | | 1.20M | 0.30M | 0.20M | 1.00M | 0.80M | 0.70M |
|
Cash from Operations
|
| -3.81M | -4.98M | -3.92M | -3.36M | -5.59M | -2.82M | -6.23M | -4.98M | -6.27M | -4.53M | -4.99M | -6.47M | -6.26M | -4.93M | -6.34M | -5.59M | -6.79M | -7.60M | -7.01M | -6.06M | -10.05M | -4.35M | -7.22M | -3.89M | -3.86M | -2.98M | -4.18M | -2.83M | -1.96M | 1.38M | -0.32M | 0.12M | 0.61M | -0.08M | -0.73M | 1.12M | -0.62M | -0.42M | -0.71M | -0.46M | -0.45M | -8.62M | -1.25M | -4.40M | -1.41M | -4.96M | -5.74M | -5.82M | -1.86M | -2.60M | -1.41M | -2.16M | -2.05M | 0.94M | -2.55M | -0.66M | -0.68M | -0.69M | -0.97M | -2.04M | -1.55M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | | | | | 3.16M | 12.90M | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.68M | 0.67M | 0.66M | 0.70M | 0.70M | 0.65M | 0.68M | 0.60M | 0.30M | 0.25M | 0.25M | 0.30M | 0.30M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | 0.35M | 0.56M | 0.63M | 0.55M | 0.12M | 0.14M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 0.21M | 0.21M | 0.21M | 0.22M | 0.23M | 0.24M | 0.21M | 0.19M | 0.10M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.14M | 0.17M | 0.25M | 0.24M | 0.06M | | | -0.01M | 1.57M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.21M | 0.26M | 0.28M | 0.28M | 0.28M | 0.27M | 0.26M | 0.24M | 0.23M | 0.22M | 0.21M | 0.19M | 0.16M | 0.11M | 0.11M | 0.10M | 0.11M | 0.14M | 0.14M | 0.14M | 0.18M | 0.14M | 0.29M | 0.24M | 0.25M | 0.22M | 0.20M | 0.19M | 0.18M | 0.17M | 0.17M | 0.17M | 0.15M | 0.11M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 1.31M | 0.28M | 0.26M | 0.25M | 4.22M | 0.78M | 0.76M | 0.75M | 0.77M | 0.76M | 7.00M | 0.01M | 1.05M | 0.99M | 0.00M | 0.00M | 0.95M | 0.07M | 0.06M | 0.07M |
|
Change in Receivables
|
| -1.21M | 0.27M | 0.27M | -0.70M | 0.06M | 0.14M | -0.66M | 0.02M | -0.33M | 0.29M | -0.22M | 0.01M | -0.03M | 0.09M | 0.20M | -0.05M | -0.13M | 0.00M | -0.10M | 0.34M | 0.01M | 0.30M | 0.07M | 0.26M | -0.44M | -0.07M | 0.15M | -0.19M | 1.20M | -0.04M | -0.41M | 0.20M | 1.03M | -1.11M | 0.55M | -0.82M | -0.46M | 0.28M | -0.64M | 0.06M | 0.19M | 4.41M | -0.69M | 0.17M | 0.53M | 0.83M | -0.33M | 1.12M | -0.91M | 0.93M | -0.55M | -1.35M | 1.57M | -2.33M | 0.75M | -0.02M | -0.67M | -0.11M | 0.09M | 0.22M | 0.78M |
|
Change in Inventory
|
| | | | | | | | | | 0.25M | 0.01M | 0.12M | 0.07M | 0.12M | -0.16M | 0.03M | 0.32M | 0.12M | 0.30M | 0.08M | 0.00M | 0.33M | -0.13M | -0.10M | 0.06M | 0.03M | -0.40M | -0.01M | 0.20M | 0.52M | 0.13M | 0.39M | -0.92M | -0.22M | -0.25M | -0.30M | 0.61M | -0.25M | 0.14M | -0.09M | -0.30M | 0.42M | -0.15M | 0.13M | 0.78M | 0.66M | 0.70M | -0.14M | 0.89M | 0.08M | -0.13M | -0.06M | 0.54M | 0.47M | 0.15M | | | -0.07M | -0.31M | -0.48M | 0.31M |
|
Change in Account Payables
|
| 1.41M | -1.48M | -0.63M | 0.03M | 0.25M | -0.41M | -0.04M | -0.15M | -0.02M | 0.13M | 1.20M | -1.18M | -0.23M | 0.07M | 0.10M | 0.19M | -0.40M | 0.10M | -0.18M | 0.13M | -0.18M | 0.50M | -0.72M | 0.36M | -0.40M | 0.34M | -0.22M | -0.19M | 0.02M | -0.01M | 0.06M | -0.01M | -0.09M | 0.10M | -0.02M | -0.13M | 0.04M | 0.09M | -0.11M | -0.06M | 0.03M | 0.11M | 0.13M | -0.54M | 1.33M | -0.12M | 0.00M | 0.47M | -0.67M | 0.10M | -0.48M | -0.22M | 1.44M | -0.14M | -0.23M | 0.10M | -0.61M | -0.67M | 0.23M | 0.02M | 0.19M |
|
Change in Accured Expenses
|
| -1.62M | 0.30M | -0.01M | 0.26M | -0.54M | 0.59M | 0.20M | -0.29M | -0.12M | 2.05M | -1.89M | -0.07M | -0.31M | -0.04M | -0.07M | 0.14M | 0.27M | -0.04M | -0.17M | 0.04M | -0.14M | 0.61M | -0.41M | 0.37M | -0.34M | 0.32M | -0.60M | 1.36M | 1.17M | 1.50M | -1.60M | -0.99M | 0.12M | -2.02M | -0.28M | -0.21M | 0.23M | 0.09M | 0.18M | -0.20M | -0.02M | 0.14M | 0.04M | -0.01M | 0.03M | -0.13M | -0.54M | -0.64M | -0.01M | 0.06M | -0.54M | -0.27M | -0.57M | 0.18M | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.31M | -0.12M | 0.05M | 0.02M | -0.05M | 0.01M | -1.14M | | | | | -0.01M | | | | | | |
|
Other Working Capital Changes
|
| 0.03M | -1.16M | -0.85M | -0.01M | -0.27M | -1.25M | -0.08M | -0.23M | 0.05M | -0.18M | -0.14M | -0.10M | -0.04M | 0.28M | 0.08M | 0.15M | -0.58M | -0.05M | 0.10M | -0.12M | 0.64M | -0.73M | 0.24M | -0.52M | -0.06M | -0.12M | -0.17M | 0.83M | 0.64M | -0.27M | -0.09M | -0.83M | 0.14M | 0.34M | 0.25M | -0.23M | -0.47M | 0.03M | -0.05M | -0.17M | 0.05M | 0.69M | -0.12M | 0.00M | -0.10M | -0.35M | 0.19M | 0.14M | -0.93M | -0.53M | -0.54M | -0.27M | -0.57M | 2.16M | 0.16M | 1.39M | -0.32M | -2.00M | -0.73M | -0.61M | -0.07M |
|
Capital Expenditures
|
| 0.82M | 0.14M | 0.24M | 0.08M | 0.03M | | 0.03M | 0.01M | 0.22M | 0.48M | 0.06M | 0.03M | 0.04M | 0.03M | 0.08M | 0.02M | 0.18M | 0.31M | 0.12M | 0.01M | 0.24M | 0.83M | 0.20M | 0.41M | 0.03M | | | | | 0.27M | | | 0.02M | 0.01M | 0.05M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.04M | 0.01M | 0.01M | 0.08M | 0.27M | 0.23M | 0.41M | 0.08M | 0.01M | 0.00M | 0.00M | | | | | | | 0.03M |
|
Change in Intangibles
|
| | | | | | | 2.19M | | 1.25M | | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | 0.00M | | | | | | | | | | | | | |
|
Acquisitions
|
| 4.55M | -0.00M | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 16.89M | 7.95M | 10.35M | 6.52M | 13.44M | 6.52M | 8.45M | 10.94M | 9.78M | 5.20M | 15.59M | 15.43M | 9.95M | 8.30M | 13.53M | 9.28M | 10.18M | 6.29M | 11.58M | 9.16M | 13.43M | 10.78M | 12.43M | 17.51M | 10.67M | 9.87M | 2.36M | 0.24M | | | | | | | | | 0.42M | 0.35M | 0.30M | | | | | | | -0.85M | 4.24M | 5.19M | 2.10M | | 0.50M | | 0.60M | | | | | | | | |
|
Cash from Investing Activities
|
| 2.12M | -6.91M | -5.74M | 0.73M | 6.26M | 36.98M | -25.18M | 0.30M | 6.73M | 0.62M | 6.73M | -18.84M | -0.30M | 4.95M | 2.46M | 6.45M | 7.93M | 5.98M | -11.09M | 3.98M | 5.57M | 8.42M | 4.03M | 4.43M | 2.76M | 1.75M | 0.76M | 0.24M | -0.01M | -0.27M | | | -0.02M | -0.01M | -1.61M | 0.49M | 0.42M | 0.31M | 0.29M | -0.01M | -0.00M | -0.32M | -0.01M | -0.14M | -0.01M | 6.78M | 3.65M | 4.93M | 1.86M | -0.40M | 0.42M | -0.01M | 0.60M | -0.00M | | | | | | | -0.03M |
|
Other financing activities
|
| | | | | | | | | | 5.50M | | | | 5.60M | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.31M | 20.34M | 1.22M | 1.15M | 0.69M | 0.08M | 0.80M | -0.77M | 1.54M | 0.47M | 1.01M | 28.20M | 0.56M | 2.17M | 1.62M | 0.07M | 0.51M | 0.04M | 22.01M | 0.66M | 0.47M | -0.01M | 8.05M | -0.06M | 0.13M | -0.02M | -0.02M | -0.00M | 2.01M | -0.02M | -0.05M | | -0.01M | 3.01M | -0.00M | | -0.00M | | 0.00M | 2.20M | -0.00M | 7.88M | 0.55M | 5.58M | 0.53M | 2.92M | -0.01M | -0.08M | 0.02M | 1.98M | -0.03M | 3.51M | -0.00M | -0.04M | 3.40M | 0.09M | 0.13M | 2.71M | 0.40M | 1.07M | 1.69M |
|
Change in Cash
|
| -1.38M | 8.45M | -8.44M | -1.48M | 1.36M | 34.24M | -30.61M | -5.45M | 2.00M | -3.44M | 2.75M | 2.89M | -6.00M | 2.19M | -2.25M | 0.93M | 1.65M | -1.57M | 3.91M | -1.42M | -4.02M | 4.05M | 4.86M | 0.48M | -0.97M | -1.24M | -3.44M | -2.59M | 0.04M | 1.08M | -0.37M | 0.09M | 0.58M | 2.93M | -2.34M | 1.61M | -0.20M | -0.12M | -0.41M | 1.74M | -0.45M | -1.06M | -0.71M | 1.04M | -0.88M | 4.74M | -2.10M | -0.97M | 0.03M | -1.02M | -1.02M | 1.34M | -1.46M | 0.89M | 0.85M | -0.57M | -0.55M | 2.03M | -0.57M | -1.01M | 0.10M |
|
Beginning Cash Balance
|
7.27M | 7.27M | 5.89M | 14.34M | 5.90M | 4.42M | 5.78M | 40.02M | 9.42M | 3.97M | 5.97M | 2.53M | 5.28M | 8.17M | 0.92M | 4.36M | 2.11M | 3.04M | 4.68M | 3.11M | 7.02M | 5.60M | 1.58M | 5.64M | 10.50M | 10.98M | 10.01M | 8.77M | 5.33M | 2.74M | 2.78M | 3.87M | 3.50M | 3.60M | 4.18M | 7.10M | 4.76M | 6.37M | 6.17M | 6.05M | 5.64M | 7.38M | 2.77M | 10.24M | 12.44M | 10.70M | 1.16M | 5.89M | 3.79M | 2.82M | 2.85M | 1.83M | 0.81M | 2.15M | 0.69M | 1.58M | 2.44M | 1.87M | 1.32M | 3.34M | 2.77M | 1.76M |
|
Free Cash Flow
|
| -4.63M | -5.12M | -4.16M | -3.44M | -5.63M | -2.82M | -6.25M | -5.00M | -6.49M | -5.01M | -5.04M | -6.50M | -6.29M | -4.96M | -6.42M | -5.61M | -6.97M | -7.90M | -7.13M | -6.07M | -10.29M | -5.18M | -7.42M | -4.30M | -3.89M | -2.98M | -4.18M | -2.83M | -1.96M | 1.11M | -0.32M | 0.12M | 0.59M | -0.08M | -0.77M | 1.11M | -0.62M | -0.47M | -0.71M | -0.46M | -0.45M | -8.64M | -1.26M | -4.44M | -1.41M | -4.97M | -5.82M | -6.09M | -2.09M | -3.01M | -1.50M | -2.17M | -2.06M | 0.94M | -2.55M | -0.66M | -0.68M | -0.69M | -0.97M | -2.04M | -1.58M |
|
Net Cash Flow
|
| -1.38M | 8.45M | -8.44M | -1.48M | 1.36M | 34.24M | -30.61M | -5.45M | 2.00M | -3.44M | 2.75M | 2.89M | -6.00M | 2.19M | -2.25M | 0.93M | 1.65M | -1.57M | 3.91M | -1.42M | -4.02M | 4.05M | 4.86M | 0.48M | -0.97M | -1.24M | -3.44M | -2.59M | 0.04M | 1.08M | -0.37M | 0.12M | 0.58M | 2.93M | -2.34M | 1.61M | -0.20M | -0.12M | -0.41M | 1.74M | -0.45M | -1.06M | -0.71M | 1.04M | -0.88M | 4.74M | -2.10M | -0.97M | 0.03M | -1.02M | -1.02M | 1.34M | -1.46M | 0.89M | 0.85M | -0.57M | -0.55M | 2.03M | -0.57M | -0.97M | 0.10M |