|
Net Income
|
0.31M | 0.43M | 0.35M | 0.41M | 0.06M | -0.05M | 0.12M | 0.60M | 0.78M | 1.10M | 1.46M | 1.29M | 1.28M | 0.72M | 0.00M | 0.02M | 0.01M | 0.07M | 0.01M | 0.08M | 0.15M | -0.06M | -0.04M | -0.18M | 0.15M | 0.02M | 0.04M | 0.04M | 0.02M | 0.10M | 0.15M | 0.04M | 0.09M | -0.46M | | | | | 0.03M | -0.18M | -0.08M | -0.63M | -0.40M | 4.84M | 0.93M | 0.81M | -0.28M | 0.50M | 0.77M | -4.08M | -1.16M | 0.58M | -1.65M | -0.82M | -1.36M | -4.29M | -0.70M | -0.24M | -0.24M | -0.24M | 0.39M | 0.17M |
|
Share-based Compensation
|
| 0.07M | 0.09M | 0.05M | 0.02M | 0.15M | 0.07M | 0.05M | 0.04M | 0.10M | 0.03M | 0.07M | 0.05M | 0.07M | 0.05M | 0.22M | 0.05M | 0.07M | 0.05M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.07M | 0.06M | 0.06M | 0.02M | 0.11M | 0.08M | 0.07M | 0.06M | 0.19M | 0.10M | 0.17M | 0.11M | 0.12M | 0.14M | 0.37M | 0.14M | 0.14M | 0.17M | 0.19M | 0.19M | 0.21M | 0.23M | 0.25M | 0.21M | 0.26M | 0.25M | 0.24M | 0.18M | 0.20M | 0.23M | 0.22M | 0.23M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.02M | | | -0.31M | -0.01M | 0.03M | 0.06M | -0.15M | 0.01M | -0.01M | | -0.04M | 0.06M | 0.07M | 0.08M | -1.01M | 0.77M | 0.07M | 0.09M | -0.48M | 0.02M | 0.04M | 0.06M | -1.55M | -0.14M | -0.57M | -0.21M | 0.24M | -0.85M | 3.53M | -0.00M | 0.03M | 0.01M | -0.01M | | 0.04M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.48M | 0.46M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 2.07M | 0.00M | | -0.00M | -0.00M | | -0.01M | -0.00M | | | | | | 0.00M | 0.17M | -0.03M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.02M | | | -0.18M | | | | 0.32M | -0.10M | 0.79M | 0.79M | 0.97M | 0.00M | 0.61M | 0.63M | 0.95M | 0.16M | 0.70M | 0.69M | -0.54M | 0.80M | 0.80M | 0.02M | 0.62M | 0.97M | 0.96M | 0.96M | | 0.04M | 1.01M | 1.01M | 0.03M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 1.17M | 0.00M | | 0.00M | 0.14M | 0.00M | 0.01M | | 0.16M | | | | 2.84M | | | | | | | | | | | -0.01M | 0.02M | 0.00M | 0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.02M | 0.01M | -0.00M | 0.01M | 0.01M | 0.00M | 0.06M | 0.02M | 0.00M | 0.02M | 0.00M | -0.01M | 0.01M | 0.00M | 0.06M | 0.05M | -0.08M | 0.02M |
|
Non-cash Items
|
| | | | | | | | 3.83M | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | 3.72M | 0.60M | 1.47M | 1.22M | 0.72M | 0.46M | 1.08M | 1.16M | 2.73M | 0.31M | 0.36M | 0.35M | 0.99M | 0.37M | 0.34M | 0.41M | | 0.48M | 0.08M | 0.52M | 0.45M | 0.48M | 0.53M | 0.31M | 0.56M | 0.57M |
|
Cash from Operations
|
| 0.42M | -0.12M | 0.41M | -0.67M | 0.50M | 0.09M | 0.76M | 1.39M | 0.09M | 0.65M | 1.10M | 2.77M | 0.68M | 0.90M | 1.10M | 1.39M | 1.11M | -0.64M | -0.15M | 1.03M | -0.07M | -1.51M | -0.44M | -0.12M | 0.81M | -0.70M | 0.16M | 1.35M | -0.04M | -0.22M | 2.12M | 2.29M | 1.08M | -2.40M | 0.59M | -0.18M | -0.72M | 5.61M | -0.14M | -1.20M | 0.29M | -0.58M | -0.78M | -2.24M | 0.47M | 0.56M | -2.20M | 2.23M | 2.30M | 0.89M | 1.33M | 0.35M | 1.61M | 0.84M | 0.20M | 2.37M | -0.24M | 0.60M | 2.19M | -0.31M | 2.10M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF)
|
| 0.06M | 0.05M | 0.05M | 0.13M | 0.16M | 0.16M | 0.14M | 0.15M | 0.14M | 0.16M | 0.16M | 0.16M | 0.17M | 0.15M | 0.14M | 0.15M | 0.15M | 0.19M | 0.19M | 0.33M | 0.28M | 0.27M | 0.26M | 0.24M | 0.27M | 0.22M | 0.21M | 0.21M | -0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.26M | 0.25M | 0.25M | 0.25M | 0.24M | 0.18M | 0.18M | 0.18M | 0.18M | 0.44M | 0.54M | 0.54M | 0.54M | 0.62M | 0.63M | 0.64M | 0.63M | 0.63M | 0.64M | 0.63M | 0.62M | 0.61M | 0.62M | 0.61M |
|
Change in Receivables
|
| 0.59M | -0.34M | -0.09M | -0.07M | -0.24M | 0.27M | 0.22M | 0.06M | 2.03M | 0.64M | -0.80M | -1.40M | -0.37M | -0.65M | 0.16M | -0.11M | -0.13M | 0.15M | 0.76M | -0.58M | 0.08M | -0.09M | 0.13M | 0.32M | -0.24M | -0.38M | 0.79M | -0.68M | 0.68M | 1.07M | 6.95M | -5.84M | -0.82M | 1.38M | 0.99M | 1.98M | 2.28M | -6.71M | -0.79M | 0.10M | 0.62M | -0.53M | 1.22M | 4.18M | 3.01M | -3.01M | 1.32M | 1.46M | -1.27M | -0.84M | 0.60M | -5.20M | 1.00M | -1.97M | 2.23M | 0.13M | 1.45M | 0.74M | 2.25M | 0.27M | -0.46M |
|
Change in Inventory
|
| 0.13M | 0.43M | 0.27M | 0.54M | -0.01M | 0.09M | 0.17M | 0.31M | 0.23M | -0.25M | 0.57M | -0.00M | -0.22M | 0.04M | -0.46M | 0.04M | -0.13M | 0.23M | -0.40M | 0.55M | -0.17M | 0.35M | 0.25M | -0.71M | -0.30M | 0.53M | 0.14M | -0.21M | -0.30M | 0.75M | 0.28M | -0.24M | 0.77M | 1.06M | -0.71M | 0.15M | 0.16M | -0.64M | 0.71M | 0.15M | -0.66M | 0.43M | 0.55M | 0.83M | 0.78M | 2.30M | 1.69M | -0.01M | 2.17M | -0.12M | -0.55M | -0.18M | -1.47M | -0.76M | -1.59M | -1.33M | -0.32M | -1.27M | -0.88M | 1.59M | -0.43M |
|
Change in Account Payables
|
| 0.19M | -0.16M | -0.09M | -0.13M | 0.09M | 0.75M | -0.27M | 0.18M | 0.25M | -0.37M | -0.37M | 0.25M | -0.14M | -0.20M | -0.28M | 0.39M | 0.16M | 0.02M | -0.07M | 0.18M | -0.49M | 0.16M | -0.56M | 0.08M | -0.04M | 0.23M | 0.54M | -0.69M | 0.36M | 0.64M | 4.07M | -4.30M | -0.09M | 0.40M | -1.12M | 0.85M | -0.02M | -1.29M | 0.23M | -0.23M | 0.25M | 0.04M | -0.27M | 1.22M | 1.04M | -0.12M | -1.46M | 3.04M | -0.40M | -0.80M | 1.26M | -3.40M | 0.50M | -0.73M | 0.69M | -0.01M | 0.65M | -0.41M | 1.39M | 0.02M | -1.70M |
|
Change in Accured Expenses
|
| 0.38M | -0.17M | 0.31M | 0.07M | -0.00M | -0.39M | 0.10M | 0.40M | 0.42M | 0.26M | -0.14M | -0.30M | -0.17M | -0.56M | -0.02M | 0.28M | -0.03M | -0.22M | -0.98M | 0.75M | -0.12M | -0.60M | -0.10M | 0.16M | 0.30M | -0.76M | 0.17M | -0.04M | 0.15M | 0.59M | 1.29M | -0.50M | 0.13M | -1.32M | 0.53M | -0.12M | 0.70M | -0.92M | 0.05M | -0.70M | 0.20M | 0.30M | 0.39M | 0.46M | 1.34M | 0.62M | 1.82M | -1.18M | 1.80M | -3.25M | -0.20M | -0.87M | 0.06M | 0.02M | -0.38M | 0.83M | -0.80M | 0.27M | 1.37M | 0.45M | 1.30M |
|
Change in Taxes
|
| 0.20M | -0.10M | 0.01M | 0.18M | -0.48M | 0.08M | 0.30M | 0.40M | 0.48M | -0.04M | -0.10M | 0.12M | 0.47M | 0.24M | 0.04M | | 0.12M | -0.08M | 0.24M | -0.29M | 0.13M | -0.07M | 0.46M | -0.40M | | | | | | -0.05M | -0.39M | 0.55M | -0.10M | | | | 0.02M | -0.02M | | | 0.04M | -0.04M | | | | | | | 0.76M | 1.13M | -1.59M | -0.30M | 0.00M | | | | | | | | |
|
Other Working Capital Changes
|
| -0.04M | 0.08M | 0.11M | 0.21M | -0.35M | 0.26M | -0.24M | 0.08M | 0.05M | 0.31M | -0.26M | -0.19M | 1.08M | -0.59M | -0.27M | -0.08M | -0.03M | 0.29M | -0.29M | 0.33M | -0.33M | 0.61M | 0.07M | 0.11M | -0.24M | 0.11M | -0.08M | -0.73M | -0.17M | 0.18M | -0.17M | 0.29M | 0.02M | -0.05M | -0.12M | 0.02M | -0.07M | -0.12M | -0.35M | -0.31M | -0.19M | 1.33M | 1.50M | 0.49M | -1.23M | 0.69M | 0.33M | -0.02M | 1.89M | -2.67M | -1.36M | -0.54M | 0.86M | 0.00M | -0.24M | 0.00M | -0.47M | 0.35M | -0.22M | 0.01M | -0.28M |
|
Capital Expenditures
|
| 0.03M | 0.02M | 0.10M | 0.15M | 0.10M | 0.19M | 0.25M | 0.06M | 0.09M | 0.04M | 0.02M | 0.08M | 0.14M | 0.01M | 0.05M | 0.05M | 0.04M | 0.03M | 0.09M | 0.02M | 0.06M | 0.07M | 0.06M | 0.24M | 0.02M | 0.01M | 0.02M | 0.02M | 0.13M | 0.02M | 0.06M | 0.07M | 0.12M | 0.07M | 0.13M | 0.23M | 0.11M | 0.05M | 0.01M | 0.05M | 0.12M | 0.12M | 0.05M | 0.03M | 0.03M | 0.10M | 0.17M | 0.16M | 2.25M | 1.13M | 0.17M | 1.01M | 0.17M | 0.14M | 0.17M | 0.25M | 0.17M | 0.03M | 0.03M | 0.11M | 0.07M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 2.25M | | 2.88M | | | | | | | | | | | | | | | 0.46M | | 0.00M | 3.90M | | | | | | | | | | 0.23M | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 4.15M | 1.65M | 1.25M | 1.00M | 2.17M | 1.00M | 2.35M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 2.53M | -0.12M | -1.74M | -1.95M | 2.08M | 0.81M | 2.09M | 0.69M | -0.09M | -0.04M | -0.02M | -0.08M | -0.14M | -0.01M | -0.05M | -0.05M | -0.04M | -2.58M | 0.21M | -2.90M | -0.05M | 0.27M | 0.01M | -0.24M | -0.02M | -0.01M | -0.02M | -0.02M | -0.13M | 0.01M | -0.06M | -0.07M | 4.08M | -0.07M | -0.58M | -0.23M | -0.11M | -3.95M | -0.01M | -0.05M | -0.12M | -0.12M | -0.05M | -0.03M | -0.03M | -0.10M | -24.38M | -0.39M | -2.25M | -1.13M | -0.17M | -1.01M | -0.17M | -0.14M | -0.17M | -0.25M | -0.17M | -0.03M | -0.02M | -0.11M | -0.07M |
|
Other financing activities
|
| | 0.03M | 0.01M | 0.18M | 0.10M | 0.06M | 0.01M | 0.01M | 0.01M | 0.24M | 0.22M | 0.02M | 0.58M | 0.24M | 0.04M | | 0.05M | | | -0.04M | 0.13M | | | 0.16M | -0.01M | -0.02M | -0.00M | | 0.03M | | | | | | | | | | | | | 0.01M | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | | -0.00M | 0.52M | 0.01M | | 0.03M | 0.01M | 0.01M | 0.01M |
|
Cash from Financing Activities
|
| | 0.12M | 0.11M | 0.41M | -1.99M | -1.07M | -0.64M | -0.27M | -0.14M | 0.85M | 0.46M | -0.39M | 0.56M | 0.01M | -0.41M | -0.52M | -0.59M | -0.58M | -0.59M | -0.61M | -0.19M | -0.59M | -0.31M | -0.02M | -0.18M | -0.20M | -0.18M | -0.15M | -0.12M | -0.02M | 0.07M | 0.42M | -0.09M | 0.16M | -0.17M | -0.13M | 0.06M | 0.20M | -0.16M | 2.81M | 0.00M | 0.39M | 0.10M | 0.08M | 0.04M | | 16.82M | -0.51M | -0.60M | -0.52M | -0.61M | 0.40M | -0.60M | -1.11M | -3.12M | -1.76M | -0.51M | -0.14M | 0.14M | -0.17M | 0.05M |
|
Dividends Paid - Common
|
| | 0.08M | 0.13M | 0.17M | 2.14M | 0.35M | 0.34M | 0.34M | 0.35M | 0.70M | 0.54M | 0.55M | 0.56M | 0.57M | 0.57M | 0.58M | 0.58M | 0.58M | 0.60M | 0.60M | 0.61M | 0.61M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 3.15M | -0.12M | -1.22M | -2.22M | 0.59M | -0.16M | 2.22M | 1.82M | -0.14M | 1.46M | 1.54M | 2.30M | 1.10M | 0.90M | 0.64M | 0.82M | 0.48M | -3.80M | -0.53M | -2.48M | -0.31M | -1.83M | -0.74M | -0.37M | 0.61M | -0.90M | -0.04M | 1.18M | 0.54M | -0.16M | 2.61M | 3.10M | 4.74M | -2.32M | -0.16M | -0.54M | -0.77M | 1.85M | -0.31M | 1.55M | 0.17M | -0.31M | -0.73M | -2.18M | 0.47M | 0.45M | -9.76M | 1.33M | -0.55M | -0.76M | 0.56M | -0.26M | 0.83M | -0.41M | -3.09M | 0.36M | -0.93M | 0.43M | 2.31M | -0.59M | 2.08M |
|
Free Cash Flow
|
| 0.40M | -0.14M | 0.31M | -0.82M | 0.41M | -0.10M | 0.51M | 1.33M | -0.00M | 0.61M | 1.08M | 2.69M | 0.54M | 0.89M | 1.05M | 1.34M | 1.07M | -0.67M | -0.24M | 1.01M | -0.14M | -1.58M | -0.51M | -0.35M | 0.79M | -0.70M | 0.14M | 1.33M | -0.17M | -0.24M | 2.06M | 2.23M | 0.96M | -2.47M | 0.47M | -0.41M | -0.83M | 5.55M | -0.15M | -1.26M | 0.17M | -0.69M | -0.83M | -2.27M | 0.44M | 0.45M | -2.36M | 2.07M | 0.05M | -0.24M | 1.16M | -0.66M | 1.44M | 0.70M | 0.03M | 2.12M | -0.42M | 0.57M | 2.16M | -0.42M | 2.03M |
|
Net Cash Flow
|
| 2.95M | -0.12M | -1.22M | -2.22M | 0.59M | -0.16M | 2.22M | 1.82M | -0.14M | 1.46M | 1.54M | 2.30M | 1.10M | 0.90M | 0.64M | 0.82M | 0.48M | -3.80M | -0.53M | -2.48M | -0.31M | -1.83M | -0.74M | -0.37M | 0.61M | -0.90M | -0.04M | 1.18M | -0.29M | -0.23M | 2.13M | 2.65M | 5.07M | -2.32M | -0.16M | -0.54M | -0.77M | 1.85M | -0.31M | 1.55M | 0.17M | -0.31M | -0.73M | -2.18M | 0.47M | 0.45M | -9.76M | 1.33M | -0.55M | -0.76M | 0.56M | -0.26M | 0.83M | -0.41M | -3.09M | 0.36M | -0.93M | 0.43M | 2.31M | -0.59M | 2.08M |