|
Net Income
|
0.44M | 0.48M | 0.14M | 1.26M | 1.50M | | 0.82M | 0.77M | 0.80M | 0.62M | 0.70M | 0.46M | -0.03M | 0.38M | 3.90M | 0.51M | 6.23M | 3.01M | 5.98M | 3.13M | 4.59M | 3.10M | 2.19M | -0.69M | 7.35M | 3.29M | 3.71M | 5.28M | 7.95M | 7.49M | 6.29M | 13.94M | 15.17M | 8.01M | 3.76M | 2.03M | 3.94M | 2.50M | -0.03M | 0.69M | 2.90M | 3.42M | 6.46M | 2.12M | 4.63M | 1.27M | 5.22M |
|
Share-based Compensation
|
| | | | | | | | | | 0.02M | 0.04M | 0.07M | 0.35M | 0.38M | 0.39M | 0.40M | 0.33M | 0.46M | 0.41M | 0.41M | 0.43M | 0.47M | 0.41M | 0.36M | 0.14M | 0.33M | 0.30M | 0.30M | 0.35M | 0.42M | 0.54M | 0.49M | 0.61M | 0.68M | 0.54M | 0.67M | 0.88M | 0.69M | 0.95M | 0.09M | 0.16M | -1.81M | 0.47M | 0.36M | 0.42M | 0.51M |
|
Deferred Taxes
|
-1.83M | -0.15M | -0.06M | -0.20M | | | -0.12M | 0.12M | -0.03M | 0.20M | -0.15M | 0.27M | -0.04M | -0.51M | -2.78M | -0.19M | 1.06M | -0.25M | -0.36M | -0.05M | -0.62M | -0.23M | -0.49M | -0.82M | 0.64M | -0.09M | -0.34M | -0.75M | -2.34M | -0.21M | -0.33M | -0.38M | -1.69M | -0.50M | -1.17M | -2.51M | 0.69M | -0.35M | -1.14M | 1.30M | -1.95M | 0.24M | -0.05M | -0.45M | -0.31M | 0.43M | 0.14M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | 0.19M | 0.23M | 0.24M | 0.24M | 0.17M | 0.21M | 0.21M | 0.21M | 0.17M | 0.22M | 0.22M | 0.22M | 0.22M | 0.25M | 0.25M | 0.25M | 0.18M | 0.22M | 0.22M | 0.22M | 0.21M | 0.23M | 0.23M | 0.23M | 0.22M | 0.25M |
|
Gains from Investment Securities
|
0.74M | -0.06M | 0.00M | 0.18M | 0.41M | 0.38M | 0.43M | 0.35M | 0.59M | 0.50M | 1.41M | | | 3.35M | 3.14M | 2.90M | -1.48M | -0.10M | -0.48M | -0.61M | -0.03M | 2.30M | 2.29M | 0.00M | 1.88M | 0.06M | 1.63M | 1.40M | | 1.39M | 1.27M | 1.20M | -0.14M | 0.44M | 0.15M | 1.00M | -1.15M | 0.33M | -0.20M | 0.74M | 0.31M | 0.67M | -1.30M | 0.29M | -1.06M | 0.23M | 0.20M |
|
Asset Writedowns and Impairment
|
-0.01M | -0.22M | 0.11M | 0.04M | | | -0.03M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | 7.81M | 1.95M | 1.88M | 2.81M | 1.88M | 1.94M | 2.03M | 7.00M | 1.91M | 4.96M | 1.67M | 1.65M | 1.87M | 4.14M | 1.37M | 4.57M | 1.29M | 4.42M | 1.10M | 3.72M | 1.02M | 1.08M | 2.37M | 2.30M | 1.40M | 2.21M | 0.68M | 0.96M | 1.24M | 0.90M | 0.49M | 0.48M | 0.21M | 0.32M |
|
Cash from Operations
|
4.11M | 0.77M | -0.30M | -0.31M | | | 0.73M | 1.07M | 1.78M | -0.64M | 0.32M | | | -1.18M | 1.25M | 3.33M | 1.37M | 5.84M | 10.55M | 17.09M | 6.34M | 0.13M | 6.17M | -7.62M | 31.20M | 13.44M | -11.53M | 1.79M | 10.40M | -15.80M | -3.85M | 12.71M | 31.82M | 26.63M | 40.39M | 12.62M | 18.26M | 7.89M | 4.20M | 3.91M | 1.26M | 0.20M | 15.69M | -5.74M | 3.11M | 2.46M | 12.36M |
|
Amortization of Goodwill
|
0.19M | 342.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.35M | 0.35M | 0.31M | 0.28M | | | 0.25M | 0.25M | 0.17M | 0.28M | 0.29M | 0.47M | 0.87M | 2.49M | 2.44M | 2.49M | 2.47M | 2.47M | 2.50M | 2.52M | 2.52M | 2.63M | 2.60M | 2.49M | 2.54M | 2.54M | 2.54M | 2.52M | 2.52M | 2.52M | 2.60M | 2.77M | 3.48M | 4.96M | 5.05M | 2.64M | 2.64M | 2.64M | 2.55M | 2.58M | 2.68M | 2.81M | 3.00M | 3.01M | 1.80M | 1.76M | 1.83M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.01M | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.17M | 0.03M | 0.10M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.14M | 0.12M | 0.14M | 0.12M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Amortization
|
24.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.13M | 0.10M | 0.10M | | | 0.08M | 0.08M | 0.09M | 1.08M | 0.39M | 0.60M | | 1.08M | 1.12M | 1.15M | 1.13M | 1.16M | 1.31M | 1.33M | 1.40M | 1.41M | 1.50M | 1.79M | 1.62M | 1.62M | 1.55M | 1.65M | 1.70M | 1.73M | 1.84M | 1.91M | 1.84M | 1.81M | 1.87M | 1.91M | 1.82M | 1.88M | 1.81M | 1.96M | 1.98M | 2.00M | 2.04M | 1.92M | 1.80M | 1.76M | 1.74M |
|
Change in Receivables
|
| | | | | | 2.30M | -0.11M | -0.41M | 3.59M | 1.14M | | | 6.59M | -3.35M | -0.84M | 19.39M | -4.44M | 8.33M | -16.95M | 1.43M | 3.69M | -1.84M | -1.19M | -21.26M | 4.47M | 20.33M | 12.69M | 6.44M | 26.81M | -1.53M | 47.72M | -9.07M | -22.72M | -39.36M | -16.52M | -19.20M | -9.76M | -9.82M | -1.14M | 11.28M | 1.59M | -7.41M | 15.17M | -0.98M | 10.95M | -8.62M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | -5.49M | 7.04M | -9.81M | -3.83M | 2.86M | -4.77M | -6.34M | -1.37M | 12.12M | 5.75M | 15.32M | 6.66M | 23.50M | 34.36M | 10.69M | -42.12M | -16.66M | -14.38M | -12.70M | -10.17M | -4.09M | -9.30M | -0.84M | 3.44M | -0.71M | -8.62M | 4.69M | -0.37M | 2.73M | -6.07M |
|
Change in Accured Expenses
|
| | | | | | 0.95M | 1.07M | -0.87M | -3.62M | -2.62M | | | -0.94M | -3.52M | -1.50M | 9.44M | -6.81M | -0.04M | -0.25M | -0.29M | -1.35M | -2.12M | -2.86M | -1.65M | 2.43M | 2.00M | 0.11M | 1.39M | 0.96M | 3.87M | -3.37M | 2.21M | -2.08M | -0.31M | -1.87M | 1.52M | -4.12M | 0.21M | -1.48M | 0.21M | -1.73M | -1.37M | -1.72M | 0.45M | -1.40M | 1.88M |
|
Change in Taxes
|
| | | | | | 0.23M | -0.10M | -0.12M | 0.28M | -0.84M | | | 0.23M | -1.45M | 2.60M | 0.30M | -1.05M | -1.61M | 0.87M | 0.20M | 0.94M | 0.26M | -0.88M | -0.05M | 0.25M | -1.56M | 0.22M | -2.54M | 2.41M | 0.97M | -2.62M | -1.65M | -3.56M | 1.53M | 0.59M | -2.22M | 0.86M | 1.61M | 2.11M | -1.06M | 0.37M | -0.26M | -1.80M | 1.33M | 0.66M | -1.13M |
|
Other Working Capital Changes
|
| | | | | | 0.02M | 0.68M | -0.56M | 0.15M | 1.39M | | | -0.69M | 0.29M | -1.01M | 0.88M | 1.88M | 2.80M | -1.64M | -1.24M | -1.31M | -0.62M | 5.67M | -0.75M | -3.25M | 2.85M | -2.92M | -4.13M | 5.59M | 12.22M | 2.67M | -29.18M | -1.99M | -2.15M | -2.24M | -2.75M | -2.91M | -2.94M | -2.44M | -2.65M | 3.57M | -9.31M | -3.14M | -3.38M | -3.60M | -3.12M |
|
Capital Expenditures
|
| -0.02M | -0.00M | -0.01M | | | 0.08M | 0.09M | 0.07M | 0.14M | 0.30M | | | 1.38M | 1.68M | 1.54M | 1.14M | 1.13M | 1.16M | 2.44M | 1.68M | 1.70M | 1.08M | 1.95M | 0.45M | 2.06M | 2.78M | 3.83M | 2.76M | 1.46M | 3.03M | 1.70M | 1.27M | 0.95M | 2.49M | 2.73M | 1.40M | 2.47M | 2.55M | 2.13M | 1.44M | 2.06M | 1.55M | 0.62M | 0.89M | 1.48M | 0.72M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 0.04M | 0.03M | 0.02M | 0.05M | 0.23M | 0.03M | 0.01M | 0.20M | 0.01M | 0.06M | 0.00M | 0.11M | 0.01M | 0.00M | 0.32M | 0.03M | 0.01M | 0.15M | | 0.03M | 0.02M | 0.01M | 0.05M | 0.03M | 0.00M | 0.20M | 0.03M | 0.01M | 0.03M | 0.05M | 0.04M | 0.05M | 0.42M | 0.08M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | -0.14M | | | | | | | | | | | | | | | 3.85M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 0.08M | 0.26M | 0.00M | 3.09M | 0.61M | | | 1.02M | -0.42M | 0.01M | 0.14M | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.86M | 4.85M | 11.44M | 4.41M | 9.82M | 2.86M | 4.97M | 0.23M |
|
Cash from Investing Activities
|
-0.37M | -1.12M | -0.11M | -0.04M | | | -0.15M | -0.35M | -0.07M | -4.80M | -0.91M | | | -2.37M | -1.79M | -1.53M | -1.09M | -0.90M | -1.40M | -2.43M | -1.48M | -1.68M | -1.02M | -11.10M | -0.34M | -2.05M | -2.78M | -3.51M | -2.73M | -1.45M | -37.43M | -5.56M | -1.25M | -0.93M | -5.73M | -2.68M | -1.37M | -2.47M | -2.45M | -3.96M | -6.29M | -13.47M | -5.91M | -10.41M | -3.70M | -6.03M | -0.86M |
|
Other financing activities
|
7.84M | 7.89M | | | | 8.11M | 0.04M | 8.45M | 0.03M | -0.12M | 0.05M | | | 0.09M | 0.00M | 0.00M | | | | | | | | | 0.24M | | | | | | | | | 0.74M | 0.08M | | 0.08M | 0.11M | 0.01M | | | | | | | | |
|
Cash from Financing Activities
|
-4.25M | | 0.32M | 0.02M | | | -0.35M | -1.52M | -1.74M | 5.81M | 0.66M | | | 3.54M | 1.14M | -2.88M | -0.44M | -3.51M | -6.60M | -20.55M | -4.43M | 4.84M | -5.57M | 24.81M | -11.79M | -21.67M | -1.75M | -2.08M | 1.75M | 11.85M | 48.85M | 16.52M | -48.28M | -28.87M | 5.16M | -21.33M | -35.17M | -1.98M | -4.80M | -1.48M | -1.93M | -1.22M | -0.18M | 15.33M | 4.29M | 8.83M | -7.78M |
|
Net Equity Issued and Repurchased
|
-0.51M | 0.38M | 0.81M | -0.33M | | | 0.90M | -0.80M | -0.04M | 0.37M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | -0.04M | -0.04M | -0.03M | 0.24M | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.79M | | | 0.18M | 0.09M | | 0.99M | 0.72M | 0.15M | 0.09M | 0.07M | | 0.15M | 0.21M | 0.78M | 0.07M | 0.07M | 0.09M | 0.36M | | 0.34M | 0.15M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M | 0.02M | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | -0.04M | -1.89M | 0.84M | 2.93M | -0.47M | 1.40M | -0.54M | -0.50M | 0.51M | -0.25M | 2.06M | -0.92M | -0.68M | -0.51M | 0.75M | 0.07M | 1.17M | 0.15M | -0.82M | 2.09M | 2.40M | -1.50M | 0.38M | -0.26M | -0.04M | 0.07M | -0.13M | | 0.06M | -0.13M | -0.06M | 0.20M | -0.10M | 0.06M |
|
Change in Cash
|
-0.51M | | -0.08M | -0.33M | | | 0.22M | -0.80M | -0.04M | 0.37M | 0.07M | | | -0.04M | -1.29M | -0.25M | 2.77M | 0.96M | 3.96M | -6.43M | -0.06M | 3.80M | -0.67M | 8.15M | 18.14M | -10.96M | -16.57M | -3.05M | 9.49M | -4.23M | 7.72M | 22.86M | -15.62M | -0.77M | 38.32M | -11.01M | -18.54M | 3.40M | -2.97M | -1.66M | -6.95M | -14.43M | 9.46M | -0.87M | 3.90M | 5.16M | 3.78M |
|
Free Cash Flow
|
4.11M | 0.78M | -0.29M | -0.31M | | | 0.65M | 0.98M | 1.70M | -0.78M | 0.03M | | | -2.56M | -0.43M | 1.78M | 0.23M | 4.71M | 9.39M | 14.64M | 4.66M | -1.57M | 5.09M | -9.57M | 30.75M | 11.38M | -14.31M | -2.04M | 7.64M | -17.25M | -6.89M | 11.01M | 30.54M | 25.68M | 37.90M | 9.89M | 16.86M | 5.41M | 1.66M | 1.78M | -0.18M | -1.85M | 14.14M | -6.36M | 2.22M | 0.98M | 11.64M |
|
Net Cash Flow
|
-0.51M | -0.35M | -0.08M | -0.33M | | | 0.22M | -0.80M | -0.04M | 0.37M | 0.07M | | | -0.00M | 0.60M | -1.09M | -0.16M | 1.43M | 2.56M | -5.89M | 0.43M | 3.29M | -0.42M | 6.09M | 19.07M | -10.28M | -16.06M | -3.80M | 9.41M | -5.40M | 7.57M | 23.68M | -17.71M | -3.17M | 39.82M | -11.39M | -18.28M | 3.44M | -3.04M | -1.53M | -6.95M | -14.48M | 9.59M | -0.81M | 3.71M | 5.26M | 3.72M |