|
Net Income
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.41M | 0.33M | 0.98M | 1.24M | 0.35M | 1.23M | 1.44M | 1.51M | 1.43M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 2.15M | 2.44M | 3.31M | 4.45M | 3.43M | 3.83M | 4.34M | 4.96M | 1.83M | 2.45M | 3.82M | 6.12M | 3.96M | 2.38M | 2.75M | 3.92M | 1.60M | 3.32M | 15.17M | 9.94M | 7.54M | 10.43M | 6.38M | 8.18M | 1.24M | 5.23M | -26.68M | -12.72M | -31.54M | 0.84M | 1.21M | 3.07M | 8.53M | 3.89M | 0.55M | 5.37M | 2.97M | -0.76M | 1.54M | 2.74M |
|
Share-based Compensation
|
| 0.12M | -220.00 | 0.79M | 0.04M | 0.18M | | 0.68M | 0.04M | 0.18M | | 0.59M | 0.03M | 0.17M | -0.00M | 0.83M | 0.13M | 0.38M | 0.07M | 0.82M | 0.14M | 0.32M | 0.08M | 0.88M | 0.22M | 0.50M | 0.04M | 0.84M | 0.27M | 0.55M | 0.01M | 1.05M | 0.44M | 0.38M | 0.40M | 0.48M | 0.55M | -0.04M | 0.49M | 0.40M | 0.66M | 0.73M | 0.74M | 0.83M | 0.84M | 1.09M | 1.25M | 1.21M | 1.24M | 0.93M | 0.91M | 1.08M | 1.34M | 1.10M | 0.26M | 1.01M | 0.60M | 1.28M | 1.36M | 1.28M | 1.28M | 1.35M |
|
Deferred Taxes
|
| 0.39M | 0.48M | -0.30M | -0.20M | -0.02M | 0.20M | -0.30M | 0.06M | 0.28M | -0.17M | -0.50M | -0.15M | 0.07M | 0.34M | 0.28M | -0.05M | -0.10M | -0.13M | 0.06M | -0.94M | -0.48M | 0.14M | -0.48M | 0.41M | -2.07M | 0.20M | -0.32M | -0.19M | -0.08M | 5.70M | 0.16M | 0.14M | -0.58M | -0.39M | -1.18M | -0.80M | -0.16M | 0.54M | -0.78M | -1.63M | -1.24M | -1.33M | -1.15M | -1.78M | -0.00M | 0.20M | 0.05M | -2.06M | -4.34M | -5.99M | | | | -1.64M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.11M | | | | 0.01M | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.11M | 0.13M | 0.07M | 0.09M | 0.09M | 0.10M | 0.01M | 0.05M | 0.08M | 0.11M | | | |
|
Gains from Investment Securities
|
| 0.01M | -437.00 | -0.01M | 0.03M | 0.06M | 0.08M | 0.10M | 0.69M | 0.05M | -0.19M | 0.06M | 0.73M | 0.05M | 0.70M | 0.11M | 0.17M | 0.69M | 0.38M | 0.58M | 1.79M | 0.52M | 0.60M | 0.11M | 0.59M | 3.95M | 1.22M | 0.09M | 0.10M | 0.16M | 1.50M | 0.60M | 0.07M | 3.46M | 2.41M | 3.31M | 3.31M | 3.32M | 1.07M | 0.77M | 1.10M | 1.01M | 1.36M | 1.04M | -0.80M | 0.83M | 2.19M | 0.85M | 0.22M | -0.34M | 3.15M | 1.05M | -0.17M | 0.29M | 1.21M | 0.15M | 0.35M | -0.14M | 1.94M | 0.29M | 0.41M | 0.30M |
|
Asset Writedowns and Impairment
|
| 0.07M | -0.07M | 0.03M | 0.03M | 0.03M | 0.16M | 0.02M | 0.04M | 0.01M | 1.23M | 0.03M | 0.02M | 0.04M | 0.07M | 0.05M | 0.04M | 0.05M | 0.06M | 0.06M | 0.15M | 0.02M | 0.03M | 0.07M | 0.11M | 0.23M | 0.10M | 0.15M | 0.43M | 0.24M | 0.19M | 0.16M | 0.17M | 0.09M | 0.46M | 0.14M | 0.22M | 0.36M | 0.60M | 0.86M | 3.65M | 1.58M | 0.65M | 0.36M | | 0.47M | 1.06M | 0.64M | 5.58M | 0.20M | 7.79M | -0.10M | -0.53M | 2.24M | 0.74M | 0.42M | 0.47M | 1.00M | 0.53M | 0.44M | 1.66M | 0.25M |
|
Non-cash Items
|
| | | | | | | | 0.16M | 0.19M | | 0.17M | 0.03M | 0.26M | | 0.70M | 1.11M | | | 13.23M | 9.05M | 9.82M | | 8.61M | 8.88M | 9.28M | | | | | | | | 0.67M | 2.23M | 0.60M | 0.52M | 0.98M | 0.71M | 0.42M | 0.40M | 0.31M | 11.13M | 0.36M | 7.27M | 0.49M | 5.10M | 2.94M | 0.55M | 0.15M | 0.30M | 0.03M | 0.53M | 0.52M | 1.72M | 3.31M | 4.17M | 2.17M | 0.34M | | | |
|
Cash from Operations
|
| 3.74M | -0.56M | -4.22M | 1.59M | 0.37M | 1.41M | 0.56M | 1.90M | 2.50M | 4.19M | 0.31M | 2.90M | 6.34M | -1.15M | -7.26M | -1.80M | 13.12M | 3.00M | -1.11M | 6.66M | 0.06M | 4.30M | -2.73M | 10.77M | -1.39M | 5.34M | 7.01M | 1.55M | 8.87M | 5.30M | -0.62M | 0.36M | 11.55M | 8.56M | 5.74M | 1.01M | 5.09M | 8.16M | 19.55M | 20.22M | 11.30M | -9.71M | -2.25M | -0.76M | 21.17M | -1.08M | -8.73M | 1.08M | 3.14M | 1.90M | 25.05M | 13.04M | 21.29M | 19.54M | 9.45M | 6.85M | 8.20M | 8.93M | -1.99M | 4.93M | -1.68M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.46M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.63M | 0.61M | 0.79M | 0.74M | 0.74M | 0.71M | 0.61M | 0.56M | 0.56M | 0.56M | 0.35M | 0.36M | 0.91M | 0.96M | 0.94M | 0.95M | 0.95M | 1.00M | 0.95M | 0.94M | 0.94M | 1.04M | 1.10M | 1.22M | 1.28M | 1.33M | 1.36M | 1.36M | 1.37M | 1.57M | 1.63M | 2.02M | 2.10M | 2.16M | 2.06M | 2.15M | 2.13M | 1.93M | 1.87M | 2.09M | 2.01M | 2.16M | 2.22M | 2.16M | 2.35M | 2.57M | 2.92M | 3.18M | 3.40M | 3.50M | 3.39M | 3.43M | 3.52M | 3.66M | 3.25M | 3.37M | 3.25M | 3.31M | 3.20M | 2.98M | 2.98M |
|
Change in Receivables
|
| -0.94M | 0.37M | -1.47M | 3.12M | 1.21M | -0.39M | 0.11M | 0.94M | 0.59M | -0.86M | 0.69M | -0.08M | 3.53M | -2.56M | 0.79M | 7.81M | -1.50M | -1.67M | -0.80M | 2.88M | 5.26M | -5.11M | 3.65M | -1.47M | 4.47M | 0.59M | -7.16M | 6.49M | 2.42M | 2.98M | -2.15M | 5.64M | 2.05M | -0.66M | -0.31M | 7.54M | 5.02M | 4.85M | -4.94M | 17.20M | -0.04M | 17.03M | 1.73M | -0.34M | -8.94M | 11.73M | 0.91M | 2.12M | -6.55M | 2.17M | -10.15M | 1.30M | -0.80M | 8.60M | -9.61M | -0.97M | 6.69M | -4.09M | -2.61M | 3.18M | 3.14M |
|
Change in Inventory
|
| -0.94M | 0.10M | 0.07M | 3.10M | 4.91M | 2.10M | -0.81M | 0.38M | 0.07M | -1.60M | 0.09M | 0.16M | -1.75M | 1.36M | 5.21M | 2.58M | -1.83M | 2.84M | 1.64M | 0.85M | 1.51M | 1.29M | -1.00M | 0.35M | 2.55M | 3.53M | 1.08M | -2.71M | -1.64M | -0.98M | -3.74M | 0.79M | -2.79M | 3.31M | -1.52M | -0.59M | 2.71M | 4.39M | 0.83M | -1.32M | 7.80M | 9.46M | -1.88M | 11.54M | 4.89M | 9.97M | 8.71M | 0.66M | 9.87M | -3.34M | -2.81M | -7.75M | -7.72M | -6.39M | -5.01M | 1.07M | 1.70M | 3.27M | 2.19M | 8.50M | -0.16M |
|
Change in Account Payables
|
| 0.15M | -0.67M | 0.57M | 0.11M | 1.39M | -1.23M | -0.43M | 0.87M | -0.18M | 0.42M | -0.38M | 0.69M | 2.00M | -0.57M | 1.48M | -1.08M | 2.52M | -1.57M | 1.14M | 3.24M | 1.41M | -3.72M | -1.83M | 4.07M | -0.86M | -1.29M | -0.59M | 1.18M | -0.46M | 3.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -2.28M | 0.26M | -1.30M | 0.78M | 1.16M | 0.14M | -1.73M | -0.04M | 0.43M | 0.06M | -0.38M | 0.86M | 3.39M | -2.09M | -3.93M | 1.41M | 2.61M | 1.09M | -2.89M | 0.65M | 1.34M | 0.26M | -2.29M | 0.83M | 2.18M | 1.31M | -1.02M | -1.21M | 1.50M | 4.09M | -7.13M | -0.24M | 6.29M | -0.27M | 0.26M | 0.55M | 4.71M | 5.38M | 4.66M | 16.37M | 8.14M | 3.52M | -15.06M | 0.52M | 2.25M | 14.24M | -5.74M | -1.58M | -2.24M | -5.05M | 1.60M | -0.32M | 0.87M | 11.16M | -12.12M | 5.70M | 0.51M | 7.85M | -8.36M | 10.10M | -12.38M |
|
Other Working Capital Changes
|
| -0.49M | 1.80M | -3.51M | 4.26M | -1.87M | -0.39M | -0.37M | -0.09M | -0.08M | 0.81M | -0.13M | 0.52M | -0.23M | 1.96M | 1.46M | -1.83M | -0.24M | -0.91M | 2.23M | -0.81M | -0.38M | 0.77M | 0.28M | 1.37M | -0.37M | -3.48M | 1.89M | -0.11M | 0.97M | 1.75M | 1.56M | 0.26M | 0.52M | -4.96M | 2.20M | 0.43M | 4.43M | -3.57M | 0.10M | 3.81M | 2.11M | -1.82M | 0.01M | 0.95M | 1.88M | 3.41M | 0.01M | -3.71M | -0.86M | -2.55M | 0.09M | -0.34M | -0.71M | -5.05M | -2.25M | 3.56M | 0.10M | 1.54M | -0.76M | -0.51M | 2.96M |
|
Capital Expenditures
|
| -0.18M | 0.16M | -0.40M | -0.34M | -0.09M | -0.09M | -0.42M | 0.25M | 0.15M | -2.48M | -0.55M | 0.41M | 0.16M | -0.51M | -0.81M | -0.29M | -3.24M | 9.27M | 0.91M | 1.19M | 2.02M | 3.95M | 2.71M | 2.83M | 1.06M | 0.79M | 0.93M | 1.07M | 0.51M | 1.73M | 1.05M | 1.36M | 1.47M | 0.99M | 1.72M | 3.26M | 1.45M | 3.25M | 2.07M | 2.82M | 0.82M | 6.15M | 6.74M | 4.59M | 3.13M | 3.24M | 4.19M | 2.85M | 4.18M | -0.20M | 2.11M | 1.53M | 0.38M | 0.94M | 0.68M | 1.30M | 0.94M | 1.52M | 1.13M | 1.58M | 0.69M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 341.00 | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | 2.81M | 0.00M | 0.05M | | | | | | 0.00M | | 0.00M | | | | | 5.30M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | 2.06M | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 15.25M | | -0.09M | | | | | 7.22M | | | | | | | | | | | | | 6.00M | 0.03M | | 10.41M | 0.12M | 11.08M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.19M | -0.08M | -2.44M | -0.33M | -0.08M | -0.08M | -0.42M | -0.25M | -0.15M | -0.82M | -0.55M | -0.40M | -32.64M | -0.51M | -0.73M | -0.26M | -3.21M | -0.60M | -0.91M | -1.19M | -2.02M | -3.93M | -17.96M | -2.82M | -0.98M | -0.79M | 1.88M | -1.07M | -1.23M | -8.95M | -1.05M | -86.96M | -1.47M | -0.99M | -1.72M | -3.26M | -1.44M | -3.25M | -2.07M | -2.82M | -0.82M | -0.86M | -12.74M | -4.62M | -3.13M | -13.65M | -4.31M | -13.93M | -4.18M | 5.00M | -2.11M | -1.53M | -0.38M | -1.49M | -0.68M | -1.30M | -0.94M | -5.52M | -1.13M | -1.58M | -0.69M |
|
Other financing activities
|
| | | | | | | | | | | | | | | 0.01M | -0.00M | 0.18M | -0.45M | 0.13M | 0.46M | 0.14M | -2.30M | 0.59M | 0.09M | 0.52M | -0.79M | | | | | 0.02M | | | | | | | | | | 0.03M | 0.03M | | | | | 0.23M | | 0.64M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.73M | -0.62M | -0.55M | -0.84M | -0.30M | -0.83M | -0.02M | -1.64M | -1.25M | -3.85M | 0.18M | 4.96M | 21.77M | 0.55M | 7.09M | 2.68M | -11.92M | -0.84M | 2.45M | -4.09M | -1.37M | -2.41M | 21.91M | -5.56M | 0.43M | -3.67M | -3.21M | -2.29M | -1.88M | -1.53M | 3.96M | 80.54M | -11.99M | -4.38M | -2.57M | 3.66M | -5.99M | -1.81M | -20.22M | -18.06M | -9.95M | 9.79M | 20.91M | 1.68M | -18.93M | 17.34M | 11.91M | 15.26M | 9.87M | -8.19M | -14.20M | -19.52M | -21.73M | -16.16M | -6.38M | -13.64M | -2.39M | -2.07M | 3.62M | -2.69M | -1.93M |
|
Dividends Paid - Common
|
| -0.80M | -0.80M | -0.81M | -0.81M | -0.81M | -0.81M | -0.81M | 2.44M | 0.82M | -9.03M | | | | | -0.83M | -0.86M | -0.98M | -0.99M | -1.00M | -1.01M | -1.12M | 7.38M | -1.13M | -1.14M | -1.22M | 8.19M | 1.23M | 1.26M | 1.38M | 1.40M | 1.40M | 1.43M | 1.51M | 1.50M | 1.51M | 1.51M | 1.51M | 1.51M | 1.52M | | 3.05M | 1.54M | 1.55M | 1.89M | 1.90M | 1.90M | 1.92M | 2.25M | 2.21M | 2.27M | 2.29M | 2.29M | 2.30M | 2.30M | 2.33M | 2.33M | 2.34M | 2.29M | 2.28M | 2.23M | 2.20M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.01M | -0.03M | 0.05M | 0.02M | -0.03M | 0.01M | 0.03M | -0.23M | 0.03M | -0.13M | 0.01M | 0.03M | -0.47M | 0.48M | -0.52M | -0.01M | 0.01M | 0.30M | -0.17M | 0.31M | -0.24M | -0.08M | 0.51M | -0.42M | -0.22M | 0.10M | 0.14M | 0.16M | -0.20M | 0.27M | -0.25M | -0.58M | 0.13M | -0.94M | 0.49M | 0.61M | -0.08M |
|
Change in Cash
|
| 3.20M | -1.25M | -7.22M | 0.42M | -0.00M | 0.50M | 0.12M | 0.01M | 1.09M | -0.48M | -0.06M | 7.46M | -4.53M | -1.10M | -0.90M | 0.62M | -2.02M | 1.56M | 0.43M | 1.38M | -3.33M | -2.04M | 1.25M | 2.45M | -1.94M | 0.85M | 5.72M | -1.79M | 5.73M | -5.18M | 2.31M | -6.28M | -1.87M | 3.07M | 1.46M | 1.44M | -2.81M | 3.59M | -3.27M | -0.67M | 0.55M | -0.48M | 5.74M | -3.38M | -1.12M | 2.53M | -0.62M | 1.99M | 8.60M | -1.19M | 8.88M | -7.85M | -1.02M | 2.17M | 2.14M | -8.67M | 5.00M | 0.39M | 0.99M | 1.27M | -4.38M |
|
Beginning Cash Balance
|
7.16M | 7.16M | 10.35M | 9.11M | 1.89M | 2.31M | 2.31M | 2.80M | 2.93M | 2.94M | 4.03M | 3.55M | 3.49M | 10.95M | 6.42M | 5.32M | 4.41M | 5.04M | 3.02M | 4.59M | 5.02M | 6.40M | 3.07M | 1.04M | 2.29M | 4.74M | 2.80M | 3.65M | 9.37M | 7.58M | 13.31M | 8.13M | 10.44M | 4.16M | 2.30M | 5.36M | 6.82M | 8.27M | 5.45M | 9.04M | 5.77M | 5.10M | 5.65M | 5.17M | 10.91M | 7.53M | 6.41M | 8.94M | 8.31M | 10.30M | 18.91M | 17.72M | 26.60M | 18.75M | 17.73M | 19.90M | 22.04M | 13.37M | 18.37M | 18.77M | 19.76M | 21.03M |
|
Free Cash Flow
|
| 3.92M | -0.72M | -3.83M | 1.93M | 0.46M | 1.50M | 0.99M | 1.65M | 2.34M | 6.67M | 0.86M | 2.49M | 6.18M | -0.64M | -6.45M | -1.51M | 16.36M | -6.27M | -2.02M | 5.47M | -1.96M | 0.35M | -5.44M | 7.95M | -2.46M | 4.55M | 6.08M | 0.48M | 8.36M | 3.57M | -1.67M | -0.99M | 10.09M | 7.57M | 4.02M | -2.24M | 3.65M | 4.92M | 17.47M | 17.40M | 10.49M | -15.85M | -8.99M | -5.34M | 18.04M | -4.32M | -12.91M | -1.77M | -1.04M | 2.10M | 22.94M | 11.52M | 20.91M | 18.60M | 8.77M | 5.55M | 7.26M | 7.41M | -3.12M | 3.35M | -2.37M |
|
Net Cash Flow
|
| 3.20M | -1.25M | -7.22M | 0.42M | -0.00M | 0.50M | 0.12M | 0.01M | 1.09M | -0.48M | -0.06M | 7.46M | -4.53M | -1.10M | -0.90M | 0.62M | -2.02M | 1.56M | 0.43M | 1.38M | -3.33M | -2.04M | 1.22M | 2.39M | -1.94M | 0.88M | 5.67M | -1.81M | 5.76M | -5.18M | 2.29M | -6.05M | -1.90M | 3.20M | 1.45M | 1.42M | -2.34M | 3.11M | -2.75M | -0.67M | 0.54M | -0.78M | 5.91M | -3.69M | -0.89M | 2.61M | -1.13M | 2.42M | 8.82M | -1.29M | 8.74M | -8.01M | -0.82M | 1.90M | 2.40M | -8.08M | 4.87M | 1.33M | 0.51M | 0.66M | -4.30M |