|
Net Income
|
-0.08M | 1.58M | -2.44M | 0.20M | -3.62M | -0.09M | -2.90M | -2.39M | -1.81M | -1.46M | -2.21M | -1.41M | 10.88M | -1.04M | -0.30M | 1.73M | 0.65M | 5.85M | 35.50M | 35.13M | 7.78M | 1.57M | 2.34M | 2.76M | 3.10M | 4.06M | 3.48M | 4.30M | 5.22M | 1.85M | 4.73M | 7.75M | 3.30M | 4.87M | 4.37M | 7.62M | 4.64M | 0.27M | 5.12M | -164.24M | 2.76M | 180.66M | 0.44M | 0.42M | 6.41M | 2.82M | 0.79M | 2.12M | -0.24M | -0.60M | -2.98M | -1.00M | -2.08M |
|
Share-based Compensation
|
-0.00M | 0.16M | -0.00M | 0.32M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.09M | 0.09M | 0.12M | 7.91M | -0.09M | -1.35M | -0.05M | 53.00M | 0.51M | -59.00M | 1.50M | -41.00M | -1.13M | -1.98M | -0.18M | 60.00M | -0.92M | -1.74M | -0.71M | 0.85M | -0.64M | | |
|
Gains from Investment Securities
|
| -0.75M | -1.86M | -0.75M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.34M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.06M | 0.05M | 0.07M | 0.07M | 0.06M | 0.07M | 0.08M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| -1.67M | -1.06M | 1.07M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| -1.18M | 1.43M | 0.23M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 5.29M | 4.51M | 0.36M | 0.56M | | | 28.18M | | | 13.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | 8.60M | | | 11.20M | | | 3.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.14M | 0.04M | -0.01M | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -2.80M | -1.43M | 20.52M | 1.00M | | -2.13M | | -0.71M | | | | | | | | | | 14.62M | -6.82M | | | | | 19.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | |
|
Amortization
|
| -2.05M | -2.44M | 8.91M | -3.07M | | 9.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| -0.06M | -0.07M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60M | -14.76M | -14.31M | -57.32M | -15.73M | -15.66M | -15.80M | -17.13M | 112.11M | -19.62M | -19.94M | -21.20M |
|
Capital Expenditures
|
| -3.11M | -6.45M | -4.35M | -2.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.08M | 0.00M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -2.62M | -7.11M | -6.43M | 15.92M | | | | | | | | | | | | | | -10.79M | 7.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
3.02M | 3.23M | 3.37M | 3.81M | 3.93M | | 4.04M | 4.21M | 3.94M | | 4.41M | | 4.05M | | 4.14M | 3.62M | 3.63M | 3.70M | | 3.79M | 4.09M | 4.27M | 4.37M | 4.56M | 4.76M | 4.81M | 4.23M | 4.34M | 4.53M | 4.85M | | 5.19M | | 4.61M | | 4.61M | | 4.64M | | 4.35M | | 4.39M | | 4.30M | | 4.24M | | 3.74M | | 2.90M | | 3.00M | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | 4.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 0.31M | 5.02M | 24.87M | 3.05M | | -2.13M | | -0.71M | | | | | | | | | | 14.62M | -6.82M | | | | | 19.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| -5.42M | -8.54M | 14.09M | 16.92M | | -2.13M | | -0.71M | | | | | | | | | | 4.69M | 0.72M | | | | | 19.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |