|
Net Income
|
| | | | | -0.07M | -0.01M | -0.21M | -0.01M | 4.22M | 3.38M | 3.31M | -3.22M | 0.39M | -2.17M | -2.23M | -8.24M | -5.81M | 0.54M | -0.97M | -0.43M | -0.81M | -2.45M | 6.28M | -0.18M | 1.10M | -0.06M | -0.14M | 0.08M | 0.21M | 0.04M | -0.18M | -0.83M | 1.96M | -0.37M | 0.01M | 13.62M | -0.01M | -0.05M | -0.43M | -0.13M | -0.90M | 0.02M | 1.48M | -0.51M | -0.77M | -1.16M | 1.20M | -0.20M | -0.12M | 1.49M | 2.06M | 3.02M | 3.09M | 0.95M | 0.06M | 0.35M | 0.58M | 0.53M | 0.73M | -2.90M | -0.44M | -0.85M | -0.58M | -1.76M | -0.69M | -1.76M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.42M |
|
Share-based Compensation
|
| | | | | | 0.44M | 0.40M | 0.60M | 1.23M | 0.99M | 0.40M | 0.92M | 0.95M | 0.51M | 0.19M | 0.67M | 0.86M | 0.42M | 0.14M | 0.50M | 0.33M | 0.08M | 0.42M | 0.53M | 3.23M | 0.20M | 0.27M | 0.37M | 0.75M | 0.15M | 0.17M | 0.19M | 0.52M | 0.23M | 0.36M | 0.70M | 0.18M | 0.46M | 0.21M | 0.18M | 0.42M | 0.20M | 0.15M | 0.14M | 0.09M | 0.33M | 0.17M | 0.30M | 0.79M | 0.70M | 0.63M | 0.55M | 0.69M | 0.55M | 0.53M | 0.47M | 0.38M | 0.13M | 0.48M | 0.38M | 0.19M | 0.48M | 0.23M | 0.39M | 0.24M | 0.37M |
|
Deferred Taxes
|
| | | | | | 0.79M | 0.07M | -0.21M | -0.05M | 0.93M | 0.60M | -1.34M | -1.48M | 1.00M | 1.51M | -0.48M | 0.10M | -0.54M | 4.05M | 0.28M | -0.04M | -0.25M | 0.11M | -0.35M | 0.28M | -1.56M | 1.44M | -0.67M | 0.24M | 1.12M | -0.48M | -0.27M | 0.31M | 0.31M | -0.68M | 0.22M | -0.00M | -0.06M | -0.07M | -0.03M | -0.11M | -0.11M | 0.47M | 0.07M | 0.01M | -0.00M | 0.09M | -0.07M | -0.17M | -0.08M | 0.67M | -0.08M | -0.15M | -0.01M | 0.48M | -0.29M | -0.05M | 0.31M | 1.13M | -0.29M | 0.04M | 0.05M | -0.33M | 0.03M | -0.20M | -0.40M |
|
Gains from Investment Securities
|
0.61M | 0.17M | 1.26M | -3.25M | 0.58M | -4.08M | | -2.68M | 1.13M | 1.54M | 0.68M | 0.70M | 0.82M | 1.23M | 0.35M | 0.59M | 0.37M | 0.10M | 0.20M | 0.38M | 0.38M | 0.18M | 0.38M | 10.40M | -0.17M | -0.01M | 0.41M | 21.01M | -0.19M | 0.51M | 0.41M | 0.19M | 0.23M | -1.09M | -0.69M | 3.55M | 0.13M | 0.41M | 0.01M | | 0.72M | | | | 0.20M | 0.07M | 0.41M | 0.43M | 0.61M | 0.06M | 0.07M | 0.71M | 0.87M | 0.75M | 0.71M | 0.71M | 0.84M | 0.35M | 0.79M | 0.21M | 0.16M | 0.31M | -0.05M | 0.04M | 0.28M | 0.26M | 0.56M |
|
Asset Writedowns and Impairment
|
| | | | | | 0.22M | -0.03M | 0.21M | 0.01M | -0.18M | 0.09M | 0.00M | 0.06M | -0.02M | -0.20M | 0.01M | 0.02M | 0.01M | -0.06M | | 0.08M | 0.05M | -0.03M | 0.07M | 0.04M | 0.12M | -0.05M | 0.03M | 0.08M | 0.11M | 0.00M | 0.04M | -0.00M | 0.04M | -0.02M | 0.04M | -0.01M | -0.00M | -0.01M | | -0.01M | 0.07M | 0.01M | 0.00M | 0.01M | 0.02M | 0.00M | | | | 0.15M | 0.01M | 0.00M | 0.01M | | | | 0.04M | 0.44M | -0.01M | 0.01M | | 0.02M | 0.01M | 0.01M | 0.04M |
|
Cash from Restructuring
|
| | | | | | -1.28M | 0.07M | -0.34M | -0.42M | -0.75M | -0.29M | -0.24M | 3.91M | -0.40M | -1.39M | 0.79M | -0.05M | -0.65M | 0.72M | -1.18M | 0.10M | 0.85M | 2.92M | -0.24M | 0.11M | 1.05M | -1.60M | -0.66M | -1.23M | -0.68M | 0.01M | -0.43M | -0.66M | -0.04M | -0.70M | -0.49M | -0.01M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | 0.43M | 4.49M | -10.12M | 10.14M | -7.04M | 20.41M | -7.24M | 8.19M | 7.94M | 4.26M | -3.77M | -3.43M | 5.63M | 4.09M | -13.63M | -4.65M | -2.42M | 2.86M | -18.37M | -4.61M | 4.83M | 0.80M | -5.82M | -4.25M | -4.98M | 5.63M | -8.94M | 4.18M | 1.01M | 5.95M | -14.71M | -3.54M | -0.07M | 2.81M | -6.22M | -1.52M | 0.18M | 2.72M | -2.73M | 1.88M | -0.50M | -0.07M | -2.41M | 1.00M | 2.26M | 1.66M | -2.39M | 7.57M | -0.08M | 4.35M | -4.95M | 2.65M | -0.72M | 3.34M | -1.78M | -4.27M | 1.25M | 2.02M | -0.80M | 0.14M | -2.74M |
|
Depreciation & Amortization (CF)
|
| | | | | 2.29M | 1.98M | 1.73M | 1.58M | 1.64M | 1.54M | 1.50M | 1.50M | 1.61M | 1.67M | 1.65M | 1.65M | 1.66M | 1.53M | 1.57M | 1.49M | 1.51M | 1.51M | 1.32M | 1.11M | 0.97M | 0.95M | 0.81M | 0.69M | 0.81M | 0.80M | 0.80M | 0.67M | 0.69M | 0.70M | 0.70M | 0.68M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.11M | 0.11M | 0.11M | 0.12M | 0.26M | 0.32M | 0.34M | 0.36M | 0.36M | 0.35M | 0.35M | 0.37M | 0.39M | 0.40M | 0.29M | 0.36M | 0.32M | 0.28M | 0.24M | 0.67M |
|
Change in Receivables
|
| | | | | | 0.74M | -2.12M | 14.55M | 11.27M | -0.12M | -21.71M | -1.33M | -4.33M | -12.17M | -9.32M | -2.00M | 3.40M | -8.34M | -12.49M | 12.43M | 0.19M | -1.89M | -3.62M | 9.76M | 1.46M | -6.76M | -3.20M | 0.76M | 5.56M | -2.78M | -2.96M | 6.47M | 3.35M | -2.23M | 0.21M | 8.43M | 1.02M | 0.51M | -3.65M | 2.62M | 1.95M | 1.79M | -3.42M | 1.08M | -1.19M | -0.73M | 0.16M | 3.81M | 2.58M | 1.94M | 3.34M | 2.98M | 4.37M | -1.20M | -4.03M | 1.13M | 0.10M | -2.11M | -6.04M | 1.63M | 3.42M | -0.89M | -2.89M | 1.20M | 1.14M | 1.17M |
|
Change in Accured Expenses
|
| | | | | | 3.44M | -1.25M | 3.35M | 14.70M | -14.49M | -6.10M | -7.75M | -2.49M | -6.16M | -6.04M | 0.04M | 3.33M | 0.38M | -5.85M | 4.43M | -3.76M | -1.36M | 4.89M | -4.72M | -0.75M | -1.73M | -0.70M | -1.59M | 3.15M | -7.19M | 2.31M | -1.07M | 6.27M | -2.76M | 4.83M | -3.69M | -1.15M | 0.49M | -0.32M | -2.35M | 1.24M | 1.37M | -2.77M | -1.28M | 1.82M | -0.63M | -1.52M | 1.28M | 2.88M | 2.49M | 1.92M | -2.26M | 7.40M | -2.40M | -0.61M | -3.78M | 1.41M | -4.70M | 0.42M | 2.96M | -1.28M | 0.08M | -0.54M | 1.77M | 1.01M | -1.52M |
|
Other Working Capital Changes
|
| | | | | | 2.17M | -1.37M | 0.60M | 0.01M | -1.32M | 0.91M | -1.44M | -0.78M | -1.22M | -0.00M | 0.43M | 0.26M | -1.06M | -0.86M | 2.27M | -1.60M | -1.70M | 2.76M | -1.78M | -0.32M | -0.93M | 0.27M | -0.06M | -0.64M | 0.20M | -0.55M | 0.26M | 0.82M | -1.15M | -1.10M | 0.41M | 0.17M | -0.38M | -0.01M | -0.48M | 0.24M | -0.05M | -0.35M | 0.09M | 0.50M | -0.17M | -0.38M | 0.02M | -0.09M | 0.52M | -0.02M | 0.95M | -0.56M | 0.74M | -0.52M | 0.93M | -0.08M | -0.48M | 0.74M | 0.70M | -0.35M | -0.25M | 0.43M | 0.33M | -0.66M | 0.62M |
|
Capital Expenditures
|
| | | | | | 0.94M | 0.87M | 1.02M | 2.32M | 1.83M | 1.66M | 1.81M | 5.07M | 0.92M | 0.85M | 0.95M | 0.47M | 0.75M | 0.39M | 1.50M | 1.25M | 1.54M | 1.06M | 0.69M | 0.63M | 1.06M | 0.68M | 0.64M | 0.55M | 0.63M | 0.95M | 0.38M | 0.04M | 0.25M | 0.79M | 0.28M | | | 0.18M | 0.04M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.04M | 0.08M | 0.03M | 0.14M | 0.09M | 0.04M | 0.30M | 0.07M | 0.04M | 0.00M | 0.03M | 0.04M | 0.01M | 0.01M | -0.00M | -0.00M | 0.01M | 0.04M | 0.61M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.25M | | 0.00M | | | | | 0.38M | | | | | | | | 22.08M | | 16.82M | | | 0.01M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.01M | | | | | | | | 2.06M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.98M | -0.01M | -0.07M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | -4.42M | 3.53M | -0.78M | -2.32M | -1.83M | -1.66M | -1.81M | -5.07M | -0.92M | -0.48M | -0.95M | -0.47M | -0.75M | -0.39M | -1.50M | -1.25M | -1.54M | 21.02M | -0.69M | 24.08M | -1.06M | -0.68M | -0.63M | -0.53M | -0.62M | -0.95M | -0.38M | -0.04M | -0.25M | -0.79M | 27.69M | -0.01M | -0.07M | -0.29M | -0.04M | -0.03M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -4.00M | -0.04M | -0.08M | -0.03M | -6.15M | -0.09M | -0.04M | -1.12M | -0.07M | -0.04M | -0.00M | -0.03M | -2.09M | 1.07M | -0.01M | 0.00M | 0.00M | -0.01M | -0.04M | 6.19M |
|
Other financing activities
|
| | | | | | | 0.09M | | | 1.00M | -2.82M | 0.92M | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | -1.07M | -12.81M | 9.29M | -1.49M | -2.67M | -3.50M | -3.92M | 1.37M | -1.55M | -0.17M | -0.47M | 0.44M | -0.81M | 0.35M | -0.16M | 1.45M | 5.72M | -8.27M | 0.03M | 1.02M | -1.88M | 1.48M | 0.41M | -1.40M | -1.93M | -0.01M | 2.64M | -4.88M | 0.94M | -1.21M | 7.90M | -0.50M | -0.01M | -0.20M | -4.02M | -0.23M | -0.27M | -0.06M | -2.25M | 1.32M | | | | -0.00M | | | -0.23M | | -1.77M | -0.04M | -0.16M | -1.87M | -0.21M | -0.21M | -1.09M | -1.49M | -0.40M | -0.12M | -0.01M | -0.02M | -2.58M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 1.33M | 0.14M | 0.39M | 0.29M | -0.92M | -0.43M | 0.59M | -0.49M | 0.48M | 0.16M | -0.95M | -0.74M | 0.86M | 0.10M | 0.02M | 0.18M | -0.85M | -0.38M | -1.06M | 0.46M | -0.37M | -0.30M | 0.31M | -0.80M | -0.01M | -0.76M | 0.20M | 0.52M | 0.33M | 0.24M | 0.40M | -0.18M | -0.05M | -0.12M | 0.05M | 0.00M | -0.09M | 0.19M | -0.23M | 0.20M | 0.35M | 0.53M | -0.16M | 0.02M | -0.23M | 0.08M | 0.11M | -0.85M | -0.48M | 0.49M | -0.04M | -0.06M | -0.07M | 0.15M | -0.36M | 0.05M | 0.36M | -0.73M | 0.36M | 0.23M | 0.13M |
|
Change in Cash
|
| | | | | | -3.72M | -4.65M | -1.21M | 6.62M | -12.45M | 14.82M | -12.37M | 4.00M | 5.95M | 3.77M | -6.14M | -4.20M | 4.93M | 4.14M | -15.27M | -4.26M | 0.90M | 15.24M | -20.09M | 20.95M | 1.52M | 1.30M | -5.74M | -6.99M | -7.54M | 3.92M | -6.48M | -0.23M | 2.02M | 4.18M | 21.29M | -4.23M | -0.20M | 2.19M | -10.22M | -1.78M | -0.18M | 2.84M | -5.22M | 3.40M | -0.16M | -3.53M | -2.61M | 0.94M | 2.00M | -4.41M | -2.59M | 6.68M | -3.46M | 4.73M | -5.19M | 0.72M | -1.03M | 1.19M | -2.17M | -5.72M | 1.21M | 1.17M | -0.45M | 0.31M | 1.00M |
|
Beginning Cash Balance
|
46.26M | 47.24M | 44.48M | 36.06M | 24.13M | 37.90M | 37.90M | 34.17M | 29.52M | 28.31M | 34.93M | 22.48M | 37.30M | 24.93M | 28.93M | 34.88M | 38.65M | 32.51M | 28.31M | 33.24M | 37.38M | 22.11M | 17.85M | 18.75M | 33.99M | 13.89M | 34.84M | 36.36M | 37.66M | 31.93M | 24.94M | 17.40M | 21.25M | 15.09M | 14.81M | 1.40M | 21.57M | 42.87M | 38.64M | 38.37M | 40.48M | 30.33M | 28.56M | 28.35M | 31.34M | 26.12M | 29.51M | 29.34M | 25.76M | 23.26M | 24.19M | 26.12M | 21.75M | 19.17M | 25.87M | 22.39M | 27.12M | 21.92M | 22.64M | 21.42M | 22.59M | 20.38M | 14.62M | 15.84M | 17.01M | 16.53M | 14.37M |
|
Free Cash Flow
|
| | | | | | -0.50M | 3.62M | -11.14M | 7.82M | -8.87M | 18.75M | -9.05M | 3.13M | 7.03M | 3.40M | -4.72M | -3.90M | 4.88M | 3.69M | -15.13M | -5.89M | -3.97M | 1.81M | -19.06M | -5.24M | 3.77M | 0.12M | -6.46M | -4.80M | -5.61M | 4.69M | -9.32M | 4.13M | 0.76M | 5.16M | -14.99M | -3.54M | -0.07M | 2.63M | -6.25M | -1.55M | 0.18M | 2.71M | -2.74M | 1.87M | -0.51M | -0.07M | -2.45M | 0.92M | 2.23M | 1.53M | -2.48M | 7.53M | -0.38M | 4.28M | -4.99M | 2.65M | -0.74M | 3.30M | -1.79M | -4.29M | 1.25M | 2.02M | -0.81M | 0.10M | -3.35M |
|
Net Cash Flow
|
| | | | | | -5.05M | -4.79M | -1.60M | 6.33M | -11.53M | 15.26M | -12.97M | 4.50M | 5.47M | 3.61M | -5.19M | -3.46M | 4.07M | 4.04M | -15.29M | -4.44M | 1.75M | 15.62M | -19.03M | 20.49M | 1.89M | 1.60M | -6.05M | -6.18M | -7.52M | 4.68M | -6.68M | -0.75M | 1.70M | 3.95M | 20.89M | -4.05M | -0.15M | 2.32M | -10.27M | -1.79M | -0.09M | 2.65M | -4.99M | 3.20M | -0.51M | -4.07M | -2.45M | 0.91M | 2.23M | -4.49M | -2.71M | 7.53M | -2.98M | 4.24M | -5.16M | 0.78M | -0.95M | 1.04M | -1.81M | -5.77M | 0.85M | 1.90M | -0.82M | 0.08M | 0.88M |