|
Net Income
|
| | 0.63M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.79M | 1.16M | 1.22M | 1.45M | 1.11M | 0.39M | 0.17M | 0.05M | -3.04M | 0.14M | 1.39M | 1.03M | 0.53M | 0.75M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.16M | -2.03M | 0.90M | -0.82M | -4.30M | -2.38M | 0.53M | 0.25M | 3.14M | 0.77M | 0.91M | -0.05M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
Share-based Compensation
|
| | | 0.13M | 0.13M | 0.14M | 0.16M | 0.15M | 0.14M | 0.16M | 0.13M | 0.12M | 0.12M | 0.13M | 0.14M | 0.12M | 0.12M | 0.14M | 0.16M | 0.13M | 0.06M | 0.14M | 0.13M | 0.11M | 0.11M | 0.14M | 0.16M | 0.17M | 0.14M | 0.15M | 0.15M | 0.19M | 0.12M | 0.16M | 0.18M | 0.19M | 0.10M | 0.17M | 0.21M | 0.17M | 0.13M | 0.19M | 0.23M | 0.23M | 0.23M | 0.26M | 0.43M | 0.26M | 0.25M | 0.30M | 0.28M | 0.29M | 0.29M | 0.28M | 0.12M | 0.21M | 0.25M | 0.27M | 0.28M | 0.33M | 0.28M | 0.32M | 0.45M | 0.53M |
|
Deferred Taxes
|
| | | | -0.09M | | | | | | | | | | | | | | | 0.02M | -1.70M | -0.00M | 1.26M | -0.06M | -0.32M | 0.12M | 0.06M | 0.07M | -0.53M | 0.02M | -0.08M | -0.07M | 1.24M | 0.01M | 0.01M | 0.01M | -0.14M | -0.04M | -0.04M | -0.03M | -0.19M | -0.52M | -0.97M | -0.52M | 1.64M | -0.56M | -0.60M | -0.37M | -0.60M | -1.35M | -0.87M | -0.16M | 0.25M | 0.50M | 0.26M | -0.02M | 0.27M | -0.39M | -0.18M | -0.17M | 7.04M | | | |
|
Gains from Investment Securities
|
| | | -0.01M | 0.19M | -0.19M | 0.21M | | 0.17M | 0.00M | | -0.01M | 0.20M | | | | 0.13M | | | | -0.01M | | | | 0.15M | | | | 0.18M | | | | 0.96M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | 0.19M | 0.03M | 0.09M | | 0.20M | 0.12M | | | 0.18M | 0.01M | | | 0.11M | 0.01M | 0.39M | | -0.17M | 0.01M | | 0.03M |
|
Cash from Restructuring
|
-0.05M | -0.22M | -0.08M | -0.07M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 765.00M | | | | 3.35M | | | | 0.09M | | | | 1.09M | | | | 0.94M | | | | 0.90M | | | | 1.21M | | | | 1.48M | | | | 1.90M | | | | 2.10M | | | | 2.10M | | | | 4.10M | | | | 2.70M | | | |
|
Cash from Operations
|
| | | 1.41M | 1.79M | -1.26M | 2.62M | 1.13M | -0.40M | 1.16M | 4.52M | 2.11M | 0.25M | 2.32M | 0.99M | -1.27M | 0.46M | 1.14M | 2.70M | -0.39M | 2.60M | 2.75M | -0.92M | 0.82M | 2.90M | -0.22M | 2.12M | 1.34M | 1.39M | 0.77M | 3.20M | -0.35M | 2.30M | 1.86M | 0.65M | 0.98M | 1.61M | -1.55M | 3.15M | -0.74M | 4.00M | -3.57M | 1.26M | -1.92M | 0.72M | -3.09M | -0.82M | -0.02M | 1.43M | -6.82M | -7.77M | 0.37M | 1.99M | -0.76M | 4.45M | 0.90M | 0.92M | -1.49M | 0.64M | 0.33M | 2.39M | -0.16M | 3.60M | 3.63M |
|
Depreciation & Amortization (CF)
|
| | | 0.39M | 0.37M | 0.38M | 0.37M | 0.42M | 0.43M | 0.45M | 0.44M | 0.43M | 0.44M | 0.45M | 0.43M | 0.43M | 0.43M | 0.36M | 0.37M | 0.36M | 0.36M | 0.36M | 0.37M | 0.34M | 0.35M | 0.32M | 0.32M | 0.32M | 0.37M | 0.31M | 0.29M | 0.26M | 0.21M | 0.22M | 0.26M | 0.26M | 0.26M | 0.25M | 0.24M | 0.26M | 0.62M | 0.24M | 0.26M | 0.26M | 0.58M | 0.24M | 0.25M | 0.23M | 0.24M | 0.23M | 0.40M | 0.36M | 0.35M | 0.35M | 0.37M | 0.38M | 0.39M | 0.40M | 0.24M | 0.21M | 0.19M | 0.17M | 0.17M | 0.16M |
|
Change in Receivables
|
| | | 0.82M | -0.17M | -3.81M | 4.27M | 0.83M | 0.69M | -3.24M | 1.17M | 1.84M | -6.10M | 5.13M | -0.86M | -3.92M | 2.33M | 0.33M | 1.10M | 0.63M | -6.20M | -1.71M | -0.27M | 1.14M | -1.06M | 2.18M | 1.02M | 0.11M | 0.12M | -1.28M | -1.90M | 3.92M | -0.34M | -2.30M | 1.62M | 1.46M | -3.47M | -1.21M | -0.47M | 2.04M | -1.96M | -0.11M | -2.95M | 1.63M | -1.55M | 1.33M | 1.02M | 0.77M | 1.09M | -0.68M | 5.23M | 1.80M | 0.08M | 3.04M | -4.54M | -0.29M | -2.46M | -2.03M | -1.04M | 0.61M | -0.86M | 2.54M | -1.30M | -1.95M |
|
Change in Inventory
|
| | | 0.65M | -1.87M | -0.32M | 0.44M | -1.23M | 0.54M | 2.18M | 0.32M | 0.90M | 0.29M | -0.90M | -1.57M | -0.11M | -0.61M | -0.04M | -0.46M | | -1.20M | 1.04M | -0.20M | -1.48M | 0.14M | -1.38M | -0.90M | 0.42M | 0.27M | 0.25M | -0.44M | -1.35M | 0.70M | 0.00M | 2.51M | 1.69M | -0.16M | 1.48M | -0.08M | -1.48M | -0.71M | 0.57M | -0.67M | 0.55M | -1.32M | -1.31M | -1.02M | -2.34M | 1.24M | 0.92M | 2.33M | 0.30M | 0.83M | 0.35M | 3.01M | 2.22M | 0.07M | 1.44M | -1.54M | -0.93M | -0.57M | -1.80M | -1.55M | -1.19M |
|
Change in Account Payables
|
3.66M | 5.05M | 7.96M | 6.16M | 8.34M | 0.58M | -3.74M | 0.10M | -2.37M | -0.17M | 2.03M | -0.94M | 2.49M | -2.40M | 1.58M | 0.24M | 4.75M | -0.03M | 5.41M | -1.58M | -1.46M | 3.63M | 0.24M | -0.91M | -2.68M | 1.30M | 0.57M | 1.03M | -0.64M | -1.32M | -0.20M | -0.42M | 3.84M | -0.74M | 2.13M | 1.10M | 3.48M | -1.25M | 1.55M | -1.15M | 0.34M | -1.24M | -0.42M | 0.97M | -0.59M | 0.23M | 0.79M | -1.25M | 2.77M | -0.40M | 1.19M | 1.14M | 1.18M | -2.85M | 1.78M | -0.09M | -1.84M | -0.21M | -1.19M | 0.20M | 1.35M | 0.12M | -0.77M | -0.20M |
|
Change in Accured Expenses
|
| | | -0.34M | 0.01M | 0.19M | -0.15M | 0.34M | -0.73M | 0.38M | 0.20M | 0.11M | 0.49M | -0.94M | -0.05M | 0.35M | 2.79M | -0.01M | 0.35M | 0.37M | 0.31M | -1.02M | -3.42M | 0.01M | 4.57M | -1.68M | 0.41M | -0.15M | 0.33M | -0.20M | 0.17M | 0.38M | 0.70M | -0.87M | 0.68M | -0.15M | 0.15M | -0.81M | 0.24M | 0.45M | 0.54M | -0.76M | 0.03M | 0.22M | 0.68M | -1.02M | 0.16M | 1.00M | 0.45M | -0.26M | 0.10M | 0.67M | 0.25M | -0.13M | 1.46M | -0.06M | -0.62M | -1.00M | -0.56M | 0.35M | -0.60M | -0.05M | 1.02M | 0.42M |
|
Change in Taxes
|
| 0.01M | | | 0.36M | | | | | 0.46M | | | | | | | | | | | | | | 0.64M | -0.82M | | | 0.49M | -0.69M | | 0.21M | -0.19M | 0.50M | -0.16M | -0.07M | -0.24M | 0.57M | -0.15M | 0.06M | 0.08M | -0.57M | -0.05M | 0.00M | -0.04M | 2.31M | 0.00M | 0.09M | 0.02M | -2.32M | 0.01M | 0.05M | | -0.19M | | | 0.18M | 0.14M | 0.03M | 0.36M | 0.00M | -0.31M | | 0.01M | -0.00M |
|
Other Working Capital Changes
|
| | | -0.11M | | | | -0.22M | | 0.46M | -0.67M | -0.23M | | -0.28M | 0.12M | 0.23M | | 0.20M | 0.12M | -0.18M | -0.18M | 0.37M | -0.39M | 0.02M | -0.05M | 0.25M | -0.21M | -0.04M | -0.06M | 0.17M | 0.13M | 0.14M | -0.30M | 0.05M | -0.14M | 0.10M | 0.16M | 0.44M | -0.11M | 0.25M | -0.24M | 0.27M | -0.34M | -0.08M | 0.35M | 0.10M | -0.13M | 0.24M | -0.54M | 0.78M | -0.80M | 0.16M | -0.30M | 0.17M | -0.09M | 0.26M | -0.33M | 0.14M | -0.15M | 0.26M | -0.20M | -0.05M | -0.12M | 0.36M |
|
Capital Expenditures
|
| | | 0.35M | 0.08M | 0.12M | 0.14M | 0.21M | 0.17M | 0.04M | 0.29M | 0.34M | 0.41M | 0.23M | 0.20M | 0.14M | 0.15M | 0.29M | 0.15M | 0.13M | 0.09M | 0.19M | 0.22M | 0.08M | 0.47M | 0.22M | 0.11M | 0.12M | 0.15M | 0.23M | 0.17M | 0.18M | 0.24M | 0.30M | 0.44M | -0.01M | 0.28M | 0.30M | 0.12M | 0.37M | 0.27M | 0.33M | 0.16M | 0.14M | 0.11M | 0.07M | 0.09M | 0.65M | 0.58M | 0.50M | 0.25M | 0.21M | 0.34M | 0.38M | 0.31M | 0.10M | 0.11M | 0.11M | 0.14M | 0.07M | 0.01M | 0.01M | 0.02M | 1.32M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.00M | | | | | -0.21M | 0.17M | -0.19M | 0.23M | 0.37M | -0.39M | 0.03M | | -0.25M | 0.26M | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.35M | -0.21M | -0.44M | -0.39M | -4.21M | -0.22M | -0.05M | -0.29M | -0.34M | -0.42M | -0.27M | -0.20M | -0.13M | -0.15M | -0.29M | -0.15M | -0.13M | -0.09M | -0.19M | -0.22M | -0.08M | -0.47M | -0.22M | -0.10M | -0.12M | -0.15M | -0.23M | -0.17M | -0.18M | -0.40M | -0.31M | -0.44M | -0.44M | -0.28M | -0.30M | -0.12M | -1.67M | -0.27M | -0.93M | -0.16M | -0.14M | -0.11M | 1.54M | -0.09M | -0.65M | -0.58M | -0.50M | -0.25M | -0.21M | -0.34M | -0.38M | -0.31M | -0.10M | -0.11M | -0.11M | -0.14M | -0.07M | -0.01M | -0.01M | -0.02M | -1.41M |
|
Other financing activities
|
| | | -0.02M | 0.05M | -0.05M | 0.37M | 0.11M | -0.94M | 0.01M | 0.04M | -0.08M | -0.01M | -0.00M | 0.04M | -0.15M | -0.02M | | | | | -1.02M | | 1.02M | -0.05M | | | | 0.00M | -0.02M | | -0.01M | -0.01M | -0.25M | -0.02M | | -0.00M | -0.20M | -0.01M | | -0.00M | -0.04M | | 0.11M | 0.99M | -0.07M | -0.03M | 0.97M | 0.15M | -0.12M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | -0.10M | 0.12M | -0.39M | -0.48M | 0.07M | -0.46M | -0.08M | -4.88M | -0.41M | -0.87M | -1.13M | -0.41M | -4.67M | -0.12M | -0.58M | -0.67M | -1.49M | -2.44M | -1.64M | -0.62M | -0.58M | -0.40M | -1.13M | -2.35M | -1.56M | -0.92M | -0.60M | -0.58M | -0.81M | 0.08M | -2.39M | -1.11M | -0.54M | -0.48M | -0.87M | -0.69M | -0.67M | -0.67M | 0.91M | 1.37M | -0.08M | 8.83M | -0.01M | 0.16M | 11.35M | -0.03M | -0.12M | -0.01M | 2.19M | | -0.09M | | | -0.00M | -0.07M | | | 0.70M | -0.05M | | -0.03M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 0.52M | 0.61M | 0.61M | 0.58M | 0.58M | 0.67M | 0.66M | 0.64M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.61M | 0.59M | 0.59M | 0.59M | 0.66M | 0.66M | 0.67M | 0.67M | 0.66M | 0.67M | 0.67M | 0.67M | 0.70M | 0.70M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | 0.06 | | | | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | 0.00M | | -0.00M | -0.00M | -0.01M | 0.01M | -0.01M | 0.00M | -0.00M | -0.00M | -0.01M | -0.00M | 0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.00M | -0.00M | -0.01M | -0.01M | 0.04M | 0.05M | -0.02M | 0.02M | -0.00M | -0.06M | 0.01M | -0.01M | 0.01M | -0.03M | -0.06M | -0.01M | 0.01M | -0.02M | -0.03M | -0.07M | 0.12M | -0.07M | -0.08M | -0.02M | 0.05M | -0.09M | -0.02M | 0.00M | -0.05M | -0.03M | 0.01M | -0.01M | 0.11M |
|
Change in Cash
|
| | | 0.96M | 1.70M | -2.09M | 1.75M | -3.01M | -1.07M | 1.01M | -0.66M | 1.36M | -1.04M | 0.91M | 0.38M | -6.07M | 0.18M | 0.27M | 1.88M | -2.02M | 0.06M | 0.92M | -1.76M | 0.16M | 2.02M | -1.58M | -0.34M | -0.36M | 0.30M | -0.07M | 2.45M | -1.35M | 1.98M | -0.84M | -0.91M | 0.04M | 0.90M | -2.75M | 2.35M | -3.09M | 3.00M | -3.59M | 2.47M | -2.13M | 9.41M | -1.63M | -0.77M | 10.70M | 0.80M | -7.46M | -8.10M | 2.47M | 1.58M | -1.30M | 4.11M | 0.85M | 0.72M | -1.69M | 0.50M | 0.21M | 3.05M | -0.22M | 3.57M | 2.29M |
|
Beginning Cash Balance
|
5.51M | 10.02M | 8.63M | 8.63M | 9.59M | 11.29M | 9.20M | 10.95M | 7.93M | 6.86M | 7.87M | 7.21M | 8.58M | 7.54M | 8.45M | 8.83M | 2.75M | 2.94M | 3.21M | 5.09M | 3.07M | 3.13M | 4.05M | 2.29M | 2.45M | 4.47M | 2.89M | 2.56M | 2.20M | 2.50M | 2.43M | 4.88M | 3.52M | 5.51M | 4.67M | 3.76M | 3.79M | 4.69M | 1.94M | 4.30M | 1.21M | 4.20M | 0.61M | 3.08M | 0.95M | 10.36M | 8.73M | 7.96M | 18.66M | 19.46M | 11.99M | 3.89M | 6.36M | 7.95M | 6.64M | 10.76M | 11.61M | 12.32M | 10.63M | 11.13M | 11.34M | 14.39M | 14.18M | 17.75M |
|
Free Cash Flow
|
| | | 1.07M | 1.70M | -1.38M | 2.48M | 0.92M | -0.56M | 1.11M | 4.22M | 1.78M | -0.16M | 2.09M | 0.79M | -1.41M | 0.31M | 0.86M | 2.55M | -0.52M | 2.50M | 2.56M | -1.13M | 0.73M | 2.43M | -0.44M | 2.01M | 1.21M | 1.24M | 0.54M | 3.02M | -0.54M | 2.06M | 1.56M | 0.21M | 1.00M | 1.33M | -1.85M | 3.02M | -1.12M | 3.73M | -3.90M | 1.10M | -2.07M | 0.61M | -3.16M | -0.92M | -0.67M | 0.85M | -7.32M | -8.02M | 0.16M | 1.65M | -1.14M | 4.14M | 0.80M | 0.80M | -1.60M | 0.50M | 0.26M | 2.38M | -0.17M | 3.58M | 2.31M |
|
Net Cash Flow
|
| | | 0.96M | 1.70M | -2.09M | 1.75M | -3.00M | -1.08M | 1.02M | -0.66M | 1.37M | -1.04M | 0.92M | 0.38M | -6.08M | 0.18M | 0.27M | 1.89M | -2.01M | 0.07M | 0.92M | -1.75M | 0.16M | 2.02M | -1.57M | -0.33M | -0.35M | 0.32M | -0.07M | 2.45M | -1.35M | 1.99M | -0.83M | -0.90M | 0.00M | 0.85M | -2.72M | 2.33M | -3.09M | 3.06M | -3.59M | 2.47M | -2.15M | 9.44M | -1.57M | -0.76M | 10.69M | 0.82M | -7.43M | -8.03M | 2.35M | 1.65M | -1.22M | 4.14M | 0.80M | 0.80M | -1.67M | 0.50M | 0.26M | 3.08M | -0.22M | 3.58M | 2.18M |