|
Net Income
|
2.06M | -1.25M | -2.14M | -0.03M | 1.40M | 1.78M | 0.12M | 0.88M | 0.98M | 3.10M | -0.04M | 1.24M | 0.89M | 0.68M | 0.79M | 0.54M | 0.07M | 1.10M |
|
Deferred Taxes
|
| | | -0.09M | 0.42M | 0.81M | | 0.60M | 0.54M | 0.56M | 0.18M | 0.15M | 0.02M | -0.06M | 0.43M | -0.05M | 0.05M | 0.14M |
|
Gains from Investment Securities
|
| | | -0.16M | -0.45M | -0.29M | | 0.83M | -0.99M | -0.19M | -0.10M | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.25M | 1.34M | | | | | | | |
|
Non-cash Items
|
0.58M | 0.14M | | 0.22M | 0.09M | 1.73M | | 2.10M | 0.70M | 2.03M | | 1.16M | 1.29M | 0.87M | | 1.11M | 1.59M | 2.35M |
|
Cash from Operations
|
-0.43M | 1.35M | 0.42M | -0.40M | | 0.97M | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | 0.50M | 1.00M | | | | | | | | |
|
Amortizatization of Intangibles
|
0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Amortization
|
0.58M | 0.14M | | 0.22M | 0.09M | 1.73M | 0.60M | 2.10M | 0.70M | 2.03M | 2.16M | 1.16M | 1.29M | 0.87M | 1.39M | 1.11M | 1.59M | 2.35M |
|
Change in Acquisitions & Divestments
|
| | | 0.83M | 0.71M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-4.65M | -1.02M | -0.00M | 0.83M | -4.13M | 1.38M | | -0.05M | -0.01M | -4.35M | -0.92M | 0.00M | -3.14M | -0.02M | -502.00 | | -11.71M | -58.59M |
|
Cash from Financing Activities
|
-0.15M | -1.04M | -0.01M | 0.18M | 0.14M | -0.27M | | -0.45M | 6.06M | 0.19M | -0.55M | -0.98M | -0.63M | -0.59M | -0.66M | -0.63M | 10.98M | 58.81M |
|
Dividends Paid - Common
|
| | | | | | | -0.45M | -0.50M | -0.53M | -0.54M | -0.55M | -0.55M | -0.57M | -0.60M | -0.60M | -0.63M | -0.63M |
|
Exchange Rate Effect
|
0.18M | 0.08M | | -0.05M | 0.11M | 0.05M | | -0.01M | -0.01M | -0.02M | 0.02M | -0.01M | -0.00M | -885.00 | -0.01M | -0.02M | -0.01M | -0.01M |
|
Change in Cash
|
-5.23M | -0.72M | | 0.61M | -4.20M | 2.07M | | -311.00 | 7.13M | -2.80M | 0.87M | 0.23M | -1.76M | 1.50M | -0.54M | 0.41M | 1.03M | 1.98M |
|
Free Cash Flow
|
-0.43M | 1.35M | 0.42M | -0.40M | | 0.97M | | | | | | | | | | | | |
|
Net Cash Flow
|
-5.23M | -0.72M | 0.40M | 0.61M | -3.99M | 2.07M | | -0.50M | 6.06M | -4.16M | -1.47M | -0.98M | -3.77M | -0.61M | -0.66M | -0.63M | -0.72M | 0.22M |