|
Net Income
|
| 4.24M | 1.05M | 2.31M | 1.61M | 2.63M | 3.24M | 3.36M | 3.02M | 3.24M | 1.17M | 1.63M | 3.00M | 1.91M | 5.74M | 0.44M | 1.29M | 1.46M | 1.31M | 1.24M | 3.57M | 3.26M | -4.82M | 0.85M | 1.46M | -1.95M | -13.35M | 0.50M | 1.85M | 1.08M | 2.98M | 2.00M | 3.62M | 4.33M | 4.45M | 4.96M | 7.68M | 7.57M | 3.44M | 8.33M | 5.58M | 4.53M | 3.86M | 3.29M | 1.75M | 5.66M | 0.10M | 4.94M | 4.06M | 5.45M | 5.99M | 6.68M | 10.88M | 10.15M | 8.84M | 6.98M | 8.35M | 6.36M | 4.32M | 5.83M | 4.64M | -1.33M | 0.69M | -0.95M | 0.30M | 7.93M |
|
Share-based Compensation
|
| | | | | 0.10M | 0.23M | 0.23M | 0.25M | 0.24M | 0.24M | 0.24M | 0.32M | 0.30M | 0.30M | 0.34M | 0.37M | 0.23M | -0.19M | 0.22M | 0.26M | 0.29M | 0.23M | 0.27M | 0.15M | 0.38M | 0.29M | 0.36M | 0.19M | -0.08M | -0.43M | 0.24M | 0.25M | 0.47M | 0.54M | 0.37M | 0.43M | 0.37M | 0.63M | 0.51M | 0.57M | 0.51M | -0.26M | 0.38M | 0.38M | 0.38M | 0.25M | 0.37M | 0.58M | 0.39M | 0.92M | 0.50M | 0.53M | 0.56M | 0.86M | 0.68M | 0.55M | 0.66M | 0.41M | 0.66M | 0.29M | 0.11M | -0.09M | 0.55M | 0.51M | 0.49M |
|
Deferred Taxes
|
| | 5.99M | | 6.04M | | 4.21M | 4.23M | | | | | | | | | | | | | | | | | | -0.82M | 10.93M | -0.02M | -1.52M | 0.00M | 1.84M | -0.10M | -0.01M | 0.37M | 1.63M | 0.27M | 0.82M | 0.50M | -0.57M | 0.31M | 0.07M | 0.23M | -3.16M | -0.23M | 0.09M | 0.27M | 1.03M | -0.12M | -0.99M | -0.30M | -1.84M | 0.03M | 1.09M | -1.19M | -1.97M | 0.38M | 0.12M | 0.18M | -0.85M | 0.04M | 0.44M | 0.03M | -0.44M | -0.49M | -0.39M | -1.44M |
|
Gains from Investment Securities
|
| | | | | -1.95M | 6.99M | 3.59M | -0.41M | -0.10M | -1.05M | -0.21M | 1.05M | -0.30M | -0.70M | 0.63M | 0.23M | 2.35M | -3.61M | -0.53M | 0.58M | 0.78M | -1.56M | -0.97M | -0.25M | -0.97M | | 0.81M | -0.01M | 0.06M | 0.84M | 0.36M | 0.09M | 0.46M | | 0.79M | 0.02M | | -1.62M | 2.37M | 0.39M | -1.90M | | 1.14M | -0.32M | | | 1.66M | 0.16M | 0.20M | -1.00M | 0.84M | 1.90M | 0.81M | 0.36M | 1.02M | 0.54M | 1.20M | -1.93M | 2.25M | 1.35M | -2.39M | 2.04M | -0.48M | 0.08M | 0.13M |
|
Asset Writedowns and Impairment
|
0.97M | | | 0.52M | 0.16M | 0.35M | 0.13M | 0.34M | 0.62M | 0.18M | 0.51M | 0.22M | 0.46M | 0.32M | 0.45M | 0.19M | 0.34M | 0.37M | | 0.44M | 0.12M | | 5.58M | 0.48M | 0.44M | 4.94M | | 0.36M | 0.50M | | | 0.30M | 0.69M | 0.68M | | 0.61M | 0.55M | 0.47M | 2.82M | 0.49M | 0.90M | 0.55M | | 0.63M | | | 0.65M | 0.61M | 1.22M | | 0.68M | 0.40M | | | 0.20M | 0.42M | 0.62M | 0.52M | 0.53M | 0.58M | 0.58M | 0.56M | 0.63M | 0.80M | 0.85M | 0.69M |
|
Cash from Operations
|
10.56M | | | 4.86M | 4.53M | 10.64M | 1.67M | -2.36M | 2.63M | 9.43M | 5.89M | 4.11M | 2.06M | 7.35M | 7.64M | -1.38M | 5.33M | 2.20M | 8.42M | 2.17M | 2.71M | 7.59M | 10.78M | -2.35M | 2.30M | 5.35M | 8.96M | 0.74M | -0.46M | 6.30M | 4.93M | 2.88M | 4.45M | 7.47M | 7.93M | 1.80M | 5.56M | 10.59M | 17.43M | 8.11M | 8.93M | 7.59M | 6.31M | 6.30M | 10.40M | 6.14M | 12.48M | 5.62M | 6.75M | 5.70M | 15.46M | -0.27M | 9.03M | 11.76M | 12.51M | 8.44M | 9.77M | 8.90M | 18.78M | 6.41M | 7.46M | -0.83M | 6.78M | 5.25M | 5.96M | -1.26M |
|
Depreciation & Amortization (CF)
|
| | | | | 1.79M | 2.79M | 2.81M | 2.81M | 2.81M | 2.90M | 2.98M | 2.90M | 2.85M | 2.99M | 3.01M | 3.02M | 2.99M | 3.05M | 2.85M | 2.94M | 2.94M | 3.01M | 2.79M | 2.74M | 2.62M | 2.96M | 2.75M | 2.89M | 2.78M | 2.73M | 2.68M | 2.64M | 2.66M | 2.65M | 2.68M | 2.65M | 2.61M | 2.69M | 2.85M | 2.77M | 3.02M | 3.16M | 3.20M | 3.11M | 3.02M | 3.17M | 3.52M | 3.59M | 3.92M | 3.96M | 3.82M | 3.80M | 3.90M | 3.83M | 3.86M | 3.87M | 3.83M | 3.99M | 3.94M | 3.92M | 3.91M | 4.03M | 4.04M | 3.85M | 3.99M |
|
Change in Receivables
|
| | | | | 0.83M | -21.48M | 2.18M | 1.52M | -0.76M | -2.98M | 0.15M | -0.10M | -1.04M | -4.16M | 1.89M | 2.56M | -1.42M | 3.30M | 1.75M | 3.10M | -0.98M | -4.19M | 0.55M | 1.12M | -0.49M | -2.16M | -0.92M | -0.08M | -1.15M | 0.82M | 3.36M | 3.57M | 0.10M | 3.51M | 5.52M | 0.62M | 1.99M | -0.37M | -0.85M | -6.24M | -1.26M | -3.02M | 4.96M | -7.03M | 3.62M | -0.79M | -0.75M | 1.53M | 2.30M | 4.96M | 1.55M | 1.89M | -1.36M | 2.70M | -1.20M | 2.16M | -2.56M | -2.19M | -3.09M | -1.84M | 1.58M | 0.10M | -1.82M | 0.21M | 7.84M |
|
Change in Inventory
|
| | | | | 1.59M | -8.97M | 0.56M | 0.70M | 1.54M | 0.28M | -0.63M | 2.42M | -0.84M | 0.71M | 0.24M | -4.02M | -1.13M | -0.14M | -0.22M | -0.12M | 0.42M | 0.27M | 3.52M | 0.83M | 0.81M | -1.20M | 0.87M | 0.81M | 1.21M | -0.92M | -0.28M | 1.04M | 2.52M | 1.03M | 1.91M | 5.39M | -0.37M | -1.84M | 1.51M | 1.78M | 0.85M | -3.52M | -1.45M | 2.83M | -0.17M | -4.20M | 3.09M | 4.66M | 1.88M | -1.00M | 3.75M | 6.98M | 3.41M | -2.21M | 2.85M | 2.84M | 2.11M | -2.91M | 2.89M | 1.27M | -2.34M | -3.96M | -0.23M | 1.75M | 0.56M |
|
Change in Account Payables
|
| | | | | 2.67M | 1.59M | 0.58M | 0.18M | 1.70M | -2.50M | 0.69M | -2.21M | 0.17M | -1.11M | 0.37M | -0.97M | -0.91M | 1.96M | 0.20M | -0.48M | 0.46M | 0.44M | -0.04M | -1.63M | -0.59M | -0.29M | 0.79M | -0.70M | 0.36M | -0.22M | 1.42M | -0.40M | 0.16M | 0.83M | 1.69M | -2.08M | -0.95M | 0.52M | 0.63M | -1.27M | -0.71M | -0.92M | -0.62M | 1.84M | -0.62M | -0.55M | 0.53M | 1.19M | 1.98M | -0.40M | -0.36M | 0.37M | -1.47M | 2.35M | -1.71M | 1.03M | -0.47M | -1.51M | 0.07M | 1.01M | -1.82M | 0.33M | 0.25M | 0.08M | -0.01M |
|
Change in Accured Expenses
|
| | | | | 2.63M | 2.41M | -1.28M | -1.46M | 3.67M | 0.54M | -0.84M | -0.73M | 0.69M | -0.96M | -0.40M | -1.51M | -0.11M | 1.04M | -1.34M | 0.00M | 0.65M | 2.99M | -2.82M | -0.77M | 0.48M | 2.07M | -2.43M | -2.84M | 2.70M | -3.25M | 2.03M | 1.64M | 3.49M | 0.49M | 1.94M | -0.41M | 2.50M | 1.95M | 1.49M | -3.88M | -0.33M | -4.75M | 5.64M | -3.41M | -0.60M | -1.12M | -0.60M | 2.94M | 2.15M | 7.14M | -2.64M | 0.58M | 3.36M | 2.09M | -0.69M | 0.10M | -0.49M | 1.14M | 0.24M | -1.53M | -2.63M | -1.71M | 0.29M | 3.00M | 3.21M |
|
Change in Taxes
|
| | 1.65M | 3.63M | 4.28M | | 4.85M | 2.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | 2.94M | -5.07M | 2.10M | 0.99M | 1.73M | -1.24M | -0.30M | 0.33M | 1.10M | -1.10M | 2.56M | -1.56M | 2.00M | -2.89M | 0.43M | 0.16M | 0.26M | -1.11M | 0.78M | -1.72M | 0.65M | -2.51M | 0.80M | 0.08M | 0.97M | -2.80M | 2.15M | -0.76M | 1.54M | 0.32M | 2.52M | -0.79M | 0.88M | -3.19M | 3.48M | -0.18M | 2.49M | -0.70M | 1.38M | -0.75M | -0.56M | 0.06M | -0.37M | 0.05M | 3.90M | -4.55M | 2.37M | -2.71M | 1.33M | 1.82M | -1.26M | -1.47M | 0.74M | -2.18M | 1.77M | 0.97M | 2.84M | -1.61M | 0.85M | 0.37M | 1.65M |
|
Capital Expenditures
|
-1.07M | | | -1.92M | -3.88M | 1.60M | 2.92M | 2.92M | 2.17M | 5.25M | 5.94M | 2.59M | 1.60M | 1.62M | 2.56M | 0.82M | 0.99M | 2.10M | 2.83M | 2.01M | 1.43M | 2.14M | 3.52M | 2.80M | 2.24M | 2.47M | 2.47M | 2.19M | 2.24M | 1.83M | 4.16M | 1.96M | 1.18M | 1.22M | 5.73M | 4.30M | 1.84M | 3.83M | 3.27M | 3.33M | 2.43M | 2.86M | 1.91M | 3.34M | 7.67M | 4.80M | 8.51M | 5.75M | 2.56M | 2.88M | 5.87M | 4.30M | 4.51M | 6.73M | 5.74M | 3.50M | 3.37M | 2.97M | 5.31M | 2.57M | 2.60M | 1.79M | 2.20M | 1.51M | 1.25M | 2.19M |
|
Sales of Property, Plant and Equipment
|
0.76M | | | 0.12M | 0.01M | -0.07M | -0.00M | 0.05M | 0.08M | 0.01M | 0.00M | 0.15M | 0.01M | 0.12M | 0.09M | 0.01M | 0.03M | 0.03M | 0.01M | 0.00M | 0.06M | 0.01M | 0.01M | | 0.07M | 0.05M | | 0.03M | 0.22M | 0.07M | 3.89M | 0.15M | 0.18M | 0.12M | 0.10M | 0.05M | 0.05M | 0.06M | -0.04M | 0.03M | 0.18M | 0.05M | 0.35M | 0.01M | 0.36M | 0.04M | 0.56M | 0.00M | 0.01M | 0.17M | 0.05M | 0.01M | 0.37M | 0.02M | 0.05M | | 0.01M | 0.04M | -0.01M | 0.34M | 0.01M | 0.30M | 0.02M | | 0.02M | 10.87M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 49.89M | -0.97M | | | | | | | | | | 20.02M | | | | -0.10M | | | | | | | | | | | | 40.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.16M | | | -1.79M | -3.76M | -1.67M | -2.92M | -2.87M | -2.10M | -5.24M | -5.94M | -2.44M | -1.59M | -1.50M | -2.47M | -50.69M | 0.01M | -2.07M | -2.83M | -2.01M | -1.37M | -2.13M | -3.51M | -2.80M | -2.17M | -2.42M | -22.49M | -2.16M | -12.75M | -1.77M | -0.17M | -1.81M | -1.01M | -1.10M | -2.50M | -4.24M | -1.78M | -3.77M | -4.59M | -3.31M | -2.25M | -2.81M | -42.71M | -3.33M | -7.16M | -4.75M | -6.57M | -5.74M | -49.77M | -2.72M | -5.82M | -4.29M | -4.14M | -6.71M | -5.69M | -3.50M | -3.36M | -3.94M | -4.30M | -2.23M | -2.60M | -1.49M | -6.58M | -1.51M | -1.23M | 8.68M |
|
Other financing activities
|
-0.02M | | | -0.02M | -0.02M | | | -0.01M | | | | | | | | 0.38M | | | | -0.02M | -0.03M | -0.01M | -0.02M | -0.02M | -0.03M | -0.01M | 0.51M | -0.01M | | -0.00M | -0.00M | -0.00M | -0.04M | -0.01M | -0.01M | -0.12M | -0.01M | 0.03M | 0.10M | -0.03M | 0.04M | -0.05M | 0.04M | 0.40M | | | | | | | | | | | | | | | | -0.03M | -0.01M | 0.61M | 0.00M | 0.15M | -0.04M | -0.07M |
|
Cash from Financing Activities
|
-7.76M | | | 15.88M | -10.81M | -1.10M | 3.15M | 0.55M | 0.05M | 0.63M | -1.46M | -0.05M | -0.08M | -0.06M | -0.06M | 23.81M | -0.81M | -0.82M | -0.80M | -1.05M | -1.06M | -1.05M | -1.08M | -2.53M | -5.46M | -4.64M | 13.92M | -0.62M | 4.47M | -0.54M | -0.54M | -0.96M | -0.70M | -0.67M | -0.67M | 1.13M | -0.91M | -2.85M | -0.88M | -1.98M | -1.18M | -1.20M | 20.84M | -4.62M | -0.14M | -0.12M | -0.14M | -0.97M | 19.94M | -0.08M | -0.07M | -0.68M | -0.04M | -1.14M | -1.77M | -0.84M | -0.45M | -7.87M | -26.78M | -3.65M | -3.14M | -2.51M | -0.10M | -0.11M | -0.04M | -11.07M |
|
Dividends Paid - Common
|
| | | | | -0.02M | 0.02M | 0.01M | | | | | 0.04M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.23M | | | 0.11M | 0.06M | 0.08M | 0.07M | 0.25M | 0.04M | 0.08M | 0.09M | 0.02M | 0.03M | 0.09M | 0.06M | 0.03M | 0.01M | 0.01M | 0.06M | | | |
|
Exchange Rate Effect
|
1.42M | | | -1.72M | -2.92M | 2.54M | -1.04M | 1.57M | 0.23M | -1.45M | -0.99M | 0.59M | -1.29M | 1.33M | -0.52M | -0.93M | -1.07M | 0.80M | -0.21M | 0.12M | 0.13M | -1.44M | -1.98M | -1.75M | 0.58M | -0.58M | -0.93M | 0.79M | -0.41M | -0.09M | -1.90M | 0.69M | 1.16M | 1.04M | -0.36M | 0.75M | -1.89M | -0.05M | -0.42M | 0.17M | 0.06M | -0.99M | 1.17M | -2.52M | 1.37M | 1.33M | 2.88M | -1.19M | 0.37M | -0.81M | -0.78M | -0.91M | -3.60M | -3.42M | 3.60M | 0.62M | -0.72M | -0.98M | 1.63M | -1.48M | -0.62M | 1.78M | -1.89M | 0.99M | 1.79M | -0.47M |
|
Change in Cash
|
| | | | | 10.41M | 0.85M | -3.11M | 0.81M | 3.38M | -2.49M | 2.21M | -0.91M | 7.12M | 4.59M | -29.19M | 3.47M | 0.12M | 4.58M | -0.77M | 0.41M | 2.97M | 4.22M | -9.43M | -4.76M | -2.28M | -0.53M | -1.26M | -9.16M | 3.91M | 2.32M | 0.80M | 3.91M | 6.73M | 4.40M | -0.56M | 0.98M | 3.92M | 11.53M | 2.98M | 5.56M | 2.59M | -14.39M | -4.18M | 4.47M | 2.60M | 8.64M | -2.28M | -22.70M | 2.09M | 8.79M | -6.15M | 1.25M | 0.48M | 8.65M | 4.72M | 5.24M | -3.89M | -10.67M | -0.95M | 1.11M | -3.05M | -1.80M | 4.62M | 6.48M | -4.12M |
|
Beginning Cash Balance
|
4.05M | 80.88M | 63.19M | 80.42M | 70.98M | 70.98M | 81.39M | 82.25M | 79.14M | 79.94M | 83.32M | 80.83M | 83.04M | 82.13M | 89.25M | 93.88M | 64.69M | 68.16M | 68.23M | 72.81M | 72.04M | 72.45M | 75.42M | 79.64M | 70.21M | 65.46M | 63.17M | 62.64M | 61.38M | 52.22M | 56.13M | 58.45M | 59.25M | 63.16M | 69.89M | 74.29M | 73.73M | 74.71M | 78.63M | 90.16M | 93.14M | 98.70M | 101.30M | 86.91M | 82.73M | 87.20M | 89.80M | 98.44M | 96.15M | 73.46M | 75.54M | 84.33M | 78.18M | 79.43M | 79.91M | 88.56M | 93.28M | 98.52M | 94.63M | 83.97M | 83.02M | 84.13M | 81.08M | 79.27M | 83.89M | 90.38M |
|
Free Cash Flow
|
11.63M | | | 6.77M | 8.42M | 9.04M | -1.25M | -5.28M | 0.45M | 4.18M | -0.05M | 1.52M | 0.46M | 5.73M | 5.08M | -2.20M | 4.34M | 0.10M | 5.59M | 0.16M | 1.28M | 5.45M | 7.27M | -5.15M | 0.06M | 2.88M | 6.49M | -1.46M | -2.71M | 4.47M | 0.77M | 0.92M | 3.27M | 6.25M | 2.20M | -2.49M | 3.73M | 6.75M | 14.15M | 4.77M | 6.50M | 4.73M | 4.40M | 2.95M | 2.73M | 1.34M | 3.97M | -0.12M | 4.19M | 2.82M | 9.59M | -4.58M | 4.52M | 5.03M | 6.77M | 4.94M | 6.40M | 5.92M | 13.48M | 3.83M | 4.86M | -2.62M | 4.58M | 3.74M | 4.71M | -3.45M |
|
Net Cash Flow
|
2.64M | | | 18.95M | -10.04M | 7.87M | 1.90M | -4.68M | 0.58M | 4.82M | -1.50M | 1.63M | 0.38M | 5.79M | 5.11M | -28.26M | 4.53M | -0.69M | 4.79M | -0.89M | 0.28M | 4.41M | 6.20M | -7.68M | -5.34M | -1.70M | 0.39M | -2.05M | -8.74M | 4.00M | 4.22M | 0.10M | 2.74M | 5.70M | 4.76M | -1.31M | 2.87M | 3.96M | 11.95M | 2.82M | 5.50M | 3.59M | -15.56M | -1.66M | 3.10M | 1.26M | 5.77M | -1.09M | -23.07M | 2.90M | 9.57M | -5.25M | 4.85M | 3.90M | 5.06M | 4.10M | 5.96M | -2.91M | -12.29M | 0.53M | 1.73M | -4.83M | 0.09M | 3.63M | 4.69M | -3.65M |