|
Net Income
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | -0.01M | -0.03M | 0.12M | 0.21M | 0.19M | 0.06M | 0.17M | 0.22M | -0.05M | -0.01M | -0.06M | 0.25M | -0.48M | 0.02M | 0.17M | 0.35M | 0.04M | -0.19M | 0.30M | 0.46M | 0.39M | -0.40M | 0.35M | 0.73M | 0.52M | 1.15M | 0.20M | 0.87M | 0.72M | 0.50M | 0.22M | 0.79M | 0.43M | 0.12M | 0.53M | 0.71M | 0.80M | 0.18M | 0.49M | 0.47M | 0.99M | 0.03M | 0.56M | 1.13M |
|
Share-based Compensation
|
0.01M | 0.02M | 640.00 | 182.00 | 63.00 | 0.01M | 0.01M | | | | 0.00M | 0.00M | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.17M | 0.07M | 0.05M | 0.03M | 0.02M | 0.05M | 0.01M | 0.02M | 0.01M | 0.04M | 0.01M | | | 0.02M | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.08M | 0.14M | -0.09M | -0.02M | -0.06M | -0.12M | 0.08M | -0.05M | 0.01M | 0.09M | -0.15M | -0.03M | -0.02M | -0.02M | -0.03M | -0.01M | 0.03M | -0.00M | -0.09M | 0.03M | -0.03M | -0.01M | -0.01M | -0.02M | -0.01M | -0.03M | | -0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | 0.08M | -0.02M | 0.06M | 0.07M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | -0.00M | -0.00M | 0.01M | 0.02M | | | 0.07M | 0.07M | | | 0.03M | 6.25M | | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.50M | 1.50M | 0.00M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00M | | | 0.36M | | | 0.33M | | | | | | | | | 0.81M | | | | | | 0.27M | | | | -2.00 | 0.27M | 0.27M | 0.27M | 0.27M | 0.03M | 0.29M | 0.11M | 0.43M | 0.43M | 0.43M | 10.00M | 0.00M | 0.00M | 0.00M | 7.00M | -0.00M | 0.01M | 102.33M | 101.48M | 0.09M | 1.50M | 98.73M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.00M | | | | | 0.06M | 0.05M | 0.05M |
|
Asset Writedowns and Impairment
|
0.01M | | | 0.21M | | | | 608.00 | | | | 0.01M | | | | | | | | | | | 381.00 | | | | 0.00M | 0.01M | 0.01M | | 0.01M | 0.00M | -97.00 | 0.02M | | | 0.01M | | | | | 0.00M | 0.03M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.04M | 0.02M | 0.01M | -0.05M | 0.07M | 0.01M | 0.00M | 0.03M | 0.02M | -0.00M | 0.01M | -0.01M | 0.06M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.56M | | | | | | 0.42M | | | | 0.22M | 0.17M | 0.17M | 0.29M | 0.46M | 0.20M | 0.26M | 0.39M | 0.23M | 0.24M | 0.25M | 0.26M | 0.60M | 0.19M | 0.15M | 315.69M | 0.81M | 0.07M | 68.66M | 0.55M | 620.45M | 0.37M | 303.08M | 0.18M | 502.69M | 0.44M | 0.07M | 0.07M | 346.12M | 355.27M | 0.06M | 334.77M | 0.06M | 324.52M | 254.60M | 0.05M |
|
Cash from Operations
|
-0.10M | 0.05M | 0.17M | -0.01M | 0.08M | 0.08M | 0.22M | 0.05M | 0.00M | 0.30M | 0.34M | 0.08M | 0.04M | 0.14M | 0.13M | 0.02M | 0.08M | | 0.40M | 0.47M | 0.51M | -0.52M | 0.73M | 0.03M | 0.43M | -0.21M | 0.80M | -0.01M | 0.77M | -0.90M | 1.31M | -0.20M | 0.50M | -0.46M | 1.25M | 0.13M | 0.96M | 0.54M | 0.90M | 0.85M | 0.43M | 0.28M | 1.17M | 0.45M | 1.41M | -0.01M | 1.12M | 1.15M | 0.74M | -0.35M | 0.47M | 0.82M | 1.32M | 0.21M | 0.70M | 1.17M | 0.91M | -0.05M | 0.63M | 1.18M | 0.50M |
|
Amortization
|
| | | 0.37M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.02M | 0.02M | | | 0.02M | 0.02M | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.07M | 0.21M | 0.21M | 0.21M | 0.22M | 0.27M | 0.23M | 0.24M | 0.20M | 0.26M | 0.28M | 0.26M | 0.29M | 0.23M | 0.24M | 0.26M | 0.26M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.18M | 0.17M | 0.16M | 0.15M |
|
Change in Receivables
|
| | | | | | -0.01M | -0.03M | | | -0.04M | 0.17M | | | | | | | | | | | -0.08M | 0.21M | 0.19M | -0.36M | -0.06M | 0.20M | 0.45M | -0.01M | -0.37M | 0.46M | 0.58M | -0.34M | -0.20M | 0.64M | 0.35M | -0.46M | -0.54M | -0.20M | 0.80M | -0.01M | -0.61M | 0.14M | 0.34M | -0.20M | 0.03M | -0.23M | 0.91M | -0.69M | -0.09M | | | | -0.05M | 0.17M | 0.03M | -0.41M | 0.02M | 0.21M | 0.36M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.54M | -0.01M | -0.10M | 0.05M | 0.06M | -0.00M | 0.01M | 0.08M | 0.23M | -0.08M | -0.01M | 0.01M | 0.04M | -0.07M | -0.09M | -0.07M | 0.18M | -0.22M |
|
Change in Account Payables
|
| | | | | | 0.07M | -0.05M | | | 0.11M | -0.14M | | | | | | | | | | | -0.06M | 0.06M | 0.05M | -0.28M | 0.04M | 0.05M | 0.29M | -0.26M | 0.00M | 0.08M | 0.20M | -0.20M | 0.16M | 0.05M | 0.27M | 0.01M | -0.34M | 0.10M | 0.17M | -0.30M | 0.03M | 0.05M | 0.17M | -0.45M | 0.15M | 0.13M | 0.23M | -0.31M | 0.03M | 0.05M | 0.01M | -0.15M | 0.11M | 0.02M | 0.18M | -0.41M | 0.08M | 0.20M | -0.01M |
|
Change in Accured Expenses
|
| | | | | | -0.01M | 0.01M | | | 0.03M | -0.01M | | | | | | | | | | | 0.09M | 0.01M | 0.15M | 0.13M | -0.06M | 0.16M | 0.75M | -0.77M | 0.11M | 0.03M | 0.40M | -0.65M | 0.15M | 0.19M | 0.30M | -0.46M | -0.09M | 0.16M | 0.44M | -0.58M | 0.31M | 0.21M | 0.23M | -0.64M | 0.61M | 0.28M | 0.66M | -1.50M | 0.16M | 0.07M | 0.35M | -0.74M | 0.27M | 0.47M | 0.49M | -1.23M | 0.26M | 0.18M | 0.34M |
|
Other Working Capital Changes
|
| | | | | | 0.03M | -0.02M | | | 0.01M | -0.02M | | | | | | | | | | | 0.45M | -0.15M | -0.07M | 0.26M | 0.63M | -0.09M | -0.22M | 0.00M | 0.62M | -0.37M | 0.01M | 0.12M | 0.64M | -0.15M | 0.01M | -0.15M | 0.62M | -0.21M | -0.06M | -0.02M | 0.20M | 0.32M | -0.09M | -0.05M | -0.24M | 0.71M | 0.21M | -0.92M | 0.03M | 0.54M | -0.13M | -0.23M | 0.04M | 0.81M | 0.10M | -0.60M | 0.02M | 0.60M | -0.34M |
|
Capital Expenditures
|
0.06M | 0.00M | 0.04M | -0.21M | -0.03M | 0.07M | 0.02M | -0.01M | 0.00M | 0.00M | -0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.05M | 0.00M | | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.04M | 0.39M | 0.02M | 0.02M | 602.00 | 0.04M | 0.03M | 0.15M | 0.01M | 0.16M | 0.04M | 0.20M | 0.06M | 0.02M | 0.10M | 0.11M | 0.22M | 0.09M | 0.05M | 0.17M | -0.04M | 0.05M | 0.04M | 0.02M | 0.01M | 0.01M | 0.05M | 0.01M | 0.02M | 0.06M | 0.06M | 0.02M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.06M |
|
Sales of Property, Plant and Equipment
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | -0.01M | 0.02M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 0.26M | 0.02M | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.05M | -0.11M | -0.04M | 0.20M | -0.03M | -0.02M | -0.02M | -708.00 | -0.00M | -0.00M | -0.00M | -0.31M | -0.22M | -0.01M | 0.26M | -0.02M | -0.00M | | -0.00M | -0.02M | -0.00M | -0.00M | -0.16M | -0.04M | -0.38M | -1.14M | -0.02M | -0.15M | -0.04M | -0.04M | -0.15M | -0.46M | -1.31M | -0.05M | -0.20M | 0.20M | -0.01M | -1.10M | -0.41M | -0.22M | -0.05M | -0.05M | -0.17M | 0.04M | -0.05M | 0.17M | -0.02M | -0.19M | -0.01M | -0.05M | -0.21M | -0.02M | -0.06M | -0.36M | -0.02M | -0.07M | -0.03M | -0.04M | -0.03M | -0.03M | 1.78M |
|
Other financing activities
|
3.37M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.40M | 3.40M | 3.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.17M | 0.07M | 0.05M | 0.03M | 0.02M | 0.05M | 0.01M | 0.02M | 0.01M | 0.04M | | | | | | | |
|
Cash from Financing Activities
|
0.03M | 0.05M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.04M | 0.14M | -0.03M | -0.02M | -0.01M | -0.01M | 0.05M | 0.06M | 0.02M | | 0.03M | 0.01M | -0.00M | 0.07M | -0.00M | -0.05M | -0.10M | -0.15M | -0.02M | -0.00M | -0.01M | -0.16M | -0.04M | -0.11M | -0.00M | -0.25M | -0.09M | -0.18M | -0.12M | -0.22M | -0.16M | 0.92M | -0.27M | -0.48M | -0.37M | -0.20M | -1.02M | -0.39M | -0.42M | -0.64M | -1.13M | -1.24M | -1.23M | -0.79M | -0.85M | -1.02M | -1.44M | -0.38M | -0.73M | -0.66M | -0.38M | -0.18M | -0.72M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.12M | 0.10M | 0.12M | -0.03M | 0.04M | 0.05M | 0.19M | 0.02M | -0.04M | 0.44M | 0.30M | -0.25M | -0.19M | 0.13M | 0.44M | 0.05M | 0.10M | | 0.43M | 0.47M | 0.51M | -0.46M | 0.57M | -0.06M | -0.04M | -1.50M | 0.76M | -0.16M | 0.72M | -1.10M | 1.12M | -0.76M | -0.82M | -0.76M | 0.97M | 0.15M | 0.82M | -0.78M | 0.33M | 1.55M | 0.11M | -0.25M | 0.62M | 0.30M | 0.34M | -0.23M | 0.68M | 0.32M | -0.40M | -1.64M | -0.97M | 0.01M | 0.40M | -1.17M | -0.76M | 0.72M | 0.16M | -0.74M | 0.23M | 0.96M | 1.56M |
|
Free Cash Flow
|
-0.16M | 0.05M | 0.13M | 0.20M | 0.11M | 0.01M | 0.20M | 0.06M | -98.00 | 0.30M | 0.35M | 0.06M | 0.04M | 0.14M | 0.12M | -0.03M | 0.08M | | 0.39M | 0.46M | 0.51M | -0.52M | 0.73M | -0.01M | 0.05M | -0.23M | 0.78M | -0.01M | 0.74M | -0.93M | 1.16M | -0.21M | 0.34M | -0.51M | 1.05M | 0.07M | 0.94M | 0.44M | 0.79M | 0.63M | 0.34M | 0.23M | 1.00M | 0.50M | 1.36M | -0.05M | 1.10M | 1.14M | 0.72M | -0.40M | 0.47M | 0.80M | 1.26M | 0.15M | 0.68M | 1.10M | 0.87M | -0.08M | 0.60M | 1.15M | 0.44M |
|
Net Cash Flow
|
-0.02M | -0.01M | 0.12M | 0.18M | 0.04M | 0.05M | 0.19M | 0.02M | -0.04M | 0.44M | 0.30M | -0.25M | -0.19M | 0.13M | 0.44M | 0.05M | 0.10M | | 0.43M | 0.47M | 0.51M | -0.46M | 0.57M | -0.06M | -0.04M | -1.50M | 0.76M | -0.16M | 0.72M | -1.10M | 1.12M | -0.76M | -0.82M | -0.76M | 0.97M | 0.15M | 0.82M | -0.78M | 0.33M | 1.55M | 0.11M | -0.25M | 0.62M | 0.30M | 0.34M | -0.23M | 0.68M | 0.32M | -0.40M | -1.64M | -0.97M | 0.01M | 0.40M | -1.17M | -0.76M | 0.72M | 0.16M | -0.74M | 0.23M | 0.96M | 1.56M |