|
Net Income
|
2.73M | 2.34M | 2.67M | -2.16M | 3.08M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 0.03M | 0.01M | 0.01M | 0.00M | 0.05M | 0.01M | 0.01M | 0.01M | 0.07M | 0.04M | 0.05M | 0.04M | 0.01M | 0.07M | 0.03M | 0.03M | 0.09M | 0.05M | 0.05M | 0.04M | 0.11M | 0.05M | 0.07M | 0.05M | 0.10M | 0.06M | 0.08M | 0.04M | 0.10M | 0.05M | 0.06M | 0.07M | 0.10M | 0.04M |
|
Deferred Taxes
|
0.15M | -0.15M | 0.00M | 2.59M | 0.88M | 0.97M | 1.01M | 0.32M | 0.52M | 0.55M | 0.62M | 0.62M | 0.66M | 0.68M | 0.71M | -0.11M | -0.09M | 0.16M | 0.18M | 4.50M | 0.78M | -0.03M | 0.16M | 1.36M | 0.24M | 0.36M | 0.44M | 0.60M | 0.67M | 0.71M | 0.72M | 0.38M | 0.14M | -0.05M | 0.21M | -0.24M | -0.01M | 0.09M | 0.23M | 0.33M | -0.01M | -0.06M | 0.16M | -0.01M | -0.11M | 0.04M | 0.12M | 0.11M | -0.23M | 0.17M | -0.11M | 0.17M | 0.54M | 0.15M | 0.06M | -0.23M | 0.20M | 0.02M | -0.10M | 0.35M | -0.20M | 0.04M | -0.33M |
|
Gains from Investment Securities
|
0.74M | 0.78M | 0.77M | 0.10M | 0.04M | 0.22M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | -0.05M | -0.06M | | -0.04M | -0.06M | -0.05M | 0.32M | -0.64M | -0.09M | -0.08M | | -0.07M | -0.09M | -0.08M | -0.07M | -0.09M | -0.06M | -0.03M | 0.03M | 0.01M | -0.07M | -0.10M | -0.06M | -0.06M | -0.08M | -0.07M | -0.04M | -0.06M | -0.10M | -0.11M | -0.14M | -0.21M | -0.03M | -0.01M | -0.01M | 0.03M | -0.01M | -0.05M | 0.02M | 0.09M | 0.18M | 0.24M | 0.33M | 0.36M | 0.33M | -0.26M | -0.18M | -0.24M | -0.12M | -0.13M | -0.10M |
|
Cash from Operations
|
4.48M | -4.47M | 0.00M | 14.74M | 4.82M | 3.78M | 4.70M | 4.18M | 3.32M | 3.44M | 5.43M | 4.23M | 4.06M | 3.42M | 6.18M | 4.77M | 2.19M | 5.22M | 6.54M | 4.81M | 3.23M | 4.75M | 5.63M | 7.09M | 3.32M | 4.93M | 5.76M | 5.35M | 4.95M | 4.41M | 6.05M | 4.70M | 5.44M | 3.09M | 5.88M | 3.96M | 5.59M | 2.98M | 4.98M | 5.33M | 4.74M | 5.00M | 6.56M | 3.93M | 6.60M | 5.50M | 6.37M | 4.48M | 5.33M | 5.68M | 6.30M | 4.71M | 6.22M | 8.37M | 8.81M | 8.50M | 6.14M | 6.70M | 7.55M | 10.17M | 6.00M | 7.60M | 7.83M |
|
Amortization
|
9.02M | 9.75M | 10.49M | 9.75M | 9.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.22M | 1.24M | 1.28M | 1.28M | 1.29M | 1.31M | 1.36M | 1.50M | 1.44M | 1.44M | 1.48M | 1.47M | 1.49M | 1.50M | 1.55M | 1.50M | 1.54M | 1.56M | 1.63M | 1.55M | 1.61M | 1.63M | 1.68M | 1.69M | 1.70M | 1.71M | 1.84M | 1.62M | 1.77M | 1.77M | 1.89M | 1.93M | 1.93M | 1.94M | 2.02M | 2.04M | 2.05M | 2.06M | 2.17M | 2.20M | 2.22M | 2.26M | 2.48M | 2.49M | 2.57M | 2.59M | 2.81M | 3.02M | 2.94M | 2.97M | 3.08M | 3.27M | 3.30M | 3.31M | 3.56M | 3.51M | 3.57M |
|
Change in Receivables
|
-0.05M | | | | 0.48M | -0.31M | -0.15M | 0.15M | -0.35M | 0.49M | 0.33M | 0.23M | -0.63M | 0.73M | -0.36M | 0.25M | -0.17M | 0.64M | 0.25M | -0.09M | 0.02M | 0.43M | 0.24M | -0.62M | 0.02M | 0.23M | 0.58M | 0.04M | -0.45M | 0.60M | 0.15M | 0.27M | -0.40M | 0.39M | 0.27M | 0.23M | -0.89M | 0.56M | 0.24M | -0.19M | 0.46M | 0.72M | 0.48M | 0.29M | -1.04M | 0.59M | -0.30M | 0.51M | 0.16M | 0.91M | 0.36M | 1.57M | -0.99M | 1.16M | 0.77M | 0.94M | -0.54M | 1.09M | 0.08M | -0.03M | -0.26M | 0.70M | 0.45M |
|
Change in Inventory
|
| | | | | | 0.13M | 0.34M | 0.30M | 0.20M | 0.25M | -0.11M | 0.39M | 0.42M | 0.17M | 0.07M | 0.38M | -0.27M | 0.56M | 10.04M | 0.80M | 0.84M | 0.21M | 1.47M | 0.67M | 0.42M | 1.25M | 0.76M | 1.74M | 0.79M | 2.10M | -4.13M | 1.24M | 1.66M | 1.85M | 1.35M | 1.51M | 1.29M | 2.37M | 0.74M | 1.75M | 2.03M | 2.41M | 2.02M | 2.20M | 2.27M | 2.44M | 1.60M | 3.24M | 2.75M | -6.76M | 1.31M | 3.19M | 2.10M | 3.08M | 1.15M | 3.71M | 1.61M | 2.35M | 1.16M | 1.14M | 2.18M | 3.15M |
|
Change in Accured Expenses
|
| | | 0.70M | | | -0.53M | 0.99M | -0.88M | 0.17M | 1.52M | -0.33M | -1.06M | 0.41M | 1.31M | 0.98M | -1.58M | 0.56M | 3.91M | 7.78M | -1.01M | 1.17M | 0.58M | 2.27M | -1.17M | 0.43M | 1.83M | 1.29M | 1.27M | -0.10M | 1.50M | -4.69M | 1.10M | 1.53M | 1.19M | 0.69M | 0.79M | -0.06M | 1.07M | 0.32M | 0.57M | 0.95M | 2.93M | 1.01M | 1.68M | 1.73M | 0.57M | 1.18M | 2.46M | 1.60M | -8.42M | -0.04M | 1.36M | 0.96M | 2.67M | 1.75M | 1.53M | -0.08M | 1.74M | 1.95M | 0.24M | 1.35M | 3.24M |
|
Change in Taxes
|
| | | | -0.39M | 1.05M | -0.39M | -0.09M | -0.20M | | | | | | | | | | | 0.96M | -0.02M | -0.47M | -0.20M | 0.77M | -0.62M | -0.42M | 0.07M | 0.21M | 0.20M | -0.48M | | | | 0.38M | -0.38M | | | 0.16M | 0.35M | 0.04M | -0.53M | -0.01M | 0.05M | 0.67M | -0.14M | 0.07M | -0.63M | 0.87M | 0.00M | | -0.03M | 0.01M | -0.00M | -0.51M | 0.21M | -0.25M | -0.33M | | | 0.59M | -0.59M | 0.82M | 0.23M |
|
Capital Expenditures
|
| | | | | | 2.67M | 2.68M | 2.08M | 3.48M | 3.23M | 2.76M | 2.44M | 1.67M | 2.48M | 3.26M | 2.01M | 3.10M | 4.20M | 4.83M | 2.92M | 2.97M | 4.38M | 3.57M | 1.92M | 3.09M | 3.29M | 4.86M | 6.41M | 7.45M | 6.76M | 3.97M | 3.03M | 3.58M | 4.06M | 6.22M | 3.27M | 4.75M | 5.27M | 5.14M | 3.86M | 5.13M | 6.99M | 16.15M | 7.43M | 8.61M | 11.39M | 6.97M | 7.50M | 11.50M | 15.05M | 16.48M | 10.58M | 19.14M | 16.62M | 18.30M | 8.46M | 12.41M | 12.13M | 15.23M | 9.28M | 12.90M | 14.92M |
|
Change in Acquisitions & Divestments
|
0.01M | 0.01M | 0.03M | 0.11M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.50M | 1.49M | -0.00M | -10.47M | -2.10M | -2.01M | -2.66M | -2.67M | -2.07M | -3.47M | -3.69M | -2.95M | -2.46M | -1.17M | -2.47M | -3.25M | -2.27M | -3.13M | -3.83M | -4.90M | -2.91M | -3.05M | -4.39M | -3.83M | -1.93M | -2.52M | -3.25M | -4.84M | -6.92M | -7.42M | -6.76M | -3.97M | -2.92M | -3.58M | -4.06M | -6.22M | -3.27M | -4.75M | -7.35M | -5.17M | -3.86M | -4.46M | -8.14M | -16.17M | -7.43M | -8.61M | -11.39M | -18.97M | -7.50M | -11.50M | -17.87M | -17.04M | -10.58M | -19.18M | -16.62M | -18.89M | -8.50M | -12.42M | -12.34M | -15.75M | -9.28M | -12.90M | -14.92M |
|
Other financing activities
|
0.10M | -0.10M | 48.00 | 0.70M | 0.01M | 0.02M | 0.06M | 0.03M | 0.06M | 0.10M | 0.41M | 0.21M | 0.22M | 0.22M | 0.13M | 0.17M | 0.00M | 0.51M | | 0.13M | 0.13M | 0.30M | 0.62M | 0.07M | 0.26M | 0.64M | 0.83M | 0.05M | 0.14M | 0.63M | 0.54M | 0.33M | 0.42M | 0.20M | 0.66M | 0.71M | 0.42M | 0.81M | 0.11M | 0.36M | 1.42M | 0.47M | 0.88M | 0.40M | 0.79M | 0.41M | 0.75M | 2.03M | 0.68M | 1.91M | 0.69M | 0.21M | 0.17M | 0.95M | 2.32M | 1.63M | 0.28M | 1.64M | 1.11M | 0.37M | 1.56M | 1.42M | 1.02M |
|
Cash from Financing Activities
|
-2.98M | 2.98M | -0.00M | -2.95M | -1.34M | -1.33M | -1.32M | -1.36M | -1.17M | -1.16M | -0.92M | -0.99M | -1.06M | -2.63M | -1.10M | -0.75M | -1.75M | -5.75M | -1.57M | -1.65M | -1.34M | -1.14M | -1.12M | -1.53M | -1.06M | -0.62M | -1.32M | -2.50M | -1.80M | 2.56M | 0.71M | -0.72M | -2.52M | 0.49M | -1.82M | 2.26M | -2.32M | 1.76M | 2.37M | -0.16M | -0.88M | -0.55M | 12.48M | 6.34M | -4.11M | 3.06M | 5.01M | 14.48M | 2.17M | 8.46M | 8.93M | 12.34M | 4.52M | 10.64M | 7.81M | 10.39M | 5.68M | 2.39M | 4.79M | 5.58M | 3.27M | 5.30M | 7.09M |
|
Dividends Paid - Common
|
-1.65M | 0.13 | 0.13 | -6.51M | -1.66M | -1.67M | -1.67M | 11.71M | -1.71M | -1.72M | 8.61M | 1.75M | 1.79M | 1.79M | 1.78M | 1.85M | 1.86M | 1.86M | 1.83M | 1.89M | 1.92M | 1.92M | 1.92M | 1.98M | 2.00M | 2.00M | 2.00M | 2.06M | 2.06M | 2.06M | 2.06M | 2.14M | 2.15M | 2.15M | 2.15M | 2.24M | 2.24M | 2.25M | 2.25M | 2.34M | 2.35M | 2.35M | 2.35M | 2.45M | 2.45M | 2.45M | 2.45M | 2.56M | 2.56M | 2.78M | 2.78M | 2.89M | 2.90M | 2.90M | 2.90M | 3.02M | 3.02M | 3.02M | 3.03M | 3.15M | 3.15M | 3.16M | 3.16M |
|
Change in Cash
|
| | | | 1.38M | 0.44M | 0.72M | 0.14M | 0.08M | -1.19M | 0.83M | 0.29M | 0.54M | -0.37M | 2.62M | 0.77M | -1.83M | -3.66M | 1.15M | -1.74M | -1.02M | 0.56M | 0.12M | 1.73M | 0.34M | 1.79M | 1.19M | -1.99M | -3.77M | -0.44M | | | | | | | | | | | | | 10.90M | -5.90M | -4.95M | -0.05M | -0.01M | | | 2.64M | -2.64M | | 0.17M | -0.17M | | | 3.32M | -3.32M | | | | | |
|
Free Cash Flow
|
4.48M | -4.47M | 0.00M | 14.74M | 4.82M | 3.78M | 2.03M | 1.50M | 1.25M | -0.04M | 2.20M | 1.47M | 1.62M | 1.75M | 3.70M | 1.51M | 0.18M | 2.12M | 2.35M | -0.02M | 0.31M | 1.78M | 1.25M | 3.52M | 1.40M | 1.84M | 2.47M | 0.49M | -1.46M | -3.04M | -0.71M | 0.72M | 2.41M | -0.49M | 1.82M | -2.26M | 2.32M | -1.76M | -0.28M | 0.19M | 0.88M | -0.12M | -0.43M | -12.22M | -0.83M | -3.11M | -5.02M | -2.49M | -2.17M | -5.82M | -8.75M | -11.78M | -4.36M | -10.77M | -7.81M | -9.80M | -2.32M | -5.71M | -4.58M | -5.07M | -3.27M | -5.30M | -7.09M |
|
Net Cash Flow
|
| | | 1.33M | 1.38M | 0.44M | 0.72M | 0.14M | 0.08M | -1.19M | 0.83M | 0.29M | 0.54M | -0.37M | 2.62M | 0.77M | -1.83M | -3.66M | 1.15M | -1.74M | -1.02M | 0.56M | 0.12M | 1.73M | 0.34M | 1.79M | 1.19M | -1.99M | -3.77M | -0.44M | | | | | | | | | | | | | 10.90M | -5.90M | -4.95M | -0.05M | -0.01M | | | 2.64M | -2.64M | | 0.17M | -0.17M | | | 3.32M | -3.32M | | | | | |