|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.37M | 0.67M | 0.96M | 1.93M | 10.22M | 4.18M | -2.74M | 3.16M | -1.02M | -11.98M | -9.36M | 0.99M | 0.44M | -0.57M | 0.31M | -31.84M | 0.11M | -3.75M | 0.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.14M | 0.20M | 0.20M | 0.20M | 0.80M | 0.30M | 0.30M | 0.50M | 0.34M | 0.33M | 0.30M | 0.30M | 0.23M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -3.14M | -0.26M | 0.92M | -0.03M | 0.00M | 0.01M | -0.07M | | | | -0.84M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | 0.02M | 0.02M | 0.08M | | 0.03M | 0.02M | 0.02M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.66M | 0.88M | 0.63M | 0.11M | 0.03M | 12.44M | 0.38M | 0.02M | 0.17M | -2.50M | 0.28M | 0.02M | 0.02M | -0.08M | 0.43M | 0.98M | 0.21M | 3.41M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.05M | 0.27M | -0.02M | 0.06M | 0.19M | -0.13M | 0.05M | 0.11M | 1.08M | 3.96M | 1.30M | -0.36M | 0.34M | | 0.63M | 2.60M | | -0.01M | 0.32M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.44M | 0.40M | 0.47M | 0.47M | 0.46M | 0.36M | 0.45M | 0.45M | 0.41M | 0.37M | 0.43M | 0.42M | 0.39M | 0.53M | 0.47M | 0.64M | 0.62M | 0.40M | 0.71M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -2.51M | -3.19M | 2.49M | -2.85M | 5.45M | 0.11M | -2.51M | -2.82M | -1.82M | -0.55M | 4.97M | 0.34M | 3.66M | 0.88M | 2.87M | 0.21M | 2.53M | 2.27M | 4.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 5.00M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.39M | 0.36M | 0.43M | 0.43M | 0.47M | 0.40M | 0.39M | 1.50M | 1.55M | 1.58M | 0.85M | 0.72M | 0.74M | 0.72M | 0.75M | 0.82M | 0.59M | 0.57M | 0.61M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 3.90M | 1.64M | 2.68M | 5.64M | -10.04M | 4.19M | -3.19M | 2.08M | -1.28M | -2.02M | -5.11M | -0.13M | 3.04M | -2.26M | -1.15M | -4.59M | 2.84M | 0.82M | -2.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 4.19M | 1.85M | 2.16M | 0.27M | 3.18M | -1.93M | 2.80M | 1.83M | 0.09M | 1.57M | -0.24M | -2.37M | -2.08M | -0.44M | -0.62M | 1.18M | -1.16M | -1.07M | 0.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.69M | -0.34M | 1.98M | -0.57M | 0.20M | -2.68M | -0.64M | -0.85M | -0.09M | 3.04M | -1.66M | -1.80M | 1.50M | -2.98M | 1.61M | -1.86M | 1.73M | 0.76M | 0.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -0.42M | 0.02M | 0.14M | 0.19M | 0.70M | -0.45M | -0.67M | -1.62M | -0.70M | 1.10M | -1.75M | -1.68M | -0.87M | -0.95M | -0.44M | -0.66M | -0.60M | -0.68M | -0.43M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | -0.18M | 0.97M | 0.30M | -0.56M | -0.09M | -0.28M | -0.91M | -0.76M | -0.95M | -0.22M | 0.18M | 0.59M | -0.11M | 0.01M | -0.18M | 0.39M | 0.51M | 0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | 1.57M | -0.25M | 0.21M | 0.58M | 0.51M | 4.31M | -1.11M | 1.87M | -2.14M | 0.21M | 1.50M | -4.66M | 4.44M | -0.33M | -0.15M | -2.61M | 0.19M | 0.06M | -0.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.36M | 2.22M | 0.04M | 0.08M | 0.20M | -0.17M | 0.22M | 0.75M | 0.95M | -1.29M | 0.76M | 1.22M | 3.33M | -5.19M | 0.14M | 0.01M | 0.55M | 0.25M | 0.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.32M | -0.36M | -2.22M | -0.04M | -0.08M | 19.71M | -0.81M | -0.22M | -36.25M | -0.38M | -0.98M | -0.76M | 1.48M | -3.33M | 0.43M | -0.14M | -0.01M | -0.54M | -0.22M | -0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.12M | 0.30M | -2.74M | -1.47M | -4.64M | 0.59M | 0.02M | 11.90M | -0.33M | 0.15M | -0.53M | -5.86M | -0.26M | -3.99M | 0.13M | -0.02M | -0.02M | 0.19M | 0.13M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.62M | 0.91M | 0.17M | 0.11M | -0.73M | -1.23M | 0.37M | 0.37M | -0.90M | 0.21M | 0.21M | 0.01M | 0.12M | 0.58M | -0.72M | 0.03M | 0.17M | 0.10M | 0.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | -3.36M | -4.20M | -0.12M | -4.29M | 19.79M | -1.34M | -2.34M | -26.80M | -3.43M | -1.17M | 3.90M | -4.03M | 0.18M | -2.10M | 2.13M | 0.21M | 2.14M | 2.34M | 4.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -2.86M | -5.41M | 2.44M | -2.93M | 5.25M | 0.29M | -2.73M | -3.57M | -2.77M | 0.74M | 4.21M | -0.88M | 0.32M | 6.07M | 2.72M | 0.20M | 1.98M | 2.02M | 3.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.99M | -2.74M | -5.11M | -0.30M | -4.40M | 20.52M | -0.11M | -2.71M | -27.17M | -2.53M | -1.38M | 3.69M | -4.04M | 0.07M | -2.68M | 2.85M | 0.18M | 1.97M | 2.24M | 3.96M |