|
Net Income (Quarter)
|
2.54M | 3.86M | 4.40M | 6.87M | 5.31M | 5.18M | 3.63M | 0.35M | -0.10M | -0.39M | -0.27M | -0.27M | -0.66M | -0.29M | 0.14M | 0.21M | | | | | | | | -0.18M | -0.11M | 0.01M | -0.04M | 0.63M | 1.12M | 0.77M | 0.79M | 0.76M | 1.43M | 0.99M | 0.37M | 0.64M | 0.82M | 0.10M | -0.27M | -0.02M | -0.57M | -0.28M | 0.52M | -0.46M | 0.93M | -0.29M | -0.59M | -0.18M | -0.45M | -0.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.02M | | | | 0.02M | 0.10M | 0.06M | 0.06M | 0.09M | 0.06M | 0.09M | 0.08M | 0.09M | | | | | | | 0.11M | 0.07M | 0.05M | 0.08M | 0.08M | 0.08M | 0.11M | 0.08M | 0.09M | 0.08M | 0.09M | 0.09M | 0.07M | 0.14M | 0.21M | -0.03M | 0.09M | 0.02M | 0.15M | 0.08M | 0.04M | 0.08M | 0.06M | 0.15M | 0.09M | 0.08M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | -340.00 | 3.00 | -2.00 | | -1.00 | | | -0.00M | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | -29.00 | 0.02M | -0.03M | 99.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | -0.01M | | | 0.01M | -0.01M | 0.04M | -433.00 | | | -0.00M | 0.00M | | -605.00 | -0.00M | 0.01M | | 0.01M | 77.00 | -64.00 | 69.00 | -0.14M | -0.04M | 0.00M | -11.00 | 0.03M | -0.00M | 0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | 0.00M | | | | -0.00M | | -0.02M | -49.00 |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
0.67M | 5.81M | 0.93M | 1.93M | 2.33M | 1.29M | 10.13M | 7.14M | 0.85M | 3.44M | 1.06M | -0.18M | -0.27M | -0.83M | -0.58M | 0.33M | 0.56M | | | 0.02M | -0.80M | 0.04M | 1.82M | 0.39M | 1.39M | 0.72M | 0.49M | 0.67M | 0.88M | 1.66M | 1.91M | 0.95M | 0.78M | 0.53M | 0.15M | 1.12M | 1.23M | 0.74M | 2.47M | 2.28M | 0.52M | 0.17M | -0.86M | -0.02M | 0.53M | -0.02M | -42.76M | -0.03M | -297.00 | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.16M | 0.05M | 0.06M | 0.26M | 0.32M | 0.04M | 0.45M | 0.24M | | | 0.19M | 0.19M | -0.02M | 0.25M | 0.19M | 0.07M | 0.14M | 0.20M | 0.19M | -0.14M | 0.05M | 0.20M | 0.20M | -0.02M | 0.15M | 0.24M | 0.19M | 0.15M | 0.02M | 0.09M | 0.21M | 0.18M | 0.02M | 0.21M | 0.16M | 0.19M | 0.18M | 0.16M | 0.09M | 0.08M | 0.07M |
|
Change in Receivables (Quarter)
|
0.05M | 0.05M | 2.53M | 5.67M | 4.98M | 3.82M | -11.49M | -6.95M | -0.99M | -0.19M | 1.17M | 0.01M | | -0.04M | 0.02M | 2.18M | 0.00M | | | -0.18M | 0.71M | -0.53M | 191.00 | -0.45M | 0.29M | 0.16M | -0.00M | 0.66M | 0.62M | -0.72M | -0.56M | 0.00M | -0.00M | 0.00M | 2.71M | 0.00M | 0.53M | -0.65M | -2.55M | 921.00 | -0.00M | -2.28M | -0.01M | -0.00M | 629.00 | -0.00M | -696.00 | 0.00M | -0.02M | -0.00M |
|
Change in Inventory (Quarter)
|
0.14M | -0.02M | 0.29M | 0.12M | 0.16M | 0.04M | -0.24M | -0.44M | -0.01M | 0.03M | -0.09M | -0.08M | -0.05M | -0.02M | 0.21M | -0.10M | -0.04M | | | 0.04M | 0.04M | -0.03M | -0.00M | 0.09M | -0.14M | 0.04M | 0.00M | 0.23M | -0.00M | 0.11M | -0.08M | -0.01M | 0.00M | 0.01M | -0.04M | -0.00M | 0.11M | -0.02M | -0.20M | 0.00M | 0.04M | 0.04M | -0.30M | -0.02M | -0.06M | -0.02M | -0.35M | -0.04M | -46.00 | -87.00 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.03M | 0.00M | 2.54M | 0.27M | -0.16M | -0.02M | 1.45M | 0.20M | 0.13M | 0.15M | 0.76M | 0.03M | 0.83M | 0.06M | 0.04M | 0.81M | 0.04M | -0.80M | -1.11M | -0.80M | 0.69M | 0.07M | -0.33M | 0.04M | 0.29M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
-1.64M | 2.01M | -0.81M | 1.22M | 1.99M | -0.19M | -5.37M | -0.57M | -0.19M | 0.18M | 0.07M | 0.01M | -0.06M | 0.01M | 0.14M | 0.00M | 0.01M | | | -0.02M | -0.03M | -0.00M | 0.14M | -0.03M | 0.01M | 0.10M | -0.08M | 0.03M | 0.20M | -0.19M | -431.00 | -0.00M | -0.02M | 0.00M | 0.03M | 0.00M | 0.01M | -0.04M | 0.04M | -0.47M | 0.51M | 1.07M | -0.75M | -0.00M | 116.00 | -0.04M | -0.02M | -0.04M | 0.06M | -0.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | -0.03M | -0.04M | | 0.05M | 0.07M | 0.03M | 0.07M | | | -0.14M | 0.43M | 0.07M | 0.05M | -0.07M | -0.13M | -0.21M | -0.04M | 0.25M | 0.11M | -0.11M | -0.06M | -0.05M | 0.30M | -0.25M | -0.19M | 0.02M | 0.11M | -0.30M | -0.10M | 0.10M | -0.09M | -0.02M | -0.03M | -0.01M | 0.02M | 0.00M | -0.02M | 0.01M | 0.00M | 0.00M |
|
Capital Expenditures (Quarter)
|
| 0.16M | -0.16M | 0.00M | 0.07M | 0.41M | -30.00 | -0.00M | | 0.04M | 766.00 | -0.11M | 0.01M | 0.10M | -409.00 | 0.13M | 0.00M | | | 0.01M | | 0.04M | 0.08M | 0.01M | | | -0.00M | 0.10M | -0.09M | 0.01M | 0.11M | 573.00 | -0.02M | 0.00M | -64.00 | | | 120.00 | 73.00 | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.93M | 0.01M | | | 0.01M | 0.02M | | | | | 0.01M | -12.00 | 14.00 | -15.00 | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | 4.78M | 0.02M | 0.01M | 32.00 | | -56.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -393.00 |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.94M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.90M | -9.93M | -0.13M | 10.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.08M | 0.05M | 0.03M | -46.00 | -0.44M | -0.11M | 35.00 | 0.00M | | -0.21M | -4.78M | -1.50M | -0.02M | -0.07M | -0.00M | -0.04M | 0.00M | | | -9.01M | 1.72M | 0.08M | -0.97M | 9.89M | 0.05M | 0.01M | -0.18M | -0.17M | -0.03M | -0.01M | 0.08M | -0.10M | -0.05M | -0.00M | 394.00 | -145.00 | -0.01M | -0.00M | -115.00 | | | | | | | | | | | -393.00 |
|
Long-Term Debt Issuances (Quarter)
|
0.00M | | | | 0.38M | 0.10M | | | | 0.80M | 0.04M | 0.22M | | | -0.68M | 0.21M | | | | 0.09M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | 1.15M | -1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | 0.00M | 896.00 | | | 1.12M | -1.15M | | | | | | -0.01M | 0.03M | 0.09M | 1.42M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.00M | | | | 0.38M | -0.38M | | 0.00M | -0.00M | 0.17M | 0.04M | 0.22M | 0.01M | 0.51M | -0.21M | -0.17M | -0.05M | | | 0.09M | -0.06M | 0.01M | 0.05M | 0.09M | -1.51M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
0.19M | -0.28M | 1.77M | -0.74M | 0.33M | 0.47M | -0.01M | -0.37M | 0.49M | 0.32M | -0.29M | 0.48M | 0.05M | 0.34M | -0.74M | 0.05M | 0.29M | | | -0.09M | 0.07M | | -1.54M | 0.43M | 0.67M | 1.11M | -2.10M | -1.18M | -0.04M | 0.83M | -1.71M | -1.37M | 0.96M | -0.61M | -0.67M | 1.53M | 0.73M | -0.29M | 0.76M | -0.68M | 0.60M | 0.17M | -1.76M | -2.65M | 0.52M | 0.19M | -0.53M | -50.00 | 319.00 | -189.00 |
|
Change in Cash (Quarter)
|
0.79M | 5.58M | 2.72M | 1.31M | 2.60M | 1.27M | 10.13M | 6.77M | 1.34M | 3.72M | -3.97M | -0.99M | -0.24M | -0.04M | -1.54M | 0.18M | 0.80M | | | -9.00M | -0.50M | 0.52M | 0.40M | 10.80M | 0.60M | 1.81M | -1.79M | -0.67M | 0.81M | 2.47M | 0.29M | -0.53M | 1.69M | -0.08M | -0.52M | 2.65M | 1.95M | 0.45M | 3.23M | 1.59M | 1.12M | 0.34M | -2.62M | -2.67M | 1.05M | 0.17M | -43.29M | -0.03M | 0.00M | 0.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | 0.48M | -0.48M | | 0.00M | | | | -0.01M | 0.01M | 0.18M | 0.19M | 0.05M | -0.47M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
0.67M | 5.65M | 1.09M | 1.93M | 2.27M | 0.88M | 10.13M | 7.14M | 0.85M | 3.40M | 1.06M | -0.08M | -0.28M | -0.93M | -0.58M | 0.21M | 0.56M | | | 0.01M | -0.80M | 0.00M | 1.74M | 0.38M | 1.39M | 0.72M | 0.49M | 0.57M | 0.97M | 1.64M | 1.80M | 0.95M | 0.80M | 0.52M | 0.15M | 1.12M | 1.23M | 0.74M | 2.47M | 2.28M | 0.52M | 0.17M | -0.86M | -0.02M | 0.53M | -0.02M | -42.76M | -0.03M | -297.00 | 0.00M |
|
Net Cash Flow (Quarter)
|
0.60M | 5.86M | 0.96M | 1.93M | 2.27M | 0.80M | 10.13M | 7.14M | 0.85M | 3.40M | -3.68M | -1.47M | -0.29M | -0.39M | -0.80M | 0.13M | 0.51M | | | -8.91M | 0.86M | 0.13M | 0.91M | 10.36M | -0.06M | 0.70M | 0.30M | 0.51M | 0.85M | 1.64M | 1.99M | 0.85M | 0.73M | 0.52M | 0.15M | 1.12M | 1.22M | 0.74M | 2.47M | 2.28M | 0.52M | 0.17M | -0.86M | -0.02M | 0.53M | -0.02M | -42.76M | -0.03M | -297.00 | 0.00M |