|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | -4.73M | -0.83M | -1.02M | -1.35M | 3.81M | -1.90M | -2.82M | -1.35M | -2.44M | -2.83M | -4.57M | -12.87M | -3.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | | | | 11.19M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.02M | -0.09M | 0.03M | 0.01M | 0.03M | -0.04M | 0.02M | 0.16M | 0.01M | 0.26M | -0.01M | 0.48M | | -0.03M | | | | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.31M | 0.12M | 0.05M | | 0.03M | 0.19M | -0.10M | 0.02M | 0.08M | 0.00M | 0.18M | 0.19M | -0.10M | -0.01M | 0.17M | 0.01M | 0.05M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.39M | | 0.42M | | 0.36M | | 0.35M | 0.02M | 0.02M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.00M | -2.46M | -2.92M | -1.04M | -1.65M | 0.63M | -2.12M | 60.32M | -7.40M | -1.78M | 3.48M | 0.43M | -3.15M | 0.59M | -6.79M | -1.44M | -1.16M | -0.72M | -11.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.13M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | -0.03M | 0.08M | 0.07M | 0.06M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | 0.02M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.67M | 0.71M | 0.82M | 0.79M | 0.80M | 0.80M | 0.58M | 0.22M | 0.23M | 0.26M | 0.23M | 0.17M | 0.11M | 0.10M | 0.11M | 0.12M | 0.12M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.38M | -0.06M | -0.25M | 0.09M | -0.96M | 0.01M | -0.52M | -0.06M | 0.69M | -0.36M | -0.59M | -4.49M | -0.22M | -0.71M | 0.42M | -0.29M | -1.00M | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -0.45M | -0.54M | 1.12M | -0.53M | -0.20M | 0.02M | -1.10M | -0.36M | -0.29M | 0.63M | 2.41M | 2.02M | 0.68M | -0.05M | -2.65M | -1.10M | -1.24M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 1.14M | -0.03M | 1.37M | -1.26M | -2.08M | 0.01M | -0.77M | 0.54M | 0.61M | -0.68M | 0.19M | -0.21M | 0.17M | 0.07M | 0.02M | 0.10M | 0.12M | -0.18M | -0.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.40M | -0.48M | -0.19M | 0.29M | -0.25M | -0.09M | 0.54M | -0.55M | 0.35M | -0.24M | -0.05M | -0.32M | -0.19M | 0.49M | -0.02M | -0.07M | 0.83M | -0.94M | 0.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | -0.00M | -0.31M | -0.01M | 0.01M | | 6.47M | 1.29M | -6.60M | | 6.34M | 0.01M | | | 0.02M | -0.02M | -0.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.09M | -0.41M | -0.16M | -0.65M | -0.45M | -0.95M | 2.06M | 0.01M | 0.00M | 0.03M | 4.00M | -0.00M | 0.11M | 0.12M | 0.02M | | 667.00 | 0.00M | -0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.18M | 0.01M | 0.01M | 0.00M | 0.03M | 0.03M | 0.30M | 0.05M | 0.00M | 0.07M | 0.07M | 0.02M | 0.04M | 0.02M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | -0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.04M | 0.02M | 0.04M | 0.02M | 0.01M | 0.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.98M | 0.58M | 2.03M | 2.04M | 0.97M | | 0.00M | | 2.34M | 0.75M | 2.83M | 2.33M | 3.05M | 2.48M | 1.87M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -0.85M | -1.66M | -4.34M | 1.77M | 0.66M | -0.18M | -0.17M | -0.07M | -7.32M | 0.61M | 1.90M | 0.27M | 1.55M | 1.09M | 1.58M | -0.02M | -0.00M | | 0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.09M | 11.20M | -0.82M | -0.37M | 0.78M | -0.18M | 1.82M | -2.23M | -29.20M | -0.22M | -1.24M | 0.01M | -14.49M | 0.00M | 0.01M | 1.01M | 2.99M | -0.03M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.98M | | | 14.50M | | | | | | 0.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.03M | 0.00M | 0.00M | -0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | 0.05M | 7.07M | -8.09M | 0.35M | -0.22M | 0.25M | -0.47M | 58.03M | -43.93M | -1.39M | 4.14M | 0.71M | -16.09M | -0.77M | -0.27M | -0.46M | 1.85M | -2.05M | -0.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.98M | -2.48M | -3.10M | -1.05M | -1.66M | 0.63M | -2.15M | 60.29M | -7.70M | -1.82M | 3.48M | 0.36M | -3.22M | 0.57M | -6.83M | -1.46M | -1.16M | -0.72M | -11.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.75M | 0.06M | 7.08M | -8.09M | 0.36M | -0.21M | 0.27M | -0.47M | 58.03M | -43.93M | -1.38M | 4.14M | 0.71M | -16.09M | 1.68M | -5.20M | -0.45M | 1.83M | -0.76M | -11.21M |