|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | -0.42M | 0.35M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.52M | 1.40M | -0.07M | 1.59M | -0.18M | -1.66M | 0.47M | -0.11M | -0.26M | -0.14M | 0.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.25M | 0.23M | 0.25M | 0.25M | 0.27M | 0.26M | 0.28M | 0.29M | 0.29M | 0.30M | 0.41M | 0.43M | 0.45M | 0.51M | 0.45M | 0.40M | 0.41M | 0.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | | | | | | | | | 2.05M | 0.29M | | -0.10M | 0.34M | 0.15M | 0.59M | 0.24M | 0.89M | 0.10M | -0.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.09M | | | | 0.22M | | | | 0.24M | | | | 0.27M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.27M | 0.01M | 0.01M | 0.01M | 1.45M | 0.03M | 0.02M | 0.05M | 0.30M | 0.03M | 1.05M | 0.01M | 0.51M | 0.03M | 0.02M | 0.11M | 0.28M | -0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.00M | 0.00M | -0.05M | 0.06M | 0.11M | 0.05M | 0.02M | 0.02M | -0.01M | 0.03M | 0.01M | -0.01M | 0.08M | 0.01M | -0.02M | 0.04M | 0.16M | -0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.94M | 1.03M | -0.28M | 1.55M | -1.05M | 2.46M | -4.23M | -0.30M | -0.42M | 8.86M | 1.67M | 1.65M | 2.40M | -1.51M | 1.74M | 1.91M | -3.28M | 1.90M | -2.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.48M | -0.47M | 0.00M | 0.36M | 0.12M | -0.47M | 0.00M | 0.00M | 0.01M | 0.56M | 0.00M | 0.00M | 0.37M | 0.13M | 0.13M | -0.13M | 0.00M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 1.15M | 2.40M | 0.44M | -2.12M | 1.64M | 4.31M | -0.42M | -0.24M | 1.94M | -2.35M | -1.28M | 1.08M | -3.35M | 5.13M | 0.44M | -1.30M | -0.20M | -1.40M | -0.24M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | 0.96M | -1.18M | 0.20M | -0.12M | 1.56M | -1.13M | -0.21M | 2.25M | -2.13M | -1.47M | 4.45M | -5.41M | 1.06M | 0.00M | -0.33M | 0.20M | 1.46M | -1.99M | 0.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 3.77M | 1.89M | -0.83M | 0.88M | -0.36M | 9.04M | 0.02M | 0.04M | -8.45M | -3.25M | 2.95M | -4.09M | 2.28M | 0.25M | -1.62M | 1.71M | 0.40M | 6.99M | -5.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.09M | -0.40M | -0.01M | 0.07M | -0.58M | -0.07M | | | | -1.05M | 0.01M | -0.01M | -0.74M | -0.06M | 0.48M | -0.02M | -0.40M | -0.34M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | -5.50M | -0.26M | -0.17M | -0.08M | 3.02M | -2.94M | -0.13M | -0.17M | -0.25M | -3.65M | -0.65M | 0.41M | 0.14M | -0.14M | -0.72M | 1.02M | -1.10M | 0.14M | 0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | 0.14M | 0.06M | 0.03M | 0.01M | 0.04M | 0.14M | 0.03M | 0.01M | 0.12M | 0.01M | 0.04M | 0.02M | 0.05M | 0.01M | 0.07M | 0.23M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.01M | | | 0.00M | | | | 0.03M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | 2.35M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.04M | -0.01M | -0.20M | -0.06M | 0.28M | -0.01M | -0.10M | -3.73M | 1.15M | 2.34M | -0.13M | -0.07M | -0.04M | -0.02M | -0.05M | -0.06M | -0.07M | -0.25M | -0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.29M | -0.63M | -0.28M | -0.37M | 1.97M | 0.01M | -0.12M | -2.25M | -0.23M | 0.20M | -1.18M | -0.06M | -0.58M | 3.20M | -1.59M | -3.02M | 0.15M | -0.58M | 0.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.19M | 0.19M | | | 0.29M | 0.29M | | | 0.30M | 0.30M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.06M | -0.03M | 0.04M | -0.08M | -0.12M | 0.11M | 0.05M | 0.01M | 0.04M | -0.03M | 0.03M | -0.01M | -0.00M | 0.02M | -0.04M | 0.01M | 0.01M | 0.05M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -0.74M | 0.35M | -0.71M | 1.04M | 1.08M | 2.57M | -4.40M | -6.27M | 0.54M | 11.37M | 0.39M | 1.51M | 1.77M | 1.69M | 0.07M | -1.16M | -3.19M | 1.11M | -2.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.98M | 1.01M | -0.41M | 1.49M | -1.08M | 2.44M | -4.27M | -0.43M | -0.46M | 8.84M | 1.55M | 1.64M | 2.35M | -1.52M | 1.69M | 1.91M | -3.35M | 1.67M | -3.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.68M | 0.38M | -0.75M | 1.12M | 1.20M | 2.46M | -4.45M | -6.28M | 0.50M | 11.39M | 0.36M | 1.52M | 1.77M | 1.68M | 0.11M | -1.17M | -3.20M | 1.06M | -2.49M |