|
Net Income (Quarter)
|
0.10M | 0.14M | 0.38M | 0.69M | 0.78M | 1.19M | 1.55M | 0.73M | 0.32M | 0.18M | -0.79M | -0.90M | 0.87M | -0.44M | -1.44M | -0.05M | 0.20M | 0.86M | -3.46M | 0.67M | 1.33M | 0.81M | 0.53M | -0.47M | -0.50M | -0.09M | 1.17M | 1.32M | 1.26M | 1.40M | 1.58M | 0.56M | -1.33M | -2.50M | -1.93M | -2.18M | -1.39M | -0.14M | -1.19M | 1.66M | -1.13M | -1.29M | -5.31M | -1.51M | 1.47M | 5.97M | -1.19M | -1.00M | -0.84M | 0.06M | 1.55M | -0.04M | -1.11M | -0.75M | -2.15M | -1.47M | -0.76M | 0.20M | 0.13M | 0.36M | -1.06M | 0.38M |
|
Share-based Compensation (Quarter)
|
| 0.04M | 0.05M | 0.07M | 0.08M | 0.07M | 0.07M | 0.08M | 0.04M | 0.06M | 0.29M | 0.06M | 0.06M | 0.07M | 0.32M | 0.14M | 0.12M | 0.12M | 0.15M | 0.20M | 0.18M | 0.19M | 0.19M | 0.16M | 0.18M | 0.20M | 0.23M | 0.22M | 0.22M | 0.24M | 0.25M | 0.22M | 0.20M | 0.28M | 0.24M | 0.20M | 0.18M | 0.10M | 0.10M | 0.07M | 0.07M | 0.06M | 0.04M | 0.05M | 0.06M | 0.11M | 0.08M | 0.10M | 0.09M | 0.12M | 0.13M | 0.14M | 0.26M | 0.25M | 0.25M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.21M |
|
Deferred Taxes (Quarter)
|
| 0.09M | 0.05M | 0.00M | 0.07M | 0.03M | 0.32M | 0.08M | -0.02M | 0.10M | -0.31M | -0.46M | 0.19M | -0.23M | -0.73M | 0.22M | -0.44M | 0.03M | -1.67M | 0.20M | -0.18M | -0.36M | 1.65M | -0.13M | -0.50M | -0.20M | 0.40M | 0.29M | 0.20M | 0.07M | 0.27M | -0.00M | 0.06M | -0.37M | -0.18M | -0.46M | -0.24M | -0.00M | 2.12M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.04M | | | | 0.01M | | | | 0.03M | | | | 0.06M | | | | 0.07M | | | | 0.04M | | | | 0.03M | 0.01M | | | 0.00M | 0.01M | 0.01M | 0.16M | 32.00M | | | | 0.02M | | | | 0.05M | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.02M | | | 0.38M | 0.01M | 0.03M | -0.03M | 0.20M | -0.03M | -0.07M | 0.20M | 0.20M | -0.01M | -0.06M | 0.17M | 0.16M | 0.48M | -0.01M | 0.26M | 0.26M | 0.04M | -0.06M | 0.16M | 0.16M | 0.06M | 0.38M | 0.38M | 0.38M | 0.02M | 0.39M | 0.39M | 0.39M | 0.02M | 0.47M | 0.47M | 0.45M | -0.10M | 0.42M | 0.42M | 0.42M | 0.42M | 0.41M | 0.56M | 0.33M | 0.62M | 0.63M | 0.60M | 0.68M | 0.67M | 0.90M | 0.60M | 0.03M | -0.00M | 0.01M | 0.01M | 0.62M | -0.62M | 0.01M | 0.02M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.00M | -0.04M | 487.00 | 224.00 | -0.00M | 0.01M | 0.00M | -0.00M | 706.00 | 0.01M | 0.00M | -0.01M | 0.62M | -0.53M | -0.10M | 0.01M | 0.01M | 0.03M | 0.03M | 464.00 | 876.00 | -0.06M | -996.00 | 0.04M | -699.00 | -0.06M | 892.00 | 0.00M | 907.00 | 0.60M | 361.00 | -173.00 | 87.00 | 0.14M | 0.03M | 0.03M | | | | | 0.04M | 3.60M | | | | | | | | | | 0.11M | 0.09M | -0.09M | 0.09M | | | -1.24M | | | |
|
Non-cash Items (Quarter)
|
| | | | | 0.31M | 0.12M | 0.21M | | 0.15M | 0.04M | 0.16M | 0.16M | 0.16M | | 0.15M | 0.15M | 0.13M | | 0.15M | 0.15M | 0.15M | -0.48M | -0.19M | 0.08M | 0.08M | 4.92M | 0.12M | 0.15M | 0.20M | -0.30M | 0.23M | 0.23M | 0.23M | -0.29M | 2.59M | 0.23M | 0.27M | 5.28M | 0.29M | 0.29M | 0.29M | 5.36M | 0.37M | 0.39M | 0.39M | 0.49M | 0.28M | 0.30M | | 0.27M | 4.51M | 0.30M | 0.35M | 0.27M | 0.40M | 0.42M | 0.49M | 0.48M | | | |
|
Cash from Operations (Quarter)
|
| -0.23M | 1.98M | 4.78M | 1.76M | -1.66M | -0.70M | 2.27M | -3.50M | 1.50M | -0.45M | -0.77M | -1.28M | 0.06M | 0.91M | 0.79M | -2.22M | 2.01M | 0.96M | -4.16M | 2.89M | 3.10M | -0.09M | -0.53M | 1.23M | 2.47M | 5.69M | -2.93M | 3.30M | -4.04M | 1.29M | 0.03M | 2.93M | -0.24M | -2.21M | 0.42M | -1.51M | -1.00M | 2.66M | -0.68M | 0.17M | -0.68M | 0.06M | -1.57M | -0.28M | -1.72M | -0.70M | -1.42M | -0.81M | -0.10M | 2.52M | -3.27M | 2.44M | 0.76M | -0.13M | -2.04M | -1.73M | 0.03M | 2.25M | -2.26M | -3.17M | 1.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 0.14M | 0.15M | 0.15M | 0.07M | 0.13M | 0.17M | 0.17M | 0.17M | 0.20M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.19M | 0.19M | 0.22M | 0.21M | 0.19M | 0.20M | 0.21M | 0.21M | 0.21M | 0.24M | 0.27M | 0.27M | 0.28M | 0.32M | 0.28M | 0.28M | 0.24M | 0.24M | 0.33M | 0.33M | 0.37M | 0.37M | 0.26M | 0.17M | 0.16M | 0.16M | 0.25M | 0.15M | 0.14M | 0.33M | 0.17M | 0.23M | 0.15M | 0.25M | 0.15M | 0.15M | 0.17M | 0.21M | 0.18M | 0.01M | 0.16M |
|
Change in Receivables (Quarter)
|
| -1.09M | 1.32M | 1.09M | -0.18M | -1.55M | 1.40M | -2.38M | 1.57M | 1.28M | 0.39M | -0.49M | -0.24M | 2.21M | -3.04M | -1.02M | 2.04M | 0.65M | 1.85M | 1.69M | -1.61M | -1.46M | -2.03M | 0.30M | 4.42M | -0.61M | -6.61M | 7.44M | -6.19M | 2.21M | -2.00M | 6.92M | -6.26M | -0.14M | 1.48M | -1.96M | -0.04M | 1.01M | -0.53M | 0.69M | -1.44M | -0.01M | -0.61M | -0.23M | 0.33M | 0.74M | -0.45M | 0.05M | 1.07M | 0.28M | 0.94M | -1.42M | -0.17M | 0.43M | -0.68M | 1.06M | 1.98M | 0.17M | -2.96M | -0.74M | 3.59M | -2.32M |
|
Change in Inventory (Quarter)
|
| -0.14M | 0.54M | -0.47M | -0.01M | -0.07M | -0.22M | -0.05M | -0.21M | -0.03M | -0.17M | 0.16M | 0.13M | 0.06M | 1.40M | 0.46M | 0.35M | -0.09M | -0.37M | -0.14M | -0.50M | -0.56M | -0.66M | 0.20M | -0.10M | -0.03M | 0.23M | -0.54M | 0.36M | -0.08M | 0.52M | -0.24M | -0.08M | 0.10M | -0.89M | -0.12M | 0.14M | -0.11M | -0.06M | -0.02M | -0.14M | -0.10M | -0.32M | 0.22M | -0.04M | 0.17M | -0.24M | 0.51M | 0.31M | 0.08M | 0.40M | 0.26M | 1.35M | 0.34M | 0.35M | 0.56M | -0.36M | -0.84M | -0.01M | -0.08M | 0.29M | -0.32M |
|
Change in Account Payables (Quarter)
|
| | | 4.41M | -0.77M | -4.08M | -0.20M | -0.75M | -0.62M | -0.23M | 1.71M | -0.21M | -0.22M | -0.04M | 0.25M | 0.14M | -0.34M | 0.48M | 0.92M | 1.17M | -2.10M | 0.35M | -0.80M | -0.07M | -0.62M | 9.82M | -3.87M | 0.30M | 0.31M | 0.04M | -0.22M | -0.07M | 0.12M | 0.03M | -0.55M | 0.07M | 0.37M | -0.12M | -0.50M | 0.20M | -0.27M | -0.02M | 0.38M | -0.31M | 0.41M | -0.06M | 0.31M | 0.02M | 0.24M | 0.10M | -0.07M | -0.03M | -0.03M | 0.17M | -0.27M | 0.61M | -0.21M | -0.26M | -0.66M | 0.47M | -0.21M | 0.17M |
|
Change in Accured Expenses (Quarter)
|
| 0.20M | 0.12M | 0.79M | 0.38M | 0.36M | -1.17M | 0.78M | -0.48M | -0.12M | -0.45M | -0.09M | -0.10M | 0.30M | 0.35M | 0.36M | 0.57M | 0.73M | -0.17M | 0.47M | 1.21M | -0.94M | -0.59M | | | | | | | | | -0.18M | -0.48M | -0.30M | -0.27M | 0.04M | 0.19M | -0.02M | 0.11M | -0.42M | -0.10M | 0.13M | -0.10M | 0.26M | 0.12M | -0.29M | 0.28M | 0.06M | 0.04M | 0.59M | 0.14M | -0.47M | -0.30M | 0.04M | 0.05M | -0.07M | 0.05M | 0.17M | 0.33M | -0.37M | -0.28M | 0.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | | -0.82M | 0.00M | | | | | -0.72M | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -1.70M | -1.01M | 1.07M | -1.05M | 0.34M | 1.39M | 0.16M | 0.29M | -0.60M | -0.60M | 0.27M | -0.23M | -0.11M | -0.06M | 0.36M | 0.66M | -0.01M | -0.09M | 0.95M | -0.12M | -0.82M | -0.19M | -0.31M | -1.47M | 1.62M | 0.23M | 1.93M | -4.21M | 2.25M | -4.77M | 0.05M | -0.24M | 0.41M | -0.16M | 0.16M | -0.39M | -0.16M | 1.67M | -0.20M | -0.35M | -0.86M | 1.39M | -0.05M | -0.19M | -0.25M | 0.27M | -0.93M | 0.96M | 0.03M | 2.33M | -2.78M | 3.44M | -0.61M | 0.00M | 0.03M | -0.29M | -1.36M | 1.77M | -0.27M | -0.85M | 0.72M |
|
Capital Expenditures (Quarter)
|
| 0.06M | 0.06M | 0.06M | 0.04M | 0.08M | 0.02M | 7.60M | 0.12M | 2.40M | 1.67M | 0.97M | 0.51M | 0.34M | 0.26M | 0.14M | 0.17M | 0.09M | 0.22M | 0.12M | 0.04M | 0.05M | 0.04M | 0.03M | 0.00M | 0.01M | 0.07M | 0.28M | 0.17M | 0.17M | 0.27M | 0.81M | 0.47M | 0.98M | 0.28M | 0.44M | 1.00M | 0.68M | 0.57M | 0.42M | 0.44M | 0.34M | 0.37M | 0.03M | 0.09M | 0.09M | 0.02M | 0.18M | 0.28M | 0.18M | 0.03M | 0.15M | 0.08M | 0.08M | 0.11M | 0.07M | 0.11M | 0.04M | -0.11M | 0.04M | 0.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | -1.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.08M | 523.00 | 0.01M | | | | | | 0.60M | -0.00M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.06M | -0.06M | -0.06M | -0.04M | -1.44M | -0.02M | -7.29M | 1.31M | -2.01M | -1.68M | -0.97M | 3.11M | -0.34M | -0.25M | 0.06M | -0.17M | 0.11M | -0.21M | -0.12M | -0.04M | 0.15M | -0.03M | -0.03M | 0.20M | -0.01M | -0.57M | -0.30M | -0.15M | -0.18M | -14.69M | -0.94M | -0.51M | -0.81M | -0.28M | -0.44M | -1.00M | -0.68M | -0.57M | -0.42M | -0.44M | -0.34M | -0.37M | -0.03M | -0.09M | 22.98M | -0.02M | -0.20M | -0.30M | -0.18M | -0.03M | -0.15M | -0.39M | 0.51M | -0.11M | -0.07M | -0.11M | -0.04M | 0.36M | -0.10M | -0.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.24M | 0.20M | 0.18M | 0.10M | 0.10M | 0.07M | 0.07M | 0.06M | 0.04M | 0.05M | 0.06M | 0.11M | 0.10M | 0.10M | 0.09M | 0.12M | 0.13M | 0.14M | 0.26M | 0.25M | 0.26M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.21M |
|
Cash from Financing Activities (Quarter)
|
| -0.05M | -0.08M | -0.35M | 9.37M | 0.00M | 0.24M | 5.90M | -0.23M | -0.00M | -0.23M | -0.22M | -2.44M | -0.17M | -0.13M | -0.13M | -0.18M | -0.13M | -0.18M | -0.18M | -0.18M | -0.14M | -0.07M | -0.18M | 0.28M | 0.14M | -0.07M | -0.07M | -0.05M | -0.07M | 10.44M | -0.17M | -0.16M | -0.16M | -0.26M | -0.16M | -0.16M | -0.16M | -0.17M | -0.17M | 2.25M | -0.17M | -0.17M | -0.17M | -0.17M | -9.20M | -0.07M | -1.77M | | | -0.01M | 0.05M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M |
|
Change in Cash (Quarter)
|
| -0.34M | 1.84M | 4.38M | 11.09M | -3.10M | -0.48M | 0.88M | -2.42M | -0.51M | -2.37M | -1.95M | -0.61M | -0.45M | 0.53M | 0.72M | -2.57M | 1.99M | 0.57M | -4.47M | 2.66M | 3.11M | -0.20M | -0.74M | 1.71M | 2.60M | 5.04M | -3.30M | 3.10M | -4.30M | -2.97M | -1.08M | 2.26M | -1.20M | -2.75M | -0.19M | -2.67M | -1.84M | 1.93M | -1.26M | 1.98M | -1.19M | -0.49M | -1.77M | -0.54M | 12.06M | -0.80M | -3.38M | -1.11M | -0.28M | 2.49M | -3.36M | 2.03M | 1.25M | -0.26M | -2.13M | -1.86M | -0.03M | 2.59M | -2.38M | -3.20M | 1.33M |
|
Free Cash Flow (Quarter)
|
| -0.29M | 1.92M | 4.73M | 1.71M | -1.74M | -0.72M | -5.33M | -3.63M | -0.89M | -2.13M | -1.74M | -1.79M | -0.27M | 0.66M | 0.65M | -2.39M | 1.92M | 0.74M | -4.29M | 2.84M | 3.05M | -0.12M | -0.56M | 1.22M | 2.47M | 5.62M | -3.21M | 3.14M | -4.21M | 1.02M | -0.77M | 2.46M | -1.22M | -2.49M | -0.02M | -2.51M | -1.68M | 2.09M | -1.10M | -0.27M | -1.02M | -0.32M | -1.60M | -0.37M | -1.82M | -0.72M | -1.60M | -1.09M | -0.28M | 2.50M | -3.42M | 2.36M | 0.67M | -0.24M | -2.11M | -1.84M | -0.01M | 2.36M | -2.31M | -3.17M | 1.36M |
|
Net Cash Flow (Quarter)
|
| -0.34M | 1.84M | 4.38M | 11.09M | -3.10M | -0.48M | 0.88M | -2.42M | -0.51M | -2.37M | -1.95M | -0.61M | -0.45M | 0.53M | 0.72M | -2.57M | 1.99M | 0.57M | -4.47M | 2.66M | 3.11M | -0.20M | -0.74M | 1.71M | 2.60M | 5.04M | -3.30M | 3.10M | -4.30M | -2.97M | -1.08M | 2.26M | -1.20M | -2.75M | -0.19M | -2.67M | -1.84M | 1.93M | -1.26M | 1.98M | -1.19M | -0.49M | -1.77M | -0.54M | 12.06M | -0.80M | -3.38M | -1.11M | -0.28M | 2.49M | -3.36M | 2.03M | 1.25M | -0.26M | -2.13M | -1.86M | -0.03M | 2.59M | -2.38M | -3.20M | 1.33M |