|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.15M | -1.08M | -1.03M | -0.61M | -0.42M | -0.51M | -0.84M | -0.26M | -0.21M | -0.23M | -0.39M | -0.47M | 11.61M | -0.50M | -0.28M | -0.13M | -0.08M | -0.04M | -0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.46M | 0.52M | -0.74M | 0.28M | 0.30M | 0.33M | 0.49M | 0.30M | 0.40M | 0.48M | 0.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | -0.02M | -0.43M | -0.45M | 0.30M | -0.16M | -0.02M | -0.23M | -0.01M | 0.21M | 0.52M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.22M | -0.22M | -0.80M | -0.25M | -0.41M | -0.46M | -0.70M | -0.32M | -0.27M | -0.25M | -0.29M | -0.40M | -0.59M | -0.44M | -0.22M | -0.40M | -0.02M | -0.04M | -0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 0.14M | | -1.84M | 0.52M | -0.39M | 0.39M | -0.50M | 0.62M | -0.37M | | -0.14M | 0.23M | 1.38M | | -1.60M | 0.27M | 0.14M | | -0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | 0.40M | 0.18M | 0.06M | 0.16M | 0.05M | 0.31M | 0.09M | -0.11M | -0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.24M | | | | 0.12M | | | | 0.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.20M | 3.62M | 1.68M | 4.88M | 8.34M | 3.71M | 6.23M | 5.35M | -0.37M | 4.27M | -1.27M | 5.95M | 20.96M | 11.78M | -0.52M | 11.76M | 9.19M | 14.99M | 5.78M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.21M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.68M | 1.59M | 1.71M | 1.67M | 1.67M | 1.68M | 1.67M | 1.69M | 1.71M | 1.76M | 1.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 0.78M | 7.82M | -0.11M | 3.72M | -2.04M | -2.31M | 2.43M | -3.08M | 5.83M | -13.04M | 3.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 0.91M | -1.62M | -1.78M | -1.75M | 0.59M | -0.37M | 5.28M | -1.47M | -0.74M | -1.41M | -0.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.85M | -0.85M | 2.27M | -0.17M | 0.57M | -4.90M | 3.87M | -0.16M | -0.16M | 0.24M | 0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.10M | 1.88M | -1.22M | -0.06M | -0.01M | 1.34M | -0.91M | -0.22M | -1.21M | 2.18M | -0.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.20M | 0.48M | 0.52M | 0.73M | 1.07M | 1.15M | 4.59M | 1.38M | 1.73M | 1.01M | 0.92M | 0.53M | 1.19M | 2.02M | 2.95M | 1.60M | 2.62M | 1.93M | 2.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.00M | 700.00 | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | | -602.00 | | | 0.44M | | 0.03M | 0.01M | 0.06M | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | 2.52M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.20M | -2.98M | -0.52M | -0.74M | -1.05M | 1.37M | -4.56M | -3.81M | -1.72M | -1.01M | -4.34M | -0.53M | 30.77M | -0.28M | -3.00M | -1.57M | -2.61M | -1.87M | -2.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -1.32M | -1.28M | -1.31M | -1.31M | -1.78M | -1.88M | -1.33M | -1.33M | -1.36M | -1.28M | -1.55M | -1.56M | -1.58M | -1.76M | -1.82M | -1.79M | -1.78M | -2.22M | -3.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.65M | 0.65M | -0.65M | 0.00M | 0.46M | 0.64M | | 1.30M | 1.34M | 1.34M | -3.96M | 1.50M | 0.01M | 0.24M | -1.73M | 1.76M | 0.48M | 644.00 | -2.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -1.54M | -0.85M | 0.67M | 2.57M | 5.76M | 2.08M | -0.36M | 0.21M | -3.46M | 1.13M | -6.32M | 3.86M | 51.45M | 7.01M | -5.56M | 8.40M | 4.38M | 11.32M | 0.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -0.01M | 3.15M | 1.16M | 4.15M | 7.27M | 2.56M | 1.63M | 3.96M | -2.10M | 3.26M | -2.20M | 5.42M | 19.76M | 9.76M | -3.47M | 10.16M | 6.57M | 13.06M | 3.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -1.32M | -0.63M | -0.15M | 2.83M | 5.50M | 3.20M | 0.33M | 0.21M | -3.46M | 1.98M | -7.17M | 3.86M | 50.15M | 9.75M | -5.34M | 8.40M | 4.80M | 10.90M | 0.22M |