|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.93M | 0.05M | 3.83M | 0.63M | 0.75M | 1.00M | 0.81M | 1.56M | 1.31M | 2.15M | 1.33M | 1.74M | 0.75M | 1.71M | 0.02M | 1.00M | 0.36M | -0.24M | -0.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.36M | 0.39M | 0.39M | 0.41M | 0.47M | 0.50M | 0.56M | 0.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | 0.06M | 0.07M | 0.05M | 0.06M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.15M | 0.13M | 0.15M | 0.16M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | -1.07M | 0.51M | -3.06M | -0.92M | -0.94M | 0.57M | 0.57M | 0.71M | -1.83M | 0.80M | 0.84M | -1.26M | 0.71M | -1.04M | -0.40M | -1.43M | -4.65M | 1.50M | 0.89M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 0.38M | 0.60M | 0.43M | 0.34M | 0.51M | 1.73M | 1.26M | 2.77M | 0.12M | 3.65M | 2.32M | 1.30M | 1.80M | 1.65M | 0.01M | 0.13M | -2.94M | 2.00M | 1.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.36M | 0.39M | 0.39M | 0.41M | 0.47M | 0.50M | 0.56M | 0.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | -1.48M | 1.01M | -0.30M | -1.16M | -1.14M | -1.21M | -0.45M | 0.11M | -1.90M | 0.98M | -0.21M | 0.74M | -0.22M | -2.73M | 1.23M | -0.35M | -1.38M | 0.63M | -0.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.25M | -0.28M | -0.50M | -0.67M | -0.06M | 0.38M | -0.46M | -0.31M | -0.50M | -0.05M | -0.28M | -0.40M | -0.17M | -0.26M | -2.71M | -0.33M | -2.28M | 0.86M | 1.47M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.21M | -0.46M | 0.42M | 0.48M | 0.30M | 0.37M | 0.38M | 0.41M | -0.31M | -0.07M | 0.96M | -1.49M | 0.95M | 1.09M | 0.38M | -0.86M | -1.14M | -0.14M | -0.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.04M | -0.30M | 0.16M | 0.51M | -0.20M | 0.28M | 0.40M | 0.85M | 0.63M | -0.26M | -0.51M | -0.20M | -0.05M | 0.54M | 0.97M | 0.17M | -0.20M | 0.13M | 0.54M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | 0.01M | | 0.00M | -0.00M | 0.01M | -0.04M | 0.01M | 0.02M | 0.01M | 0.14M | 0.02M | -0.05M | 0.03M | -0.00M | 0.01M | 0.04M | 0.02M | -0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.33M | -0.82M | -0.17M | -0.29M | -0.33M | -1.84M | -0.57M | -0.30M | -0.41M | -0.47M | -1.25M | -2.73M | -3.21M | -1.97M | -1.59M | -1.14M | -1.74M | -1.39M | -1.08M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -6.49M | -0.13M | -0.13M | 0.30M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.48M | -0.83M | -0.13M | -0.29M | -0.33M | -1.84M | -0.57M | -0.30M | 1.79M | -0.47M | -3.96M | -9.22M | -3.35M | -2.10M | -1.29M | -0.60M | -1.74M | -1.39M | -1.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 2.75M | -0.11M | -0.09M | -0.09M | -0.15M | -0.18M | -1.22M | -1.58M | -1.47M | 0.03M | -0.79M | 9.43M | 0.02M | 0.02M | 0.02M | | -1.27M | 0.03M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99M | | | | -1.32M | | | | | | -1.28M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.34M | 0.06M | 0.19M | -0.19M | -0.84M | -0.10M | 0.05M | -0.20M | -0.47M | -0.23M | 0.40M | -0.17M | -0.20M | 0.11M | 0.29M | -0.63M | 3.89M | 4.63M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 2.76M | -0.28M | 0.40M | -0.23M | -0.81M | -0.40M | -0.48M | 0.69M | 0.27M | 2.98M | -2.03M | 1.33M | -1.73M | -0.33M | -0.97M | -1.11M | -4.70M | 0.35M | 0.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 0.71M | 1.42M | 0.60M | 0.63M | 0.84M | 3.57M | 1.83M | 3.08M | 0.52M | 4.12M | 3.57M | 4.03M | 5.02M | 3.61M | 1.60M | 1.26M | -1.19M | 3.39M | 2.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 2.65M | -0.34M | 0.21M | -0.04M | 0.04M | -0.30M | -0.54M | 0.89M | 0.43M | 3.20M | -2.43M | 1.50M | -1.53M | -0.44M | -1.26M | -0.48M | -5.95M | 0.64M | 0.35M |