|
Net Income (Quarter)
|
-2.34M | -2.50M | -1.27M | -0.46M | 1.56M | -0.10M | 0.70M | -0.58M | 0.71M | -0.19M | 1.40M | 1.96M | 2.37M | 1.27M | 2.18M |
|
Share-based Compensation (Quarter)
|
0.38M | 2.52M | 0.21M | 0.33M | 0.57M | 0.37M | 0.48M | 0.82M | 0.49M | 0.41M | 0.29M | 0.54M | | 0.20M | |
|
Deferred Taxes (Quarter)
|
| | 0.68M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | 0.53M | -0.20M | -0.01M | 0.73M | -0.28M | -4.47M | -2.56M | | 1.71M | |
|
Change in Working Capital (Quarter)
|
-6.50M | -6.37M | | -4.19M | -8.12M | 0.06M | -1.62M | -2.28M | -2.25M | -1.28M | -7.97M | -12.69M | | -0.22M | |
|
Cash from Operations (Quarter)
|
| 7.32M | | 4.74M | 3.23M | 0.47M | 1.48M | 0.65M | -1.55M | 1.00M | 2.22M | 2.15M | -3.66M | 1.92M | |
|
Amortization (Quarter)
|
2.70M | 2.99M | 2.58M | -4.19M | 2.29M | 3.63M | 3.02M | 4.04M | 2.27M | 3.60M | 3.28M | 3.31M | | 3.74M | |
|
Amortizatization of Intangibles (Quarter)
|
0.10M | | | 0.20M | 0.52M | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | 5.03M | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | -6.04M | 6.05M | -0.10M | -0.30M | -0.14M | 0.41M | -0.01M | -0.88M | -1.52M | | -2.23M | |
|
Divestments (Quarter)
|
| | | | | -0.25M | -0.15M | | | -0.01M | -0.88M | | | -17.72M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | -0.13M | | | | -9.45M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | -1.79M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | -0.53M | 0.61M | -0.21M | -0.50M | 7.68M | -2.48M | 5.33M | 5.37M | 32.29M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | -0.15M | 0.22M | -0.21M | 0.15M | -0.01M | -0.05M | -0.07M | | 0.04M | |
|
Change in Cash (Quarter)
|
| 2.43M | | -0.21M | 1.04M | -0.25M | 0.27M | -0.37M | 0.10M | 7.39M | -7.84M | 1.07M | 4.95M | 16.27M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | 0.51M | | -0.53M | | | | | |
|
Free Cash Flow (Quarter)
|
| 7.32M | | 10.78M | -2.82M | 0.56M | 1.78M | 0.79M | -1.97M | 1.01M | 3.10M | 3.68M | -3.66M | 4.15M | |
|
Net Cash Flow (Quarter)
|
| 7.32M | | 4.74M | 3.23M | -0.06M | 2.09M | 0.43M | -2.18M | 8.69M | -0.26M | 7.49M | -7.74M | 34.21M | |