|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.23M | 3.82M | 6.30M | 0.34M | 0.34M | 0.36M | 0.21M | | | -0.40M | 2.70M | -0.19M | -0.56M | -19.97M | -4.39M | 0.04M | 1.41M | | 1.19M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.10M | | 0.22M | | 0.45M | -0.19M | 0.18M | 0.02M | -0.02M | 0.36M | 0.51M | 0.02M | 0.17M | 0.58M | -0.02M | 0.15M | 0.14M | 0.29M | -0.14M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 2.86M | | -0.40M | -0.32M | 0.11M | 3.75M | | | | 0.15M | 0.73M | -1.69M | | | 0.38M | -0.38M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.18M | 0.06M | 0.04M | 0.06M | 0.15M | | 0.06M | 0.08M | 1.24M | -0.04M | 0.04M | 0.04M | 5.22M | 0.04M | 0.01M | 0.02M | -0.15M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | -0.00M | 0.17M | 0.00M | -0.02M | | 0.15M | -0.02M | 0.03M | -0.03M | 0.03M | 0.01M | 0.00M | 0.00M | 0.08M | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | -7.58M | | -3.56M | 1.05M | 2.18M | 7.78M | 6.86M | 6.70M | | 7.39M | 2.78M | 8.43M | -2.87M | 11.04M | -1.85M | 3.76M | 3.11M | 3.84M | 3.48M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.66M | | 1.83M | 1.80M | 1.76M | 1.85M | 1.81M | 1.81M | | 1.45M | 1.88M | 1.87M | 0.52M | 1.62M | 1.51M | 1.67M | 1.67M | 1.74M | 1.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -6.21M | | -3.95M | 0.65M | -4.71M | 6.93M | -1.59M | 0.67M | | -7.79M | 6.38M | -1.12M | 6.47M | -13.06M | -2.02M | 4.29M | -10.32M | 15.91M | 2.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | -7.92M | | -4.90M | -0.33M | 0.02M | -0.08M | 7.21M | -14.92M | | -10.63M | -3.26M | 0.90M | 2.06M | 3.43M | 0.14M | -2.02M | 2.61M | -0.99M | -3.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 5.11M | | 3.53M | -3.63M | -0.44M | -1.20M | -1.03M | 0.08M | | -3.79M | 2.28M | 0.66M | -2.25M | -4.69M | 0.56M | 1.95M | -5.79M | -1.23M | 1.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.52M | | -1.86M | 0.15M | 0.66M | 4.95M | -1.10M | 0.94M | | 0.22M | -0.80M | 0.90M | -0.29M | 5.53M | -1.26M | 0.81M | -0.46M | -0.19M | 0.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.19M | | -1.08M | -0.15M | 1.57M | -0.63M | -0.64M | 0.48M | | 3.59M | 0.01M | -1.02M | -1.41M | 5.30M | -0.72M | -0.78M | 0.00M | 3.11M | 0.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.30M | | 0.57M | 0.57M | 0.59M | 1.63M | 1.15M | 0.83M | | 1.46M | 1.71M | 1.12M | 4.80M | 2.08M | 0.85M | 0.75M | 0.04M | 2.33M | 0.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.06M | | 1.37M | | 0.80M | | | | | | 0.02M | | 925.00 | 2.26M | | | | 0.05M | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.99M | | | | | 0.42M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.22M | | | | | | | | | | | | -0.02M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.27M | | 0.97M | -0.32M | 0.13M | 4.31M | 1.08M | -1.30M | | -2.27M | -2.69M | -0.65M | -4.80M | 0.26M | -1.57M | 3.38M | -0.04M | -2.28M | -0.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | -2.81M | | 1.60M | 1.71M | -3.85M | -11.36M | -5.09M | -5.11M | | -6.04M | -1.74M | -1.68M | 2.91M | -4.31M | -2.95M | -6.83M | -2.84M | -3.67M | -2.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.69M | | 0.69M | 0.68M | 0.68M | 0.68M | 0.68M | 0.69M | | 0.70M | 0.68M | 0.69M | 0.68M | 0.68M | 0.68M | 0.67M | 0.67M | 0.66M | 0.66M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.09M | | -0.02M | -0.14M | -0.10M | 0.06M | 0.03M | 0.10M | | -818.00 | -0.02M | -0.07M | 0.28M | -0.91M | 0.22M | 0.11M | -0.11M | 0.28M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | -8.51M | | -1.40M | 1.99M | -1.54M | 4.54M | 2.88M | 0.13M | | -1.24M | -0.94M | 4.35M | -3.59M | 6.73M | -5.76M | 0.03M | 0.12M | -1.82M | 0.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -7.89M | | -4.13M | 0.48M | 1.58M | 6.15M | 5.71M | 5.87M | | 5.93M | 1.07M | 7.31M | -7.67M | 8.96M | -2.70M | 3.01M | 3.07M | 1.52M | 2.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -10.67M | | -0.98M | 2.45M | -1.55M | 0.72M | 2.85M | 0.29M | | -0.93M | -1.66M | 6.11M | -4.76M | 6.98M | -6.37M | 0.30M | 0.22M | -2.10M | 0.28M |