|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 5.18M | 5.14M | 3.26M | 3.65M | 2.65M | 2.81M | 4.49M | 2.18M | 5.36M | 4.62M | 2.48M | 4.43M | 4.00M | 2.21M | 3.12M | 2.17M | 2.67M | 2.54M | 2.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.00 | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.20M | 1.24M | 1.05M | -0.39M | 1.15M | 1.16M | -0.38M | 1.05M | 1.24M | 1.04M | 0.72M | -0.21M | 0.87M | 0.24M | -0.23M | -0.05M | 0.04M | 0.16M | -0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.00M | -0.11M | -0.03M | 0.00M | | | | -0.00M | -0.03M | 0.01M | 0.05M | -0.07M | 0.01M | | -0.02M | 533.00 | 0.38M | 0.04M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 1.24M | 4.55M | 4.32M | 5.18M | 2.70M | 3.17M | 4.29M | 4.32M | 2.62M | 4.07M | 2.81M | 4.60M | 1.66M | 2.24M | 3.15M | 4.22M | 1.69M | 0.17M | 1.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.65M | 1.00M | 1.31M | 1.05M | 1.06M | 1.18M | 1.07M | 0.96M | 1.02M | 1.12M | 1.14M | 1.03M | 1.03M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.17M | 1.19M | 1.19M | 0.99M | 1.12M | 1.10M | 1.14M | 1.18M | 1.20M | 1.22M | 1.13M | 1.05M | 1.06M | 0.93M | 1.24M | 1.16M | 1.19M | 1.16M | 1.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.15M | 1.73M | 0.70M | 2.52M | -4.99M | 1.41M | 1.97M | 2.23M | 2.45M | 2.84M | 2.12M | 3.88M | 2.84M | 0.28M | 0.16M | 6.71M | 1.87M | 1.54M | 0.77M | 3.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.17M | 0.26M | 0.27M | -0.01M | 0.10M | 0.18M | 0.03M | -0.09M | 0.26M | 0.01M | 0.10M | -0.22M | 0.10M | 0.04M | -0.15M | 0.11M | -0.06M | 0.01M | 0.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.73M | -0.36M | 0.23M | 0.54M | -0.78M | 0.09M | 0.85M | -0.15M | -0.54M | 0.29M | 0.34M | 0.18M | -0.77M | -0.13M | 0.27M | 0.08M | 1.22M | -0.61M | 0.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | -3.38M | 1.97M | -4.07M | 5.42M | -0.02M | -3.21M | 3.18M | -0.02M | -0.01M | -0.01M | -1.08M | 1.09M | 0.00M | -4.56M | 4.01M | 3.20M | -2.08M | 2.08M | -0.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00 | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.19M | -0.15M | -0.14M | 0.02M | -0.91M | -0.96M | -0.99M | 3.30M | -1.32M | 1.10M | -0.03M | -0.02M | 0.55M | 0.13M | 0.42M | 0.10M | -0.34M | 0.02M | 0.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.18M | 0.93M | 1.70M | 0.74M | 0.94M | 0.42M | 2.19M | 0.67M | 0.06M | 0.13M | 0.18M | 0.41M | 1.80M | 0.75M | 0.59M | 0.65M | 1.87M | 0.40M | 0.17M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.05M | 0.01M | 0.03M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 325.00 | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | -1.21M | -1.48M | -1.72M | -0.77M | -0.96M | -0.47M | -2.20M | -0.70M | -0.08M | -0.13M | -0.29M | -0.35M | -1.82M | -0.74M | -0.60M | -0.64M | -2.37M | -0.40M | -0.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -1.09M | -1.63M | -1.44M | -1.71M | -1.76M | -1.88M | -1.95M | -1.98M | -2.13M | -2.41M | -1.76M | -1.89M | -1.99M | -2.11M | -1.87M | -1.50M | -1.38M | -1.07M | -0.73M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.08M | 1.62M | 1.43M | 1.69M | 1.63M | 1.52M | 1.17M | 1.46M | 1.40M | 1.23M | 1.75M | 1.25M | 1.55M | 1.29M | 1.35M | 1.50M | 1.38M | 1.07M | 0.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | -1.05M | 1.45M | 1.16M | 2.71M | -0.03M | 0.81M | 0.14M | 1.64M | 0.41M | 1.53M | 0.76M | 2.36M | -2.15M | -0.61M | 0.67M | 2.08M | -2.06M | -1.30M | 0.67M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | 0.06M | 3.63M | 2.62M | 4.45M | 1.76M | 2.74M | 2.10M | 3.65M | 2.56M | 3.94M | 2.62M | 4.18M | -0.15M | 1.50M | 2.55M | 3.57M | -0.18M | -0.23M | 1.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | -1.05M | 1.45M | 1.16M | 2.71M | -0.03M | 0.81M | 0.14M | 1.64M | 0.41M | 1.53M | 0.76M | 2.36M | -2.15M | -0.61M | 0.67M | 2.08M | -2.06M | -1.30M | 0.67M |