|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.78M | 0.68M | -0.24M | -1.00M | -0.36M | 0.31M | -0.40M | -0.41M | -1.04M | 0.46M | -0.54M | 0.28M | -0.42M | 0.08M | -1.88M | -0.74M | -0.69M | 0.30M | -1.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | 0.14M | 0.13M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.09M | 0.03M | 0.08M | 0.08M | 0.09M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.06M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.04M | 0.04M | 0.41M | | | | 0.41M | | | | 0.51M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | -0.04M | | | | 0.01M | | | 0.27M | 0.01M | 0.27M | | 0.09M | | | | | -0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.02M | -0.03M | -0.62M | -0.03M | 0.07M | -0.09M | -0.06M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.02M | 0.43M | 0.07M | 0.43M | 0.04M | 0.02M | 0.02M | 0.38M | 0.03M | 0.02M | 0.01M | 0.27M | 0.27M | 0.18M | 0.00M | 0.18M | 0.00M | 0.07M | 0.13M | 0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.45M | 0.34M | 0.19M | -1.75M | -1.57M | 0.73M | -1.55M | 1.01M | -0.99M | 0.37M | 0.30M | -1.07M | -1.59M | 0.88M | -1.65M | 1.51M | -0.02M | 3.10M | -1.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.01M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | 0.14M | 0.13M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.09M | 0.03M | 0.08M | 0.08M | 0.09M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | -1.25M | 1.67M | -2.39M | 1.52M | 1.73M | 0.20M | 1.00M | -0.99M | 0.02M | 0.96M | -1.03M | -1.25M | 1.58M | 0.51M | 0.28M | -3.77M | 1.78M | -1.08M | 0.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | -0.07M | 0.22M | 0.01M | 0.04M | -0.01M | 0.00M | 0.12M | 0.02M | -0.20M | 0.11M | 0.10M | -0.07M | -0.02M | -0.04M | 0.14M | 0.08M | -0.21M | -0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -0.07M | -0.04M | 0.21M | 0.68M | 0.13M | 0.28M | 0.07M | 0.93M | -0.55M | -0.21M | -0.47M | -0.56M | 1.09M | 0.32M | -0.32M | -1.34M | 0.51M | 0.27M | 0.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.36M | 0.64M | -1.02M | 0.01M | -0.01M | 0.05M | 0.31M | -0.52M | 0.50M | 0.54M | 0.72M | -0.61M | -1.12M | 0.51M | 0.90M | -0.25M | 0.45M | 0.31M | -0.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.26M | -0.49M | 0.54M | 0.00M | -0.21M | -0.17M | 0.68M | -0.05M | -0.06M | -0.25M | 0.37M | -0.15M | -0.22M | -0.29M | 0.36M | 0.03M | -0.10M | -0.24M | 0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.23M | 0.35M | -0.50M | 0.05M | 0.09M | 0.05M | 0.02M | 0.03M | 0.07M | 0.10M | 0.22M | 0.11M | 0.09M | 0.11M | 0.06M | 0.07M | 0.04M | 0.13M | 0.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.00M | 0.50M | 2.50M | 4.00M | 2.75M | 4.25M | 4.00M | 2.00M | 2.75M | 3.00M | 5.25M | 2.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.23M | -0.35M | 0.50M | -0.05M | -0.09M | -9.82M | 0.48M | -8.71M | 0.43M | -1.94M | 3.78M | -5.00M | 0.69M | 0.92M | -2.06M | 1.69M | -0.99M | 0.07M | -0.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | | | | | | | | | | | | 0.10M | | | 0.02M | 0.20M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.98M | | | | -0.02M | | | | | 0.04M | | | | -0.10M | | | -0.02M | -0.20M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.21M | -0.24M | 0.04M | 0.00M | -0.28M | -0.12M | 0.31M | 0.07M | -0.04M | -0.09M | 0.01M | -0.12M | 0.01M | 0.07M | -0.06M | 0.14M | -0.02M | -0.07M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.52M | 0.43M | -0.24M | 0.73M | -1.81M | -1.94M | -9.22M | -0.75M | -7.63M | -0.56M | -1.65M | 4.09M | -6.20M | -0.98M | 1.87M | -3.76M | 3.31M | -1.23M | 3.09M | -1.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.22M | -0.00M | 0.69M | -1.80M | -1.66M | 0.68M | -1.57M | 0.98M | -1.07M | 0.28M | 0.09M | -1.19M | -1.68M | 0.77M | -1.71M | 1.44M | -0.06M | 2.97M | -2.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.75M | 0.22M | -0.00M | 0.69M | -1.82M | -1.66M | -9.10M | -1.07M | -7.71M | -0.52M | -1.56M | 4.09M | -6.08M | -0.99M | 1.80M | -3.70M | 3.18M | -1.21M | 3.16M | -1.79M |