|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.33M | -0.37M | -0.27M | 0.44M | -1.01M | 0.48M | 3.48M | 4.87M | 3.21M | 3.10M | 4.33M | 6.22M | 2.56M | 1.45M | 3.82M | 6.09M | 3.83M | 1.92M | 3.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.04M | 0.91M | -0.01M | 0.47M | 0.72M | 2.11M | -0.49M | -0.52M | -0.01M | 1.34M | -0.31M | 0.05M | 0.37M | -0.03M | 0.15M | -0.09M | 0.21M | 0.89M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | -5.85M | | | 2.46M | -2.46M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.10M | -0.07M | 0.07M | | 0.07M | 0.05M | 0.07M | 0.04M | 0.17M | | | | | | | | | | 0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | -3.49M | -3.94M | -0.71M | 1.59M | -1.60M | -8.04M | -6.37M | 8.08M | -14.92M | 8.74M | -2.43M | 5.44M | -3.61M | -4.67M | 10.99M | 6.34M | -27.73M | -2.20M | 7.67M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | -1.15M | -4.31M | -0.98M | 2.03M | -2.62M | -7.56M | -2.90M | 12.95M | -11.70M | 11.85M | 1.89M | 11.67M | -1.05M | -3.22M | 14.81M | 12.44M | -23.91M | -0.28M | 11.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.72M | 0.66M | 0.75M | 0.55M | 0.76M | 0.76M | 0.70M | 0.69M | 0.70M | 0.74M | 0.67M | 0.66M | 0.64M | 0.63M | 0.62M | 0.58M | 0.58M | 0.57M | 0.54M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.32M | -0.57M | 0.83M | 0.55M | 0.34M | -1.15M | 1.74M | 2.56M | -3.53M | -1.01M | 1.56M | 1.73M | -2.83M | -0.94M | 1.62M | 1.56M | -2.00M | 0.02M | 0.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | 2.73M | 0.34M | 0.31M | -1.55M | 7.59M | 7.57M | 1.76M | 6.22M | 2.99M | 4.74M | 0.68M | -8.48M | -0.50M | 0.53M | -4.09M | -4.58M | -2.22M | 0.63M | -0.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 1.71M | -1.30M | 1.35M | 1.29M | -0.74M | -0.75M | 0.13M | 0.12M | -1.11M | -0.13M | 0.44M | -0.77M | -0.60M | -0.34M | 1.72M | -0.17M | -1.01M | -0.70M | 0.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -0.26M | -0.13M | -0.47M | 0.28M | -0.45M | -0.11M | -0.01M | 0.28M | -0.18M | 1.78M | -0.65M | -0.59M | -0.77M | 1.51M | -0.12M | 0.54M | -0.73M | -0.20M | 0.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.11M | 1.10M | 1.17M | 3.87M | -3.52M | -1.05M | 2.52M | 3.94M | -6.13M | -0.83M | | -0.95M | -3.30M | 4.44M | 2.39M | -3.90M | 0.27M | 0.29M | 1.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.72M | 0.21M | 1.00M | 0.70M | 0.48M | 2.33M | 0.70M | 0.47M | 0.55M | 1.02M | 0.37M | 0.01M | 0.39M | 0.08M | 0.32M | 0.14M | 0.49M | 1.01M | 0.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.39M | 46.57M | 35.23M | 35.33M | 32.72M | 32.66M | 33.26M | 41.43M | 51.65M | 29.21M | 58.00M | 12.52M | 23.08M | 8.53M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.72M | -0.21M | -1.00M | -0.70M | -0.48M | -2.33M | -0.70M | -0.47M | -0.55M | -1.02M | -0.37M | -0.01M | -0.39M | -0.08M | -0.32M | -0.14M | -0.49M | -1.01M | -0.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | -1.87M | -4.31M | -1.98M | 1.32M | -3.10M | -9.89M | -3.60M | 12.48M | -12.26M | 10.82M | 1.53M | 11.65M | -1.43M | -3.30M | 14.49M | 12.30M | -24.40M | -1.29M | 10.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | -1.87M | -4.52M | -1.98M | 1.32M | -3.10M | -9.89M | -3.60M | 12.48M | -12.26M | 10.82M | 1.53M | 11.65M | -1.43M | -3.30M | 14.49M | 12.30M | -24.40M | -1.29M | 10.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | -1.87M | -4.31M | -1.98M | 1.32M | -3.10M | -9.89M | -3.60M | 12.48M | -12.26M | 10.82M | 1.53M | 11.65M | -1.43M | -3.30M | 14.49M | 12.30M | -24.40M | -1.29M | 10.14M |