|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 3.59M | -0.85M | -1.69M | 0.05M | 0.85M | 1.62M | 0.66M | -0.18M | 1.23M | -0.04M | -1.35M | 0.32M | -0.09M | -0.38M | -0.24M | 1.51M | -0.85M | 2.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.39M | 0.34M | | | | | | | | | | | | 0.01M | 0.06M | 0.06M | 0.01M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -0.91M | 0.16M | -1.08M | -1.07M | -0.37M | 0.10M | 0.01M | -0.17M | -0.27M | 0.22M | 0.33M | 0.05M | 0.07M | -0.02M | -0.00M | 0.67M | 0.39M | 0.33M | -0.84M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 0.47M | | | 0.64M | 0.01M | 0.01M | | 0.01M | | | 0.01M | -0.02M | | 0.01M | 200.00 |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | 0.01M | | | 3.08M | 1.12M | | | -0.35M | 1.06M | 0.00M | 0.00M | -0.18M | -0.30M | 0.23M | 0.23M | 0.17M | -1.54M | 0.35M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.40M | 3.09M | 3.65M | 1.39M | 1.18M | -0.05M | 1.50M | 0.28M | 0.88M | 0.03M | -0.06M | 0.14M | 0.02M | -0.40M | -0.42M | -0.01M | -0.03M | 0.26M | 0.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -0.13M | -0.11M | -0.09M | -0.09M | -0.08M | -0.07M | -0.05M | -0.05M | -0.04M | -0.03M | -0.04M | -0.04M | -0.04M | -0.03M | -0.03M | -0.02M | -0.01M | -0.00M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | -1.44M | -0.88M | -0.12M | -0.06M | -0.51M | 0.06M | -0.31M | 0.40M | -0.29M | 0.08M | 0.17M | | -0.04M | 0.08M | -0.12M | 0.88M | 0.05M | -1.03M | 0.06M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | -1.14M | -0.70M | 1.38M | -0.24M | -0.48M | -1.06M | 0.29M | 0.07M | -0.11M | -0.68M | 0.19M | -0.19M | -0.24M | 0.10M | -0.18M | 0.08M | 0.01M | 0.10M | -0.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.01M | 0.18M | 0.01M | 0.01M | -0.08M | 0.28M | -0.06M | -0.06M | -0.17M | -0.10M | 0.36M | -0.15M | -0.15M | 0.33M | -0.06M | -0.11M | -0.17M | 0.30M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.17M | 0.01M | 0.01M | 0.01M | | | | 0.06M | 0.05M | 0.07M | 0.03M | | 0.01M | -0.00M | 0.00M | | | 0.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.66M | 2.49M | 0.36M | -2.85M | 3.00M | | 1.50M | 0.75M | 0.75M | 0.80M | 0.70M | 0.75M | 0.75M | 0.75M | -0.75M | 2.25M | | 0.75M | 1.59M | -1.84M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 3.21M | 0.71M | 0.35M | -5.29M | 0.26M | 0.75M | 0.91M | 0.75M | 1.49M | 1.46M | 0.94M | 0.53M | 0.75M | -0.01M | 1.39M | -1.07M | 0.74M | 1.35M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.29M | -0.38M | -0.42M | -0.54M | -0.46M | -0.58M | -0.88M | -0.58M | -0.93M | -0.87M | -0.88M | -0.73M | -0.83M | -0.89M | -0.74M | -0.63M | -0.67M | -0.96M | -0.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.33M | 0.32M | 0.32M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.29M | 0.29M | 0.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 5.32M | 3.42M | 3.59M | -4.45M | 0.97M | 0.13M | 1.53M | 0.45M | 1.45M | 0.62M | -0.01M | -0.06M | -0.06M | -1.30M | 0.22M | -1.71M | 0.03M | 0.64M | -0.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.37M | 2.92M | 3.65M | 1.38M | 1.16M | -0.05M | 1.50M | 0.28M | 0.82M | -0.03M | -0.12M | 0.10M | 0.02M | -0.41M | -0.42M | -0.01M | -0.03M | 0.26M | 0.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 5.32M | 3.42M | 3.59M | -4.45M | 0.97M | 0.13M | 1.53M | 0.45M | 1.45M | 0.62M | -0.01M | -0.06M | -0.06M | -1.30M | 0.22M | -1.71M | 0.03M | 0.64M | -0.65M |