|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | 4.40M | 1.76M | 3.30M | 4.43M | 7.18M | 21.80M | -0.82M | 0.58M | 0.63M | -1.98M | -0.17M | -27.84M | 0.11M | -2.43M | -0.39M | -0.31M | -2.29M | 2.20M | -0.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.03M | 0.95M | 0.35M | 1.05M | 1.02M | 1.04M | 0.39M | | 1.06M | 1.22M | 0.75M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.30M | 0.40M | 0.29M | 0.60M | 0.90M | 0.58M | 0.54M | 0.50M | 0.20M | 0.21M | 0.55M | 0.73M | 0.37M | 0.28M | -0.05M | 0.22M | 0.15M | -0.06M | 0.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.84M | -0.19M | -0.14M | -0.13M | -1.02M | -0.16M | -10.06M | -0.04M | 0.97M | -0.04M | -0.01M | -0.03M | -0.85M | -0.03M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.07M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.17M | -1.13M | -0.17M | 0.65M | 0.35M | -9.18M | -4.77M | 0.10M | 1.30M | 6.27M | 0.17M | 0.72M | 0.31M | -0.89M | 0.20M | 0.99M | 0.31M | -0.24M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 0.90M | 0.18M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | -1.22M | 4.17M | -0.76M | 10.63M | 12.39M | 6.54M | 1.70M | 2.88M | 1.52M | 4.37M | -5.69M | 1.61M | -2.95M | 4.04M | -0.82M | -4.85M | 3.20M | 0.74M | -0.57M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.61M | 0.59M | 0.60M | 0.58M | 0.58M | 0.96M | 1.07M | 1.03M | 0.95M | 1.19M | 1.05M | 1.02M | 1.04M | 1.28M | 1.06M | 1.06M | 1.22M | 1.13M | 1.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 4.83M | -1.59M | 7.20M | -6.62M | 2.33M | -6.76M | -3.45M | 0.14M | -0.50M | -1.84M | -1.19M | -2.37M | 3.85M | -2.67M | 0.50M | 0.27M | -3.14M | -2.60M | -0.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | -0.15M | -0.90M | 3.94M | -2.42M | 3.27M | 1.42M | -2.42M | -2.02M | 0.65M | 4.63M | -7.03M | 4.06M | 0.98M | 1.19M | -0.17M | -3.45M | -0.50M | 0.91M | -1.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -1.97M | -0.13M | -1.69M | 0.14M | 0.51M | 0.89M | -3.75M | 1.42M | -1.23M | 1.36M | -1.22M | -0.10M | -0.86M | -1.96M | -0.69M | -0.53M | 2.30M | -1.81M | -0.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -0.79M | -0.52M | -0.11M | 2.33M | -4.72M | -0.28M | -3.83M | 1.12M | -1.40M | 2.71M | 0.27M | 0.02M | -0.08M | -0.91M | 0.89M | -0.67M | 0.65M | -1.65M | 1.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 1.49M | 0.24M | 1.43M | 1.15M | -0.19M | -0.34M | 0.57M | 0.69M | 0.68M | 0.06M | 0.53M | 0.68M | 0.19M | 2.34M | 0.10M | 0.54M | -0.06M | 2.17M | 0.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 0.04M | 0.06M | | | | 0.00M | | 0.00M | | 0.00M | | | 0.00M | 0.00M | -0.00M | | 0.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -1.49M | -0.52M | -1.37M | -2.19M | -2.13M | -5.81M | -0.56M | -0.69M | -0.22M | -0.83M | -0.53M | -0.68M | -1.91M | -0.63M | -0.10M | -0.23M | -1.01M | -1.42M | -0.35M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.33M | -0.31M | -8.57M | -0.28M | 4.79M | -10.93M | -9.40M | -0.27M | -2.05M | -0.82M | -0.09M | -0.15M | -0.01M | -0.16M | -0.09M | -0.07M | 0.78M | -0.15M | -0.04M | -0.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -1.25M | 1.36M | -0.50M | -2.61M | -3.01M | 0.87M | 1.88M | 0.10M | -0.56M | 1.13M | -0.53M | -1.40M | -0.01M | 0.17M | 0.04M | 0.07M | -0.28M | -0.20M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -4.28M | -3.56M | -2.92M | 10.62M | -3.67M | -7.80M | 2.75M | 0.25M | -0.08M | 4.58M | -6.90M | -0.49M | -5.03M | 3.49M | -0.95M | -4.22M | 1.75M | -0.92M | -1.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -2.72M | 3.94M | -2.19M | 9.48M | 12.58M | 6.88M | 1.14M | 2.19M | 0.84M | 4.30M | -6.22M | 0.93M | -3.14M | 1.70M | -0.92M | -5.39M | 3.26M | -1.44M | -0.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -3.03M | -4.92M | -2.42M | 13.23M | -0.67M | -8.67M | 0.87M | 0.15M | 0.48M | 3.45M | -6.37M | 0.91M | -5.02M | 3.33M | -0.99M | -4.30M | 2.04M | -0.73M | -0.97M |