|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 1.57M | 2.10M | 3.54M | 2.03M | 1.24M | 1.66M | 1.33M | 0.38M | 0.26M | 2.42M | -1.65M | -3.92M | -9.60M | -6.65M | -4.28M | -4.06M | -3.69M | -8.42M | -3.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.70M | 0.70M | 0.80M | 0.81M | 0.79M | 0.30M | 0.80M | 0.75M | 0.76M | 0.42M | 0.59M | 0.22M | 0.27M | 0.57M | 0.58M | 0.47M | 0.58M | 0.07M | 0.59M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.19M | -0.64M | -0.01M | 0.08M | -0.07M | -1.04M | 0.15M | 0.15M | -0.07M | -0.35M | -0.09M | -0.05M | -3.40M | -0.75M | -1.09M | -1.29M | -1.62M | -0.34M | 0.12M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 0.07M | 0.07M | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.03M | 1.38M | 0.26M | 0.11M | 0.11M | -0.00M | 0.13M | 0.15M | 0.15M | 4.61M | 0.32M | -0.12M | 0.19M | 0.43M | 0.18M | 0.21M | 0.21M | -0.47M | 0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.00M | 0.02M | -0.09M | -0.11M | 0.01M | 0.02M | 0.08M | -0.02M | -0.03M | 0.00M | -0.07M | 0.01M | 0.02M | 0.00M | -0.01M | | -0.12M | -0.12M | -0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.51M | 5.73M | 9.41M | -0.84M | -5.87M | -6.41M | -7.99M | 0.95M | -9.15M | 3.36M | -2.57M | 1.88M | -0.62M | -1.21M | 10.34M | 1.00M | 2.54M | 3.69M | -0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.03M | 1.04M | 0.94M | 0.96M | 1.05M | 0.96M | 1.05M | 1.05M | 1.04M | 0.95M | 0.91M | 0.88M | 0.89M | 0.85M | 0.71M | 0.65M | 0.64M | 0.69M | 0.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.25M | -5.02M | 11.34M | -3.04M | -3.52M | 2.15M | 4.13M | -5.75M | -0.20M | -1.52M | 7.56M | -7.53M | -5.71M | -2.14M | 11.38M | -7.54M | -3.85M | 1.64M | 0.02M | -1.66M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64M | 4.87M | 0.32M | 5.93M | 6.74M | 9.52M | 2.25M | 2.98M | 7.49M | 4.15M | -13.97M | 2.50M | 1.25M | -1.39M | -10.74M | -9.26M | -0.37M | -1.47M | -5.27M | -3.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | 4.20M | 7.08M | 3.86M | -0.11M | -0.81M | -5.21M | -5.24M | 7.45M | -8.19M | -5.79M | -2.52M | 0.18M | -0.52M | -2.41M | -1.89M | 0.51M | 2.49M | -0.79M | 1.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.14M | 2.76M | -0.92M | 0.32M | 1.20M | -0.04M | -3.31M | -0.11M | 0.38M | 0.44M | -2.35M | 0.09M | 0.39M | 1.77M | -1.52M | 0.70M | -0.14M | 0.15M | -0.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.22M | 0.47M | 1.26M | -0.38M | -0.07M | 0.89M | 0.40M | -1.38M | -0.26M | 0.25M | -0.18M | -0.37M | -0.05M | 0.54M | 0.60M | 0.36M | 0.05M | 0.18M | 0.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.07M | -0.03M | -0.82M | -1.23M | -0.26M | 5.41M | 0.38M | -0.55M | 0.20M | -0.35M | 0.30M | 0.02M | -1.34M | -2.30M | 1.64M | 0.57M | -0.18M | 0.04M | 2.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.33M | 0.28M | 0.28M | 0.29M | 0.32M | 0.29M | 0.21M | 0.36M | 0.19M | 0.47M | 0.44M | 0.13M | 0.22M | 0.38M | 0.09M | 0.31M | 0.46M | 0.04M | 0.54M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.09M | 0.00M | -0.00M | | 0.00M | | 0.41M | 0.01M | 0.01M | 0.00M | -0.01M | 0.18M | | 0.07M | 0.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.58M | -1.30M | -0.83M | -0.43M | -0.52M | -0.57M | -0.60M | -0.53M | -0.34M | -0.42M | -0.82M | -0.35M | -0.73M | -0.84M | -0.38M | -0.80M | -0.74M | 0.68M | 0.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | -0.11M | 0.42M | 0.07M | -2.21M | 0.22M | -1.13M | 0.81M | -0.10M | -0.31M | -2.58M | 1.02M | -0.63M | 1.05M | -0.05M | -0.96M | 0.22M | 0.82M | 0.31M | 0.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | -0.95M | -0.58M | -2.25M | -2.66M | -1.00M | -0.99M | -1.78M | -4.91M | -1.06M | -1.08M | -1.35M | -1.06M | -0.51M | -0.99M | -0.35M | | -2.00M | | -0.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.95M | 0.93M | 0.94M | 0.99M | 1.00M | 1.00M | 0.99M | 1.04M | 1.06M | 1.05M | 1.03M | 1.06M | | 0.00M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.40M | -0.25M | -0.36M | -4.06M | -1.11M | -1.65M | 3.33M | -0.25M | -0.57M | -1.11M | 0.89M | -0.86M | 0.38M | 0.31M | -1.11M | 1.79M | 0.89M | -0.15M | -0.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.33M | 6.58M | 3.59M | 5.97M | -7.99M | -8.51M | -9.61M | -7.03M | -4.73M | -11.12M | 0.75M | -3.85M | -0.39M | -1.49M | -2.72M | 8.49M | 1.99M | 0.69M | 4.22M | -0.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.52M | 8.19M | 5.45M | 9.13M | -1.13M | -6.19M | -6.69M | -8.20M | 0.59M | -9.34M | 2.89M | -3.01M | 1.75M | -0.84M | -1.59M | 10.24M | 0.69M | 2.08M | 3.65M | -1.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 6.98M | 3.84M | 6.33M | -3.93M | -7.39M | -7.97M | -10.37M | -4.49M | -10.55M | 1.86M | -4.73M | 0.47M | -1.86M | -3.04M | 9.61M | 0.20M | -0.21M | 4.37M | -0.33M |