|
Net Income (Quarter)
|
0.57M | -0.05M | | -0.16M | -0.05M | -0.72M | -0.54M | | | | -0.52M | | | | | -0.35M | -0.95M | -0.74M | -0.79M | -0.93M | -1.55M | | 2.29M | | | | | 1.71M | 1.84M | 1.81M | -4.92M | 1.87M | 1.02M | 0.50M | -1.93M | -0.47M | 1.40M | 1.15M | 1.21M | 8.68M | 9.39M | 9.31M | 7.95M | 5.00M | 2.97M | 2.90M | 0.51M | 1.13M | -0.87M | 1.43M | | 1.32M | 2.46M | 2.62M | | 1.65M | -1.38M | 0.09M | | -3.91M | 0.77M | -15.96M |
|
Share-based Compensation (Quarter)
|
| 0.10M | 0.08M | 0.22M | 0.15M | 0.13M | 0.04M | 0.13M | 0.05M | 0.18M | -0.02M | 0.07M | 0.08M | 0.02M | 0.02M | 0.02M | 0.03M | 1.02M | 0.13M | 0.13M | 0.13M | 0.17M | 0.17M | 0.13M | -0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.13M | 0.12M | 183.00 | 0.19M | 0.25M | 0.20M | -0.45M | -0.34M | 0.18M | 0.16M | 0.01M | 0.83M | 0.48M | 0.34M | 0.27M | 0.42M | 1.67M | 0.41M | 0.38M | 0.35M | | 0.41M | 0.04M | 0.30M | | 0.20M | 0.43M | 0.46M | | 0.33M | 1.41M | 1.28M |
|
Deferred Taxes (Quarter)
|
| 3.38M | -4.12M | | 0.08M | -0.06M | -1.13M | -0.46M | -0.47M | -0.28M | 5.02M | | -3.92M | -0.72M | -2.62M | -0.13M | 0.20M | -0.17M | -9.43M | 0.13M | 0.99M | 0.50M | -1.68M | -0.24M | 0.54M | -0.14M | 0.58M | 0.30M | -0.08M | 0.52M | 5.21M | 0.19M | 0.12M | 0.05M | -0.06M | -0.16M | 0.46M | 0.36M | 0.66M | 2.31M | -1.00M | 1.89M | -0.28M | -0.04M | 0.58M | -0.54M | 0.66M | -0.42M | 2.00M | 0.01M | | -0.18M | -0.29M | -1.78M | | 0.08M | -0.35M | -0.43M | | 0.24M | -10.52M | 12.56M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.02M | -0.01M | 0.06M | | | | 0.13M | 0.00M | | 0.02M | 0.00M | 0.01M | | | | | -0.08M | | 1.29M | | -1.30M | -0.03M | | | 0.02M | | 0.04M | 0.10M | | -0.01M | 0.07M | 0.07M | -0.00M | 2.49M | -0.10M | 0.02M | 0.02M | | 0.05M | 0.17M | 0.00M | 0.46M | 0.07M | 0.11M | 0.06M | 0.05M | 0.08M | 0.09M | 0.01M | 0.09M | 0.01M | 0.12M | 0.13M | 0.04M | 0.09M | 0.16M | 0.03M | | | 0.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.04M | 0.02M | 0.01M | -0.12M | 0.11M | 0.11M | 0.01M | -0.00M | 0.30M | -0.23M | 0.02M | -0.06M | -0.06M | 2.73M | 0.01M | -0.23M | 0.10M | -0.57M | 0.09M | -0.09M | 0.07M | 0.08M | -0.05M | 0.03M | -0.02M | -0.14M | -0.08M | -0.11M | 0.14M | 0.10M | -0.04M | 0.07M | 0.04M | -0.12M | 0.10M | -0.08M | 0.14M | -0.10M | 0.15M | 0.11M | 0.05M | -0.11M | 0.17M | -0.15M | -0.02M | -0.03M | -0.03M | 0.09M | 0.03M | | 0.09M | 0.14M | -0.03M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 0.74M | -6.47M | -3.85M | -0.22M | 2.82M | 1.24M | 0.33M | 1.72M | -0.44M | -0.23M | 0.70M | -0.34M | -3.40M | -0.84M | 1.53M | -2.12M | 3.65M | -0.13M | -1.55M | -2.76M | 0.42M | 3.36M | 3.46M | 0.83M | 3.92M | 3.28M | 4.27M | 2.04M | -0.78M | -4.88M | 0.88M | -0.20M | -2.34M | 3.45M | 1.51M | -5.34M | 0.98M | 6.43M | 10.25M | 12.08M | 5.70M | 12.64M | 8.32M | 4.79M | -13.10M | 12.77M | 1.91M | -6.49M | -0.66M | | 3.67M | 3.90M | 7.73M | | 0.29M | -4.05M | -12.49M | | -4.84M | -4.82M | -7.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | 0.45M | 0.41M | 0.33M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 0.04M | 0.11M | 0.11M | 0.48M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.47M | 0.50M | 0.42M | 0.41M | 0.38M | 0.73M | 0.37M | 0.37M | 0.38M | 0.42M | 0.43M | 0.34M | 0.45M | 0.38M | 0.29M | 0.26M | 0.27M | 0.28M | 0.25M | 0.23M | 0.24M | 0.28M | 0.29M | 0.31M | 0.36M | 0.23M | 0.19M | 0.20M | 0.20M | 0.19M | 0.19M | 0.24M | 0.22M | 0.32M | 0.38M | 0.45M | 0.43M | 0.38M | 0.45M | 0.48M | 0.49M | 0.54M | 0.50M | 0.54M | -1.04M | 1.87M | 0.42M | 0.35M | 0.59M | | 0.53M | 1.12M | 1.61M | | 0.65M | 1.79M | 0.20M | | 1.14M | 1.27M | 0.50M |
|
Change in Receivables (Quarter)
|
| 0.75M | -3.14M | 1.89M | 0.12M | -0.99M | -2.35M | 3.97M | -1.55M | 1.00M | -1.88M | 0.44M | -0.46M | 1.29M | -0.75M | 0.79M | 1.06M | -0.26M | -0.58M | 1.63M | 0.92M | -1.01M | -2.99M | -0.05M | 0.47M | -0.59M | -0.72M | 1.89M | 0.90M | -0.67M | 0.95M | 0.50M | -0.73M | 2.88M | -0.11M | -1.14M | -0.47M | 0.36M | -0.16M | -7.59M | 4.75M | -6.41M | 5.27M | 2.33M | 4.17M | -6.50M | -6.73M | -0.72M | -0.54M | -0.93M | | 0.95M | 0.21M | 0.99M | | 0.40M | -0.47M | 3.22M | | -0.16M | 2.75M | -1.41M |
|
Change in Inventory (Quarter)
|
| 5.03M | 7.41M | 4.14M | -0.26M | -1.72M | -1.19M | -2.38M | 1.72M | -1.93M | -2.01M | -0.05M | 2.63M | -0.03M | 2.04M | -0.52M | -0.33M | 0.25M | 1.46M | 2.47M | 2.54M | 1.63M | -2.40M | -2.42M | 0.50M | -2.36M | -1.21M | -3.23M | 1.66M | 4.52M | 4.04M | 1.58M | 2.19M | 0.35M | -4.27M | 4.41M | -11.59M | 1.59M | 3.43M | 6.66M | -5.48M | -1.99M | 1.62M | -0.32M | -3.10M | 3.42M | 4.41M | 2.22M | -11.75M | -0.73M | | 0.18M | -0.56M | -3.21M | | -0.43M | 4.26M | 12.59M | | 3.50M | 2.66M | -1.99M |
|
Change in Account Payables (Quarter)
|
| | | 1.09M | -1.55M | -0.66M | -0.76M | 1.83M | 2.78M | -1.13M | -1.66M | 0.99M | 2.11M | -0.31M | -0.40M | 1.30M | -1.12M | 0.80M | -0.80M | 0.83M | 0.11M | -0.98M | -3.26M | 3.01M | -0.70M | -1.83M | 0.11M | 0.24M | 2.93M | 0.41M | -1.82M | 1.09M | 1.06M | -1.12M | -1.39M | 4.24M | -2.13M | -2.04M | 1.02M | -1.01M | 4.34M | -2.52M | -0.62M | -0.13M | 2.78M | -2.66M | -1.53M | 2.32M | 0.70M | -2.40M | | 1.18M | 1.50M | 0.14M | | 0.86M | 7.06M | 7.20M | | -1.12M | 2.96M | -3.72M |
|
Change in Accured Expenses (Quarter)
|
| 0.34M | -3.38M | -1.11M | 0.16M | -0.47M | 0.35M | 0.73M | 0.17M | -0.49M | -0.74M | 0.58M | -0.31M | -0.27M | -0.57M | 0.57M | -0.57M | | 0.56M | 0.08M | 0.68M | -0.20M | -0.30M | -0.73M | 0.56M | 0.02M | -0.36M | 0.07M | -0.02M | 0.10M | 0.71M | 0.03M | -0.46M | 0.70M | 0.63M | 0.60M | 0.20M | -1.58M | -0.17M | -0.27M | -0.23M | 0.22M | 0.32M | 0.88M | -2.94M | 2.06M | -3.18M | 0.14M | 0.37M | -0.02M | | 1.85M | 0.11M | 0.23M | | -0.85M | -4.25M | -4.15M | | 1.71M | -0.56M | 0.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | -0.61M | 0.56M | 0.67M | | -0.54M | -0.73M | 0.22M | | 0.00M | -0.73M | 1.23M |
|
Other Working Capital Changes (Quarter)
|
| -1.22M | -2.77M | 0.13M | -0.47M | -1.35M | 1.63M | 0.03M | 0.47M | 0.25M | -0.99M | -0.42M | 1.27M | 1.66M | -3.86M | 0.04M | 0.68M | -2.95M | 3.28M | -0.50M | 0.44M | 0.79M | -1.30M | 1.17M | -0.88M | 0.22M | 0.12M | -0.16M | 0.13M | 0.49M | -1.01M | -0.22M | 0.86M | -0.64M | -0.64M | -0.13M | -0.40M | 0.17M | 0.46M | -1.20M | 1.21M | -0.02M | -1.69M | -0.63M | 1.20M | -0.57M | 0.33M | -0.02M | 0.03M | -0.03M | | -1.64M | 1.68M | -0.28M | | 0.00M | 5.75M | -1.90M | | 0.16M | -0.39M | 0.17M |
|
Capital Expenditures (Quarter)
|
| 0.75M | 0.46M | 0.58M | 0.55M | 2.61M | 1.14M | 0.36M | 0.71M | 0.22M | 0.09M | 0.35M | 0.22M | 0.11M | 0.15M | 0.09M | 0.15M | 0.16M | 0.54M | 0.31M | 0.17M | 0.24M | 0.12M | 0.03M | 0.02M | 0.07M | 0.30M | 0.14M | 0.31M | 0.17M | 0.29M | 0.27M | 0.95M | 1.01M | 0.88M | 0.17M | -0.75M | 1.27M | 0.34M | 0.19M | 0.55M | 0.58M | 0.34M | 0.14M | 0.32M | -0.45M | 0.80M | 0.47M | -0.02M | 0.82M | | 0.69M | 1.09M | 1.50M | | 0.47M | 0.84M | 1.49M | | 1.21M | 0.92M | -1.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | -0.10M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 22.95M | 22.95M | | | | 6.17M |
|
Cash from Investing Activities (Quarter)
|
| -0.75M | -0.46M | -0.58M | -0.55M | -2.61M | -1.14M | -0.36M | -0.71M | -0.22M | 0.71M | -0.35M | 0.78M | -0.21M | -0.33M | -0.09M | -0.15M | -0.16M | -0.54M | -0.31M | 0.28M | -0.24M | -2.41M | | | -0.07M | -0.30M | | | | | | | | | | | | | | | -0.58M | -0.34M | -0.14M | -0.32M | 0.45M | -3.58M | -2.36M | 0.02M | -1.99M | | -0.69M | -1.71M | -3.02M | | -9.25M | -24.43M | -25.39M | | -1.21M | -0.92M | 0.83M |
|
Other financing activities (Quarter)
|
| | | 0.01M | 0.00M | -0.01M | -0.00M | -0.01M | 0.01M | -0.02M | 0.02M | | 0.01M | -0.01M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | 0.16M | | 0.20M | -0.45M | -0.31M | | 0.16M | 0.21M | -0.46M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -1.02M | 7.24M | 4.28M | 1.39M | -0.60M | -0.45M | -1.01M | 0.87M | -0.33M | 0.44M | -0.07M | -1.57M | 2.77M | 0.73M | 1.03M | 1.44M | -2.70M | 0.50M | 3.82M | -1.15M | -0.90M | 1.93M | -0.19M | -3.11M | -3.29M | -1.08M | -2.65M | -0.45M | 9.25M | -0.57M | -0.07M | -0.13M | 0.07M | -1.42M | 0.12M | 0.58M | -0.43M | -0.95M | -1.04M | -0.17M | -0.02M | -0.04M | -0.46M | -5.00M | 5.45M | -9.80M | -1.08M | -2.85M | -2.31M | | -1.15M | -1.61M | -1.84M | | 11.59M | 27.05M | 28.25M | | 8.51M | 2.43M | 7.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.22M | 0.22M | | 0.22M | 0.22M | 0.22M | | 0.28M | 0.29M | 0.29M |
|
Exchange Rate Effect (Quarter)
|
| | 0.31M | 0.10M | 0.02M | -0.21M | 0.11M | 0.03M | -0.12M | 0.08M | 0.03M | -0.01M | -0.04M | 0.02M | -0.03M | -0.01M | -0.01M | -0.02M | -0.05M | 0.04M | -0.04M | -0.06M | -0.15M | 0.07M | -0.10M | -0.04M | 0.00M | 0.01M | 0.05M | 0.00M | 0.04M | -0.04M | -0.07M | 0.01M | 0.02M | -0.01M | -0.05M | -0.03M | 0.18M | -0.15M | 0.11M | 0.15M | 0.14M | 0.00M | 0.04M | 0.18M | 0.51M | -0.34M | -0.33M | -1.30M | | -0.45M | -0.91M | -1.09M | | 0.51M | 1.09M | 0.25M | | -1.31M | 2.44M | -0.91M |
|
Change in Cash (Quarter)
|
| -1.15M | 0.62M | 0.05M | 0.54M | -0.59M | -0.24M | -1.02M | 1.77M | -0.91M | 1.19M | 0.27M | -1.17M | -0.82M | -0.46M | 2.46M | -0.84M | 0.76M | -0.23M | 2.01M | -3.66M | -0.78M | 2.73M | 3.31M | -2.39M | 0.51M | 1.91M | 1.48M | 1.34M | 8.30M | -5.71M | 0.50M | -1.35M | -3.27M | 1.17M | 1.45M | -5.23M | 0.42M | 5.13M | 8.87M | 11.47M | 5.24M | 12.41M | 7.73M | -0.48M | -7.24M | 0.12M | -1.86M | -9.64M | -6.26M | | 1.38M | -0.33M | -1.79M | | 3.14M | -0.34M | -9.38M | | 1.14M | -0.87M | -0.56M |
|
Free Cash Flow (Quarter)
|
| -0.01M | -6.93M | -4.42M | -0.77M | 0.22M | 0.10M | -0.03M | 1.01M | -0.66M | -0.32M | 0.34M | -0.56M | -3.50M | -0.99M | 1.44M | -2.27M | 3.49M | -0.67M | -1.85M | -2.93M | 0.18M | 3.24M | 3.43M | 0.82M | 3.85M | 2.98M | 4.13M | 1.74M | -0.95M | -5.17M | 0.61M | -1.15M | -3.35M | 2.58M | 1.35M | -4.59M | -0.29M | 6.09M | 10.06M | 11.53M | 5.11M | 12.30M | 8.18M | 4.48M | -12.65M | 11.97M | 1.45M | -6.47M | -1.48M | | 2.98M | 2.81M | 6.23M | | -0.17M | -4.89M | -13.98M | | -6.05M | -5.74M | -6.58M |
|
Net Cash Flow (Quarter)
|
| -1.03M | 0.31M | -0.15M | 0.62M | -0.38M | -0.35M | -1.04M | 1.88M | -0.99M | 0.92M | 0.27M | -1.13M | -0.83M | -0.44M | 2.47M | -0.83M | 0.79M | -0.17M | 1.97M | -3.62M | -0.72M | 2.88M | 3.27M | -2.27M | 0.56M | 1.91M | 1.62M | 1.60M | 8.47M | -5.46M | 0.81M | -0.33M | -2.27M | 2.03M | 1.63M | -4.76M | 0.55M | 5.48M | 9.21M | 11.90M | 5.09M | 12.27M | 7.72M | -0.52M | -7.20M | -0.61M | -1.53M | -9.32M | -4.96M | | 1.83M | 0.58M | 2.87M | | 2.63M | -1.44M | -9.63M | | 2.46M | -3.31M | 0.36M |