|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 3.74M | 3.41M | 3.88M | 2.33M | 2.44M | 2.41M | 1.54M | 0.26M | -2.17M | 0.12M | -7.06M | -0.16M | 1.39M | 1.05M | -3.08M | -1.44M | 0.14M | 0.94M | -0.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.76M | 0.69M | 0.11M | 0.53M | 0.75M | 0.78M | 0.15M | 0.83M | 0.84M | 0.01M | 0.60M | 0.55M | 0.46M | 0.01M | 0.65M | 0.90M | 0.02M | 0.73M | 0.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.34M | 0.48M | 0.25M | 0.62M | -0.07M | -0.06M | 0.16M | -0.24M | -0.19M | 0.03M | -1.31M | 0.06M | 0.08M | 0.05M | -0.69M | 0.00M | -0.38M | 0.21M | -1.12M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | | 5.81M | | | | 2.16M | | | | 2.10M | | | 0.01M | 0.12M | | | 0.33M | 1.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | -0.03M | -0.09M | | | -0.12M | | 0.04M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -0.60M | 1.73M | 3.31M | 1.56M | 0.37M | 5.81M | 4.87M | 3.13M | 9.98M | -2.56M | 5.43M | -1.33M | 1.18M | 3.30M | 4.04M | -3.00M | 3.30M | 6.48M | 4.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 0.99M | 0.99M | 1.02M | 1.11M | 1.12M | 0.94M | 1.01M | 1.01M | 0.92M | 0.91M | 0.90M | 0.91M | 0.86M | 0.83M | 0.83M | 0.84M | 0.85M | 0.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 2.38M | 6.94M | -2.00M | 3.44M | 4.37M | -0.72M | -8.12M | -0.24M | -9.36M | -0.44M | -2.49M | 2.11M | 0.63M | 1.41M | -2.74M | 0.70M | -1.60M | -1.64M | -2.47M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.72M | 0.30M | 0.01M | 1.29M | 0.48M | -0.89M | -1.36M | 0.21M | -0.31M | 0.47M | -0.18M | 0.82M | 0.32M | -1.15M | 0.06M | -0.94M | -0.18M | -0.14M | 0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | -0.42M | 3.09M | -3.61M | -0.87M | 0.59M | 0.09M | -2.96M | -0.26M | -0.19M | 1.64M | -1.44M | -0.37M | -0.63M | 0.70M | 1.76M | 0.16M | -0.22M | 3.27M | -1.46M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | -0.02M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 2.14M | -2.10M | 0.10M | -0.10M | -0.69M | 0.79M | -0.34M | -0.45M | 1.40M | 1.13M | -1.60M | 1.40M | -1.13M | -0.09M | 1.43M | 0.13M | -0.17M | 0.32M | -0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.20M | 0.53M | 1.04M | 0.73M | 0.07M | 0.02M | 0.02M | 0.10M | 0.01M | 0.10M | 0.12M | 0.28M | 0.47M | 0.07M | 0.12M | 0.11M | 0.06M | 0.18M | 0.03M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.33M | -0.52M | -1.04M | -0.65M | -0.05M | -0.10M | -0.02M | -0.01M | -0.04M | -0.05M | -0.12M | -0.28M | -0.47M | -0.07M | -0.12M | -0.13M | -0.06M | -0.18M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -0.92M | -1.10M | -1.08M | -0.21M | -0.47M | -8.71M | -1.03M | -1.10M | -0.42M | | -0.06M | -0.08M | 0.46M | 0.12M | 0.16M | 0.03M | 0.04M | -1.06M | -0.13M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.10M | 0.03M | -0.01M | -0.15M | -0.32M | -0.23M | -0.25M | 0.02M | -0.00M | -0.12M | 0.01M | -0.04M | -0.00M | -0.04M | -0.22M | 0.02M | -0.01M | -0.42M | -0.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -1.94M | 0.14M | 1.18M | 0.56M | -0.46M | -3.24M | 3.58M | 2.04M | 9.52M | -2.73M | 5.27M | -1.72M | 1.16M | 3.30M | 3.86M | -3.08M | 3.27M | 4.81M | 3.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | -0.79M | 1.21M | 2.26M | 0.83M | 0.31M | 5.79M | 4.86M | 3.03M | 9.96M | -2.66M | 5.31M | -1.60M | 0.71M | 3.23M | 3.92M | -3.11M | 3.24M | 6.29M | 4.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -1.84M | 0.11M | 1.19M | 0.71M | -0.14M | -3.00M | 3.82M | 2.02M | 9.52M | -2.61M | 5.25M | -1.68M | 1.17M | 3.34M | 4.08M | -3.10M | 3.28M | 5.24M | 4.11M |