|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.08M | -0.50M | -0.80M | 0.39M | -0.16M | -2.28M | -0.03M | -0.12M | -0.74M | 2.28M | -0.05M | | | | | -0.97M | 1.93M | 0.06M | 7.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.08M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.18M | 0.22M | 0.24M | 0.15M | 0.14M | 0.13M | 0.05M | 0.11M | 0.11M | -0.00M | 0.05M | 0.05M | 0.05M | 0.09M | 0.27M | 0.28M | 0.28M | 0.76M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | 0.04M | | | | -0.06M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.00M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.00M | 3.42M | 0.28M | | 0.09M | 0.79M | 0.19M | 0.24M | 0.19M | -0.14M | 0.43M | 0.51M | 0.47M | -0.95M | 0.08M | 0.97M | 0.85M | -1.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | -0.35M | 0.92M | 0.02M | 0.02M | 0.02M | 0.38M | | | 0.02M | 0.32M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.18M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | 2.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.81M | -4.38M | -4.04M | -5.91M | -3.52M | 1.02M | 0.25M | -0.65M | -2.99M | -0.49M | -2.15M | 0.66M | -4.75M | 1.06M | 2.29M | 2.06M | 4.07M | -1.16M | 0.89M | -1.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.56M | 0.49M | 0.49M | 0.48M | 0.47M | 0.47M | 0.47M | 0.48M | 0.46M | 0.29M | 0.29M | 0.27M | 0.24M | 0.22M | 0.22M | 0.23M | 0.22M | 0.21M | 0.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | 1.74M | 4.30M | -1.25M | 0.87M | -2.87M | -2.98M | 0.09M | 3.46M | -0.22M | -2.55M | 2.65M | 2.84M | 0.20M | -0.03M | 2.24M | -3.97M | 2.99M | -0.25M | 1.96M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | -0.20M | -0.36M | 2.89M | 0.26M | 0.20M | 2.44M | -1.14M | -0.98M | 1.31M | 2.84M | 0.43M | 2.81M | 2.93M | -1.80M | -3.50M | -0.28M | -1.61M | -0.09M | -0.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -0.57M | 1.32M | -0.98M | -0.62M | -0.50M | 2.11M | -0.21M | -2.79M | 1.23M | 0.51M | 0.71M | 0.28M | 2.19M | -2.37M | -0.05M | -0.39M | 0.36M | -0.63M | -1.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.10M | 0.07M | 0.03M | -0.07M | 0.09M | -0.04M | 0.46M | 0.21M | -0.14M | -0.08M | 0.66M | -0.19M | 0.24M | -0.08M | 0.38M | 0.21M | -0.29M | 0.03M | 0.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.02M | 0.03M | 0.27M | -0.12M | 0.21M | 0.23M | -0.32M | -1.31M | -0.02M | 0.76M | 1.41M | -0.12M | -0.92M | 0.75M | -1.61M | 0.46M | -2.28M | 1.68M | 1.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.12M | -0.14M | 0.11M | 0.14M | 0.28M | 0.04M | 0.06M | 0.04M | 0.10M | 0.09M | 0.07M | 0.08M | 0.07M | 0.22M | 0.24M | 0.18M | 0.09M | 0.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 2.70M | 2.25M | 0.28M | 0.08M | 0.02M | 0.67M | 0.14M | 0.20M | 0.05M | 0.09M | 0.46M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.57M | | 2.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 1.05M | 2.58M | 1.55M | 0.18M | -0.07M | -0.26M | 0.62M | 0.08M | 0.15M | 10.78M | | 0.39M | -0.08M | -0.07M | -0.22M | -0.24M | -0.18M | -0.09M | -0.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 3.42M | -0.04M | 8.84M | -0.95M | -0.95M | | | 2.94M | 0.00M | -3.54M | -0.95M | | | -0.62M | | | | 10.75M | 1.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.58M | 0.68M | 0.69M | 0.95M | 0.95M | | | | | | 0.95M | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | 0.06M | | -0.00M | 0.00M | -0.01M | 0.00M | -0.00M | 0.01M | -0.03M | 0.01M | -0.00M | 0.00M | -0.00M | -0.00M | 0.01M | 0.00M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.61M | 0.06M | -1.43M | 4.49M | -4.30M | 0.02M | -0.02M | -0.03M | 0.04M | -0.32M | 5.08M | -0.28M | -4.37M | 0.98M | 1.60M | 1.83M | 3.84M | -1.34M | 11.55M | -0.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.81M | -4.39M | -4.16M | -5.77M | -3.63M | 0.88M | -0.04M | -0.69M | -3.04M | -0.54M | -2.24M | 0.57M | -4.82M | 0.98M | 2.22M | 1.83M | 3.83M | -1.34M | 0.80M | -1.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | 0.08M | -1.50M | 4.49M | -4.29M | 0.01M | -0.01M | -0.04M | 0.04M | -0.34M | 5.10M | -0.29M | -4.36M | 0.98M | 1.60M | 1.83M | 3.83M | -1.34M | 11.55M | -0.34M |