|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 1.43M | 1.52M | 1.50M | 1.22M | 1.29M | 1.27M | 1.34M | 1.14M | 1.25M | 1.43M | 1.33M | 1.13M | 0.93M | 1.24M | 0.49M | 0.48M | 0.68M | 0.95M | 0.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.18M | 0.18M | 0.20M | 0.18M | 0.14M | 0.15M | 0.15M | 0.14M | 0.10M | 0.11M | 0.10M | 0.11M | 0.11M | 0.51M | 0.54M | 0.43M | 0.41M | 0.39M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.01M | | | | 0.00M | | | | 0.13M | | | | 0.49M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 0.60M | 2.48M | 0.49M | 1.61M | 1.02M | 1.44M | 0.55M | 1.86M | 0.98M | 0.71M | 0.88M | 1.98M | 0.95M | 0.31M | 0.69M | 0.92M | 1.17M | 1.21M | 0.61M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -0.48M | -0.33M | 0.24M | -0.10M | -0.52M | 0.38M | 0.00M | -0.41M | -0.24M | 0.65M | -0.04M | -0.38M | 0.67M | -0.02M | 0.54M | 0.30M | -0.53M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | 0.27M | -0.08M | 0.19M | -0.24M | 0.06M | 0.04M | -0.26M | 0.17M | 0.13M | -0.38M | -0.15M | 0.23M | -0.09M | -0.02M | -0.10M | -0.12M | 0.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.08M | -0.05M | 0.03M | -0.02M | -0.01M | -0.08M | -0.02M | -0.16M | 0.16M | -0.11M | 0.04M | 0.08M | 0.10M | -0.13M | -0.08M | 0.04M | 0.04M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.00M | -0.05M | -0.01M | -0.06M | -0.04M | -0.02M | -0.04M | -0.00M | -0.01M | -0.01M | | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.06M | -4.73M | 0.79M | 4.09M | 0.79M | 0.10M | 1.05M | 2.29M | -4.48M | -0.28M | | | | | -0.27M | | | | -4.83M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -1.06M | -4.80M | 0.76M | 3.23M | -2.22M | 0.07M | 1.00M | 2.27M | -4.50M | -0.30M | 0.92M | 1.32M | -1.43M | 1.47M | -1.82M | 2.97M | 1.27M | 1.85M | -4.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | | | | -5.23M | | | | -4.84M | | | | -4.87M | | | | -4.50M | | -0.13M | -0.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | | 10.40M | | -5.23M | | 10.45M | | -4.84M | | 9.64M | | -4.87M | | 9.77M | | -4.50M | | 9.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.02M | -0.03M | -0.09M | -0.06M | 0.10M | 0.02M | 0.00M | -0.02M | -0.03M | -0.01M | -0.01M | 0.04M | -0.06M | 0.02M | 0.03M | -0.00M | -0.01M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | -0.45M | -2.34M | 1.22M | -0.48M | -1.26M | 1.61M | 1.57M | -0.71M | -3.55M | 0.38M | 1.79M | -1.57M | -0.44M | 1.72M | -1.12M | -0.58M | 2.44M | 2.93M | -4.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 0.60M | 2.53M | 0.50M | 1.66M | 1.07M | 1.46M | 0.60M | 1.86M | 0.99M | 0.72M | 0.88M | 1.98M | 0.96M | 0.31M | 0.69M | 0.93M | 1.18M | 1.22M | 0.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | -0.46M | -2.32M | 1.25M | -0.40M | -1.20M | 1.50M | 1.55M | -0.71M | -3.53M | 0.41M | 1.80M | -1.57M | -0.47M | 1.78M | -1.14M | -0.61M | 2.44M | 2.94M | -4.42M |