|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.47M | -2.40M | -0.10M | 0.18M | 0.05M | -1.40M | 0.26M | -0.22M | 0.17M | 0.36M | 0.19M | 0.17M | 0.04M | 1.21M | 0.12M | 0.01M | -0.43M | -0.59M | -0.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.13M | | 0.05M | 0.13M | 0.14M | 0.04M | 0.04M | 0.18M | 0.18M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.30M | -0.01M | 0.02M | -0.01M | 0.09M | -0.06M | -0.03M | -0.04M | -0.06M | -0.03M | 0.05M | 0.05M | -0.04M | -0.00M | -0.00M | 0.14M | -0.04M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.19M | 0.01M | 0.13M | 0.16M | 0.03M | 0.01M | 0.01M | 0.19M | 0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.12M | -0.58M | 1.12M | -0.00M | 0.04M | 0.02M | 0.10M | 0.10M | 0.10M | | 1.13M | 1.13M | 1.13M | 0.17M | -0.11M | -0.10M | 1.13M | -0.98M | 1.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -1.10M | 1.57M | -2.35M | -1.15M | -2.29M | 0.94M | -0.70M | -2.64M | -0.87M | -0.07M | 0.55M | -3.57M | -0.44M | 0.09M | 0.48M | -5.63M | 0.11M | -0.96M | -0.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.73M | 0.87M | -0.35M | 0.34M | -0.13M | -0.54M | 0.49M | -0.26M | 0.19M | -0.65M | 0.64M | -0.65M | -0.61M | -0.38M | -0.47M | -0.06M | -0.64M | -0.11M | -0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.15M | -0.12M | 0.06M | -0.06M | 0.23M | -0.18M | 0.34M | -0.42M | -0.06M | 0.32M | -0.24M | -0.10M | -0.11M | 0.35M | 0.07M | -0.01M | 0.05M | -0.46M | 0.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.09M | 0.18M | -0.59M | 0.59M | -1.05M | 0.40M | -0.05M | -0.02M | 0.01M | -0.81M | -0.14M | 0.04M | -0.01M | 0.09M | -0.26M | 0.08M | -0.02M | 0.20M | -0.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 0.12M | -0.50M | 0.05M | -1.44M | 0.01M | -0.02M | 0.04M | -3.12M | 0.15M | -0.38M | 0.04M | -3.86M | 0.08M | -0.12M | 0.01M | -4.91M | | -0.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 4.00M | -0.02M | -0.45M | -1.34M | 0.79M | -1.90M | 0.04M | 0.32M | -1.17M | 1.38M | -0.19M | 0.48M | -1.15M | 1.10M | -0.18M | -0.13M | -0.55M | 0.00M | -0.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.02M | 0.06M | 0.04M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.00M | 0.04M | 0.01M | 0.12M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 18.48M | 18.63M | 27.36M | 6.85M | 17.40M | 7.34M | 11.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.02M | -0.06M | -0.04M | -0.04M | -0.05M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -28.52M | -4.36M | 9.80M | -6.99M | 9.97M | -3.33M | 5.90M | -4.40M | 9.94M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.29M | -2.29M | -2.28M | -2.29M | -2.29M | -2.29M | -2.28M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -2.30M | -6.73M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.29M | 2.28M | 2.29M | 2.29M | 2.29M | 2.28M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | | 2.30M | 2.30M | 2.30M | 0.86M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.07M | -0.03M | -0.23M | -0.28M | -0.35M | 0.37M | -0.09M | -0.09M | 0.03M | 0.15M | -0.08M | -0.02M | 0.27M | -0.17M | 0.00M | 0.12M | 0.09M | 0.11M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | -3.47M | -0.80M | -4.90M | -3.75M | -4.98M | -0.99M | -3.10M | -5.04M | -3.16M | -2.23M | -30.36M | -10.25M | 7.32M | -9.37M | 8.15M | -11.15M | 3.80M | -7.55M | 2.41M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -1.12M | 1.51M | -2.39M | -1.19M | -2.34M | 0.93M | -0.70M | -2.65M | -0.89M | -0.08M | 0.54M | -3.59M | -0.44M | 0.07M | 0.47M | -5.64M | 0.07M | -0.96M | -0.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | -3.41M | -0.77M | -4.67M | -3.48M | -4.63M | -1.36M | -3.01M | -4.96M | -3.19M | -2.39M | -30.28M | -10.23M | 7.06M | -9.20M | 8.15M | -11.27M | 3.71M | -7.66M | 2.42M |