|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 0.49M | 6.35M | -0.89M | 1.87M | 1.73M | -11.24M | -1.12M | 1.17M | 3.36M | 18.34M | 1.79M | 4.28M | 3.45M | 9.86M | 5.85M | 1.26M | 7.91M | 13.05M | 2.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.28M | 0.24M | 0.28M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.18M | 0.23M | 0.23M | 0.22M | 1.47M | 0.32M | 0.53M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.29M | -0.56M | 0.16M | 0.08M | 0.12M | 0.12M | 0.08M | 0.11M | -0.05M | -7.07M | -0.27M | 0.47M | 0.82M | 0.60M | 0.04M | 0.39M | 1.21M | -0.53M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.14M | | | -1.77M | | | | -0.04M | 0.01M | | | 3.71M | | | 0.09M | -1.38M | 0.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.03M | 0.01M | -0.03M | 0.04M | 0.01M | 0.12M | 0.03M | -0.02M | -0.04M | 0.13M | -0.03M | 0.07M | 0.04M | -0.08M | 0.21M | 0.15M | 0.01M | 0.51M | -0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.02M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 300.00 | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | 5.19M | -2.54M | -7.11M | -4.06M | 6.07M | 3.86M | 3.81M | -0.28M | 4.08M | 7.11M | -0.07M | 2.82M | 5.16M | 6.02M | 0.73M | -2.04M | 17.28M | -6.80M | 6.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.00M | 1.06M | 0.99M | 0.93M | 0.85M | 0.86M | 0.92M | 0.88M | 0.98M | 1.06M | 0.83M | 0.89M | 0.97M | 0.94M | 0.94M | 0.96M | 0.98M | 2.03M | 1.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.84M | -8.08M | 10.14M | -3.49M | 9.35M | -1.51M | -1.11M | -1.86M | 11.73M | | -0.52M | -1.85M | -4.60M | 0.41M | 3.58M | 3.62M | 0.41M | 9.55M | 8.98M | -14.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.82M | -1.62M | 1.82M | 0.94M | -1.21M | -0.04M | -1.81M | 0.93M | 2.31M | -0.60M | 0.36M | 0.45M | 0.16M | 0.85M | -1.87M | 1.38M | 3.31M | -1.46M | 0.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | -0.51M | -2.66M | 2.04M | -1.19M | -0.34M | 0.58M | -0.23M | 8.27M | 1.30M | -0.53M | -1.69M | -2.80M | 0.53M | 2.79M | -3.98M | 1.38M | 10.58M | -7.49M | 0.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.38M | 0.29M | -0.48M | -0.23M | 0.84M | -0.06M | 1.28M | -2.93M | 2.82M | -2.31M | 1.00M | -1.05M | -0.08M | 1.65M | 0.65M | -0.70M | 0.28M | 0.54M | -2.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.34M | 0.23M | -0.62M | 0.08M | 1.07M | -0.08M | -0.32M | -0.45M | 1.09M | -0.18M | -0.69M | -0.10M | -0.12M | 0.90M | 0.02M | 0.00M | -0.02M | -0.01M | -1.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | -0.35M | 1.55M | 0.92M | -0.52M | 0.38M | -1.24M | 0.57M | -0.96M | 2.30M | 0.94M | 2.83M | -0.05M | -1.82M | -0.20M | -1.61M | 0.32M | 5.45M | -4.07M | -1.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 1.04M | 0.31M | 0.40M | 1.63M | 1.21M | 3.74M | 3.23M | 3.57M | 1.41M | 2.90M | 0.59M | 0.64M | 0.32M | 1.32M | 0.93M | 2.55M | 4.93M | 2.03M | 1.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.04M | | 0.07M | -0.07M | 0.50M | 0.01M | | | -0.00M | | | | 0.03M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -1.01M | -0.35M | -0.33M | -1.63M | -1.16M | -3.26M | -3.22M | -3.57M | -1.41M | -2.90M | -0.59M | -0.64M | -0.32M | -1.29M | -0.93M | -2.55M | -4.93M | -2.02M | -1.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.92M | 0.97M | 5.09M | 5.62M | -3.11M | -3.07M | 2.46M | 1.27M | -2.54M | -4.45M | 2.56M | -0.32M | -0.90M | -2.25M | 3.20M | 3.08M | -2.17M | 2.48M | 4.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.07M | -0.08M | 0.47M | -0.14M | 0.23M | -0.46M | -0.06M | 0.12M | -0.06M | 0.07M | -0.07M | -0.04M | -0.10M | -0.09M | 0.14M | -0.04M | -0.23M | -0.01M | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | 5.04M | -1.99M | -1.87M | -0.21M | 2.03M | -2.93M | 2.99M | -2.46M | 0.08M | -0.17M | 1.82M | 1.82M | 3.85M | 2.39M | 3.14M | -1.55M | 9.95M | -6.36M | 9.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.29M | 4.15M | -2.85M | -7.51M | -5.69M | 4.87M | 0.12M | 0.58M | -3.85M | 2.68M | 4.21M | -0.66M | 2.17M | 4.84M | 4.70M | -0.19M | -4.59M | 12.35M | -8.84M | 4.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 5.10M | -1.91M | -2.34M | -0.07M | 1.80M | -2.47M | 3.05M | -2.58M | 0.14M | -0.24M | 1.90M | 1.85M | 3.94M | 2.48M | 3.00M | -1.51M | 10.18M | -6.34M | 9.64M |