|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 2.63M | 4.12M | 2.89M | 4.80M | 6.33M | 5.55M | 6.34M | 1.33M | 1.21M | -1.80M | 0.75M | -0.12M | 0.59M | -0.75M | -2.06M | -6.56M | 1.93M | -0.12M | 0.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.22M | 0.15M | 0.14M | 0.14M | 0.31M | 0.21M | 0.21M | 0.21M | 0.48M | 0.28M | 0.28M | 0.26M | 0.59M | 0.31M | 0.32M | 0.32M | 0.64M | 0.33M | 0.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | -0.02M | 0.03M | -4.08M | 0.00M | 0.03M | -0.00M | -0.17M | -0.01M | 0.05M | -0.00M | -1.05M | -0.06M | -0.02M | -0.00M | -3.17M | 0.05M | -0.01M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | 0.08M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.04M | 0.05M | 0.04M | 1.36M | | | | 0.19M | | | | 0.04M | | | | 0.07M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | 3.46M | | | | 3.14M | | | | 1.53M | | | | 1.09M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -4.87M | 4.63M | -1.21M | 3.37M | -3.23M | -3.92M | -4.26M | 3.21M | 1.01M | 0.80M | -2.53M | 7.24M | 0.41M | 5.46M | 4.60M | 0.07M | 1.37M | -0.10M | -2.65M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.83M | 0.86M | 0.87M | 0.84M | 0.88M | 0.89M | 0.91M | 0.98M | 1.00M | 1.12M | 1.10M | 1.09M | 1.04M | 1.01M | 0.98M | 0.96M | 0.97M | 0.94M | 0.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 5.01M | -1.86M | 4.21M | -1.17M | 3.50M | 2.01M | 7.19M | -12.33M | -4.46M | -1.79M | 5.25M | -4.30M | 5.86M | -4.72M | 0.33M | -1.60M | 2.65M | 0.52M | -0.64M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | 4.96M | 4.22M | 3.11M | 8.28M | 10.47M | 7.66M | 3.64M | 8.69M | 3.15M | 3.07M | -3.97M | -2.31M | 0.12M | 1.62M | -2.87M | 0.93M | 0.58M | 0.92M | 1.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 0.61M | 1.70M | 1.90M | 3.47M | 1.50M | -0.70M | -0.01M | -1.22M | -2.37M | 1.23M | -4.07M | -2.92M | 4.16M | 0.50M | 2.58M | -1.72M | 1.63M | 0.46M | -0.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 0.48M | 1.03M | 0.56M | 0.34M | 2.21M | -1.06M | -0.66M | -4.49M | -1.12M | 1.50M | 0.25M | 2.77M | -0.10M | 0.64M | -4.66M | 2.88M | -0.15M | 2.51M | -2.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.84M | 0.77M | 0.55M | 0.96M | 1.44M | 1.30M | 2.23M | 2.40M | 1.14M | 1.51M | 0.40M | 0.98M | 0.93M | 0.52M | 0.55M | 0.82M | 1.02M | 1.61M | 0.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | 0.00M | | | | | 0.01M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | -0.16M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | -0.84M | -0.77M | -0.55M | -5.96M | -1.44M | -1.11M | 2.77M | -2.40M | -1.14M | -1.51M | -0.40M | -0.98M | -0.92M | -0.52M | 6.44M | -0.98M | -1.02M | -1.61M | -0.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.04M | -0.01M | -0.07M | | | | -0.12M | | | -0.00M | -0.16M | 0.00M | | | -0.10M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | | 1.00M | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | | 1.00M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.67M | 1.91M | 0.36M | 1.39M | 1.52M | 0.51M | 0.36M | 0.33M | 0.01M | | 0.25M | 0.14M | 0.16M | | 0.01M | 0.06M | 0.15M | 0.24M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.13M | 0.11M | 0.10M | 0.10M | 0.12M | 0.14M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.42M | 0.18M | 0.18M | 0.18M | 0.42M | 0.15M | 0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.79M | 0.79M | 0.81M | 0.81M | 0.82M | 0.83M | 0.83M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | -0.78M | -0.17M | 1.05M | -0.46M | 0.50M | 0.69M | -0.32M | -0.47M | -0.64M | -0.83M | -0.84M | -0.60M | -0.87M | -0.69M | -0.85M | -0.84M | -0.90M | -0.71M | -0.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.41M | -0.45M | 0.20M | -0.60M | -0.69M | -0.18M | 0.35M | -0.00M | -0.10M | 0.19M | -0.11M | -0.28M | 0.15M | -0.66M | -0.14M | 0.97M | 0.31M | -0.10M | 0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | -6.90M | 3.25M | -0.52M | -3.65M | -4.86M | -4.53M | -1.46M | 0.34M | -0.86M | -1.35M | -3.89M | 5.38M | -1.23M | 3.60M | 10.04M | -0.77M | -0.25M | -2.52M | -3.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | -5.71M | 3.86M | -1.77M | 2.41M | -4.67M | -5.22M | -6.49M | 0.81M | -0.13M | -0.71M | -2.93M | 6.26M | -0.51M | 4.95M | 4.05M | -0.74M | 0.34M | -1.71M | -3.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | -6.49M | 3.69M | -0.71M | -3.05M | -4.18M | -4.34M | -1.81M | 0.34M | -0.76M | -1.54M | -3.78M | 5.66M | -1.38M | 4.26M | 10.19M | -1.74M | -0.55M | -2.41M | -4.03M |