|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.13M | 2.14M | -3.38M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 0.75M | 1.23M | -0.06M | 0.39M | -1.25M | | -0.31M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.03M | 0.21M | 0.15M | 0.03M | 0.11M | -0.24M | 0.17M | -0.03M | 0.01M | 0.08M | 0.13M | 0.09M | 20.00M | 0.03M | 0.03M | 0.03M | 0.23M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | -0.13M | 2.35M | -2.86M | 1.90M | 1.09M | 0.26M | 3.23M | -6.08M | 0.10M | 0.10M | 1.74M | 1.87M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 2.25M | -1.30M | 0.88M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.23M | | | | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.44M | 0.01M | 0.01M | 0.01M | -0.42M | 0.01M | | | 0.35M | 0.38M | 0.05M | 1.47M | -0.03M | | | 0.02M | -0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | -0.04M | 0.03M | 0.03M | 0.02M | -0.02M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.07M | | | | 0.03M | | | | 0.07M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -1.38M | 0.11M | 1.51M | -3.00M | -0.53M | -0.63M | -0.88M | 2.94M | 3.81M | -5.10M | 1.98M | 1.92M | -1.32M | -0.90M | 0.07M | -4.04M | -7.86M | -4.06M | -2.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.36M | 0.00M | 0.33M | 0.24M | 0.24M | 0.11M | 0.06M | 0.13M | 0.12M | 0.18M | 0.44M | 0.18M | 0.13M | 0.10M | 0.13M | 0.09M | 0.08M | 0.08M | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 4.28M | 1.96M | -5.04M | 5.78M | 3.66M | 2.85M | -1.05M | -0.61M | -1.92M | 4.50M | -2.22M | 6.29M | -0.09M | -3.92M | -0.19M | 11.93M | 7.08M | -2.64M | -12.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.89M | -0.96M | -1.21M | -0.14M | 1.56M | 2.29M | -1.99M | -0.33M | -0.23M | 1.24M | -2.69M | 2.10M | 0.39M | 1.84M | 3.13M | 5.07M | -3.21M | 2.73M | -4.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 0.81M | 1.33M | -5.71M | 2.92M | -0.45M | 0.41M | -4.08M | -0.96M | 1.39M | -1.95M | -0.40M | 4.61M | -3.40M | -8.86M | 6.52M | 1.83M | 1.24M | -2.45M | 2.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | 1.72M | -1.65M | 1.30M | 1.72M | -2.20M | -0.11M | 3.87M | -0.13M | 2.27M | -2.58M | 1.78M | -0.18M | 0.01M | -0.24M | -0.13M | -0.18M | -0.57M | 0.41M | -0.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.56M | 0.54M | 0.29M | 0.48M | 0.32M | 0.44M | 0.56M | 0.34M | 0.35M | 0.34M | 0.16M | 0.43M | 0.34M | 0.13M | -0.90M | 0.53M | 0.43M | 0.57M | -1.38M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | -8.43M | 1.31M | -0.58M | | | | -1.92M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.04M | -0.00M | 3.75M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.55M | -1.55M | 0.71M | -0.48M | -0.32M | -0.44M | -0.56M | -0.34M | -0.35M | -0.39M | -1.18M | -0.88M | 11.84M | -5.18M | 0.35M | -0.53M | -0.43M | -0.57M | 0.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.18M | 0.22M | 0.21M | 0.15M | 0.13M | 0.31M | -0.24M | 0.17M | -0.04M | 0.08M | 1.54M | 0.13M | 0.13M | -0.15M | | 0.03M | 0.03M | 0.08M | 0.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | -1.56M | 2.35M | -3.05M | 4.83M | 2.61M | 1.81M | -5.76M | -0.63M | -3.70M | 2.82M | -1.50M | -0.50M | 0.39M | 1.63M | -3.18M | 4.29M | 4.26M | -1.08M | -2.94M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | 1.78M | 0.30M | -0.30M | 0.47M | | 1.34M | -1.09M | | 0.25M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 0.48M | -2.31M | -1.00M | -0.76M | -3.43M | -1.01M | 4.42M | -0.06M | -0.07M | -0.30M | 0.27M | -0.17M | 0.12M | -0.03M | 0.02M | | 0.02M | -0.01M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | -3.01M | -1.40M | -1.83M | 0.59M | -1.66M | -0.28M | -2.78M | 1.91M | -0.34M | -2.96M | 2.76M | 5.91M | 5.07M | -2.04M | -1.43M | -0.28M | -4.01M | -5.72M | -4.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | -1.94M | -0.43M | 1.22M | -3.48M | -0.85M | -1.08M | -1.44M | 2.59M | 3.46M | -5.45M | 1.82M | 1.49M | -1.66M | -1.03M | 0.96M | -4.57M | -8.29M | -4.64M | -1.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | -3.49M | 0.91M | -0.83M | 1.35M | 1.77M | 0.73M | -7.20M | 1.97M | -0.25M | -2.68M | -0.70M | 0.54M | 10.91M | -4.45M | -2.76M | -0.28M | -4.03M | -5.72M | -4.95M |