|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | 3.82M | 0.29M | 1.04M | 0.24M | -0.63M | -2.24M | -2.98M | -0.17M | 0.21M | -0.56M | -3.67M | -2.22M | 0.02M | 0.39M | -3.94M | -0.90M | -2.05M | 0.52M | -3.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.19M | 0.14M | 0.18M | 0.17M | 0.16M | 0.17M | 0.26M | 0.15M | 0.21M | 0.20M | 0.20M | 0.24M | 0.22M | 0.21M | 0.30M | 0.26M | 0.27M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.15M | 0.49M | 0.26M | 0.25M | -0.02M | 0.23M | -0.12M | -0.14M | 0.01M | 0.07M | 0.11M | 0.04M | | | -0.04M | 0.13M | | | -0.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.18M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.25M | -0.30M | 0.70M | 0.02M | 0.46M | -0.44M | -0.04M | -0.03M | 0.59M | -0.73M | 0.23M | -0.07M | -0.17M | 1.24M | -0.85M | -0.06M | -0.21M | 1.50M | -1.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.06M | 0.07M | 0.03M | 0.06M | 0.07M | -0.04M | -0.03M | -0.09M | 0.06M | 0.01M | -0.14M | 0.07M | 0.43M | 0.08M | 0.00M | 0.06M | 0.04M | 0.23M | 0.98M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | 0.91M | | | | 1.16M | | | | 0.56M | | | | 0.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | 9.52M | -6.45M | 2.08M | -3.25M | 1.24M | 10.30M | 5.50M | -1.24M | 4.93M | -11.86M | -2.92M | -1.71M | 6.16M | -4.76M | 2.31M | -5.53M | 1.10M | -0.18M | -1.12M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.65M | 0.67M | 0.70M | 0.76M | 0.77M | 0.77M | 0.79M | 0.77M | 0.78M | 0.84M | 0.87M | 0.84M | 0.83M | 0.77M | 0.73M | 0.70M | 0.71M | 0.72M | 0.72M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 2.54M | 0.99M | -2.99M | 4.74M | -3.59M | -0.63M | -0.87M | 2.69M | 0.06M | 0.10M | -1.75M | 4.33M | -1.58M | 0.86M | -1.78M | 1.32M | -1.43M | -1.41M | 0.84M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 4.63M | 4.25M | 2.67M | 1.17M | -1.88M | 5.77M | 6.74M | 9.94M | 11.32M | 12.88M | 0.55M | -6.41M | -5.16M | 2.92M | -0.49M | -4.07M | -4.11M | -1.18M | -3.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 3.87M | -0.86M | -1.09M | 1.40M | -0.60M | 3.07M | 1.68M | 3.12M | 1.57M | 3.15M | 1.14M | -0.21M | -3.94M | 0.16M | -4.18M | -2.37M | -0.26M | -1.83M | -3.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 11.71M | -1.40M | 1.05M | -1.08M | -2.81M | 14.67M | 9.63M | 7.28M | 15.02M | -4.10M | -4.61M | -2.01M | 1.34M | -1.23M | 2.64M | -8.60M | -3.15M | -0.46M | 2.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.23M | 0.86M | 0.12M | -0.65M | 1.47M | 1.40M | 0.86M | -0.15M | 1.60M | -0.98M | 0.64M | 0.87M | -0.12M | 1.37M | -0.18M | -2.16M | 0.34M | 0.04M | 1.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.42M | 0.02M | 2.77M | 0.90M | 0.94M | -1.56M | 2.76M | 0.71M | 0.82M | -0.48M | 0.32M | | | 0.67M | -0.67M | 0.06M | 0.21M | 0.05M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.01M | 0.00M | | | | | | | | 0.02M | | | 2.92M | 0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -0.41M | -0.62M | -0.99M | -0.90M | -0.94M | -0.96M | -0.23M | -0.71M | -0.82M | -0.36M | -0.25M | -0.32M | -0.19M | -0.16M | -0.39M | -0.00M | -0.16M | 2.71M | -0.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.24M | -0.24M | -0.39M | -0.34M | -0.34M | -0.34M | -0.36M | -0.20M | -2.96M | 0.04M | 2.51M | 2.21M | -0.26M | -0.62M | -0.51M | 2.50M | -0.60M | -0.50M | -0.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.04M | 0.21M | -0.18M | 0.39M | 0.01M | -0.01M | 0.27M | -0.01M | -0.05M | 0.01M | 0.13M | 0.03M | -0.05M | 0.00M | 0.05M | -0.01M | -0.61M | 0.06M | 0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | 8.82M | -7.09M | 0.52M | -4.10M | -0.03M | 8.99M | 5.17M | -2.17M | 1.10M | -12.17M | -0.53M | 0.21M | 5.66M | -5.54M | 1.46M | -3.05M | -0.27M | 2.09M | -1.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 9.09M | -6.47M | -0.69M | -4.15M | 0.30M | 11.86M | 2.74M | -1.95M | 4.11M | -11.38M | -3.23M | -1.71M | 6.16M | -5.43M | 2.98M | -5.59M | 0.89M | -0.23M | -1.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 8.86M | -7.30M | 0.70M | -4.49M | -0.04M | 9.00M | 4.91M | -2.15M | 1.15M | -12.18M | -0.66M | 0.18M | 5.71M | -5.55M | 1.41M | -3.04M | 0.34M | 2.03M | -2.06M |