|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.69M | 3.02M | 1.63M | -6.96M | 3.07M | 2.36M | 1.60M | -0.14M | 2.95M | 0.46M | 3.35M | -9.73M | 4.41M | 3.29M | 2.36M | -12.52M | 3.26M | 1.27M | -1.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.44M | 0.66M | 0.58M | | 0.83M | 1.07M | 0.90M | 1.72M | 0.93M | 1.87M | 0.10M | 2.40M | 0.70M | 0.90M | 0.50M | 0.80M | 1.13M | 1.84M | 2.03M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | -0.01M | -0.00M | 0.55M | -0.02M | -0.03M | 0.00M | -0.13M | 0.04M | -0.02M | 0.02M | -1.64M | -0.00M | 0.01M | -0.04M | 0.03M | 0.02M | -0.01M | 0.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.02M | 0.00M | | -5.50M | -0.01M | 0.05M | 0.05M | 0.36M | -0.01M | 0.01M | 0.01M | -1.28M | 0.00M | 0.01M | 0.50M | -3.54M | 0.10M | 0.18M | 0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.29M | 0.21M | -0.08M | -0.38M | 0.09M | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.00M | 6.59M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.06M | | 11.18M | 0.01M | 12.16M | 10.52M | 0.06M | 0.07M | 0.10M | 0.11M | 1.68M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 2.06M | 5.45M | 4.88M | 5.24M | 2.04M | 3.19M | 8.74M | 2.98M | 7.54M | 8.44M | 10.92M | 5.73M | 8.92M | 6.83M | 12.60M | 10.63M | 3.62M | 12.88M | 12.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.52M | 0.91M | | 0.92M | 1.12M | 1.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 1.99M | 2.14M | 2.77M | 2.67M | 2.64M | 2.78M | 2.82M | 2.71M | 2.79M | 3.29M | 3.76M | 3.70M | 4.11M | 1.94M | 2.45M | 5.63M | 5.61M | 6.49M | 1.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | -0.81M | 1.18M | -1.56M | 4.58M | -1.58M | 2.82M | -3.09M | 7.08M | -3.12M | 0.73M | -1.44M | 5.08M | -2.81M | 1.07M | -0.10M | 3.14M | 1.21M | 2.34M | -3.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | -0.03M | -1.71M | 3.53M | -1.67M | 2.12M | 1.61M | -0.14M | -0.21M | -1.95M | -1.43M | 0.17M | 0.89M | 0.23M | -2.83M | -2.02M | 0.22M | 0.74M | -2.54M | 1.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -1.07M | -0.22M | 1.98M | 1.21M | -1.22M | 0.63M | 0.16M | 2.02M | -4.32M | 0.35M | -1.23M | 0.19M | 1.43M | 0.10M | 2.65M | 0.76M | -3.30M | 1.73M | 2.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | -2.88M | 0.07M | 1.34M | 0.36M | -3.25M | 0.28M | -0.19M | 0.99M | -1.20M | 2.88M | 2.27M | -0.55M | -5.12M | 0.50M | 2.52M | 1.18M | -4.34M | 0.58M | 1.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.39M | -0.00M | -0.01M | -0.25M | | | | | 0.60M | | | 2.90M | 0.76M | -3.69M | 0.01M | | 0.38M | 0.17M | -0.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.92M | 0.93M | 1.43M | -0.32M | -0.43M | -0.45M | -0.19M | -0.04M | -0.53M | 0.07M | -0.26M | 1.03M | 0.69M | 1.23M | -4.30M | 3.38M | -1.74M | 0.70M | -0.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 1.20M | 2.57M | 2.09M | 4.29M | 2.40M | 2.37M | 2.38M | 2.27M | 2.77M | 2.68M | 3.65M | 4.18M | 3.67M | 1.42M | 1.97M | 2.69M | 4.60M | 3.19M | 1.36M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.10M | 0.01M | | | -0.01M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.93M | 19.98M | | 8.90M | 4.04M | | 4.27M | 0.80M | 2.87M | 10.01M | 0.05M | -0.07M | 15.95M | -0.10M | 70.24M | 1.34M | | 82.53M | -0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.53M | 15.53M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | -2.13M | -22.55M | -2.08M | -13.09M | -6.43M | -2.37M | -6.64M | -3.07M | -5.64M | -12.69M | -3.71M | -19.64M | -4.09M | -3.86M | -72.01M | -4.04M | -4.60M | -86.96M | -2.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.44M | 0.62M | 0.62M | 0.65M | 0.83M | 1.11M | 0.81M | 0.62M | 0.93M | 1.24M | 1.17M | 1.17M | 0.70M | 0.93M | 0.45M | 3.25M | 1.13M | 1.84M | 2.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.04M | -0.04M | 19.12M | -2.18M | 6.79M | 3.11M | -0.82M | -1.51M | 0.09M | -0.86M | 3.17M | 26.76M | -1.68M | -1.94M | -1.41M | 39.65M | -9.45M | 1.95M | 77.25M | -12.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.18M | 0.27M | -0.39M | -0.33M | 0.32M | 0.47M | 0.09M | -0.06M | -0.42M | 0.18M | -0.02M | 0.03M | 0.12M | -0.40M | 0.58M | -0.27M | -0.63M | 0.05M | 1.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -0.31M | 2.30M | 0.23M | -1.38M | -0.95M | 0.47M | 0.68M | -0.06M | 0.62M | -0.90M | 33.96M | -15.56M | 3.01M | 1.16M | -19.18M | -3.12M | 0.34M | 3.22M | -1.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 0.85M | 2.88M | 2.79M | 0.95M | -0.36M | 0.82M | 6.36M | 0.71M | 4.77M | 5.76M | 7.26M | 1.55M | 5.25M | 5.42M | 10.63M | 7.93M | -0.97M | 9.69M | 10.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.12M | 2.02M | 0.62M | -1.06M | -1.28M | -0.00M | 0.59M | 0.00M | 1.04M | -1.08M | 33.98M | -15.59M | 2.90M | 1.56M | -19.75M | -2.85M | 0.97M | 3.17M | -2.74M |