|
Net Income (Quarter)
|
2.06M | -1.25M | -2.14M | -0.24M | 1.40M | 1.78M | 0.12M | -0.68M | -0.05M | 2.07M | -0.23M | -0.24M | -0.33M | 0.28M | -0.09M | -0.36M | -0.39M | 0.63M | 6.52M | 24.58M |
|
Share-based Compensation (Quarter)
|
0.22M | 0.52M | 0.50M | 0.24M | 0.15M | 0.40M | 0.26M | 0.68M | 0.14M | 0.40M | 0.45M | 0.66M | 0.74M | 0.37M | 0.38M | 0.58M | 0.67M | 0.34M | 0.40M | 2.14M |
|
Deferred Taxes (Quarter)
|
| | | -0.09M | 0.42M | 0.81M | 0.10M | 0.60M | 0.54M | 0.56M | 0.18M | 0.15M | 0.02M | -0.01M | 0.57M | -0.05M | 0.05M | -0.01M | 0.08M | 0.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.50M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.02M | 0.50M | -0.28M | -1.57M | -0.29M | -0.06M | 0.83M | -0.99M | -0.19M | -0.10M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | -0.25M | 1.84M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
0.58M | 0.14M | | 0.22M | 0.09M | 1.73M | | 2.10M | 0.70M | 2.03M | 2.16M | 1.16M | 1.29M | 0.87M | 1.39M | 1.11M | 1.59M | 2.35M | | 14.82M |
|
Cash from Operations (Quarter)
|
-0.43M | 1.35M | 0.42M | -0.40M | -0.21M | 0.97M | 1.70M | 0.50M | 1.07M | 1.36M | 2.34M | 1.21M | 2.01M | 2.11M | 0.13M | 1.04M | 1.76M | 1.76M | 6.18M | 15.21M |
|
Amortizatization of Intangibles (Quarter)
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.26M | 0.28M | | 0.31M | 0.31M | 0.72M | | 0.62M | 0.39M | 0.41M | 0.92M | 0.47M | 0.73M | 0.54M | 1.39M | 0.79M | 1.02M | 1.45M | | |
|
Change in Receivables (Quarter)
|
-0.71M | 1.08M | -0.28M | -0.59M | -0.66M | -1.24M | 1.04M | -1.58M | 1.04M | -1.47M | 0.51M | 0.23M | -0.04M | 0.49M | -0.09M | 0.01M | -0.08M | -1.30M | 1.43M | 0.75M |
|
Change in Account Payables (Quarter)
|
-0.30M | 0.11M | 0.38M | -0.30M | 0.30M | 0.34M | 0.22M | 0.42M | -0.83M | 0.34M | -0.05M | -0.54M | 0.13M | 0.20M | 0.01M | -0.41M | 0.20M | 0.51M | 0.90M | -0.07M |
|
Change in Taxes (Quarter)
|
| | | 0.20M | 0.05M | 0.02M | | -0.41M | -0.04M | 0.38M | 974.00 | 0.27M | 0.58M | 0.43M | -0.89M | 0.46M | -0.07M | 0.11M | | -0.27M |
|
Other Working Capital Changes (Quarter)
|
0.00M | 0.01M | 0.02M | 0.06M | 0.01M | 0.10M | -0.40M | -0.03M | 0.20M | 0.08M | -0.27M | 0.09M | 0.04M | 0.13M | -0.29M | -0.13M | 0.12M | 0.09M | -0.20M | -0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 0.83M | 0.71M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-4.65M | -1.02M | -0.01M | 0.83M | -4.13M | 1.38M | -0.72M | -0.05M | -0.01M | -4.35M | -0.92M | 0.00M | -3.14M | -0.02M | -651.00 | | -11.71M | -58.59M | -3.52M | -0.34M |
|
Other financing activities (Quarter)
|
| | | 0.24M | 0.29M | | | | | 0.13M | 0.03M | 0.03M | 25.00 | | 0.50M | | | | | 0.91M |
|
Cash from Financing Activities (Quarter)
|
-0.15M | -1.04M | -0.01M | 0.18M | 0.14M | -0.27M | -0.45M | -0.45M | 6.06M | 0.19M | -0.55M | -0.98M | -0.63M | -0.59M | -0.66M | -0.63M | 10.98M | 58.81M | -6.73M | -7.04M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | 7.26M | 1.09M | | | | | | | | 63.25M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | -0.45M | -0.50M | -0.53M | 0.01 | -0.55M | -0.55M | -0.57M | -0.60M | -0.60M | -0.63M | -0.63M | -0.85M | -0.85M |
|
Exchange Rate Effect (Quarter)
|
5.31M | -0.08M | 0.01M | -0.05M | 0.11M | 0.05M | -0.01M | -0.01M | -0.01M | -0.02M | 0.02M | -0.01M | -0.00M | -885.00 | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M |
|
Change in Cash (Quarter)
|
-5.23M | -0.72M | 0.40M | 0.61M | -4.20M | 2.07M | 0.53M | -311.00 | 7.13M | -2.80M | 0.87M | 0.23M | -1.76M | 1.50M | -0.54M | 0.41M | 1.03M | 1.98M | -4.05M | 7.83M |
|
Beginning Cash Balance (Quarter)
|
10.72M | 5.31M | | 5.06M | 5.62M | 1.53M | | 4.17M | 4.17M | 11.28M | | 9.34M | 9.57M | 7.80M | | 8.75M | 9.15M | 10.17M | | 8.08M |
|
Free Cash Flow (Quarter)
|
-0.43M | 1.35M | 0.42M | -0.40M | -0.21M | 0.97M | 1.70M | 0.50M | 1.07M | 1.36M | 2.34M | 1.21M | 2.01M | 2.11M | 0.13M | 1.04M | 1.76M | 1.76M | 6.18M | 15.21M |
|
Net Cash Flow (Quarter)
|
-5.23M | -0.72M | 0.40M | 0.61M | -4.20M | 2.07M | 0.53M | -311.00 | 7.13M | -2.80M | 0.87M | 0.23M | -1.76M | 1.50M | -0.54M | 0.41M | 1.03M | 1.98M | -4.06M | 7.83M |