|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M | 3.44M | 1.99M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | -0.01M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | 0.65M | 5.23M | 0.03M | -0.67M | 2.22M | 0.70M | -0.10M | 0.75M | 3.02M | 0.15M | -0.11M | 0.37M | 1.29M | -0.08M | -0.15M | 0.61M | 1.02M | 1.00M | 0.23M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.01M | 0.11M | | | 1.89M | 0.33M | | 0.01M | 0.01M | 0.14M | | 0.01M | 0.01M | | | 0.01M | 0.01M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.46M | 0.08M | 0.06M | 0.05M | 0.02M | 0.01M | 0.23M | 0.01M | 0.14M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 5.91M | 11.63M | 11.82M | 1.77M | 11.46M | -0.79M | 10.51M | 4.71M | 8.14M | 8.49M | 12.59M | 6.87M | 10.66M | 6.70M | 10.96M | 7.94M | 10.99M | 10.46M | 8.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 2.97M | 2.93M | 3.08M | 3.06M | 3.21M | 3.27M | 3.22M | 3.21M | 3.44M | 3.45M | 3.46M | 3.42M | 3.29M | 3.45M | 3.36M | 3.41M | 3.50M | 3.54M | 3.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -0.14M | 0.25M | -1.88M | 1.67M | 3.61M | 0.45M | -3.25M | 1.78M | -1.47M | 2.13M | -1.74M | 1.05M | -1.37M | 2.32M | -1.21M | 0.97M | -2.78M | -2.01M | 3.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.20M | 0.27M | 0.92M | 0.02M | -0.36M | 2.20M | 0.56M | 0.53M | -0.30M | 0.50M | -1.13M | -0.09M | -0.30M | -0.18M | 1.25M | -0.98M | -0.50M | -0.33M | -0.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 0.24M | 4.37M | -0.00M | -4.68M | 0.59M | 0.10M | -0.87M | -0.22M | 0.27M | 1.11M | -0.58M | -1.17M | 1.93M | 0.13M | -0.04M | 0.65M | -1.14M | 2.27M | -2.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.55M | -0.49M | 0.42M | -0.44M | -0.77M | 0.86M | 0.45M | -0.29M | 0.69M | 0.44M | -0.43M | 0.47M | -0.95M | -0.43M | -0.23M | 0.19M | -0.41M | 0.43M | 0.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -2.93M | 2.17M | 0.24M | 0.55M | -2.19M | 0.80M | -1.10M | 1.10M | | 0.08M | -1.13M | -0.50M | 2.65M | -0.52M | 0.05M | -0.56M | 0.07M | 0.33M | -0.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | -4.93M | | | | 1.53M | | 0.11M | -2.01M | 1.74M | 0.07M | | | 0.30M | 0.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.55M | 27.65M | 10.44M | 9.78M | 13.49M | 13.39M | 11.82M | 16.79M | 15.52M | 16.52M | 13.34M | 8.92M | 9.45M | 12.56M | 15.01M | 10.40M | 15.86M | 14.25M | 18.33M | 13.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | 0.00M | 0.00M | 0.04M | 0.01M | 0.02M | 0.05M | 0.01M | 0.01M | 0.02M | 0.60M | 0.01M | 0.01M | 0.00M | 0.00M | 0.09M | 0.03M | 0.01M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.14M | -10.88M | -10.44M | -12.62M | -16.95M | -13.39M | -11.81M | -16.74M | -15.51M | -16.51M | -13.32M | -8.32M | -9.44M | -12.55M | -15.01M | -10.39M | -15.78M | -14.22M | -18.32M | -13.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.05M | 3.11M | 0.50M | 0.35M | 0.74M | 17.37M | 0.06M | 0.06M | 0.07M | 24.43M | 0.07M | 0.06M | 0.05M | 8.33M | 0.04M | 0.05M | 0.06M | 7.47M | 8.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 5.22M | -1.71M | 1.18M | 14.92M | 1.81M | 13.79M | 5.04M | 16.60M | 8.91M | 0.87M | 2.73M | -0.68M | 6.34M | -1.25M | 2.00M | 4.48M | 3.59M | 7.20M | 8.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.45M | 2.52M | 2.52M | 2.58M | 2.58M | 2.64M | 2.65M | 2.54M | 3.08M | 2.98M | 2.98M | 3.04M | 3.04M | 3.10M | 3.10M | 3.17M | 3.17M | 3.23M | 3.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.24M | -0.52M | 0.39M | -0.26M | -0.11M | 1.20M | -1.19M | 5.81M | 0.54M | -3.95M | 7.00M | -3.25M | 4.45M | -9.56M | 2.56M | -3.36M | 0.36M | -0.65M | 4.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | -21.75M | 1.19M | 2.04M | -11.72M | -1.93M | -12.61M | -6.29M | -10.81M | -8.38M | -4.85M | 3.67M | -2.58M | -1.90M | -8.31M | 0.56M | -7.92M | -3.27M | -7.87M | -4.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.24M | -0.52M | 0.39M | -0.26M | -0.11M | 1.20M | -1.19M | 5.81M | 0.54M | -3.95M | 7.00M | -3.25M | 4.45M | -9.56M | 2.56M | -3.36M | 0.36M | -0.65M | 4.20M |