|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 11.11M | 15.35M | 5.16M | 5.84M | -15.25M | 6.22M | 10.73M | 8.35M | 12.17M | -0.99M | 2.78M | 8.50M | 9.39M | 11.81M | 6.74M | 7.82M | 12.39M | -4.67M | 4.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.12M | -4.15M | 0.09M | 3.32M | 0.82M | -3.51M | 0.07M | 0.40M | 1.12M | -2.24M | -0.05M | 0.82M | -0.01M | -3.99M | | 0.67M | 1.34M | 0.36M | 1.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 9.51M | 34.28M | -15.25M | 2.50M | -3.44M | 43.83M | -0.45M | 27.61M | 40.91M | 35.71M | -19.80M | 11.55M | 19.35M | 40.53M | -13.92M | 35.01M | 30.63M | 50.13M | 3.27M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 9.83M | 9.41M | 9.10M | 9.36M | 8.92M | 8.72M | 9.05M | 9.19M | 9.11M | 8.39M | 9.30M | 8.85M | 8.81M | 9.24M | 9.65M | 9.81M | 10.08M | 10.50M | 9.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 10.46M | -1.88M | -6.54M | 5.30M | 10.57M | 6.21M | 0.02M | 15.09M | -8.80M | -17.97M | -6.31M | 8.85M | -3.29M | 11.49M | -6.00M | -2.11M | -5.04M | -13.22M | 0.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 18.13M | 6.67M | -14.90M | 5.50M | -11.21M | 14.63M | -15.82M | 11.89M | 2.49M | -1.39M | -25.84M | 3.50M | 5.20M | 24.06M | -25.18M | 9.04M | -7.42M | 13.64M | 3.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.93M | -1.20M | 1.40M | 0.27M | -5.54M | -17.89M | 15.72M | 3.90M | -5.11M | 6.52M | 7.76M | 0.94M | -7.59M | 1.13M | 3.38M | 0.23M | -3.15M | 3.00M | 1.26M | 1.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -12.32M | -2.23M | 6.03M | -9.04M | 6.53M | -4.88M | -2.89M | 3.59M | 4.12M | 2.36M | -3.55M | -0.42M | 6.68M | -2.16M | -3.21M | 3.24M | 5.07M | 2.89M | -3.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 13.25M | -6.15M | 1.34M | 1.78M | 1.86M | 1.85M | 1.03M | 0.88M | 1.45M | 28.35M | 8.01M | 9.02M | 9.42M | 8.98M | 8.33M | -5.93M | 21.42M | 7.71M | 5.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.05M | 4.94M | 1.59M | 3.03M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | 23.26M | 21.27M | 4.67M | 0.37M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | 0.09M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.09M | -27.04M | -32.00M | -25.86M | -12.74M | -9.60M | -9.68M | -8.64M | -9.30M | -9.74M | -8.91M | -9.55M | -8.90M | -11.00M | -12.20M | -9.11M | -9.16M | -6.97M | -10.96M | -7.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.91M | 1.02M | -0.27M | -0.01M | 0.20M | 0.91M | -0.17M | 0.38M | 1.10M | 0.22M | -0.18M | 0.55M | 1.05M | -1.51M | -0.04M | 0.59M | 1.29M | 0.20M | -0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 10.29M | 14.72M | 37.61M | 8.52M | 0.80M | -20.99M | 5.19M | -13.66M | -29.59M | -16.61M | 16.07M | -0.42M | -2.35M | -26.17M | 25.02M | -26.09M | -12.73M | -43.81M | 3.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.18M | -9.17M | 3.11M | 2.92M | 2.90M | 2.90M | 2.92M | 2.93M | 3.43M | 3.42M | 3.44M | 3.44M | 3.44M | 3.44M | 3.46M | 3.46M | 3.72M | 3.69M | 3.66M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.55M | -0.24M | -0.32M | -1.08M | -0.95M | -0.39M | 1.20M | -0.13M | 0.25M | -0.93M | 0.39M | -0.55M | 0.34M | -0.51M | -0.29M | 1.15M | -0.74M | 0.07M | 1.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | -7.78M | 16.76M | -3.82M | -2.79M | -13.20M | 12.76M | -2.70M | 4.51M | 1.83M | 9.26M | -12.89M | 1.68M | 6.34M | 1.65M | 1.69M | 0.90M | 10.20M | -4.57M | -0.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | -3.74M | 40.42M | -16.59M | 0.72M | -5.30M | 41.97M | -1.48M | 26.73M | 39.46M | 7.37M | -27.81M | 2.53M | 9.92M | 31.54M | -22.25M | 40.93M | 9.21M | 42.42M | -2.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -7.23M | 17.00M | -3.50M | -1.71M | -12.24M | 13.15M | -3.90M | 4.64M | 1.58M | 10.19M | -13.28M | 2.23M | 6.00M | 2.15M | 1.98M | -0.25M | 10.94M | -4.64M | -1.17M |