|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 11.11M | 9.68M | 5.16M | 5.84M | -15.25M | 5.46M | 10.73M | 8.35M | 12.17M | -0.99M | 2.78M | 8.50M | 9.39M | 18.30M | 6.74M | 7.82M | 12.39M | 6.20M | 4.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.00M | 2.02M | 1.66M | 1.75M | 0.81M | 0.70M | 1.02M | 1.59M | 1.57M | 1.42M | 1.22M | 1.61M | 0.99M | 1.95M | 1.39M | 1.70M | 1.75M | 0.36M | 1.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.12M | | | | 0.14M | | | | 0.06M | | | | 0.09M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | | | | 1.54M | | | | 0.14M | | | 4.16M | -14.75M | 2.21M | 9.13M | 1.96M | -12.11M | 1.15M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.01M | | | | 4.30M | | | | 1.74M | | | | 1.52M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.66M | -3.36M | 13.21M | -4.74M | 6.07M | -1.53M | -1.18M | 3.20M | -2.45M | 4.82M | 0.34M | 1.65M | -5.61M | 8.96M | -6.44M | -3.21M | -1.05M | 9.36M | -8.05M | 0.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 13.25M | -6.15M | 1.34M | 1.78M | 16.81M | -13.10M | 7.61M | 8.42M | 8.29M | -19.43M | 8.01M | -6.59M | 1.57M | 3.22M | 8.33M | 7.76M | 7.73M | -16.81M | 1.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.74M | -4.94M | 3.03M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | 23.26M | 21.27M | 4.67M | 0.37M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.12M | 1.67M | 0.09M | -0.37M | 0.82M | 0.20M | 0.07M | 0.40M | 1.12M | -1.32M | -0.05M | 0.82M | -0.01M | -1.58M | 0.02M | 0.67M | 1.34M | -1.96M | -1.71M |
|
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 | 3.09M | 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 | -20.25M | 56.92M | -8.05M | 19.19M | 32.62M | 55.15M | -27.81M | 18.14M | 17.77M | 37.31M | -22.25M | 27.25M | 22.90M | 66.94M | 1.37M |
|
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 |