|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 12.19M | 11.63M | 10.91M | 9.91M | 8.49M | 10.69M | 10.31M | 10.20M | 7.33M | 9.80M | 13.15M | 10.83M | 8.85M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.59M | 2.62M | 2.64M | 2.62M | 2.57M | 2.57M | 2.41M | 2.45M | 2.52M | 2.49M | 2.40M | 2.31M | 2.25M | 2.14M | 2.14M | 2.24M | 2.28M | 2.26M | 2.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.90M | 0.60M | 0.35M | 0.47M | 0.50M | 0.60M | 1.29M | 0.69M | 0.70M | 0.70M | -0.88M | 1.76M | 0.70M | 0.90M | 0.63M | 0.57M | 0.80M | 0.60M | 0.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.10M | 0.10M | 0.02M | 0.04M | 0.01M | 0.04M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.21M | 0.02M | 0.22M | | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | | 0.05M | 0.04M | 0.01M | 0.04M | 0.01M | | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.12M | 0.25M | 0.02M | 0.18M | 0.21M | 0.19M | 0.08M | 0.14M | 0.10M | 0.14M | 0.28M | 0.11M | 0.07M | -0.03M | 0.15M | 0.09M | 0.03M | 0.02M | 0.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.02M | 0.06M | 0.21M | 0.06M | 0.04M | 0.03M | 0.03M | 0.00M | 0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 12.62M | 9.79M | 16.38M | 14.24M | 7.52M | 12.24M | 12.78M | 21.73M | 13.21M | 17.57M | 16.57M | 23.11M | 11.84M | 18.16M | 12.76M | 7.96M | 10.46M | 16.43M | 17.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 2.10M | 1.94M | 2.30M | 1.80M | 1.70M | 1.80M | 1.90M | 1.90M | 2.00M | 1.90M | 7.50M | 1.93M | 1.90M | 1.90M | 6.78M | 1.94M | 2.00M | 2.00M | 2.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.59M | 2.62M | 2.64M | 2.62M | 2.57M | 2.57M | 2.41M | 2.45M | 2.52M | 2.49M | 2.40M | 2.31M | 2.25M | 2.14M | 2.14M | 2.24M | 2.28M | 2.26M | 2.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.15M | 1.93M | 0.79M | 0.47M | 2.04M | 3.22M | 0.64M | 3.35M | -7.30M | -0.15M | -0.78M | -0.64M | -3.19M | -1.45M | -3.51M | -1.35M | 7.34M | -5.40M | -5.90M | 2.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.62M | 0.21M | -1.83M | 5.36M | 4.49M | 1.07M | -3.14M | 0.36M | -2.95M | -4.25M | -2.29M | 0.97M | -1.19M | -2.26M | -0.58M | 11.80M | 8.97M | -2.01M | -5.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.47M | 0.07M | 1.90M | -0.00M | 0.04M | 1.44M | 1.86M | -2.70M | -3.75M | 6.14M | -0.48M | 3.27M | -3.25M | -0.65M | -0.36M | 0.07M | 7.25M | -6.91M | 0.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | -3.81M | | 0.00M | | 0.43M | 0.14M | -0.01M | -0.07M | 0.01M | -0.02M | -0.04M | | | | 4.38M | -0.02M | -0.01M | -0.03M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 1.40M | 2.04M | 2.39M | 1.04M | 0.77M | 1.54M | 0.99M | 2.10M | 1.62M | 1.16M | 1.62M | 2.51M | 1.11M | 0.63M | 1.64M | 1.37M | 1.43M | 0.72M | 8.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | | | | | | | 1.64M | | 0.01M | -0.00M | | 0.05M | 0.01M | 0.24M | 0.07M | | 0.27M | 0.02M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 8.77M | | 5.03M | 6.90M | 7.97M | -0.30M | | 5.62M | -0.09M | 0.65M | 34.93M | | 4.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 7.50M | 10.00M | 10.00M | 7.50M | 5.50M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -5.32M | -2.45M | -2.39M | -1.04M | -0.77M | -10.30M | 0.65M | -7.13M | -8.51M | -27.54M | -11.82M | -5.05M | 3.27M | 9.70M | 5.28M | -30.80M | -1.16M | -4.70M | -8.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.87M | -6.53M | -8.47M | -9.35M | -7.59M | -6.45M | -6.46M | -6.46M | -6.46M | -6.46M | -6.47M | -7.05M | -8.29M | -6.50M | -72.12M | -6.74M | -11.54M | -10.05M | -12.34M | -6.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 6.53M | 6.53M | 6.50M | 6.47M | 6.45M | 6.46M | 6.46M | 6.46M | 6.46M | 6.47M | 6.47M | 6.46M | 6.50M | 72.30M | 6.73M | 6.57M | 6.50M | 6.43M | 6.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 0.77M | -1.13M | 4.64M | 5.62M | 0.30M | -4.52M | 6.97M | 8.14M | -1.77M | -16.44M | -2.31M | 9.77M | 8.61M | -44.27M | 11.30M | -34.38M | -0.74M | -0.60M | 3.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | 11.22M | 7.75M | 13.99M | 13.20M | 6.75M | 10.71M | 11.79M | 19.62M | 11.59M | 16.40M | 14.95M | 20.59M | 10.73M | 17.52M | 11.12M | 6.59M | 9.04M | 15.71M | 9.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 0.77M | -1.13M | 4.64M | 5.62M | 0.30M | -4.52M | 6.97M | 8.14M | -1.77M | -16.44M | -2.31M | 9.77M | 8.61M | -44.27M | 11.30M | -34.38M | -0.74M | -0.60M | 3.29M |