|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | 8.13M | 16.52M | 10.51M | 10.21M | 10.37M | 9.72M | 8.16M | 8.72M | 9.42M | 9.21M | 8.73M | 8.75M | 8.59M | 3.56M | 3.14M | 1.66M | 2.55M | 7.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.85M | 0.83M | 0.81M | 0.80M | 0.83M | 0.84M | 0.83M | 0.83M | 0.81M | 0.89M | 0.87M | 0.94M | 0.94M | 0.94M | 0.95M | 1.02M | 1.03M | 1.05M | 1.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 3.15M | 2.57M | 6.77M | 2.60M | 2.72M | 2.51M | 2.44M | 2.45M | 2.77M | 2.71M | 2.79M | 2.60M | 2.85M | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | -0.69M | -0.39M | 0.47M | 1.64M | -0.58M | -0.70M | -0.84M | 1.96M | 0.43M | -0.77M | -0.25M | 2.00M | -0.51M | -1.03M | -0.81M | 1.99M | -1.15M | 1.61M | -0.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.61M | | | | 0.56M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.00M | 0.12M | 2.73M | 0.13M | 0.08M | 0.07M | 3.26M | 3.53M | 0.10M | 0.00M | 9.54M | 0.42M | 0.01M | 0.10M | -2.58M | 0.34M | 0.09M | 5.50M | 1.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.10M | 0.13M | | -0.02M | 0.23M | 0.09M | -0.20M | 0.02M | 0.29M | -0.08M | -0.19M | 0.09M | 0.10M | 0.09M | 0.60M | 0.17M | -0.32M | 0.27M | 0.36M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 13.76M | 6.82M | 19.89M | 6.05M | 18.23M | 9.79M | 24.83M | -3.06M | 7.71M | 7.17M | 25.58M | 2.79M | 13.72M | 10.58M | 20.64M | 4.19M | 5.65M | 11.39M | 19.07M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.23M | 0.14M | 0.01M | | | | | | | | | | | 0.14M | 0.23M | 0.31M | 0.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.85M | 0.83M | 0.81M | 0.80M | 0.83M | 0.84M | 0.83M | 0.83M | 0.81M | 0.89M | 0.87M | 0.94M | 0.94M | 0.94M | 0.95M | 1.02M | 1.03M | 1.05M | 1.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | -0.22M | 0.31M | 2.65M | 0.36M | -2.64M | -0.71M | 4.05M | -1.85M | -1.41M | -0.43M | 2.52M | -1.34M | -1.93M | 0.99M | 1.22M | -1.59M | -0.15M | -0.17M | 1.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.99M | 7.13M | -0.57M | 1.98M | -11.76M | 4.15M | -2.17M | 3.34M | -11.56M | 5.10M | 0.84M | 2.95M | -7.18M | 5.50M | -0.70M | 2.75M | -6.50M | 1.23M | -0.66M | 3.81M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.34M | 0.40M | -5.01M | | | 4.13M | -0.32M | -0.15M | -2.24M | 0.64M | -1.65M | 0.08M | 1.80M | 0.08M | -0.57M | -1.40M | -1.92M | -0.01M | -0.35M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.35M | 0.28M | 2.41M | -0.64M | -2.73M | -0.20M | -0.85M | 1.80M | -0.09M | -0.23M | -0.99M | 0.16M | 1.91M | -0.83M | -1.04M | 0.78M | 3.26M | 2.06M | -3.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.89M | 0.84M | 0.99M | 0.99M | 1.27M | 0.90M | 1.49M | 1.06M | 1.06M | 1.08M | 0.90M | 0.95M | 0.88M | 1.23M | 1.02M | 1.54M | 1.91M | 2.40M | 2.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.89M | -0.84M | -0.99M | -0.99M | -1.27M | -0.90M | -1.49M | -1.06M | -1.06M | -1.08M | -0.90M | -0.95M | -0.88M | -7.77M | -1.02M | -1.54M | -2.68M | -2.40M | -2.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | 0.35M | 0.15M | -22.61M | -2.43M | 0.45M | -0.07M | 0.37M | -3.53M | 0.36M | -0.07M | | -3.78M | 0.39M | 3.42M | 0.03M | | | 0.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.72M | -11.50M | -5.49M | -26.04M | -3.08M | -3.02M | -3.55M | -60.09M | -9.25M | -7.65M | -12.06M | -13.61M | -9.83M | -6.64M | -11.95M | -13.24M | -9.74M | -2.06M | -5.22M | -12.74M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.54M | 3.23M | 6.40M | | | 3.48M | 3.48M | 3.00M | 2.99M | 2.99M | 2.99M | 3.00M | 3.04M | 3.04M | 3.04M | 3.02M | 3.32M | 3.30M | 3.26M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | 0.02M | -0.04M | -0.02M | -0.03M | 0.01M | | -0.01M | -0.00M | -0.04M | 0.02M | -0.09M | 0.05M | -0.01M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.35M | 0.49M | -7.14M | 1.96M | 13.93M | 5.37M | -36.79M | -13.39M | -1.03M | -5.96M | 11.08M | -8.00M | 6.19M | -9.18M | 6.40M | -7.19M | 0.96M | 3.75M | 4.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 12.86M | 5.98M | 18.90M | 5.06M | 16.96M | 8.89M | 23.33M | -4.13M | 6.65M | 6.09M | 24.69M | 1.84M | 12.84M | 9.35M | 19.62M | 2.65M | 3.74M | 8.99M | 17.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.36M | 0.49M | -7.13M | 1.99M | 13.94M | 5.34M | -36.76M | -13.37M | -1.00M | -5.97M | 11.08M | -7.99M | 6.19M | -9.14M | 6.38M | -7.09M | 0.92M | 3.77M | 4.32M |