|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 1.49M | -0.39M | 2.89M | 3.13M | 3.67M | 3.97M | 2.62M | 4.10M | 3.87M | 3.82M | 5.23M | 4.17M | 5.72M | 4.89M | 4.33M | 5.39M | 6.09M | 7.39M | 5.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.86M | 2.25M | 0.77M | 0.92M | 0.92M | 0.94M | 0.94M | 1.09M | 1.04M | 1.08M | 1.06M | 1.09M | 1.13M | 1.19M | 1.10M | 0.84M | 0.79M | 3.50M | 1.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.32M | -0.53M | 0.68M | 0.41M | 0.14M | -0.52M | 0.80M | -1.29M | -2.14M | 0.91M | 0.77M | -1.31M | -0.42M | -0.15M | 0.75M | -0.28M | 4.59M | 0.06M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.12M | | | | 0.16M | | | | 0.17M | 0.13M | 0.02M | 0.01M | 0.20M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 0.04M | 0.50M | 0.09M | 0.02M | 0.03M | 0.05M | 0.14M | 0.14M | 0.12M | 0.05M | 0.07M | 610.00 | 1.64M | 0.40M | 0.09M | 0.09M | 1.10M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.10M | 0.62M | 0.01M | 0.40M | 0.04M | -0.01M | 0.20M | 0.20M | 0.30M | 0.35M | 0.20M | 1.60M | 0.20M | 0.59M | 0.20M | 0.20M | 0.20M | 0.44M | 0.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | 0.41M | | | | 0.60M | | | | 0.09M | 0.09M | 0.66M | 0.71M | 0.25M | 0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 12.11M | 5.95M | 20.66M | 7.33M | 15.10M | 8.11M | 20.54M | 4.95M | 24.67M | 13.81M | 20.94M | 6.45M | 19.11M | 11.16M | 27.07M | 5.02M | 18.03M | 13.19M | 27.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 2.30M | 2.48M | 2.50M | 2.80M | 2.80M | 2.71M | 2.80M | 3.00M | 3.03M | 2.96M | 3.00M | 3.10M | 3.42M | 3.15M | 2.87M | 3.17M | 3.44M | 3.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | 9.14M | 9.37M | 9.32M | 9.42M | 9.59M | 9.61M | 9.93M | 10.22M | 10.40M | 10.53M | 10.34M | 10.37M | 10.07M | 10.46M | 10.76M | 10.87M | 10.82M | 11.04M | 11.37M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.87M | -1.66M | 3.56M | 5.87M | -5.87M | -2.27M | 10.04M | 4.79M | -6.25M | -5.77M | 3.99M | 5.78M | -6.23M | -4.29M | 4.21M | 1.00M | -4.47M | 2.43M | 5.02M | 4.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | -0.81M | -0.17M | 1.88M | -2.22M | 0.91M | -0.17M | 1.09M | -1.30M | 1.63M | -2.31M | 1.16M | -1.53M | 1.64M | -0.63M | 0.42M | -0.79M | 0.82M | -0.05M | 0.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 2.98M | -1.27M | -3.65M | 1.01M | 3.59M | 2.80M | -4.77M | 1.94M | 2.10M | 5.56M | -7.42M | -1.50M | 0.54M | 3.34M | -7.30M | 3.44M | -1.33M | 6.61M | -7.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.45M | -5.63M | -1.37M | -0.95M | 0.90M | 1.65M | -3.93M | 14.50M | -12.10M | 1.15M | -2.31M | -0.20M | 3.19M | 6.01M | -9.32M | 17.46M | | | -9.01M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | 0.20M | 0.81M | 6.30M | -5.12M | 16.21M | -16.66M | 0.88M | 0.50M | 0.47M | 0.35M | 0.03M | 0.13M | 1.03M | -0.80M | 0.20M | -0.11M | 3.39M | -3.01M | 0.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 0.02M | 3.99M | | -0.04M | 6.62M | | | | | | | 1.30M | | | | | 0.30M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 0.20M | | 5.03M | | 2.00M | 3.60M | 1.00M | 9.00M | 9.00M | -19.00M | 14.00M | 15.20M | 16.97M | 22.98M | 11.27M | 14.80M | 15.21M | 10.80M | 13.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | -6.31M | -8.77M | -3.96M | -10.02M | -4.05M | -10.36M | -16.92M | -26.38M | -3.92M | -9.38M | -7.12M | -11.91M | -6.87M | -8.07M | -7.25M | -11.15M | -8.64M | -23.31M | -6.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.71M | -0.50M | -0.00M | -0.02M | 1.08M | 0.79M | 0.01M | 0.02M | 0.12M | 0.85M | 0.01M | 0.07M | 0.18M | 1.07M | 0.01M | 0.12M | 1.32M | 0.58M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -5.72M | -20.22M | -3.41M | -0.02M | -0.05M | -0.79M | -1.54M | -2.44M | -8.27M | -1.70M | -0.86M | -0.92M | -1.03M | -2.01M | -19.07M | -7.94M | -7.24M | -8.33M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | 0.77M | 0.77M | 0.77M | 0.76M | 0.85M | 0.85M | 0.85M | 0.85M | 0.94M | 0.95M | 0.92M | 0.92M | 1.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.05M | -0.01M | -0.01M | -0.05M | 0.01M | 0.07M | -0.02M | -0.06M | 0.01M | 0.05M | -0.04M | 0.04M | 0.04M | -0.08M | 0.01M | 0.01M | -0.01M | -0.02M | 0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 5.67M | -8.55M | -3.54M | -6.15M | 11.04M | -2.23M | 2.81M | -23.03M | 18.32M | -3.79M | 12.07M | -6.28M | 11.36M | 1.98M | 17.82M | -25.19M | 1.44M | -17.38M | 12.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 11.92M | 5.13M | 14.35M | 12.45M | -1.11M | 24.77M | 19.66M | 4.45M | 24.20M | 13.47M | 20.91M | 6.32M | 18.08M | 11.96M | 26.88M | 5.13M | 14.64M | 16.20M | 26.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 5.72M | -8.54M | -3.53M | -6.10M | 11.03M | -2.30M | 2.83M | -22.97M | 18.31M | -3.84M | 12.11M | -6.32M | 11.32M | 2.06M | 17.81M | -25.20M | 1.45M | -17.37M | 12.49M |