|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.40M | 5.88M | -2.35M | 8.25M | 5.11M | -7.04M | 12.55M | 15.31M | 7.74M | -4.01M | 8.48M | 15.75M | 6.34M | 32.10M | 18.48M | 22.21M | 22.96M | 24.75M | 24.10M | 22.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.31M | 1.25M | 0.09M | 0.57M | 1.29M | 1.58M | 0.98M | 0.77M | 2.36M | 2.12M | 0.50M | 0.91M | 0.86M | 0.50M | 0.35M | 2.02M | 4.35M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.69M | -18.98M | -0.41M | 2.10M | 2.94M | 0.18M | 3.67M | 4.12M | 1.41M | 3.40M | 3.56M | 2.23M | 3.04M | -19.74M | 5.49M | 7.19M | 6.23M | -2.69M | 0.01M | 0.07M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.15M | | | | 0.00M | | | | 0.04M | | 0.50M | | 0.06M | | | | 0.15M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.91M | 1.05M | | | | 0.01M | 0.01M | 0.17M | -4.43M | -2.42M | 3.60M | 0.50M | 0.50M | 0.67M | -1.75M | 0.25M | | -1.45M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.56M | 0.72M | 0.57M | 0.29M | 0.75M | 0.43M | 0.48M | 0.27M | 1.02M | 0.76M | 0.94M | 1.31M | 1.38M | 1.00M | 1.47M | 1.99M | 2.62M | 0.93M | 1.44M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.13M | | | | 0.03M | | | | 0.01M | | | | | | | | 0.74M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.53M | 28.48M | -5.85M | 17.52M | 1.60M | 16.15M | 18.18M | 17.43M | -6.92M | 23.70M | 14.88M | 28.43M | 9.47M | 25.41M | 0.16M | 20.15M | 75.74M | 31.00M | -10.14M | 38.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 4.38M | 4.45M | 4.38M | 4.51M | 4.78M | 4.79M | 5.00M | 0.19M | 5.15M | 5.05M | 5.10M | 5.11M | 5.09M | 5.24M | 5.25M | 5.21M | 5.31M | 5.30M | 5.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.96M | 0.65M | 5.64M | 2.41M | 0.42M | -0.18M | -2.44M | -0.04M | 2.43M | -4.67M | 4.57M | 2.47M | 1.96M | 3.70M | -0.69M | 4.96M | 0.38M | 1.81M | -1.27M | 0.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.71M | 4.17M | -13.07M | 11.21M | -0.70M | 1.46M | -6.97M | 6.99M | -2.58M | 0.42M | -3.02M | -3.18M | -4.27M | 8.65M | -12.77M | 0.93M | 37.17M | -30.14M | -0.35M | 0.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | -0.62M | -0.64M | -0.32M | 0.01M | -1.76M | 4.38M | -6.70M | 31.51M | -11.68M | -8.25M | -1.72M | 3.17M | -5.94M | -1.11M | -0.39M | 10.43M | -0.38M | 56.42M | -57.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 3.31M | 4.35M | 4.64M | 4.80M | 8.09M | 5.17M | 5.41M | 5.46M | 5.92M | 4.32M | 4.56M | 4.74M | 5.30M | 5.28M | 4.82M | 5.41M | 5.26M | 5.82M | 6.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 1.02M | | | 7.45M | 0.01M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | 7.56M | 3.87M | 2.20M | 1.68M | 13.40M | 11.47M | 16.06M | 6.78M | 14.90M | 17.07M | 14.16M | 10.30M | 8.59M | 9.88M | 6.87M | 18.25M | 1.30M | 12.68M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.71M | 2.73M | -7.80M | -7.10M | -11.02M | -7.86M | 4.24M | -15.42M | -14.88M | -7.40M | 4.32M | -2.34M | -3.18M | 0.45M | -8.74M | -1.28M | -0.49M | -10.23M | -9.20M | -12.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | 1.50M | -0.00M | 0.58M | 0.86M | 0.38M | 0.92M | 2.02M | 4.35M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.30M | 10.85M | -9.01M | -3.91M | -13.54M | -7.06M | -0.01M | -2.63M | -4.38M | -2.73M | -3.88M | -5.31M | -5.30M | -3.69M | -10.28M | -7.94M | -1.51M | -9.17M | -8.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.18M | 0.01M | 0.16M | 0.15M | 0.10M | 0.09M | 0.11M | 0.06M | 0.06M | 0.00M | 1.30M | -1.16M | 1.26M | -1.21M | 3.99M | -3.94M | 1.51M | 1.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.00M | -2.26M | -2.71M | -9.13M | -3.27M | -6.16M | 6.90M | 1.79M | 1.85M | -6.83M | 3.65M | -2.45M | 2.05M | 0.03M | -4.11M | 8.06M | -0.51M | -0.16M | 6.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 31.91M | -5.06M | -1.31M | -22.46M | -8.53M | 9.21M | 8.90M | -22.64M | 13.78M | 9.63M | 25.86M | -1.47M | 22.61M | -12.24M | 4.49M | 75.37M | 18.75M | -28.66M | 23.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 25.17M | -10.21M | 12.88M | -3.21M | 8.06M | 13.01M | 12.03M | -12.37M | 17.78M | 10.55M | 23.87M | 4.74M | 20.11M | -5.11M | 15.33M | 70.33M | 25.74M | -15.96M | 32.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 30.90M | -2.80M | 1.40M | -13.33M | -5.26M | 15.37M | 2.00M | -24.43M | 11.93M | 16.46M | 22.21M | 0.98M | 20.56M | -12.27M | 8.60M | 67.31M | 19.26M | -28.50M | 17.37M |