|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 4.11M | 4.42M | -9.55M | 4.89M | 4.96M | 5.56M | 4.28M | 3.49M | 2.32M | 3.20M | -8.83M | -3.39M | 2.04M | 1.17M | 1.71M | 1.49M | 2.22M | 3.06M | 2.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.61M | 0.70M | 0.74M | 0.76M | 0.77M | 0.76M | 0.71M | 0.80M | 0.78M | 0.76M | 0.75M | 0.75M | 0.89M | 0.86M | 0.79M | 0.79M | 0.85M | 0.81M | 0.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.43M | 1.50M | 1.43M | 1.50M | 1.94M | 1.99M | 2.07M | 2.04M | 2.61M | 2.10M | 2.38M | 2.25M | 1.11M | 2.33M | 2.31M | 2.42M | 2.00M | 1.76M | 1.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | | | | 1.61M | | | | 1.41M | | | | 1.50M | | | | 1.89M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | -1.87M | 2.56M | 0.96M | 1.09M | 7.20M | -6.87M | 11.10M | 1.75M | -0.21M | 0.92M | 0.20M | 0.03M | 1.47M | -1.26M | 0.09M | 0.51M | -0.49M | 0.01M | -0.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.09M | -0.00M | 0.01M | 0.30M | 0.06M | -0.05M | 0.01M | 0.38M | | | 4.90M | 0.18M | 0.38M | 0.54M | 0.07M | 0.04M | 0.04M | 0.05M | 0.79M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 8.88M | 18.53M | 2.48M | 4.11M | 0.82M | -0.34M | 6.55M | -3.37M | 2.82M | 3.16M | 9.67M | 2.33M | 2.18M | 8.80M | 6.55M | 0.98M | 11.92M | 11.05M | 5.06M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.64M | 0.64M | 0.64M | 0.53M | 0.53M | 0.53M | 0.72M | 0.79M | 0.79M | 0.77M | 0.81M | 0.76M | 0.74M | 0.74M | 0.38M | 0.32M | 0.32M | 0.33M | 0.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.06M | 0.06M | 0.06M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.61M | 0.70M | 0.74M | 0.76M | 0.77M | 0.76M | 0.71M | 0.80M | 0.78M | 0.76M | 0.75M | 0.75M | 0.89M | 0.86M | 0.79M | 0.79M | 0.85M | 0.81M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | -1.64M | -0.77M | 0.42M | -3.39M | -1.09M | -2.37M | 6.15M | -2.63M | -4.49M | 2.47M | -0.31M | -0.71M | -2.19M | 1.44M | -0.09M | -1.30M | -0.55M | 1.55M | 0.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | 5.72M | 7.50M | -2.46M | -1.12M | -6.61M | -1.60M | 2.09M | 0.01M | 0.34M | 0.37M | 3.05M | -0.07M | 2.94M | -1.44M | -2.82M | -0.20M | 1.20M | 8.03M | -1.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | -2.11M | -0.43M | 1.96M | -1.50M | 1.85M | -0.97M | 1.57M | -0.92M | 1.91M | 1.15M | -1.04M | -1.39M | 1.36M | 0.57M | -5.58M | -0.08M | -0.24M | 0.88M | -0.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.52M | 0.54M | 0.82M | 1.05M | 1.06M | 0.51M | 0.81M | 0.50M | 0.47M | 0.67M | 1.79M | 1.02M | 0.89M | 0.39M | 0.53M | 0.84M | 0.84M | 1.59M | 0.75M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | 0.70M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.52M | -0.54M | -0.82M | -1.05M | -1.06M | -0.51M | -4.26M | -0.50M | -0.47M | -0.67M | -2.79M | -1.02M | -0.89M | -0.39M | 21.30M | -0.84M | -0.84M | -2.51M | -0.75M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.83M | -13.29M | -6.69M | -8.31M | -6.39M | -9.67M | -8.72M | 5.84M | -3.18M | -6.35M | -3.03M | -3.64M | -9.72M | -3.51M | -10.97M | -13.71M | -3.47M | -6.73M | -4.95M | -4.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.50M | 0.01M | 3.39M | 2.05M | 2.01M | 1.96M | 2.23M | 2.35M | 2.15M | 2.40M | 0.12M | 2.35M | 4.52M | 2.25M | 2.36M | 2.36M | 2.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 0.16M | -0.60M | -0.33M | -0.54M | -2.29M | -2.15M | 2.71M | 0.19M | -0.07M | -0.38M | 0.76M | -0.28M | -0.02M | 0.46M | -0.76M | 0.38M | 0.77M | -0.09M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | -4.78M | 10.71M | -6.99M | -3.86M | -12.20M | -11.73M | 10.85M | -6.86M | -4.07M | -0.92M | 3.99M | -8.68M | -2.24M | -2.11M | 13.38M | -2.96M | 5.11M | 3.51M | -0.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 8.35M | 18.00M | 1.66M | 3.06M | -0.23M | -0.85M | 5.74M | -3.88M | 2.35M | 2.49M | 7.87M | 1.31M | 1.29M | 8.41M | 6.03M | 0.14M | 11.08M | 9.46M | 4.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | -4.94M | 11.31M | -6.66M | -3.32M | -9.90M | -9.57M | 8.13M | -7.05M | -4.00M | -0.54M | 3.23M | -8.41M | -2.21M | -2.57M | 14.14M | -3.33M | 4.34M | 3.60M | -0.08M |