|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.59M | 15.69M | 14.50M | 16.05M | 14.27M | 16.52M | 17.03M | 17.76M | 19.16M | 20.77M | 20.44M | 17.39M | 20.53M | 21.58M | 22.42M | 21.30M | 23.27M | 20.27M | 23.18M | 23.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.27M | 12.66M | 12.13M | 0.35M | 0.16M | -0.01M | 10.75M | -0.62M | -0.60M | -0.79M | -0.30M | -1.43M | -0.79M | 14.12M | 13.79M | 0.96M | 12.59M | -0.30M | -0.50M | -0.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.04M | 0.26M | | -0.23M | -0.01M | 0.53M | | 0.05M | -0.01M | -0.12M | | -0.13M | 0.11M | 0.11M | | 0.06M | | -0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 19.01M | 11.53M | 16.04M | 6.95M | 10.85M | 11.40M | 15.91M | 17.39M | 17.51M | 20.54M | 21.78M | 11.40M | 22.94M | 17.23M | 22.69M | 15.46M | 22.43M | 21.34M | 29.35M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.36M | 177.41M | 65.70M | 70.36M | 72.07M | 150.81M | 72.66M | 74.95M | 79.47M | 166.47M | 81.05M | 77.81M | 184.13M | 84.87M | 83.48M | 82.88M | 86.45M | 86.79M | 230.20M | 93.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.59M | -0.94M | -0.46M | 3.00M | -3.69M | -1.37M | 0.76M | -0.81M | -2.78M | -0.17M | 1.16M | 1.77M | -4.84M | -1.70M | 1.75M | -0.43M | -6.56M | -1.13M | -0.77M | 4.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | -0.43M | -5.32M | 0.25M | -4.75M | 0.76M | -4.81M | 2.98M | -0.16M | -0.45M | 1.51M | 0.20M | 0.52M | 1.01M | 1.06M | 0.78M | -0.13M | 0.07M | -0.85M | 3.52M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | 1.96M | 0.82M | -0.05M | 1.21M | -0.96M | 2.32M | -1.16M | 3.67M | -2.73M | -3.89M | 1.09M | -0.47M | 2.29M | -4.20M | 2.56M | 0.27M | -0.39M | -0.69M | -1.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 1.26M | 0.78M | -1.02M | -2.25M | 1.02M | 0.76M | -0.37M | 1.04M | 2.50M | 0.02M | 0.23M | -0.46M | 3.27M | -0.16M | 0.95M | 0.41M | -0.25M | 0.86M | 1.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.55M | 1.98M | -0.18M | 1.85M | -3.23M | -3.97M | 1.16M | 2.73M | 2.50M | -0.46M | 0.94M | 1.26M | -0.89M | -0.19M | -0.99M | 0.75M | 0.61M | 0.96M | -0.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -4.10M | -4.43M | -5.38M | -6.12M | -8.60M | -4.04M | -7.75M | -2.90M | -3.38M | -3.91M | -4.05M | -3.13M | -3.18M | -2.83M | -4.49M | -6.61M | -5.26M | -5.29M | -4.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.41M | 0.07M | 0.23M | 0.21M | 0.57M | 0.07M | 0.20M | 0.02M | 0.04M | 0.09M | 0.06M | 0.16M | 0.14M | 0.10M | 0.07M | 0.30M | 0.15M | 0.11M | 0.34M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | -4.60M | -4.75M | -5.58M | -6.70M | -8.18M | -4.28M | -8.19M | -3.46M | -4.47M | -4.64M | -4.65M | -3.48M | -3.97M | -3.72M | -4.76M | -6.69M | -5.71M | -6.54M | -5.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.85M | -14.70M | -8.97M | -24.15M | -7.12M | -10.42M | -8.97M | -9.85M | -7.79M | -11.95M | -8.82M | -4.37M | -6.68M | -7.82M | -9.44M | -7.83M | -9.55M | -9.95M | -11.44M | -11.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -10.10M | -2.80M | -2.90M | -2.89M | -2.88M | -2.85M | -2.84M | -2.80M | -2.82M | -3.00M | -2.94M | -4.77M | -7.76M | -7.76M | -7.76M | -7.76M | -9.95M | -9.95M | -9.93M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.81M | 1.73M | -0.44M | 1.04M | -0.18M | -2.84M | -0.75M | -0.09M | -0.71M | -0.16M | -1.40M | 0.80M | -0.64M | -1.98M | 0.19M | -0.20M | -0.89M | 6.29M | 0.95M | 2.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.05M | 1.44M | -2.63M | -12.64M | -7.05M | -10.58M | -2.60M | -2.22M | 5.43M | 0.93M | 5.67M | 13.55M | 0.60M | 9.18M | 4.25M | 9.89M | -1.67M | 13.05M | 4.34M | 14.48M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.07M | | | | -3.58M | -0.24M | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 23.12M | 15.96M | 21.42M | 13.07M | 19.45M | 15.44M | 23.66M | 20.30M | 20.89M | 24.45M | 25.83M | 14.53M | 26.12M | 20.07M | 27.18M | 22.07M | 27.69M | 26.64M | 33.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.24M | -0.28M | -2.19M | -13.69M | -6.87M | -7.74M | -1.86M | -2.13M | 6.14M | 1.09M | 7.08M | 12.76M | 1.25M | 11.15M | 4.07M | 10.09M | -0.78M | 6.76M | 3.37M | 12.32M |