|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 6.50M | 6.25M | 6.04M | 3.52M | 5.46M | 5.45M | 6.04M | 8.10M | 7.50M | 7.13M | 9.89M | 11.83M | 11.14M | 10.73M | 11.01M | 13.78M | 17.36M | -57.14M | 15.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.80M | 0.89M | 1.17M | 1.14M | 1.19M | 0.68M | 1.29M | 1.31M | 1.31M | 1.40M | 1.61M | 1.61M | 1.61M | 1.74M | 2.05M | 1.94M | 1.74M | 2.10M | 2.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | 0.05M | | | | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | -0.03M | 984.00 | 0.00M | -0.10M | 200.00 | 0.00M | 0.10M | 5.96M | 0.02M | | | -1.20M | 741.00 | 741.00 | 741.00 | 7.36M | 0.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | -2.02M | 0.13M | 0.50M | -0.36M | 1.92M | 0.51M | 0.33M | -0.36M | 0.09M | 2.18M | 0.72M | 0.54M | -0.76M | 2.60M | 0.01M | 1.02M | 0.86M | 0.77M | 0.76M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.89M | | | | 7.88M | | | | 10.92M | | | | 0.35M | | | | 13.62M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 14.07M | 5.06M | 4.71M | 9.25M | 7.34M | 4.08M | 2.28M | 11.90M | 11.82M | 10.75M | 5.07M | 9.62M | 14.25M | 15.18M | 9.04M | 20.29M | 28.76M | 23.16M | 15.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.21M | | | 0.22M | 0.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.92M | 2.88M | 2.37M | 2.44M | 2.33M | 2.29M | 2.35M | 2.33M | 2.40M | 2.44M | 2.38M | 2.38M | 2.43M | 2.42M | 2.55M | 2.65M | 2.61M | 2.60M | 2.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -1.06M | 0.39M | 1.95M | 0.66M | -0.87M | 1.80M | 3.24M | 1.00M | -2.16M | 1.06M | 5.75M | 0.74M | 0.94M | -1.02M | 4.62M | 0.68M | -3.90M | 1.54M | 2.48M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | 4.04M | -1.17M | -3.44M | 3.58M | 0.04M | 0.47M | -2.34M | 1.35M | 3.24M | -2.25M | -2.79M | -1.54M | 4.33M | 0.14M | 1.08M | -2.33M | 6.58M | -1.13M | -1.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.19M | 1.19M | -1.69M | 1.29M | 1.75M | 1.75M | -1.22M | 0.30M | 2.08M | 1.76M | -2.22M | 1.49M | 0.67M | 2.40M | -2.72M | 1.04M | 0.04M | -0.79M | -1.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.81M | 0.61M | 0.54M | 0.97M | 0.46M | 1.26M | 2.13M | 2.80M | 1.05M | 1.28M | 1.37M | 1.88M | 1.67M | 2.04M | 1.38M | 1.34M | 2.28M | 1.78M | 2.78M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.16M | 0.47M | | | | | | 0.04M | 0.05M | | 1.80M | 0.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | 140.57M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -51.37M | -7.25M | -0.54M | -0.97M | -8.46M | -0.40M | -2.96M | -9.64M | -9.85M | -2.26M | -2.36M | -11.00M | -12.86M | -173.89M | -4.32M | -16.35M | -27.45M | -16.82M | -13.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.54M | 33.37M | -1.16M | -2.38M | -2.58M | -2.15M | -2.12M | -1.82M | 0.50M | -3.12M | -2.69M | 0.04M | -2.87M | -3.15M | 164.08M | -5.24M | -2.76M | -2.95M | -3.59M | -3.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.40M | 2.41M | 2.74M | 2.75M | 2.75M | 2.75M | 3.10M | 3.12M | 3.12M | 3.12M | 3.59M | 3.59M | 3.60M | 3.60M | 4.52M | 4.52M | 4.54M | 4.54M | 5.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.24M | -0.17M | -0.09M | -0.46M | -0.61M | 0.67M | 0.05M | 0.04M | -0.29M | 0.42M | -0.42M | -0.08M | 0.50M | -0.76M | 0.25M | 0.66M | -0.05M | 0.01M | -0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | -4.17M | -3.51M | 1.71M | 5.23M | -3.88M | 2.22M | -2.46M | 2.81M | -1.44M | 6.22M | 2.33M | -4.33M | -1.27M | 4.61M | -0.27M | 1.84M | -1.68M | 2.75M | -1.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 12.26M | 4.45M | 4.17M | 8.28M | 6.88M | 2.82M | 0.15M | 9.10M | 10.77M | 9.47M | 3.70M | 7.75M | 12.58M | 13.14M | 7.66M | 18.95M | 26.48M | 21.38M | 12.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | -3.93M | -3.35M | 1.79M | 5.69M | -3.27M | 1.55M | -2.51M | 2.77M | -1.15M | 5.80M | 2.75M | -4.25M | -1.77M | 5.37M | -0.52M | 1.18M | -1.63M | 2.75M | -1.25M |