|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 5.79M | 6.69M | 8.45M | 7.06M | 9.96M | 11.47M | 22.28M | 11.55M | 14.32M | 10.40M | 3.40M | 4.60M | 5.58M | 3.40M | 3.57M | 2.21M | 4.16M | 2.65M | 6.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.57M | 0.57M | 0.59M | 0.48M | 0.64M | 0.68M | 0.60M | 0.78M | 1.23M | 0.65M | 0.87M | 0.96M | 1.43M | 1.01M | 0.83M | 1.14M | 1.57M | 1.27M | 1.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.28M | -0.24M | 0.23M | 0.50M | -1.49M | -0.15M | -0.65M | -1.13M | -1.32M | 0.09M | -0.76M | 0.19M | -1.03M | -0.50M | 0.21M | -0.08M | -0.32M | 3.04M | 1.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.18M | 0.19M | 0.19M | 0.19M | 0.21M | 0.24M | 0.24M | 0.24M | 0.25M | | | 0.30M | | | | 0.36M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.38M | 1.38M | 0.36M | 3.40M | 1.07M | 1.10M | 4.24M | 0.81M | 0.32M | 0.32M | 9.43M | 1.51M | 1.36M | 2.97M | 1.06M | 0.49M | 0.49M | 2.55M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | -2.02M | -14.72M | 9.08M | 4.52M | 12.64M | 9.97M | 22.22M | 26.95M | 13.84M | -0.61M | 16.67M | 15.91M | 3.82M | 5.14M | 4.64M | 10.77M | -1.60M | 2.58M | 4.72M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.47M | 0.47M | 0.46M | 0.48M | 0.49M | 0.52M | 0.62M | 0.61M | 0.67M | 0.68M | 0.70M | 0.70M | 0.70M | 0.79M | 0.79M | 0.79M | 0.78M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 0.21M | 2.29M | -6.97M | 5.30M | 0.78M | 2.15M | -6.15M | 5.58M | 1.43M | -1.61M | -8.27M | 5.27M | -2.02M | -0.28M | -1.27M | 3.62M | -1.74M | -0.99M | 1.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | -3.11M | 33.93M | -3.49M | 4.92M | 0.09M | 4.54M | -9.80M | -6.18M | -5.34M | 8.29M | -8.17M | -6.40M | -2.13M | -0.48M | -2.64M | 2.90M | -1.68M | 10.28M | -6.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 1.95M | 1.37M | -7.40M | 5.66M | -0.86M | 3.07M | -6.39M | 4.28M | -3.96M | 3.50M | -6.00M | 6.99M | -5.11M | 0.10M | -2.56M | 13.11M | -11.47M | 5.88M | -6.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.68M | -1.30M | -4.67M | 1.03M | 2.58M | 0.59M | -0.16M | 6.36M | -1.87M | -3.98M | 0.62M | 1.95M | -1.84M | -1.16M | -2.02M | 1.48M | -0.02M | -0.16M | 0.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 14.25M | -14.32M | -0.47M | 1.70M | -1.63M | 0.02M | -0.07M | 0.15M | 0.06M | -0.03M | 0.16M | -0.36M | 0.23M | -0.02M | 0.22M | -0.38M | 0.09M | 3.50M | 0.07M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.09M | 0.24M | 2.45M | -0.78M | -0.49M | 1.33M | -0.79M | 1.34M | 0.98M | 0.17M | 1.31M | 1.50M | -0.91M | 2.65M | -3.05M | -0.38M | 1.04M | 0.64M | -1.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.30M | 0.18M | 0.53M | 0.20M | 0.60M | 0.57M | 1.13M | 1.79M | 5.41M | 1.21M | 1.77M | 0.88M | 0.78M | 1.91M | 1.02M | 0.10M | 0.43M | 0.45M | 0.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | | 0.11M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.30M | -0.18M | -0.53M | -0.20M | -0.60M | -0.57M | -1.13M | -1.79M | -5.41M | -0.08M | -0.59M | -0.88M | -0.78M | -1.86M | -0.91M | -0.10M | -0.43M | -0.45M | -3.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.57M | 0.57M | 0.59M | 0.61M | 0.82M | 0.68M | 0.60M | 0.78M | 1.23M | 0.83M | 0.87M | 0.96M | 1.43M | 1.01M | 0.83M | 1.14M | 1.57M | 1.27M | 1.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.45M | -4.08M | -4.08M | -4.08M | -4.80M | -4.10M | -4.10M | -4.78M | -5.73M | -4.82M | -4.82M | -4.83M | -5.76M | -29.14M | -4.88M | -4.89M | -5.95M | -4.90M | -4.90M | -4.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 4.08M | 4.08M | 4.08M | 4.09M | 4.10M | 4.10M | 4.78M | 4.82M | 4.82M | 4.82M | 4.83M | 4.85M | 29.14M | 4.86M | 4.89M | 4.89M | 4.90M | 4.90M | 4.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | -6.41M | -18.98M | 4.47M | -0.48M | 7.95M | 5.29M | 16.31M | 19.43M | 3.61M | -5.51M | 11.25M | 9.27M | -26.09M | -1.60M | -1.15M | 4.72M | -6.93M | -2.77M | -3.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | -2.33M | -14.90M | 8.55M | 4.32M | 12.04M | 9.40M | 21.09M | 25.16M | 8.43M | -1.82M | 14.90M | 15.03M | 3.04M | 3.23M | 3.62M | 10.67M | -2.03M | 2.13M | 4.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | -6.41M | -18.98M | 4.47M | -0.48M | 7.95M | 5.29M | 16.31M | 19.43M | 3.61M | -5.51M | 11.25M | 9.27M | -26.09M | -1.60M | -1.15M | 4.72M | -6.93M | -2.77M | -3.89M |