|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 12.97M | 12.01M | 9.41M | 13.67M | 17.31M | 29.62M | -8.36M | -4.92M | -5.94M | -2.59M | 0.67M | 8.44M | 6.56M | 7.71M | 35.46M | 16.10M | 1.03M | 0.80M | -6.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 2.50M | 1.86M | 1.05M | 2.04M | 2.69M | 6.41M | -5.76M | -1.04M | 1.36M | -7.32M | -1.14M | -0.21M | 0.93M | 1.22M | 8.44M | 16.50M | -0.03M | -0.05M | -0.93M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 1.76M | 1.76M | 1.80M | 1.72M | 1.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 2.08M | 11.54M | -3.35M | 7.34M | 3.00M | 10.63M | -0.89M | 14.20M | 7.28M | 13.65M | -5.46M | 21.54M | 6.74M | 15.53M | -5.68M | 8.98M | -47.48M | 7.29M | 7.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.24M | 0.24M | 0.24M | 0.24M | 0.19M | 0.19M | 0.19M | 0.19M | 0.13M | 0.13M | 0.13M | 0.13M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.95M | 0.95M | 0.96M | 0.98M | 0.96M | 0.99M | 1.01M | 1.01M | 1.01M | 1.00M | 0.99M | 0.98M | 0.93M | 0.92M | 0.92M | 0.93M | 0.94M | 0.92M | 0.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.54M | 6.10M | -0.54M | -1.51M | 0.44M | 2.17M | -0.18M | 1.60M | -1.32M | 0.84M | -3.63M | 4.70M | -2.66M | 0.27M | -2.32M | -0.46M | 9.19M | -5.60M | -1.16M | 0.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -0.15M | 1.84M | 3.73M | 2.06M | 2.49M | 5.25M | 0.11M | -2.01M | -1.01M | 3.60M | 0.61M | -3.53M | -3.11M | -0.09M | 0.71M | 0.37M | 0.86M | 3.80M | -1.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 0.28M | 0.04M | -0.00M | -0.05M | 0.01M | -0.12M | 0.08M | -0.63M | -0.25M | 0.88M | -0.22M | 0.17M | 0.05M | -0.03M | 0.78M | -0.11M | 0.17M | -0.24M | 0.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | -2.59M | 2.22M | -9.69M | 0.67M | -2.97M | 3.63M | -11.21M | 0.15M | -4.50M | 2.72M | -11.41M | 0.56M | -5.69M | 4.05M | -12.70M | 1.08M | -3.58M | 2.42M | 0.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -0.04M | -0.00M | 0.02M | | | | 0.02M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.58M | -0.23M | 1.09M | -0.45M | 1.04M | 0.21M | -1.22M | -0.39M | -0.17M | -0.34M | 0.41M | 0.06M | -0.29M | -0.09M | 0.43M | -0.14M | -0.36M | -0.11M | 0.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.57M | 1.03M | 0.67M | 1.83M | 1.72M | 0.50M | 0.79M | 0.69M | 0.27M | 0.21M | 0.09M | 0.57M | 0.30M | 0.42M | 0.46M | 0.24M | 0.82M | 1.34M | 0.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 11.90M | 10.30M | 10.90M | 7.50M | 7.70M | 4.70M | 8.70M | 8.70M | 8.00M | 18.00M | 28.00M | 28.00M | 24.00M | 18.00M | 12.00M | | 0.50M | 5.90M | 5.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.27M | 2.17M | 3.53M | 1.27M | -1.12M | 1.15M | 1.24M | -69.14M | -24.09M | 0.65M | 16.71M | 28.83M | 24.50M | 18.18M | 12.84M | 3.36M | -0.81M | -0.94M | -0.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | -4.02M | -3.26M | -3.26M | -3.81M | -3.82M | -5.58M | -23.61M | -3.79M | -3.81M | -3.81M | -3.81M | -3.81M | -4.37M | -4.38M | -28.51M | -4.38M | -4.86M | -4.87M | -16.70M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.93M | 2.93M | 2.93M | 2.93M | 3.42M | 3.42M | 20.50M | 3.42M | 3.42M | 3.42M | 3.42M | 3.45M | 3.91M | 3.91M | 24.91M | 3.91M | 4.40M | 4.40M | 14.66M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | -2.21M | 10.45M | -3.08M | 4.81M | -1.94M | 6.20M | -23.26M | -58.74M | -20.62M | 10.49M | 7.44M | 46.56M | 26.87M | 29.33M | -21.36M | 7.97M | -53.15M | 1.48M | -8.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 1.51M | 10.51M | -4.02M | 5.52M | 1.28M | 10.13M | -1.69M | 13.51M | 7.01M | 13.44M | -5.55M | 20.97M | 6.44M | 15.11M | -6.15M | 8.74M | -48.30M | 5.94M | 6.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | -2.21M | 10.45M | -3.08M | 4.81M | -1.94M | 6.20M | -23.26M | -58.74M | -20.62M | 10.49M | 7.44M | 46.56M | 26.87M | 29.33M | -21.36M | 7.97M | -53.15M | 1.48M | -8.94M |