|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.89M | 2.23M | -5.96M | 1.85M | 1.75M | 1.20M | 1.93M | 0.99M | 2.07M | 1.58M | 3.33M | 2.08M | 2.40M | 2.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.10M | 0.10M | 0.22M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.09M | 0.10M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.25M | 0.01M | -1.30M | 0.11M | 0.26M | -0.10M | -0.59M | 0.00M | -0.05M | -0.04M | -1.13M | 0.02M | -0.15M | -0.05M | -1.89M | -0.04M | 0.28M | 0.26M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 0.75M | 0.70M | 0.64M | -3.38M | 0.78M | 0.00M | 0.13M | -3.18M | -0.07M | 0.13M | 0.13M | -5.89M | 0.71M | 0.00M | 0.01M | -5.80M | | 0.77M | 0.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.00M | 0.00M | | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | 0.01M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.47M | 0.43M | 0.03M | 0.43M | 0.47M | 0.46M | 0.61M | 2.16M | 0.48M | 0.48M | 2,474.00M | 2.42M | 2.49M | 0.52M | 2.93M | 1.21M | 0.39M | 0.45M | 4.86M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 4.13M | -1.16M | 0.28M | 4.95M | 0.04M | -1.75M | 3.84M | 4.36M | 0.12M | -2.76M | 1.76M | 5.29M | -0.42M | 1.45M | 2.73M | 0.97M | 1.59M | -2.12M | 5.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.29M | 0.22M | 0.20M | 0.24M | 0.01M | -0.02M | 0.13M | -0.08M | 0.24M | 0.17M | -0.15M | 0.06M | 0.05M | 0.04M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.22M | 0.23M | 0.35M | 0.33M | 0.26M | 0.26M | 0.30M | 0.31M | 0.30M | 0.34M | 0.34M | 0.42M | 0.44M | 0.49M | 0.46M | 0.46M | 0.46M | 0.46M | 0.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.16M | -0.14M | -0.25M | -0.01M | 1.13M | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -0.10M | 3.14M | 0.68M | -3.95M | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -0.68M | 3.96M | 2.13M | -4.87M | 2.33M | 4.23M | -1.18M | -5.62M | 2.56M | 5.20M | -0.31M | -7.45M | 2.90M | 1.15M | -0.59M | -4.96M | 0.99M | 5.42M | -1.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 1.58M | 0.96M | 1.05M | 0.79M | 0.09M | 0.56M | 0.10M | 0.30M | 0.17M | 0.21M | 0.11M | 0.16M | 0.01M | 0.19M | 0.05M | 0.63M | 0.48M | 0.18M | 0.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.41M | 5.41M | 6.76M | 7.37M | 14.69M | 12.57M | 11.89M | 11.73M | 21.10M | 26.35M | 11.57M | 1.05M | 0.76M | 3.42M | 12.05M | 6.79M | 10.36M | 4.92M | 13.12M | 19.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | -4.39M | -16.86M | -4.25M | -4.05M | -6.48M | 3.16M | -1.02M | -2.68M | 26.18M | 8.03M | -2.43M | -0.40M | 0.47M | 7.02M | 6.74M | 9.76M | 2.00M | 12.93M | 18.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | -2.04M | -1.58M | -1.77M | -2.04M | -2.05M | -1.91M | -2.05M | -2.05M | -24.70M | -3.74M | -2.52M | -2.50M | -2.53M | -4.39M | -4.87M | -1.86M | -4.59M | -1.90M | -2.37M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.04M | 2.04M | 2.05M | 2.04M | 2.05M | 2.05M | 2.05M | 2.05M | 23.03M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.50M | 2.49M | 2.50M | 2.48M | 2.49M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.13M | -2.30M | -19.60M | -5.74M | -1.15M | -8.48M | -0.50M | 0.77M | -0.37M | 1.60M | 1.53M | -3.19M | 2.39M | -2.49M | 4.07M | 4.60M | 8.87M | -1.00M | 8.92M | 20.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.56M | -2.11M | -0.77M | 4.16M | -0.04M | -2.30M | 3.73M | 4.06M | -0.05M | -2.97M | 1.65M | 5.13M | -0.43M | 1.25M | 2.67M | 0.34M | 1.11M | -2.30M | 4.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.81M | -2.30M | -19.60M | -5.74M | -1.15M | -8.48M | -0.50M | 0.77M | -0.37M | 1.60M | 1.53M | -3.19M | 2.39M | -2.49M | 4.07M | 4.60M | 8.87M | -1.00M | 8.92M | 20.95M |