|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89M | 10.70M | -0.83M | 12.30M | 13.72M | 11.89M | 16.49M | 21.42M | 20.46M | 15.14M | 6.32M | 9.60M | 9.37M | 7.70M | 10.45M | 11.55M | 12.70M | 2.62M | 8.45M | 10.55M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.87M | 1.02M | 0.89M | 1.50M | 1.19M | 1.07M | 1.73M | 1.30M | 0.86M | 0.38M | 0.93M | 0.63M | 1.46M | 0.89M | 1.71M | 1.38M | 0.98M | 2.35M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.35M | -0.89M | 5.86M | -0.56M | -2.03M | 1.44M | -1.51M | -1.53M | -0.48M | -0.83M | 0.60M | -0.39M | -1.53M | -1.10M | 4.10M | -0.48M | -0.33M | 2.07M | -2.44M | 0.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | | | | 0.07M | | | | 0.08M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 1.71M | 0.79M | -1.45M | 0.47M | 0.97M | -1.94M | 1.90M | 2.50M | 0.02M | 1.84M | 0.01M | -2.85M | 0.17M | 0.04M | -1.08M | 1.02M | 0.02M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | -0.46M | 2.32M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.30M | 0.20M | | | | 0.03M | | | | 0.20M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 10.03M | 9.51M | -5.17M | -1.00M | 15.30M | 17.03M | 25.43M | 20.42M | 42.50M | 19.29M | 5.75M | 28.29M | 9.37M | 24.07M | 5.66M | 26.93M | 18.94M | 21.94M | 6.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.72M | 5.01M | 3.02M | 3.85M | 3.31M | 6.24M | 4.28M | 4.69M | 4.64M | 5.31M | 5.41M | 5.25M | 5.32M | 4.85M | 5.40M | 5.69M | 5.81M | 6.14M | 6.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | 6.04M | -7.91M | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 5.23M | 9.45M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | -9.04M | 11.56M | | | | | | | | | | | | | | | | 0.02M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.21M | 0.27M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.29M | 6.81M | -16.47M | 17.42M | 17.62M | 8.74M | -43.54M | 1.76M | 8.16M | -22.63M | 17.36M | 8.65M | -15.05M | 3.63M | 6.76M | 11.44M | -5.87M | 3.78M | -13.35M | 13.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 5.27M | 5.78M | 8.01M | 5.80M | 11.37M | 15.42M | 8.35M | 8.83M | 9.94M | 8.21M | 3.92M | 3.73M | 3.57M | 3.43M | 10.98M | 8.38M | 10.62M | 10.15M | 9.99M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.11M | 3.16M | | | 0.01M | 0.12M | 0.01M | 2.38M | 0.12M | 3.24M | 0.13M | 0.13M | -0.04M | 0.09M | 0.01M | 0.23M | -0.05M | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | | | 3.25M | 14.07M | -1.98M | | | | | | | | | 0.57M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.68M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | -5.26M | -5.67M | -10.93M | -5.80M | -11.37M | -18.66M | -22.30M | -6.84M | -7.56M | -8.09M | -0.68M | -3.60M | -3.45M | -4.63M | -9.66M | -12.55M | -10.96M | -10.21M | -9.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | 2.47M | | 3.80M | -5.27M | 5.27M | 0.91M | 3.94M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | -0.38M | -4.12M | 15.10M | 0.43M | -0.88M | 7.90M | -9.31M | -2.35M | -33.88M | -3.38M | -11.67M | -21.84M | -7.30M | -7.00M | -0.02M | -4.77M | -2.55M | -1.89M | -9.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.98M | 1.03M | 1.03M | 1.03M | 1.02M | 1.01M | 1.15M | 0.99M | 0.98M | 0.98M | 1.13M | 0.98M | 0.98M | 0.98M | 1.16M | 0.99M | 0.98M | 0.98M | 1.12M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.48M | -1.64M | -0.77M | 1.84M | -2.20M | 0.02M | 0.72M | 0.15M | -0.48M | 2.05M | -1.15M | -1.29M | 1.45M | -2.69M | 1.61M | 2.46M | 0.61M | 0.59M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.23M | 4.87M | -1.92M | -1.78M | -4.53M | 0.85M | 6.29M | -5.45M | 11.37M | 0.58M | 9.87M | -7.75M | 1.56M | 0.07M | 9.75M | -2.41M | 12.07M | 6.04M | 10.44M | -13.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | 4.76M | 3.73M | -13.19M | -6.80M | 3.93M | 1.61M | 17.08M | 11.59M | 32.56M | 11.07M | 1.83M | 24.57M | 5.79M | 20.64M | -5.32M | 18.55M | 8.32M | 11.79M | -3.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | 4.39M | -0.28M | -1.01M | -6.37M | 3.05M | 6.27M | -6.17M | 11.22M | 1.06M | 7.82M | -6.59M | 2.86M | -1.38M | 12.44M | -4.02M | 9.61M | 5.43M | 9.85M | -13.86M |