|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 3.42M | 4.15M | 3.71M | 3.35M | 3.42M | 5.45M | 4.12M | 1.89M | 2.34M | 1.13M | 2.59M | 2.46M | 3.34M | 3.05M | 2.58M | 3.88M | 3.65M | 3.98M | 2.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.05M | 0.02M | 0.02M | 0.03M | 0.02M | 0.07M | 0.04M | 0.07M | -0.08M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.39M | 0.04M | -0.13M | 0.39M | 0.39M | -0.59M | -0.28M | 0.22M | 0.16M | -0.15M | 0.10M | -0.17M | -0.32M | 0.30M | -0.03M | -0.01M | 0.11M | 0.03M | -0.18M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -0.69M | 0.12M | 0.02M | 0.03M | | 0.02M | 0.02M | 0.04M | -3.23M | 0.57M | 0.14M | 0.02M | | 0.07M | 0.02M | 0.18M | -0.03M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.04M | 0.12M | 0.04M | 0.04M | 0.04M | 0.24M | 0.21M | 0.04M | 0.15M | 0.05M | 0.05M | 2.44M | 0.72M | 0.82M | 0.06M | 0.06M | 1.57M | 1.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 8.19M | 11.43M | 2.35M | 5.57M | 4.94M | 3.97M | 4.08M | 3.33M | 1.02M | 6.03M | 1.60M | 4.05M | 4.05M | 6.52M | -0.99M | 5.73M | 3.59M | 8.29M | -1.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.02M | -3.23M | 0.01M | -1.22M | -0.52M | -0.50M | 0.01M | -0.92M | -0.38M | -0.38M | -0.37M | 0.39M | -1.07M | 1.09M | 0.01M | -0.53M | 0.56M | 0.01M | -0.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.46M | 0.42M | 0.42M | 0.42M | 0.46M | 0.41M | 0.42M | 0.41M | 0.47M | 0.40M | 0.40M | 0.41M | 0.51M | 0.44M | 0.45M | 0.39M | 0.32M | 0.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.02M | 0.83M | -1.47M | 0.51M | 0.11M | 0.29M | 0.46M | -0.77M | 3.12M | 2.02M | -1.49M | 0.68M | 0.25M | 0.81M | -1.84M | 0.62M | 1.57M | 0.69M | -1.46M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 0.03M | 0.03M | -0.39M | -0.01M | -0.02M | -0.11M | -0.28M | -0.51M | -0.40M | -0.91M | 0.19M | -0.20M | 0.07M | 0.47M | -0.10M | 0.30M | 0.46M | 1.28M | -0.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.33M | -0.29M | 0.76M | -0.14M | 0.06M | -0.37M | 0.34M | -0.49M | 1.74M | -1.50M | 0.32M | -0.62M | 0.68M | 0.61M | -0.18M | -0.28M | 0.60M | -0.78M | 1.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.06M | 0.08M | 0.09M | 0.29M | 0.07M | 0.10M | 0.12M | 0.29M | 0.21M | 0.15M | 0.28M | 0.56M | 1.93M | 0.75M | 0.18M | 0.24M | 0.26M | 0.47M | 0.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 27.02M | 21.85M | | | 5.16M | 10.21M | | | 24.13M | 11.34M | 13.14M | | 13.09M | 1.80M | -1.80M | | | 0.94M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.72M | -123.71M | -35.89M | -11.63M | -17.82M | -27.76M | -14.44M | 50.23M | -7.50M | -19.45M | -0.24M | -20.63M | -17.68M | -42.87M | -92.15M | 7.38M | -0.97M | -13.66M | -16.13M | -8.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 83.06M | 13.69M | 9.14M | 16.08M | 22.95M | 9.15M | -56.01M | 24.80M | 38.75M | 1.72M | 7.33M | 39.58M | 66.14M | 32.11M | 24.45M | -19.84M | 9.93M | -8.19M | 16.63M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.09M | 1.09M | 1.13M | 1.13M | 1.12M | 1.12M | 1.15M | 1.16M | 1.17M | 1.19M | 1.20M | 1.20M | 1.20M | 1.20M | 1.24M | 1.25M | 1.25M | 1.26M | 1.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.11M | -32.46M | -10.77M | -0.13M | 3.83M | 0.12M | -1.32M | -1.70M | 20.62M | 20.32M | 7.52M | -11.69M | 25.95M | 27.32M | -53.52M | 30.84M | -15.09M | -0.14M | -16.03M | 6.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 8.13M | 11.35M | 2.26M | 5.28M | 4.86M | 3.88M | 3.96M | 3.04M | 0.81M | 5.88M | 1.32M | 3.49M | 2.12M | 5.77M | -1.16M | 5.49M | 3.33M | 7.82M | -2.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.11M | -32.46M | -10.77M | -0.13M | 3.83M | 0.12M | -1.32M | -1.70M | 20.62M | 20.32M | 7.52M | -11.69M | 25.95M | 27.32M | -53.52M | 30.84M | -15.09M | -0.14M | -16.03M | 6.31M |