|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | 6.03M | 12.32M | 2.29M | 10.56M | 10.97M | 13.94M | 10.58M | 10.27M | 7.69M | 9.02M | 2.12M | 7.24M | 0.75M | -5.25M | 0.24M | 9.06M | 3.19M | 4.06M | -5.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 0.94M | 0.71M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.12M | 0.39M | 0.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | | | | 3.49M | | | -0.79M | -0.99M | | -1.91M | -4.51M | -0.03M | -0.39M | -0.85M | -0.96M | 1.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -0.01M | 0.03M | 0.00M | | | -0.00M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 1.40M | 0.27M | 11.90M | 0.02M | | 1.70M | 0.17M | | 0.66M | 2.60M | 9.30M | 0.02M | 8.03M | 17.90M | 12.60M | | 1.80M | | 3.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M | 10.97M | 14.97M | 9.77M | 16.26M | 11.60M | 18.89M | 17.75M | 14.89M | 16.79M | 15.32M | 12.13M | 13.63M | 10.84M | 15.76M | 15.65M | 13.34M | 8.55M | 13.79M | 13.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | 0.15M | 0.05M | 0.09M | 0.06M | 0.12M | 0.14M | 0.15M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.06M | 0.23M | 0.13M | 0.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.12M | 2.06M | 2.04M | 2.19M | 2.88M | 2.56M | 4.75M | 3.31M | 3.76M | 4.04M | 4.04M | 3.85M | 3.88M | 3.90M | 3.76M | 3.57M | 3.78M | 3.89M | 3.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | -1.70M | -1.17M | 5.08M | -1.34M | 0.28M | -2.35M | 3.59M | -1.45M | 0.74M | -0.77M | 3.86M | -1.23M | 0.16M | -1.99M | -1.23M | -2.37M | 0.66M | 0.44M | -0.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.08M | 0.18M | 0.45M | -0.17M | 0.22M | 0.06M | 0.09M | -0.17M | | -0.10M | 0.22M | -0.08M | 0.07M | 0.10M | 0.00M | -0.07M | -0.03M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.03M | -0.86M | -1.00M | -1.62M | 9.03M | -3.53M | -3.73M | -2.85M | 6.12M | 2.17M | -3.67M | -3.25M | 9.14M | -3.88M | -2.67M | -1.47M | 0.75M | -0.06M | 5.77M | 10.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -0.37M | -0.85M | -1.77M | 6.52M | -1.16M | -2.09M | -3.66M | 7.21M | -1.50M | -2.10M | -3.24M | 9.03M | -2.61M | -2.94M | -1.06M | 0.60M | -0.07M | -0.93M | 1.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 5.43M | -5.72M | 12.52M | 0.63M | 0.57M | 15.97M | -15.67M | 1.99M | 1.06M | 28.07M | 9.27M | 1.72M | 11.08M | 6.42M | 5.38M | 2.45M | 6.16M | 3.68M | 2.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.24M | 0.29M | 5.12M | 0.18M | 0.30M | 4.13M | 6.06M | 0.06M | 0.03M | 2.72M | -2.73M | | | | 1.97M | 1.15M | | 0.74M | 0.21M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | | 5.00M | 10.99M | 4.00M | 25.00M | | | | | | | | | 7.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.03M | 0.04M | 0.03M | 0.05M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -5.34M | -0.83M | 0.37M | -48.13M | -1.69M | -6.41M | -11.57M | -13.65M | -34.43M | -8.97M | -7.78M | -5.08M | -7.61M | -4.40M | -3.92M | -4.40M | -7.82M | -9.86M | -1.95M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | -2.44M | -5.23M | -3.53M | 14.13M | 10.20M | -13.05M | -7.70M | -3.12M | 6.31M | -5.55M | -6.91M | -8.42M | -4.41M | 3.61M | -14.32M | -6.57M | -2.78M | -7.00M | -7.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.36M | 0.36M | 0.38M | 0.47M | 0.47M | 1.78M | 0.46M | 0.55M | 0.56M | 0.57M | 0.56M | 0.56M | 0.55M | 0.63M | 0.62M | 0.62M | 0.61M | 0.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 3.19M | 8.91M | 6.62M | -17.73M | 20.11M | -0.57M | -1.52M | -1.87M | -11.32M | 0.80M | -2.56M | 0.13M | -1.18M | 14.97M | -2.60M | 2.37M | -2.06M | -3.07M | 4.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 5.54M | 20.69M | -2.74M | 15.64M | 11.02M | 2.92M | 33.42M | 12.91M | 15.73M | -12.75M | 2.86M | 11.91M | -0.25M | 9.35M | 10.27M | 10.89M | 2.39M | 10.11M | 11.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 3.19M | 8.91M | 6.62M | -17.73M | 20.11M | -0.57M | -1.52M | -1.87M | -11.32M | 0.80M | -2.56M | 0.13M | -1.18M | 14.97M | -2.60M | 2.37M | -2.06M | -3.07M | 4.11M |