|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 7.49M | 6.62M | 13.94M | 17.78M | 8.01M | 3.76M | 2.03M | -0.23M | 2.85M | -0.03M | 0.69M | 5.03M | 3.42M | 6.46M | 2.57M | 5.20M | 1.71M | 5.22M | 4.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.35M | 0.01M | 0.52M | 0.49M | 0.61M | 0.66M | 0.02M | 0.67M | 0.88M | 0.02M | 0.02M | 0.09M | 0.16M | -1.81M | 0.47M | 0.36M | 0.42M | 0.51M | 0.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.34M | -0.21M | -0.33M | -0.38M | -1.32M | -0.50M | -1.17M | -2.51M | 1.51M | -0.35M | -1.14M | 1.30M | -1.95M | 0.24M | -0.05M | -0.45M | 0.02M | 0.43M | 0.14M | 0.12M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.17M | 0.22M | 0.22M | 0.22M | 0.22M | 0.25M | 0.25M | 0.25M | 0.18M | 0.22M | 0.22M | 0.22M | 0.21M | 0.23M | 0.23M | 0.23M | 0.22M | 0.25M | 0.26M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | 0.34M | 0.01M | 0.01M | -0.14M | 0.01M | 0.15M | -0.70M | -1.15M | 0.33M | -0.20M | | -1.08M | 0.47M | 0.45M | 0.25M | 2.00M | 0.23M | -0.09M | -3.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 1.29M | 4.42M | 1.10M | 3.72M | 1.02M | 1.08M | 2.37M | 2.30M | 1.40M | 2.21M | 0.80M | 0.96M | 0.63M | 0.90M | 0.49M | 0.48M | 0.21M | 0.32M | 0.18M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | -15.80M | -3.85M | 12.71M | 31.82M | 26.63M | 40.39M | 12.62M | 18.26M | 7.89M | 4.20M | 3.91M | 1.26M | 0.20M | 15.69M | -5.74M | 3.11M | 2.46M | 12.36M | 14.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 2.52M | 2.60M | 2.77M | 3.48M | 4.96M | 5.05M | 2.64M | 2.64M | 2.64M | 2.55M | 2.58M | 2.68M | 2.81M | 3.00M | 3.01M | 1.80M | 1.76M | 1.83M | 1.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.14M | 0.12M | 0.14M | 0.12M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.73M | 1.84M | 1.91M | 1.84M | 1.81M | 1.87M | 1.91M | 1.82M | 1.88M | 1.81M | 1.96M | 1.98M | 2.00M | 2.04M | 1.92M | 1.80M | 1.76M | 1.74M | 1.78M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 26.81M | -1.53M | 47.72M | -9.07M | -22.72M | -39.36M | -16.52M | -19.20M | -9.76M | -9.82M | -1.14M | 11.28M | 1.59M | -7.41M | 15.17M | -0.98M | 10.95M | -8.62M | -3.85M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | 23.50M | 34.36M | 10.69M | -42.12M | -16.66M | -14.38M | -12.70M | -10.17M | -4.09M | -9.30M | -0.84M | 3.44M | -0.71M | -8.62M | 4.69M | -0.37M | 2.73M | -6.07M | -0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | 0.96M | 0.52M | -0.33M | 2.52M | 0.30M | -2.69M | 0.58M | 1.44M | -4.12M | 4.04M | -5.30M | 0.21M | -1.73M | -1.37M | -1.72M | 2.06M | -1.40M | 1.33M | 0.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.54M | 2.41M | 0.97M | -2.62M | -1.65M | -3.56M | 1.53M | 0.59M | -2.22M | 0.86M | 1.61M | 2.11M | -1.06M | 0.37M | -0.26M | -1.80M | 1.33M | 0.66M | -1.13M | -1.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 5.59M | 12.22M | -24.30M | -2.21M | -1.87M | 0.87M | -5.37M | 4.06M | -2.91M | -2.94M | -2.44M | 4.17M | 3.57M | -6.10M | -6.34M | 10.28M | -3.43M | -3.29M | 0.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 1.46M | 3.03M | 1.70M | 1.27M | 0.95M | 2.49M | 2.73M | 1.40M | 2.47M | 2.55M | 2.13M | 1.44M | 2.06M | 1.55M | 0.62M | 0.89M | 1.48M | 0.72M | 1.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.15M | | 0.03M | 0.02M | 0.01M | 0.05M | 0.03M | 0.00M | 0.20M | 0.03M | 0.01M | 0.03M | 0.05M | 0.04M | 0.05M | 0.42M | 0.08M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.86M | 4.85M | 11.44M | 4.41M | 9.82M | 2.86M | 4.97M | 0.23M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.73M | -1.45M | -37.43M | -5.56M | -1.25M | -0.93M | -5.73M | -2.68M | -1.37M | -2.47M | -2.45M | -3.96M | -6.29M | -13.47M | -5.91M | -10.41M | -3.70M | -6.03M | -0.86M | -1.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.08M | | 0.08M | 0.11M | 0.01M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 11.85M | 48.85M | 16.52M | -48.28M | -28.87M | 5.16M | -21.33M | -35.17M | -1.98M | -4.80M | -1.48M | -1.93M | -1.22M | -0.18M | 15.33M | 4.29M | 8.83M | -7.78M | -5.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.15M | 0.21M | 0.78M | 0.07M | 0.07M | 0.09M | 0.36M | | 0.34M | 0.15M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M | 0.02M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.17M | 0.15M | -0.82M | 2.09M | 2.40M | -1.50M | 0.38M | -0.26M | -0.04M | 0.07M | -0.13M | | 0.06M | -0.13M | -0.06M | 0.20M | -0.10M | 0.06M | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.49M | -4.23M | 7.72M | 22.86M | -15.62M | -0.77M | 38.32M | -11.01M | -18.54M | 3.40M | -2.97M | -1.66M | -6.95M | -14.43M | 9.46M | -0.87M | 3.90M | 5.16M | 3.78M | 7.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.64M | -17.25M | -6.89M | 11.01M | 30.54M | 25.68M | 37.90M | 9.89M | 16.86M | 5.41M | 1.66M | 1.78M | -0.18M | -1.85M | 14.14M | -6.36M | 2.22M | 0.98M | 11.64M | 13.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | -5.40M | 7.57M | 23.68M | -17.71M | -3.17M | 39.82M | -11.39M | -18.28M | 3.44M | -3.04M | -1.53M | -6.95M | -14.48M | 9.59M | -0.81M | 3.71M | 5.26M | 3.72M | 7.89M |