|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | 8.18M | -15.40M | 5.24M | -26.69M | -12.76M | 2.27M | 0.84M | 1.21M | 3.07M | -12.78M | 3.91M | 0.55M | 5.37M | 0.51M | -0.76M | 1.55M | 2.79M | 10.84M | 0.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 1.09M | 1.25M | 1.21M | 1.24M | 0.93M | 0.91M | 1.08M | 1.34M | 1.10M | 0.26M | 1.01M | 0.60M | 1.28M | 1.36M | 1.28M | 1.28M | 1.35M | 1.35M | 0.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | -0.00M | 0.20M | 0.05M | -2.06M | -4.34M | -5.99M | | | | -1.64M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.02M | 0.06M | 0.02M | 0.11M | 0.02M | 0.13M | | 0.09M | | 0.10M | 0.01M | 0.01M | 0.08M | 0.01M | | | | 0.01M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.14M | 2.19M | 0.23M | 0.01M | 0.01M | -0.73M | 1.05M | 1.04M | 0.22M | 0.54M | 0.15M | 0.18M | 0.81M | 0.54M | 0.29M | 0.41M | 0.30M | -0.50M | 0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.06M | 0.64M | 5.58M | 0.99M | -2.89M | -0.10M | 0.24M | 1.47M | 0.74M | 0.42M | 0.47M | -0.64M | -0.02M | 0.44M | 0.60M | 1.30M | -0.06M | 1.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | 6.49M | 5.10M | 0.56M | 2.61M | 0.53M | 0.30M | 0.54M | 0.53M | 0.52M | 1.72M | 3.31M | 4.17M | 0.34M | 2.63M | | | | 0.47M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | 21.17M | -1.08M | -8.73M | 1.08M | 3.14M | 1.90M | 25.05M | 13.04M | 21.29M | 19.54M | 9.45M | 6.85M | 8.20M | 8.93M | -1.99M | 4.93M | -1.68M | 18.44M | 9.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.46M | 21.46M | -0.02M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.90M | | | 0.10M | 1.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.35M | 2.57M | 2.92M | 3.18M | 3.40M | 3.50M | 3.39M | 3.43M | 3.52M | 3.66M | 3.25M | 3.37M | 3.25M | 3.31M | 3.20M | 2.98M | 2.98M | 3.20M | 2.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -8.94M | 10.12M | 0.91M | -1.36M | -3.06M | 2.17M | -10.15M | 1.30M | -0.80M | 8.60M | -9.61M | -0.97M | 6.69M | -4.09M | -2.61M | 3.18M | 3.14M | 7.05M | -19.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.54M | 4.89M | 9.97M | 8.71M | 0.66M | 9.87M | -3.34M | -2.81M | -7.75M | -7.72M | -6.39M | -5.01M | 1.07M | 1.70M | 3.27M | 2.19M | 8.50M | -0.16M | -7.73M | 0.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.44M | -12.67M | 13.29M | 0.55M | 0.56M | 0.55M | -16.28M | 0.21M | 1.07M | 0.87M | -1.74M | 0.11M | -6.53M | 0.51M | 5.51M | -9.26M | 11.00M | -12.38M | 12.36M | -9.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 3.41M | 1.90M | 0.01M | 0.04M | 0.14M | 0.09M | 0.13M | 0.17M | 0.39M | 0.14M | 0.08M | 0.20M | 2.30M | -0.11M | 0.90M | 0.90M | -0.22M | -0.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 3.13M | 3.24M | 4.19M | 2.85M | 4.18M | -0.20M | 2.11M | 1.53M | 0.38M | 0.94M | 0.68M | 1.30M | 0.94M | 1.52M | 1.13M | 1.58M | 0.69M | 0.54M | 0.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 10.41M | 0.12M | 11.08M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.62M | -3.13M | -13.65M | -4.31M | -13.93M | -4.18M | 5.00M | -2.11M | -1.53M | -0.38M | -1.49M | -0.68M | -1.30M | -0.94M | -5.52M | -1.13M | -1.58M | -0.69M | -0.54M | -0.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.23M | 0.87M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | -18.93M | 17.34M | 11.91M | 15.26M | 9.87M | -8.19M | -14.20M | -19.52M | -21.73M | -16.16M | -6.38M | -13.64M | -2.39M | -2.07M | 3.62M | -2.69M | -1.93M | -10.82M | -9.54M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.90M | 1.90M | 1.92M | 2.25M | 2.21M | 2.27M | 2.29M | 2.29M | 2.30M | 2.30M | 2.33M | 2.33M | 2.34M | 2.29M | 2.28M | 2.23M | 2.20M | 2.19M | 2.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | -0.24M | -0.08M | 0.51M | -0.42M | -0.22M | 0.10M | 0.14M | 0.16M | -0.20M | 0.27M | -0.25M | -0.58M | 0.13M | -0.94M | 0.49M | 0.61M | -0.08M | -0.04M | 0.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.38M | -1.12M | 2.53M | -0.62M | 1.99M | 8.60M | -1.19M | 8.88M | -7.85M | -1.02M | 2.17M | 2.14M | -8.67M | 5.00M | 0.39M | 0.99M | 1.27M | -4.38M | 7.04M | -0.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.34M | 18.04M | -4.32M | -12.91M | -1.77M | -1.04M | 2.10M | 22.94M | 11.52M | 20.91M | 18.60M | 8.77M | 5.55M | 7.26M | 7.41M | -3.12M | 3.35M | -2.37M | 17.90M | 8.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.69M | -0.89M | 2.61M | -1.13M | 2.42M | 8.82M | -1.29M | 8.74M | -8.01M | -0.82M | 1.90M | 2.40M | -8.08M | 4.87M | 1.33M | 0.51M | 0.66M | -4.30M | 7.08M | -0.75M |