|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 3.79M | 1.43M | 4.86M | 8.93M | 19.54M | -30.67M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M | 17.57M | 17.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | 2.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.05M | 0.66M | 0.69M | 0.10M | 0.90M | 0.84M | 1.06M | 0.10M | 1.20M | 1.19M | 1.51M | 0.10M | 0.13M | 2.06M | 2.21M | 0.10M | 1.96M | 2.40M | 2.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | -2.28M | -0.44M | 0.06M | 0.80M | -5.12M | -0.55M | 0.08M | 0.94M | 0.34M | 0.59M | -0.29M | 0.52M | 0.51M | 1.44M | 0.26M | 1.70M | 1.71M | 2.56M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | | 0.02M | 6.10M | 2.52M | 0.75M | 0.24M | -1.84M | 0.02M | 0.02M | 0.00M | -3.80M | 0.02M | 0.80M | 0.26M | -0.53M | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 2.77M | 0.09M | 3.22M | 0.10M | 4.30M | 0.08M | 0.08M | 10.73M | 0.07M | 9.02M | 0.07M | 14.71M | 0.07M | 13.04M | 0.06M | 0.06M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 3.79M | 0.62M | -3.22M | 3.18M | -0.11M | 17.89M | 1.72M | 8.88M | 18.03M | 12.70M | 10.65M | 11.71M | 19.80M | 24.42M | 13.81M | 25.33M | 35.92M | 16.84M | 3.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 2.39M | | 2.50M | | 2.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.04M | 2.20M | 3.02M | 3.32M | 2.80M | 2.75M | 2.78M | 2.83M | 2.84M | 2.96M | 3.00M | 3.03M | 4.03M | 4.66M | 4.63M | 4.72M | | | 2.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.23M | 1.73M | 4.47M | 11.90M | 3.48M | -2.98M | 4.86M | 3.94M | -3.02M | 3.33M | -3.12M | -1.11M | 7.12M | -4.11M | 8.90M | -10.17M | -1.86M | -2.21M | 15.71M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.51M | 1.46M | 7.83M | 7.39M | 4.87M | -0.48M | 3.05M | 6.39M | 6.82M | 0.30M | 3.75M | 3.60M | -1.72M | -0.95M | 2.20M | -6.15M | -0.64M | 0.69M | 7.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | -0.82M | -3.11M | 4.11M | 7.73M | -5.50M | 2.80M | 0.07M | 4.80M | 1.85M | -5.16M | 1.43M | -0.73M | 0.04M | -1.88M | 5.28M | -7.61M | 6.55M | -5.31M | 3.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.17M | -1.85M | -0.30M | -1.53M | 14.82M | -2.54M | 0.45M | -6.65M | 1.93M | 4.68M | -1.41M | -0.64M | -3.36M | -1.12M | -2.94M | -3.13M | 1.03M | 1.73M | -1.98M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | -1.74M | 1.13M | -2.23M | -2.52M | 2.67M | 2.77M | -4.24M | -0.69M | 5.14M | 1.40M | -1.80M | -0.35M | 4.16M | 1.80M | 1.35M | -0.01M | -2.60M | 1.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.09M | 2.37M | -0.31M | 1.67M | 1.27M | -1.95M | 0.38M | 1.02M | -2.65M | -0.30M | -2.09M | 0.03M | 3.00M | -1.57M | 2.33M | 1.32M | -4.17M | 1.66M | 0.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 0.99M | 1.12M | 2.33M | 6.17M | 2.31M | 2.96M | 2.18M | 2.77M | 2.78M | 2.76M | 1.73M | 2.77M | 2.15M | -3.44M | 2.82M | 2.86M | -5.67M | | 1.75M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.06M | 0.01M | | 6.71M | | 0.00M | 0.00M | -0.00M | | | 0.00M | 0.01M | 0.01M | | 0.04M | -0.00M | 0.02M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.18M | -0.12M | | 20.88M | -0.12M | | | | | | | 191.82M | 1.04M | | | 11.89M | -0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.01M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | -0.96M | -97.23M | -22.98M | -6.17M | 33.40M | -2.96M | -2.18M | -2.77M | -2.79M | -2.76M | -1.73M | -7.38M | -197.17M | -3.88M | -2.82M | -5.65M | -15.27M | -3.86M | -1.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 1.82M | 0.69M | 0.78M | 0.90M | 0.84M | 1.06M | 1.20M | 1.20M | 1.19M | 1.51M | 1.74M | 1.54M | 2.05M | 2.21M | 2.29M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.00M | 74.64M | 18.68M | 5.00M | -28.86M | -20.72M | 2.57M | -7.34M | -14.02M | -11.24M | -2.72M | 1.04M | 176.78M | -22.72M | -10.70M | -19.08M | -17.49M | -10.88M | -1.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.09M | -0.07M | 0.31M | -0.07M | 0.02M | -0.15M | 0.19M | -0.10M | -0.02M | 0.21M | -0.73M | 0.28M | 0.27M | 0.17M | -0.02M | -0.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 2.82M | -21.98M | -7.46M | 1.92M | 4.36M | -5.49M | 2.05M | -1.21M | 1.08M | -1.11M | 6.11M | 5.36M | -0.37M | -2.91M | 0.58M | 0.86M | 3.33M | 2.08M | -0.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 2.79M | -0.50M | -5.55M | -2.99M | -2.42M | 14.92M | -0.46M | 6.11M | 15.25M | 9.95M | 8.92M | 8.94M | 17.66M | 27.86M | 10.99M | 22.47M | 41.60M | 16.84M | 1.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 2.82M | -21.98M | -7.51M | 2.02M | 4.43M | -5.80M | 2.12M | -1.23M | 1.23M | -1.30M | 6.21M | 5.38M | -0.58M | -2.18M | 0.29M | 0.60M | 3.16M | 2.10M | -0.10M |