|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 3.82M | 5.07M | 10.34M | 4.05M | 4.50M | 10.77M | 11.52M | 7.45M | 4.86M | 9.34M | 11.00M | 6.65M | 5.61M | 8.06M | 10.00M | 5.54M | 2.26M | 6.59M | 9.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.62M | 0.63M | 0.61M | 0.60M | 0.61M | 0.62M | 0.65M | 0.64M | 0.64M | 0.65M | 0.65M | 0.58M | 0.62M | 0.64M | 0.64M | 0.53M | 0.67M | 0.66M | 0.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.33M | 0.34M | 0.39M | 0.35M | 0.47M | 0.34M | 0.37M | 0.34M | 0.34M | 0.32M | 0.36M | 0.33M | 0.33M | 0.39M | 0.36M | 0.43M | 0.38M | 0.44M | 0.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.15M | -0.03M | 1.05M | -0.11M | -0.03M | -0.07M | 1.51M | -0.02M | 0.08M | -0.14M | 2.54M | -0.04M | 0.02M | -0.34M | 1.41M | -0.03M | 0.87M | 0.69M | -2.09M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00 | 0.00M | 0.03M | 0.03M | 150.00 | 0.01M | 0.03M | 0.03M | 150.00 | 150.00 | 0.03M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.00M | -0.34M | 0.07M | 1.22M | 0.01M | 0.29M | 1.34M | 1.01M | 1.06M | -0.23M | -0.02M | 0.91M | 0.05M | 0.77M | 0.00M | 0.56M | 0.07M | -5.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.00M | 0.15M | 0.01M | 0.02M | 0.35M | 1.01M | -0.01M | 0.10M | 0.02M | 0.41M | 0.04M | -0.05M | 0.02M | 0.28M | 0.14M | 0.01M | 0.02M | -0.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.64M | 0.83M | 0.77M | 1.53M | 1.35M | 0.40M | 0.89M | 0.89M | 0.56M | 0.61M | 0.52M | 5.74M | 4.44M | 0.57M | 0.28M | 2.93M | 0.29M | 2.68M | 0.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.17M | 12.93M | -17.42M | -3.29M | 0.23M | -18.95M | -23.35M | 12.16M | 22.99M | 20.59M | 19.36M | 35.69M | 14.34M | 3.33M | -0.37M | 20.43M | 4.13M | 10.23M | -1.11M | 24.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.03M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.62M | 0.63M | 0.61M | 0.60M | 0.61M | 0.62M | 0.65M | 0.64M | 0.64M | 0.65M | 0.65M | 0.69M | 0.65M | 0.71M | 0.44M | 0.60M | 0.74M | 0.72M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | 4.48M | 6.45M | 10.07M | -1.40M | -11.84M | 24.43M | -10.91M | -0.52M | -18.46M | 18.99M | -13.54M | 2.87M | -4.81M | 9.48M | -9.31M | 2.44M | -7.74M | 14.41M | -7.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.70M | -14.54M | 19.41M | 18.18M | -8.98M | 33.43M | 16.69M | 15.83M | -21.30M | -2.82M | -24.33M | -4.61M | -12.93M | 5.99M | 4.21M | 1.91M | -5.83M | 3.12M | -4.10M | -1.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | -1.69M | 2.16M | 12.12M | -12.97M | 0.66M | 2.19M | 5.82M | -8.41M | -0.89M | -0.86M | 4.09M | -3.05M | -1.21M | 1.47M | 2.37M | -3.58M | 2.30M | 0.62M | 3.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | 0.47M | 0.21M | -0.82M | -3.58M | -0.67M | 1.68M | 0.02M | -3.21M | -2.06M | 0.94M | 3.35M | -5.30M | 1.08M | 1.29M | -0.14M | -4.29M | 0.83M | -0.11M | 1.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.02M | -0.46M | 0.84M | 1.45M | -3.17M | 1.59M | -0.36M | 2.19M | -4.20M | 2.78M | -1.65M | 2.19M | -2.28M | 1.03M | -1.80M | 1.95M | -2.65M | 0.12M | 2.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 0.52M | -0.55M | 0.53M | -0.09M | -0.22M | -1.01M | 2.75M | -1.94M | -0.22M | -0.61M | 3.13M | -2.63M | -0.17M | -0.48M | 0.03M | 0.08M | -0.88M | -0.25M | 0.66M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.33M | 0.27M | 0.33M | 0.35M | 0.37M | 0.79M | 0.83M | 0.66M | 0.72M | 1.18M | 0.74M | 0.17M | 0.17M | 0.56M | 0.49M | 0.42M | 0.26M | 0.21M | 0.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 0.88M | 1.02M | 1.18M | 0.47M | 0.52M | 0.51M | 0.22M | 0.51M | 0.50M | 0.01M | 0.94M | 0.21M | | | | | | 0.36M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.36M | -12.26M | 15.68M | 7.94M | 8.17M | 0.14M | -0.29M | -0.60M | -0.15M | -0.22M | -1.18M | 0.31M | 0.04M | -0.17M | -0.56M | -0.49M | -0.42M | -0.26M | 0.54M | -0.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | -2.74M | -2.30M | -3.43M | -4.08M | 2.62M | 26.25M | -4.52M | -17.08M | -21.19M | -6.23M | -0.84M | -4.67M | -3.01M | -2.51M | -22.04M | -3.21M | -4.96M | -3.85M | -1.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.28M | 2.30M | 2.44M | 2.30M | 2.29M | 2.29M | 0.07M | 4.56M | 2.36M | 2.37M | 0.00M | 4.66M | 2.50M | 2.45M | 0.07M | 2.48M | 2.56M | 2.69M | 0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.04M | 0.14M | -0.36M | 0.12M | -0.35M | -0.38M | -0.02M | -0.07M | 0.21M | -0.51M | 0.76M | -0.68M | -0.09M | 0.49M | -2.40M | 0.09M | 0.87M | -0.09M | 0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.62M | -2.10M | -3.90M | 0.86M | 4.44M | -16.53M | 2.22M | 7.03M | 5.69M | -0.60M | 11.44M | 35.91M | 9.04M | 0.06M | -2.95M | -4.49M | 0.58M | 5.88M | -4.51M | 23.09M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 12.60M | -17.69M | -3.63M | -0.12M | -19.32M | -24.14M | 11.34M | 22.33M | 19.87M | 18.17M | 34.95M | 14.17M | 3.16M | -0.93M | 19.95M | 3.71M | 9.97M | -1.32M | 23.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.59M | -2.06M | -4.04M | 1.22M | 4.32M | -16.18M | 2.61M | 7.04M | 5.76M | -0.81M | 11.95M | 35.16M | 9.71M | 0.15M | -3.44M | -2.09M | 0.50M | 5.01M | -4.42M | 22.70M |