|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.88M | 2.81M | 6.47M | 1.50M | 2.21M | 4.40M | 6.24M | 0.17M | 2.68M | 2.04M | -0.82M | 0.73M | -1.33M | -5.59M | 0.48M | 1.03M | 3.73M | 1.84M | 0.78M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.17M | 0.18M | 0.18M | 0.17M | 0.14M | 0.20M | 0.18M | 0.17M | 0.17M | 0.16M | 0.17M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.36M | 1.38M | 1.38M | 1.52M | 1.51M | 1.59M | 1.75M | 1.62M | 1.74M | 1.41M | 1.51M | 1.40M | 1.41M | 1.22M | 1.33M | 1.29M | 1.30M | 1.22M | 1.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.46M | -1.10M | 0.02M | -0.52M | 0.25M | 1.17M | -0.14M | 0.36M | 0.42M | -1.69M | -0.84M | 0.80M | -0.82M | 2.38M | -0.23M | 0.11M | -0.20M | 0.52M | -0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | | -0.24M | -1.07M | 1.20M | 2.45M | -1.06M | 1.36M | 0.56M | -0.02M | | 1.86M | 1.82M | -0.25M | 0.23M | 0.30M | -0.54M | 2.00M | 1.29M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 22.29M | -1.68M | 8.77M | 3.37M | 3.18M | 36.17M | -3.18M | -0.72M | -1.78M | 4.50M | 8.13M | 3.55M | 0.53M | 8.91M | -4.90M | 7.30M | 8.54M | 7.98M | -2.57M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.67M | 1.02M | 1.04M | 1.04M | 1.04M | 1.04M | 1.03M | 1.01M | 1.06M | 1.04M | 1.04M | 1.06M | 0.80M | 0.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.17M | 0.18M | 0.18M | 0.17M | 0.14M | 0.20M | 0.18M | 0.17M | 0.17M | 0.16M | 0.17M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.86M | -0.10M | 1.37M | -1.41M | -0.45M | | 2.17M | 0.66M | -1.58M | -0.44M | 1.22M | 0.78M | -0.85M | 0.27M | -0.14M | 1.61M | -0.73M | -0.76M | 2.18M | -0.38M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -16.83M | 6.68M | -12.41M | 0.04M | 0.22M | -36.83M | -0.05M | 7.13M | 8.54M | 0.98M | -12.40M | 0.97M | 5.16M | 0.22M | -7.96M | 0.12M | | 1.45M | -6.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.75M | 2.20M | -0.23M | -0.09M | -3.31M | 2.31M | -0.45M | -0.35M | -0.64M | 0.02M | -6.59M | 5.78M | -0.38M | -0.21M | -0.38M | -0.76M | 0.19M | 3.65M | -0.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.71M | -0.44M | 0.52M | -1.35M | 0.01M | 0.12M | 0.88M | 0.61M | -1.47M | 0.22M | 2.24M | -2.98M | 0.31M | 0.34M | 0.11M | 0.02M | 1.09M | 0.57M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 0.39M | -0.20M | 0.28M | -0.47M | 0.75M | 0.55M | 0.02M | -1.16M | 0.04M | 2.20M | 0.24M | -0.24M | 0.65M | 0.47M | 0.70M | -0.40M | 0.57M | 0.15M | 0.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.02M | -0.10M | 0.03M | 0.05M | 0.04M | -0.12M | 0.08M | 0.01M | 0.02M | -0.12M | 0.00M | 0.02M | 0.01M | 3.47M | 0.01M | | 0.08M | 3.05M | 0.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | 1.50M | | -2.50M | 1.00M | | 1.00M | -2.45M | 0.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | 0.43M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.02M | -0.06M | -0.03M | -0.05M | -0.04M | -33.62M | -1.25M | 0.41M | 4.98M | -0.03M | -0.00M | -1.52M | -0.01M | -3.08M | -1.42M | -0.04M | -1.08M | -1.14M | 2.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.47M | -20.97M | -1.63M | -2.80M | -2.50M | -2.64M | -1.17M | -2.68M | -1.21M | -1.25M | -1.23M | -2.66M | -4.15M | -1.50M | -9.77M | -3.11M | -1.28M | -1.26M | -2.20M | -2.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 20.51M | 0.81M | 1.97M | 1.29M | 1.20M | 1.17M | 1.84M | 1.21M | 1.22M | 1.23M | 1.72M | 1.26M | 1.23M | 1.23M | 1.57M | 1.28M | 1.26M | 1.25M | 1.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.12M | | 0.00M | | 0.00M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 1.21M | -3.25M | 5.94M | 0.83M | 0.49M | 1.39M | -7.11M | -1.52M | 1.95M | 3.24M | 5.47M | -2.12M | -0.98M | -3.94M | -9.43M | 5.99M | 6.20M | 4.64M | -2.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 22.27M | -1.58M | 8.74M | 3.32M | 3.14M | 36.29M | -3.26M | -0.74M | -1.80M | 4.62M | 8.13M | 3.53M | 0.52M | 5.44M | -4.91M | 7.30M | 8.46M | 4.93M | -2.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 1.30M | -3.37M | 5.94M | 0.82M | 0.49M | 1.39M | -7.11M | -1.52M | 1.95M | 3.24M | 5.47M | -2.12M | -0.98M | -3.94M | -9.43M | 5.99M | 6.20M | 4.64M | -2.84M |