|
Net Income
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.09M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.56M | 4.47M | 4.45M | 4.62M | 3.38M | 4.04M | 2.90M | 4.01M | 2.18M | 11.93M | 4.63M | 5.97M | -4.57M | 2.50M | 4.58M | 6.61M | -0.03M | 6.32M | 6.77M | 6.67M | -0.69M | 6.90M | 1.15M | 2.10M | 0.66M | 3.56M | 5.62M | 6.48M |
|
Depreciation and Depletion
|
| | | | | | | 0.32M | 0.33M | 0.26M | 0.35M | 0.33M | 0.35M | 0.40M | 1.03M | 1.01M | 1.12M | 1.20M | 1.22M | 1.15M | 1.20M | 1.23M | 1.25M | 1.49M | 1.75M | 1.66M | 1.65M | | 1.71M | 1.82M | 1.87M | 1.91M | 1.95M | 1.96M | 2.10M | 2.23M | 2.24M | 2.31M | 2.36M | 2.31M | 2.39M | 2.56M | 2.80M | 2.92M | 2.95M | 2.92M | 3.07M | 3.22M | 3.18M | 3.13M | 3.14M | 3.14M | 3.25M | 3.35M | 3.02M | 3.17M | 3.19M | 3.31M | 3.53M | 3.19M | 3.28M | 3.29M |
|
Share-based Compensation
|
| | 0.36M | | | | 0.19M | | | 0.16M | 0.16M | 0.22M | 0.28M | 0.17M | 0.25M | 0.38M | 0.39M | 0.37M | 0.40M | 0.43M | 0.49M | 0.42M | 0.40M | 0.51M | 0.46M | 0.40M | 0.52M | 0.47M | 0.49M | 0.52M | 0.55M | 0.50M | 0.60M | 0.69M | 0.86M | 0.67M | 0.87M | 0.83M | 0.83M | 0.79M | 0.93M | 0.92M | 0.91M | 0.80M | 1.00M | 1.30M | 1.06M | 1.35M | 1.14M | 1.26M | 1.32M | 1.27M | 1.54M | 1.35M | 1.31M | 1.21M | 1.07M | 1.10M | 0.77M | 0.92M | 0.83M | 0.83M |
|
Deferred Taxes
|
| | | | | | | | | | | 0.05M | -0.11M | -0.11M | 0.27M | 0.54M | 0.04M | 0.42M | 0.21M | 0.05M | 0.51M | 0.79M | 0.07M | 0.10M | 0.76M | 0.49M | 0.42M | -0.05M | 0.06M | -0.11M | 3.81M | 2.82M | -3.10M | -0.20M | 0.41M | -0.30M | -0.19M | -0.07M | 0.45M | -0.49M | -0.35M | -0.09M | 0.41M | -7.03M | -0.29M | -0.12M | 1.30M | 0.83M | 0.40M | 1.55M | -6.50M | -0.29M | 0.28M | 0.14M | -5.16M | 0.30M | -0.28M | -0.06M | -2.31M | 0.05M | 0.01M | 0.23M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.10M | 0.04M | 0.11M | 0.16M | 0.13M | 0.14M | 0.14M | 0.19M | 0.11M | 0.11M | 0.11M | | 0.00M | 0.12M | 0.12M | | 0.04M | 0.06M | 0.06M | | 0.05M | 0.01M | 0.07M | 0.11M | 0.06M | 0.09M | 0.09M | 0.16M | 0.06M | 0.13M | 0.15M | 0.16M | 0.01M | 0.12M | 0.13M | 0.16M | 0.01M | 0.11M | 0.13M | 0.15M | 0.01M | 0.12M | 0.12M | 0.14M | 0.01M | 0.12M | 0.13M |
|
Gains from Investment Securities
|
| -0.34M | 1.13M | -0.22M | -0.30M | 0.20M | 1.24M | -0.33M | -0.01M | -0.35M | 3.92M | -0.03M | 0.21M | 0.10M | 0.83M | -1.47M | 0.00M | -0.71M | 8.09M | 0.20M | -0.47M | -0.41M | 2.81M | 0.22M | 0.10M | 0.14M | 0.69M | -0.25M | 0.29M | -0.01M | 2.06M | -0.61M | 0.48M | -0.39M | 7.54M | -0.35M | 0.51M | -0.75M | 2.63M | -0.07M | -0.81M | 0.53M | 0.66M | -0.89M | -0.14M | -0.21M | 0.82M | -0.53M | -0.26M | 0.01M | 0.39M | -0.40M | -0.29M | -0.30M | -0.44M | 0.85M | 4.66M | 1.41M | -6.79M | 1.04M | 3.02M | 3.82M |
|
Cash from Operations
|
| 1.18M | 3.20M | -0.65M | 2.63M | 1.60M | 5.30M | -2.97M | 3.55M | 0.07M | 3.96M | -1.13M | 3.87M | 0.70M | 7.35M | -0.23M | 6.59M | 1.49M | 12.33M | 0.67M | 2.93M | 10.12M | 6.35M | -6.92M | 8.59M | 8.29M | 4.34M | 2.33M | 5.05M | 7.93M | 10.09M | 1.70M | 5.69M | 3.90M | 6.17M | -2.44M | 11.29M | 8.15M | 17.53M | -2.97M | 9.56M | 8.42M | 9.82M | 5.57M | 10.90M | 3.45M | 5.48M | -13.40M | 13.11M | -5.53M | 11.42M | 3.59M | 13.69M | 9.86M | 17.91M | 9.18M | 8.20M | 12.08M | 12.39M | 13.93M | 24.51M | 4.68M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.01M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.16M | 0.10M | 0.12M | 0.15M | 0.16M | 0.16M | 0.16M |
|
Depreciation & Amortization (CF)
|
| 0.43M | 0.41M | 0.54M | 0.55M | 0.54M | 0.54M | 0.49M | 0.49M | 0.38M | 0.44M | 0.41M | 0.42M | 0.48M | 1.60M | 1.69M | 1.79M | 1.90M | 1.89M | 1.81M | 1.86M | 1.89M | 1.91M | 2.27M | 2.58M | 2.46M | 2.44M | 2.45M | 2.51M | 2.63M | 2.68M | 2.79M | 2.83M | 2.83M | 3.12M | 3.66M | 3.67M | 3.74M | 3.79M | 3.75M | 3.88M | 4.05M | 4.30M | 4.43M | 4.46M | 4.43M | 4.79M | 5.66M | 6.87M | 6.69M | 6.26M | 6.14M | 6.39M | 6.42M | 6.11M | 6.38M | 6.42M | 6.45M | 6.64M | 6.28M | 6.40M | 6.42M |
|
Change in Receivables
|
| 0.68M | -1.42M | 1.45M | -0.01M | 1.04M | -2.39M | 0.72M | 0.15M | 0.37M | -2.24M | 2.04M | -0.96M | 1.43M | -2.71M | 6.45M | -1.47M | 6.54M | -9.02M | 3.40M | 2.58M | -1.44M | -8.20M | 6.42M | 2.57M | -3.25M | -2.02M | 4.77M | -0.33M | 2.44M | -2.84M | 8.23M | -0.59M | 4.09M | -7.62M | 10.94M | -2.25M | 4.95M | -12.19M | 7.46M | -6.29M | 0.96M | -4.85M | 9.91M | -4.53M | 4.21M | -9.42M | 17.65M | -2.24M | 12.15M | -5.36M | 10.59M | 0.56M | 3.21M | -8.79M | 0.29M | -5.43M | -0.88M | -1.44M | 8.41M | -4.82M | 7.08M |
|
Change in Inventory
|
| 1.05M | 0.15M | 0.99M | 0.11M | 1.03M | 0.62M | 0.04M | 0.81M | 0.35M | -0.80M | -0.61M | -0.03M | 0.96M | -2.09M | 0.06M | 1.43M | 1.77M | -0.40M | 0.73M | 0.79M | -1.38M | 2.12M | 0.02M | -0.70M | 0.08M | 1.54M | -0.22M | -0.31M | 0.91M | -0.40M | 3.89M | 2.95M | 4.23M | 6.26M | -1.29M | -0.68M | 0.31M | 1.59M | 3.98M | 1.22M | -0.62M | 0.11M | -0.06M | 6.01M | 5.80M | 11.13M | 8.71M | 13.29M | 3.78M | 2.02M | -1.34M | 0.51M | 2.18M | 0.44M | 0.12M | -1.06M | -4.56M | -1.86M | -6.51M | -0.61M | 5.26M |
|
Change in Account Payables
|
| -0.39M | -0.95M | 0.99M | -0.21M | 0.01M | -0.61M | -0.40M | 1.59M | -1.57M | -0.52M | -0.09M | 0.42M | 1.47M | -1.24M | 1.43M | -0.26M | 2.84M | -3.26M | 1.89M | -0.13M | -1.58M | -2.05M | -0.75M | 0.71M | -0.49M | -0.43M | 1.30M | -1.66M | 3.47M | -1.83M | 5.48M | 0.31M | 2.31M | -1.56M | 0.49M | -1.28M | 0.07M | -1.08M | 3.04M | -4.67M | 2.12M | -2.37M | 4.99M | 0.66M | 2.52M | 0.12M | 2.11M | 7.74M | -3.35M | -3.71M | 1.55M | 1.27M | 0.05M | -3.81M | -2.02M | -5.86M | -4.38M | -0.50M | 2.86M | 2.24M | 0.48M |
|
Change in Accured Expenses
|
| 1.13M | 0.53M | -0.77M | 0.93M | 1.30M | 0.70M | -2.64M | 0.27M | 0.29M | 1.38M | -0.92M | 0.88M | -0.07M | 1.02M | -1.48M | 1.41M | 0.19M | -1.27M | -2.12M | 0.60M | 1.64M | 0.46M | -4.26M | 0.97M | -0.28M | -0.24M | -0.38M | 1.07M | 1.77M | 1.82M | -1.21M | 2.72M | 2.41M | -1.88M | -2.01M | 1.46M | 3.37M | -0.60M | -3.04M | -0.23M | 0.43M | 0.18M | -2.48M | 2.79M | 0.60M | 1.60M | -1.46M | 2.93M | 2.32M | 1.68M | -1.51M | -3.26M | 2.08M | 0.87M | -2.51M | -3.63M | -0.16M | -2.53M | 1.99M | 1.42M | 4.47M |
|
Change in Taxes
|
| | | | | | | | | | | | | | 0.57M | | | | -1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.16M | -0.14M | 0.40M | 0.32M | 0.04M | -0.28M | 1.15M | -0.05M | 0.15M | 0.74M | 0.36M | -0.39M | 0.52M | 0.08M | -0.10M | -0.49M | 0.73M | -0.33M | 0.05M | 0.62M | 0.53M | 0.20M | 0.48M | -1.87M | 0.14M | 1.18M | -0.15M | 0.06M | 0.08M | 0.34M | 1.41M | -0.90M | 1.11M | -0.78M | 0.16M | 0.13M | -0.06M | 0.28M | -0.28M | -1.20M | 2.20M | 1.54M | -1.86M | 1.05M | 1.49M | 3.00M | -1.41M | -0.19M | 4.73M | -4.02M | 1.11M | -1.40M | 1.84M | -2.88M | 1.24M | -0.78M | -0.60M | -2.27M | 1.02M | -0.56M | 2.91M |
|
Capital Expenditures
|
| 0.25M | 0.36M | 0.43M | 0.56M | 0.35M | 0.51M | 0.59M | 0.95M | 0.49M | 0.58M | 0.30M | 0.87M | 0.89M | 1.03M | 0.58M | 0.99M | 1.58M | 0.89M | 1.44M | 1.27M | 0.98M | 1.04M | 0.98M | 1.40M | 1.31M | 1.49M | 1.29M | 1.39M | 1.54M | 1.98M | 2.22M | 3.33M | 5.03M | 3.75M | 2.50M | 3.90M | 2.88M | 5.60M | 1.70M | 1.92M | 2.95M | 2.81M | 3.08M | 2.81M | 3.88M | 3.96M | 2.48M | 3.88M | 4.67M | 4.88M | 3.55M | 2.56M | 1.73M | 3.75M | 2.97M | 2.35M | 1.57M | 2.78M | 1.06M | 2.13M | 1.90M |
|
Acquisitions
|
| | 7.03M | 0.33M | | | | 1.35M | | | | | | | | 1.43M | -0.04M | | -2.80M | | | | | 17.00M | -0.95M | | 0.16M | | | | | 13.31M | | | 64.10M | | | | | 14.54M | 0.19M | | | | | | | -0.18M | 44.75M | 0.03M | -0.49M | 6.25M | | 4.75M | | 25.53M | -0.30M | | | | | |
|
Cash from Investing Activities
|
| -0.25M | -7.39M | -0.76M | -0.56M | -0.35M | -0.51M | -1.94M | -0.95M | -0.49M | -0.58M | -0.30M | -0.87M | -0.89M | -92.64M | 0.85M | -1.02M | -1.58M | -0.90M | -1.44M | -1.27M | -0.98M | -1.04M | -17.98M | -0.45M | -1.31M | -1.65M | -1.29M | -1.39M | -1.54M | -1.98M | -15.53M | -3.33M | -5.03M | -67.85M | -2.50M | -3.90M | -2.88M | -5.60M | -16.24M | -2.10M | -2.95M | -2.81M | -3.08M | -2.81M | -3.88M | -51.21M | -2.29M | -48.63M | -4.70M | -4.39M | -9.80M | -2.56M | -6.49M | -3.75M | -28.50M | -2.06M | -1.57M | -2.78M | -1.06M | -2.13M | -1.90M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.54M | 0.55M | -1.48M | 0.60M | 0.78M | 0.74M | 3.57M | 0.79M | 0.92M | 0.91M | 3.15M | 0.80M | 1.00M | 1.30M | 1.06M | 1.35M | 1.14M | 1.26M | 1.32M | 1.27M | 1.54M | 1.35M | 1.31M | 1.53M | 1.07M | 1.10M | 1.82M | 0.92M | 0.83M | 0.83M |
|
Cash from Financing Activities
|
| 0.19M | 0.84M | 0.10M | -0.53M | 0.03M | -0.44M | 0.22M | -0.29M | -0.20M | 0.03M | 0.19M | -0.04M | 0.34M | 82.10M | -1.01M | -4.27M | -1.35M | -4.86M | -0.24M | -1.61M | -2.70M | -1.55M | 9.57M | -3.99M | -4.83M | 0.83M | -2.60M | -3.52M | -3.79M | -10.26M | 11.00M | 0.49M | -2.72M | 59.01M | 6.50M | -7.12M | -6.89M | -7.26M | 26.32M | -9.05M | -4.68M | -5.10M | -0.26M | -9.61M | -3.44M | 49.14M | 10.22M | 48.56M | 2.18M | 2.65M | 0.74M | -11.83M | -3.41M | -6.82M | 19.54M | -6.22M | -5.63M | -8.53M | -2.19M | -22.10M | -12.71M |
|
Dividends Paid - Common
|
| | | | | | 0.17M | 0.22M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.24M | 0.23M | 0.27M | 0.13M | 0.22M | 0.23M | 0.24M | 0.22M | 0.23M | 0.22M | 0.25M | 0.23M | 0.24M | 0.23M | 0.24M | 0.24M | 0.25M | | | 0.28M | 0.28M | | | 0.28M | 0.28M | | | 0.31M | 0.28M | | | 0.34M | 0.36M | | | 0.37M | 0.39M | | | 0.48M | 0.48M | | | 0.50M | 0.48M | | | 0.50M |
|
Exchange Rate Effect
|
| 0.62M | -0.17M | 0.08M | 0.00M | -0.19M | -0.15M | 0.11M | -0.17M | 0.15M | 0.06M | -0.07M | -0.12M | 0.24M | -0.10M | -0.06M | -0.03M | -0.48M | -0.73M | -1.06M | 0.24M | 0.12M | -0.38M | 0.37M | -0.10M | 0.04M | -0.58M | 0.12M | 0.54M | 0.27M | 0.13M | 0.25M | -0.52M | -0.12M | -0.00M | -0.05M | 0.01M | -0.27M | 0.18M | -0.15M | 0.22M | 0.42M | 1.00M | -0.64M | 0.17M | -0.31M | -0.16M | -0.08M | -1.11M | -1.08M | 1.23M | 0.01M | -0.32M | -0.25M | 0.73M | -0.60M | -0.14M | 0.95M | -2.10M | 0.97M | 1.88M | -0.51M |
|
Change in Cash
|
| 1.74M | -3.51M | -1.24M | 1.54M | 1.09M | 4.21M | -4.57M | 2.14M | -0.47M | 3.47M | -1.31M | 2.84M | 0.40M | -3.28M | -0.45M | 1.27M | -1.92M | 5.85M | -2.07M | 0.29M | 6.56M | 3.38M | -14.96M | 4.05M | 2.18M | 2.94M | -1.44M | 0.69M | 2.87M | -2.01M | -2.59M | 2.33M | -3.97M | -2.68M | 1.51M | 0.28M | -1.89M | 4.84M | 6.97M | -1.36M | 1.21M | 2.90M | 1.59M | -1.34M | -4.17M | 3.25M | -5.54M | 11.93M | -9.14M | 10.91M | -5.47M | -1.02M | -0.28M | 8.06M | -0.39M | -0.22M | 5.83M | -1.02M | 11.65M | 2.16M | -10.44M |
|
Free Cash Flow
|
| 0.93M | 2.84M | -1.08M | 2.07M | 1.25M | 4.79M | -3.56M | 2.60M | -0.42M | 3.38M | -1.43M | 3.00M | -0.18M | 6.32M | -0.82M | 5.60M | -0.09M | 11.44M | -0.77M | 1.66M | 9.14M | 5.31M | -7.90M | 7.19M | 6.98M | 2.84M | 1.04M | 3.66M | 6.39M | 8.11M | -0.53M | 2.36M | -1.13M | 2.41M | -4.94M | 7.39M | 5.27M | 11.92M | -4.66M | 7.65M | 5.47M | 7.01M | 2.49M | 8.10M | -0.43M | 1.53M | -15.87M | 9.23M | -10.21M | 6.54M | 0.03M | 11.12M | 8.13M | 14.15M | 6.21M | 5.84M | 10.51M | 9.61M | 12.87M | 22.38M | 2.78M |
|
Net Cash Flow
|
| 1.11M | -3.35M | -1.32M | 1.54M | 1.28M | 4.36M | -4.69M | 2.31M | -0.62M | 3.41M | -1.24M | 2.96M | 0.16M | -3.19M | -0.40M | 1.29M | -1.44M | 6.58M | -1.01M | 0.05M | 6.44M | 3.76M | -15.33M | 4.15M | 2.14M | 3.52M | -1.56M | 0.14M | 2.60M | -2.14M | -2.84M | 2.85M | -3.85M | -2.68M | 1.56M | 0.27M | -1.62M | 4.66M | 7.12M | -1.59M | 0.79M | 1.91M | 2.23M | -1.51M | -3.87M | 3.41M | -5.47M | 13.04M | -8.06M | 9.68M | -5.48M | -0.71M | -0.04M | 7.34M | 0.22M | -0.09M | 4.88M | 1.08M | 10.68M | 0.28M | -9.93M |