|
Net Income
|
-3.42M | -7.38M | -5.83M | -3.39M | -2.72M | -2.98M | -9.11M | -5.98M | 0.56M | 1.95M | 2.06M | 5.19M | 9.03M | 8.96M | 8.92M | 14.27M | 19.91M | 23.88M | 14.99M | 14.12M | 15.16M | 18.18M | 12.01M | 13.37M | 21.66M | 17.64M | 14.55M | 17.35M | 22.28M | 19.75M | 2.00M | 19.11M | 24.77M | 18.49M | 18.41M | 22.02M | 26.88M | 22.16M | 12.80M | 13.43M | 16.06M | 23.12M | 18.45M | 3.57M | 2.98M | 2.03M | -49.26M | 14.52M | 20.07M | 28.78M | 14.73M | 30.14M | 37.85M | 30.34M | 21.23M | 26.80M | 29.63M | 27.69M | 16.57M | 25.57M | 14.60M | 6.10M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.20M | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.85M | 0.95M | 1.05M | 1.15M | 0.98M | 0.85M | 0.77M | 0.81M | 0.98M | 0.78M | 0.89M | 0.86M | 0.86M | 0.87M | 0.79M | 0.78M | 0.94M | 0.82M | 0.77M | 0.96M | 0.96M | 0.83M | 0.86M | 0.96M | 0.85M | 0.80M | 0.83M | 0.99M | 0.94M | 0.66M | 0.90M | 0.59M | 0.79M | 0.84M | 0.67M | 0.75M | 0.90M | 1.18M | 1.05M | 0.87M | 0.96M | 1.27M | 1.32M | 1.05M | 1.18M | 1.22M | 1.01M | 1.31M | 1.64M | 1.75M | 1.86M | 2.15M | 2.25M | 2.15M | 2.78M | 3.50M | 2.94M | 2.86M | 2.14M | 0.04M | 2.26M | 2.63M |
|
Deferred Taxes
|
-2.20M | -3.25M | -3.19M | 0.46M | -1.25M | -1.67M | -5.88M | -3.48M | 0.42M | 1.31M | 1.27M | 2.79M | 1.44M | 1.65M | 1.34M | 3.55M | 0.60M | 0.61M | 1.17M | 1.95M | 1.39M | 2.42M | 5.51M | 2.31M | 1.90M | 9.35M | -1.08M | -0.27M | 1.65M | 6.10M | 6.09M | 7.57M | -1.74M | -3.15M | -0.86M | -2.05M | -1.73M | -3.74M | -3.16M | -3.29M | -3.00M | -3.78M | -1.59M | -4.48M | -0.02M | -3.97M | -20.43M | -1.29M | -1.85M | -3.38M | -6.66M | -12.25M | -2.44M | -2.21M | -3.90M | -1.02M | 0.90M | -4.83M | -4.85M | -0.28M | 6.87M | 1.61M |
|
Gains from Sales and Divestitures
|
| | | 624.00 | | | | 0.02M | | | | 0.11M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.52M | 1.07M | 0.16M | -2.83M | 0.30M | 0.56M | -0.64M | -2.39M | 0.73M | -0.24M | -0.01M | 0.91M | 0.32M | -0.76M | -0.55M | 3.62M | 1.30M | -0.60M | 0.59M | 0.13M | 8.00M | 11.75M | 14.50M | -31.42M | 42.50M | 8.00M | 6.75M | -55.52M | 17.25M | 7.75M | | -22.20M | 1.74M | | | -3.71M | 1.05M | | | -3.68M | -1.25M | -1.04M | 4.31M | -6.15M | 1.03M | 0.05M | 0.01M | 0.03M | -0.81M | -2.74M | -0.12M | -3.85M | 1.83M | | 0.05M | 0.62M | 2.73M | | 0.04M | -5.71M | 3.89M | 0.01M |
|
Non-cash Items
|
| | | 0.03M | | | | | | | | 9.27M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.69M | 5.91M | 0.12M | 5.48M | 4.21M | 3.67M | 5.54M | 2.63M | -3.77M | 1.62M | 4.39M | 22.29M | 2.26M | 13.55M | 7.73M | 16.99M | 9.27M | 9.37M | 17.36M | 24.17M | 17.66M | 24.33M | 11.57M | 21.04M | 32.95M | 7.20M | 11.52M | 25.42M | 26.57M | 15.27M | 7.04M | 37.89M | 52.94M | 54.73M | 30.28M | 52.90M | 62.61M | 23.62M | 25.98M | 65.33M | 40.00M | 36.57M | 30.94M | 44.25M | 6.59M | -16.76M | -2.88M | 37.50M | 37.30M | 18.13M | 55.38M | 88.03M | 86.72M | 57.00M | 43.71M | 43.32M | 40.81M | 11.92M | 10.95M | 44.76M | 33.08M | 11.17M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 7.03M | 6.84M | 6.79M | 6.78M | 6.68M | 6.46M | 6.67M | 7.01M | 7.39M | 8.27M | 8.70M | 9.19M | 9.39M | 10.08M | 10.09M | 10.04M | 9.96M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.66M | 0.70M | 0.67M | 0.66M | 0.65M | 0.65M | 0.64M | 0.63M | 0.63M | 0.64M | 0.60M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.24M | 0.20M | 0.20M |
|
Depreciation & Amortization (CF)
|
7.06M | 6.76M | 6.54M | 6.34M | 5.97M | 5.51M | 5.72M | 6.18M | 3.87M | 3.70M | 3.40M | 3.46M | 3.54M | 3.64M | 3.68M | 3.69M | 3.68M | 3.71M | 3.52M | 3.62M | 3.56M | 3.96M | 4.29M | 4.65M | 4.50M | 4.38M | 4.85M | 4.96M | 5.54M | 5.44M | 10.69M | 23.34M | 23.02M | 23.71M | 23.56M | 24.16M | 24.11M | 24.41M | 24.84M | 25.15M | 26.35M | 25.43M | 24.70M | 23.81M | 24.44M | 24.34M | 23.92M | 23.90M | 23.85M | 23.75M | 23.23M | 22.92M | 23.16M | 23.06M | 19.96M | 12.60M | 12.80M | 13.47M | 14.58M | 15.06M | 15.81M | 16.39M |
|
Change in Receivables
|
-4.64M | 4.57M | 0.39M | 3.19M | -0.31M | -2.22M | -3.73M | 7.80M | 1.34M | 7.41M | -0.20M | -1.73M | 6.44M | 3.82M | -1.21M | -1.50M | 5.13M | 3.32M | -7.02M | -1.72M | 7.14M | 8.15M | -12.04M | 6.68M | 1.91M | 10.94M | -9.08M | 4.01M | -0.41M | 3.36M | 0.62M | 15.21M | -4.76M | -0.68M | -13.77M | 9.48M | -5.43M | 0.40M | -0.14M | -15.85M | 17.52M | 27.55M | -1.51M | -0.73M | -16.64M | 19.47M | 1.61M | 6.93M | 6.09M | -7.17M | -35.74M | 1.81M | -1.08M | 2.99M | -8.23M | 4.55M | -0.60M | 6.35M | -8.79M | -0.83M | -0.66M | -5.58M |
|
Change in Inventory
|
-1.50M | 0.43M | -0.41M | 1.15M | 0.77M | -0.42M | -1.61M | 1.15M | 2.16M | 3.31M | 0.22M | 1.38M | 1.50M | 0.79M | -1.45M | 2.04M | 4.00M | 0.74M | -0.41M | 1.28M | 1.04M | 1.27M | 0.32M | 1.64M | 0.72M | 1.22M | -1.94M | 4.92M | | 3.31M | 5.35M | -11.45M | -8.15M | -13.96M | -5.16M | 32.12M | | 1.70M | 3.53M | -2.36M | 14.97M | 2.43M | 18.71M | -1.65M | 23.53M | 9.67M | 12.86M | 24.33M | 19.55M | 8.19M | -28.11M | -30.57M | -22.74M | -4.91M | 1.67M | -2.48M | 18.95M | 8.90M | -4.88M | -0.24M | 5.51M | 3.82M |
|
Change in Account Payables
|
-0.62M | 1.52M | 1.08M | 2.55M | -0.38M | -2.77M | -0.26M | 4.32M | 1.69M | 1.79M | -0.03M | 0.36M | 0.44M | 2.59M | -1.42M | 4.26M | 2.42M | -0.39M | -1.23M | 4.32M | 0.54M | 5.03M | -5.70M | 0.86M | 3.91M | -1.03M | -4.86M | 8.28M | -1.26M | -1.68M | -3.70M | 5.78M | 0.83M | -2.96M | -3.60M | 0.95M | -1.09M | -4.54M | -1.15M | 0.55M | 5.98M | 15.60M | 9.72M | 1.46M | -4.56M | -0.65M | -0.53M | 22.13M | 1.49M | -27.54M | -27.43M | 3.29M | -2.34M | -3.43M | 0.55M | 5.45M | 3.02M | -4.12M | -9.79M | -7.67M | 5.14M | -4.42M |
|
Change in Accured Expenses
|
-6.78M | 2.60M | -1.18M | 3.92M | 2.45M | 0.01M | 1.62M | 5.47M | -4.13M | 2.97M | -1.44M | 9.71M | -4.69M | 7.05M | 2.89M | -3.31M | -3.55M | 7.08M | -0.16M | -1.41M | -2.95M | 10.46M | -3.71M | 2.01M | -7.26M | 10.47M | 1.00M | -0.38M | -0.98M | -1.60M | 11.17M | -3.82M | -7.79M | 4.89M | -5.42M | 14.55M | 5.63M | -1.97M | 0.78M | -10.28M | 12.64M | 8.00M | 2.93M | 2.21M | -10.54M | -3.30M | 1.30M | -2.98M | 9.72M | 4.27M | -6.87M | -2.07M | 2.27M | 2.69M | 7.13M | -0.85M | 10.08M | -20.21M | -6.71M | 7.09M | -4.37M | 1.06M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | 3.02M | -3.61M | | 1.79M | 5.70M | -5.95M | -1.54M | | 7.20M | -7.20M | 2.60M | -2.60M | -7.56M | 6.51M | -3.45M | 11.79M | 1.74M | 7.36M | -8.38M | -27.08M | -10.61M | 6.23M | -4.81M | 8.03M | 7.86M | -9.86M | 6.07M | -4.56M | 0.33M | 5.42M | 3.24M | -2.78M | 7.94M | -6.68M | -0.46M | -3.85M | 1.51M | 4.91M | 2.07M | 8.34M | -8.77M | 7.01M | 5.84M | -15.20M | | 2.42M |
|
Other Working Capital Changes
|
0.31M | -6.56M | 0.71M | -0.16M | 1.18M | -1.63M | 0.18M | 0.59M | 0.63M | 0.01M | 0.20M | 0.83M | -0.19M | 0.77M | 0.23M | 0.43M | -0.64M | 0.72M | 0.17M | -0.37M | -0.43M | 1.26M | 4.78M | -1.03M | -0.62M | 3.53M | -0.35M | -2.36M | 1.83M | 2.70M | -4.76M | 7.73M | 8.27M | 2.56M | 0.90M | -6.56M | 7.14M | 4.99M | -28.85M | -5.86M | -6.14M | -6.00M | -6.02M | -6.21M | -6.61M | -6.19M | -5.55M | -6.75M | -6.81M | -6.68M | -6.58M | -6.83M | -7.20M | -7.65M | -7.03M | -8.51M | 10.18M | -28.55M | -10.22M | -10.22M | -10.26M | -10.21M |
|
Capital Expenditures
|
1.10M | 1.17M | 1.36M | 1.33M | 1.26M | 1.73M | 2.23M | 1.46M | 2.19M | 2.94M | 2.54M | 1.19M | 1.85M | 1.94M | 1.76M | 2.35M | 2.48M | 3.87M | 5.55M | 8.12M | 11.13M | 10.00M | 4.04M | 3.52M | 4.23M | 6.13M | 3.30M | 8.16M | 10.64M | 10.02M | 10.54M | 16.39M | 9.31M | 5.45M | 11.54M | 5.83M | 4.36M | 11.56M | 9.64M | 6.11M | 5.18M | 8.96M | 11.34M | 10.26M | 11.87M | 10.24M | 7.70M | 14.31M | 3.39M | 6.15M | 7.60M | 25.47M | 13.80M | 19.51M | 21.62M | 36.12M | 11.30M | 10.81M | 8.64M | 8.96M | 7.81M | 10.54M |
|
Sales of Property, Plant and Equipment
|
| 1.47M | | 1.47M | 0.01M | 0.00M | | 0.04M | 1.78M | 4.67M | | | 0.05M | | 0.01M | 1.58M | 0.01M | 0.01M | | 1.24M | 0.08M | -0.00M | 0.01M | 0.75M | 0.01M | 0.02M | 0.01M | | 0.00M | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.30M | 0.01M | 0.00M | 0.01M | 0.19M | 3.68M | 0.02M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.02M | 0.03M | 0.01M | | | 0.10M | 0.01M | 0.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.20M | | 7.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 5.75M | 12.50M | 11.00M | 9.00M | 7.50M | 5.00M | 10.50M | 33.75M | 7.75M | 7.75M | 71.25M | 1.00M | 1.75M | 3.25M | 2.00M | 1.00M | 1.00M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-2.04M | -0.39M | -1.87M | -1.17M | -2.09M | -2.55M | -2.95M | -2.33M | -1.86M | 0.78M | -3.09M | -1.95M | -2.95M | -2.85M | -2.48M | -1.31M | -3.27M | -22.71M | -17.53M | -13.09M | -15.29M | -10.50M | -7.88M | -7.09M | -40.57M | -9.85M | -1.32M | -2.01M | -21.18M | -9.96M | 2.78M | -15.96M | -16.41M | -3.31M | -11.58M | -6.62M | -5.58M | -12.71M | -11.93M | -8.70M | -7.84M | -11.09M | -10.43M | -13.06M | -14.71M | -12.39M | -8.67M | -15.81M | -4.56M | -6.41M | -8.29M | -26.08M | -14.22M | -19.61M | -21.88M | -36.48M | -11.39M | -11.19M | -9.61M | -10.47M | -8.12M | -12.10M |
|
Other financing activities
|
0.06M | | 0.02M | -1.43M | | | 0.02M | 7.34M | | | 0.33M | 6.73M | 0.20M | 0.28M | 0.01M | 0.37M | 0.01M | 0.03M | -0.03M | 1.88M | 2.30M | 1.30M | 1.16M | 0.21M | | | | | | | | 21.40M | | | | -4.94M | | | | | | 0.17M | | 2.76M | -0.00M | 0.01M | | 0.04M | | | | | | | | | | | 0.00M | | | |
|
Cash from Financing Activities
|
-1.13M | -1.41M | -1.57M | -1.44M | -1.42M | -0.15M | -0.45M | 7.09M | -0.18M | -0.15M | 1.66M | 10.62M | 4.16M | 7.36M | 2.30M | -6.04M | -3.57M | 6.08M | 1.83M | 5.94M | 1.12M | -1.88M | -3.98M | -4.17M | -4.28M | -4.27M | -2.63M | -9.64M | -6.77M | -18.36M | -32.74M | -83.15M | -64.75M | -43.74M | -34.55M | -30.62M | -43.64M | -30.53M | -18.42M | -6.63M | -1.17M | -40.97M | -41.27M | -31.91M | -55.13M | 9.35M | 4.41M | -0.24M | -21.36M | -0.59M | -46.10M | -66.04M | -24.58M | -30.66M | -20.39M | -17.27M | -27.55M | -33.28M | -14.58M | -29.58M | -18.23M | -1.92M |
|
Dividends Paid - Common
|
1.28M | 1.28M | 1.28M | 1.28M | 1.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-1.48M | 4.11M | -3.32M | 2.88M | 0.70M | 0.96M | 2.15M | 7.39M | -5.82M | 2.25M | 2.95M | 30.97M | 3.47M | 18.06M | 7.55M | 9.65M | 2.42M | -7.26M | 1.66M | 17.02M | 3.48M | 11.95M | -0.29M | 9.78M | -11.90M | -6.92M | 7.57M | 13.76M | -1.38M | -13.05M | -22.92M | -61.21M | -28.22M | 7.68M | -15.85M | 15.65M | 13.39M | -19.61M | -4.37M | 50.00M | 31.00M | -15.49M | -20.77M | -0.72M | -63.25M | -19.81M | -7.14M | 21.45M | 11.37M | 11.14M | 0.98M | -4.08M | 47.92M | 6.73M | 1.45M | -10.43M | 1.87M | -32.55M | -13.23M | 4.71M | 6.72M | -2.85M |
|
Free Cash Flow
|
0.59M | 4.74M | -1.24M | 4.15M | 2.95M | 1.94M | 3.32M | 1.17M | -5.96M | -1.32M | 1.85M | 21.10M | 0.41M | 11.61M | 5.97M | 14.64M | 6.79M | 5.50M | 11.81M | 16.05M | 6.52M | 14.34M | 7.54M | 17.52M | 28.72M | 1.07M | 8.22M | 17.26M | 15.93M | 5.25M | -3.50M | 21.50M | 43.63M | 49.28M | 18.74M | 47.06M | 58.25M | 12.06M | 16.33M | 59.23M | 34.82M | 27.61M | 19.60M | 34.00M | -5.28M | -27.00M | -10.58M | 23.19M | 33.91M | 11.98M | 47.78M | 62.57M | 72.92M | 37.49M | 22.09M | 7.20M | 29.51M | 1.11M | 2.31M | 35.80M | 25.27M | 0.64M |
|
Net Cash Flow
|
-1.48M | 4.11M | -3.32M | 2.88M | 0.70M | 0.96M | 2.15M | 7.39M | -5.82M | 2.25M | 2.95M | 30.97M | 3.47M | 18.06M | 7.55M | 9.65M | 2.42M | -7.26M | 1.66M | 17.02M | 3.48M | 11.95M | -0.29M | 9.78M | -11.90M | -6.92M | 7.57M | 13.76M | -1.38M | -13.05M | -22.92M | -61.21M | -28.22M | 7.68M | -15.85M | 15.65M | 13.39M | -19.61M | -4.37M | 50.00M | 31.00M | -15.49M | -20.77M | -0.72M | -63.25M | -19.81M | -7.14M | 21.45M | 11.37M | 11.14M | 0.98M | -4.08M | 47.92M | 6.73M | 1.45M | -10.43M | 1.87M | -32.55M | -13.23M | 4.71M | 6.72M | -2.85M |