|
Net Income
|
4.87M | | -1.04M | | | | -0.05M | | 0.24M | | 0.10M | 4.16M | 6.12M | 9.67M | 8.04M | 6.10M | 16.79M | 13.74M | 13.89M | 12.13M | 14.76M | 18.52M | 19.94M | 17.72M | 22.40M | 22.55M | 23.12M | 16.10M | 17.41M | 23.65M | 22.33M | 15.37M | 20.51M | 21.89M | -12.08M | 15.44M | 19.28M | 15.23M | 11.96M | 2.88M | 17.66M | 37.27M | -42.37M | 10.82M | -2.12M | 11.06M | -16.27M | 22.73M | 37.39M | 23.77M | 20.22M | 23.58M | 33.33M | 26.97M | 15.74M | 31.01M | 30.57M | 20.99M | 2.49M | -2.69M | 23.65M | 16.55M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | 9.69M | 11.13M | 4.90M | 12.44M | 12.51M | 12.52M |
|
Share-based Compensation
|
| 1.13M | 1.45M | 0.41M | 1.60M | 1.33M | 1.07M | 1.03M | 1.29M | 1.20M | 0.88M | 1.12M | 1.19M | 1.17M | 1.19M | 1.25M | 1.33M | 1.12M | 1.09M | 1.04M | 1.37M | 1.27M | 1.24M | 1.39M | 1.54M | 1.47M | 1.60M | 1.40M | 1.66M | 1.58M | 1.56M | 1.51M | 1.60M | 1.60M | 1.58M | 1.62M | 1.58M | 1.42M | 1.99M | 1.41M | 2.29M | 2.50M | 2.40M | 1.70M | 1.60M | 1.51M | 1.49M | 1.60M | 1.80M | 2.60M | 2.66M | 2.20M | 2.30M | 2.20M | 3.08M | 2.70M | 2.90M | 2.40M | 2.62M | 2.30M | 0.50M | 3.80M |
|
Deferred Taxes
|
| -1.57M | 4.04M | 0.40M | 0.79M | 0.62M | -2.93M | 0.57M | 0.26M | -0.14M | 2.86M | 0.28M | -0.23M | -2.27M | -3.06M | -0.50M | 2.12M | -2.64M | 5.30M | 0.36M | -2.61M | -2.77M | -1.11M | 0.38M | -1.70M | -2.02M | 2.27M | 2.54M | -3.29M | -2.59M | 6.53M | 4.09M | 1.97M | 4.54M | -16.11M | 6.44M | 3.42M | 0.23M | 0.38M | -0.74M | 8.70M | -2.95M | -11.47M | 0.94M | -5.50M | -0.85M | -2.54M | 4.40M | 2.46M | -4.52M | -9.53M | -0.17M | -4.12M | 5.58M | -11.04M | 3.47M | -1.45M | 3.09M | -1.27M | 2.50M | 14.72M | -0.45M |
|
Cash from Discontinued Operations
|
| 0.17M | -0.70M | -3.27M | 0.01M | -0.04M | -0.13M | -0.03M | -0.06M | -0.03M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.04M | -0.51M | 0.20M | 0.29M | 0.21M | 0.21M | 0.30M | 0.28M | 0.30M | 1.08M | 0.30M | 0.51M | 0.48M | 0.33M | 0.45M | 0.22M | 0.16M | -2.78M | 0.10M | -0.65M | -0.01M | 4.61M | 1.84M | 0.20M | 0.12M | 2.22M | -1.74M | 2.91M | 0.12M | 0.14M | 0.78M | 0.72M | 1.00M | -0.02M | 1.76M | 0.26M | -0.02M | 0.19M | 1.08M | -0.09M | 18.35M | 0.70M | -0.48M | 1.83M | -4.36M | 24.00M | -0.95M | -2.88M | -0.86M | -0.70M | 0.43M | 0.69M | -1.07M | -4.67M | 0.93M | -1.93M | -0.80M | 3.05M | -1.29M | -2.27M | -1.03M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | 1.24M | 4.86M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 1.71M | 17.14M | -20.54M | 5.82M | 10.00M | 29.27M | -7.66M | 18.09M | 12.49M | 17.60M | -2.17M | 14.43M | 30.44M | 10.21M | 1.20M | 15.42M | 20.46M | 34.72M | 20.86M | 41.24M | 24.07M | 42.78M | -0.48M | 44.03M | 29.27M | 51.19M | 5.91M | 34.90M | 25.43M | 61.22M | 25.34M | 22.59M | 22.71M | 25.78M | -9.74M | 27.54M | 35.80M | 53.66M | 23.98M | 61.35M | 35.18M | 21.35M | 6.88M | 48.02M | 31.38M | 14.18M | -30.46M | 27.82M | 53.76M | 51.58M | 21.29M | 41.28M | 66.69M | 74.90M | 5.45M | 58.68M | 31.00M | 30.03M | -19.78M | 57.06M | 29.34M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.62M | 3.47M | 3.43M | 2.94M | 3.09M | 3.50M | 2.70M | 3.10M | 3.12M | 3.09M | 3.12M | 3.09M | 3.07M | 2.76M | 2.95M | 2.71M | 3.44M | 2.59M | 2.98M | 2.90M | 2.95M | 4.08M | 3.82M | 3.74M | 1.74M | 5.43M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.62M | 3.47M | 3.43M | 2.94M | 3.09M | 3.50M | 2.70M | 3.10M | 3.12M | 3.09M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 6.75M | 7.69M | 7.02M | 6.85M | 6.74M | 6.63M | 6.53M | 6.58M | 6.70M | 6.71M | 6.51M | 6.66M | 6.40M | 6.97M | 6.77M | 6.98M | 7.82M | 7.87M | 7.74M | 7.76M | 7.83M | 7.91M | 7.72M | 8.23M | 8.31M | 11.34M | 11.42M | 13.64M | 14.71M | 15.07M | 14.05M | 12.41M | 11.92M | 11.42M | 11.10M | 11.66M | 11.92M | 12.11M | 12.54M | 12.74M | 12.72M | 13.44M | 12.98M | 12.83M | 12.54M | 11.64M | 10.85M | 10.60M | 10.48M | 10.48M | 10.28M | 10.38M | 10.52M | 10.40M | 9.98M | 9.69M | 11.13M | 13.81M | 12.44M | 12.51M | 12.51M |
|
Change in Receivables
|
| 1.89M | -14.21M | 5.69M | 4.51M | 10.79M | -13.06M | 3.59M | 6.03M | 9.89M | -6.14M | -3.78M | 6.18M | 5.84M | 10.98M | -0.59M | 10.64M | 10.64M | -2.11M | -10.82M | -9.08M | 13.35M | 9.47M | 13.22M | 1.07M | 0.94M | -18.70M | -5.12M | -3.56M | 24.81M | -34.30M | -26.18M | 15.59M | 1.31M | -8.87M | 16.98M | -7.77M | -3.93M | -1.07M | -39.65M | 8.44M | 7.06M | 2.52M | -4.46M | -11.06M | 9.08M | -1.08M | 18.47M | 53.25M | -15.93M | 6.51M | 13.48M | -5.24M | -7.39M | -24.84M | 9.85M | -6.15M | -1.51M | -1.68M | 3.94M | 5.27M | -18.64M |
|
Change in Inventory
|
| -2.92M | -0.63M | 5.70M | 1.63M | -2.78M | -2.91M | 4.80M | 0.72M | 3.15M | -6.46M | 4.41M | -0.26M | 0.23M | 1.75M | 2.27M | 0.85M | 4.20M | 1.34M | 1.24M | -2.51M | 4.69M | -0.62M | 5.88M | -1.01M | 4.68M | 0.76M | 8.09M | -1.02M | -5.16M | -12.30M | -6.58M | 3.83M | -1.65M | -0.72M | -0.83M | -3.22M | 1.58M | -4.67M | 4.70M | -5.55M | 3.57M | -1.28M | -2.25M | 5.86M | -0.95M | 5.05M | 17.74M | -0.11M | -11.81M | -7.55M | 2.07M | -7.91M | -2.42M | -1.11M | 11.34M | -0.83M | -2.23M | -2.47M | 11.26M | -1.52M | 0.11M |
|
Change in Account Payables
|
| -4.51M | -8.93M | -3.85M | -1.46M | 1.67M | 2.79M | 5.21M | 0.76M | -2.25M | -4.91M | -2.05M | -1.60M | -1.74M | 6.59M | 0.98M | 7.12M | -5.20M | -3.23M | 7.19M | -4.03M | 4.23M | 2.27M | 10.51M | 0.20M | -5.82M | -14.89M | 5.11M | -0.29M | 5.05M | -26.41M | 11.93M | 0.52M | 2.11M | | -1.20M | -0.80M | 6.90M | | | | | | | | | | | | | 14.29M | -8.39M | 4.86M | 1.63M | -0.75M | -1.87M | 3.21M | 5.46M | 2.80M | 1.10M | -3.68M | -1.30M |
|
Change in Accured Expenses
|
| -0.22M | 6.63M | -8.88M | 6.82M | 1.29M | -6.51M | -10.51M | 9.79M | 12.99M | -1.11M | -11.91M | 7.26M | 15.09M | 7.84M | -11.68M | 1.57M | 13.15M | 9.83M | -18.13M | 5.41M | 14.01M | 15.97M | -21.32M | 13.80M | 9.41M | 15.55M | -30.74M | -3.25M | 6.53M | 1.82M | -19.71M | 4.31M | -4.66M | 27.67M | -15.32M | -3.73M | -3.41M | 22.08M | -22.33M | -14.59M | -6.99M | 11.32M | -22.45M | 11.55M | 16.34M | -4.53M | -18.58M | 6.78M | 19.07M | -9.09M | -13.31M | -4.25M | 10.55M | 9.12M | -24.85M | 12.03M | -8.13M | 9.16M | -16.64M | 6.96M | -5.10M |
|
Change in Taxes
|
| 0.98M | -5.12M | -1.90M | -1.09M | 0.80M | 10.08M | -3.08M | 0.78M | 0.52M | -2.30M | 1.43M | 2.04M | 2.05M | -2.07M | 2.83M | -7.63M | 8.35M | -4.64M | 5.36M | 7.70M | 0.10M | -0.57M | 2.53M | -3.84M | 0.24M | -8.57M | 4.87M | 2.21M | 0.03M | -6.79M | 0.30M | 1.83M | -0.30M | 1.85M | -4.37M | -1.27M | -0.52M | -2.57M | 2.85M | -4.64M | 14.22M | -9.77M | 1.41M | 0.57M | 3.27M | 5.76M | 4.24M | -24.72M | 6.09M | 7.42M | 7.59M | -3.30M | -11.88M | 14.11M | 6.54M | -6.76M | -6.27M | 1.38M | 1.70M | -12.71M | 7.73M |
|
Other Working Capital Changes
|
| -1.41M | 0.23M | 0.04M | -0.39M | -0.27M | 0.93M | 0.53M | -0.67M | 1.13M | 1.11M | -0.02M | 0.14M | 0.35M | 1.26M | 0.84M | 0.51M | 0.56M | -1.20M | 0.73M | 0.02M | 0.96M | -0.67M | -0.06M | 0.43M | -0.70M | -9.66M | 0.99M | -2.35M | 4.05M | -19.23M | -0.73M | 2.20M | 0.35M | 7.20M | -1.20M | -0.80M | 6.90M | 6.41M | -17.18M | 8.08M | 2.12M | -3.37M | -6.43M | 0.19M | -3.15M | -4.90M | -3.33M | 24.26M | 3.77M | -3.75M | 8.16M | -14.77M | -2.61M | -3.42M | 6.48M | 0.98M | 4.04M | -24.20M | 25.13M | -4.65M | 7.96M |
|
Capital Expenditures
|
| 2.52M | 1.59M | 1.61M | 1.96M | 2.63M | 3.44M | 9.51M | 6.17M | 5.59M | 13.40M | 1.51M | 6.72M | 9.02M | 24.60M | 8.74M | 4.53M | 5.39M | 8.56M | 8.75M | 10.61M | 7.39M | 15.28M | 17.73M | 13.75M | 13.07M | 23.51M | 11.43M | 15.39M | 12.12M | 14.25M | 9.33M | 14.91M | 9.63M | 26.85M | 11.20M | 11.36M | 18.62M | 10.25M | 8.61M | 5.62M | 2.89M | 9.05M | 4.71M | 5.42M | 2.95M | 8.77M | 5.12M | 4.13M | 8.86M | 27.06M | 7.40M | 7.62M | 11.94M | 16.22M | 7.23M | 8.43M | 9.03M | 10.90M | 7.17M | 4.66M | 6.49M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.01M | 10.31M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 1.03M | 0.17M | 0.29M | 0.28M | 0.07M | 0.20M | | 0.00M | 0.07M | 0.00M | -0.00M | | | | | 0.00M | 0.01M | | 0.06M | 0.19M | 1.14M | 0.71M | 0.07M | 11.56M | 0.00M | | | | 4.72M | | | 23.72M | 1.38M | 0.44M | 0.85M | 0.06M | 29.25M | 4.09M | 0.04M | 1.09M | 2.54M | 0.07M | 0.08M | 0.10M | 0.05M | 0.04M | 0.57M | 0.14M | -0.05M | 0.01M | 0.05M | 1.55M |
|
Change in Intangibles
|
| | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -0.53M | | | | | | | 0.01M | | | | 50.65M | 0.49M | | | | | | | | | | | | 137.93M | | | | -1.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | | | |
|
Change in Acquisitions & Divestments
|
| 15.05M | 22.12M | 12.95M | 10.24M | 1.80M | 10.58M | 5.92M | 8.48M | 12.53M | 14.37M | 22.05M | 0.81M | 16.11M | 21.15M | 0.87M | 5.41M | 0.54M | 0.12M | 1.70M | 1.99M | 0.08M | 0.28M | 1.89M | 0.40M | 1.41M | 32.73M | 3.22M | 1.05M | 5.02M | 1.19M | 2.50M | 2.45M | 0.87M | 0.30M | 1.11M | 3.41M | 0.34M | 2.90M | | | | | | | | | 0.10M | 0.35M | 0.47M | 8.79M | 0.40M | 0.38M | 0.59M | 0.80M | 0.60M | 1.25M | 0.52M | 1.20M | 0.17M | 0.91M | 0.40M |
|
Cash from Investing Activities
|
| -13.89M | -3.06M | 10.49M | 14.44M | -3.85M | -2.58M | -29.78M | -9.29M | -2.28M | -15.78M | 14.34M | 6.76M | -64.05M | -1.03M | -7.36M | 0.16M | -9.13M | -8.15M | -43.67M | -29.83M | -17.93M | 13.56M | -20.32M | -28.99M | -9.90M | -116.72M | -8.00M | -203.65M | -11.79M | -10.12M | -16.23M | -13.57M | 2.86M | -26.76M | -12.02M | -10.99M | -18.43M | -5.60M | -9.69M | -5.53M | 20.73M | -7.67M | -4.15M | -4.62M | -2.88M | 20.93M | -0.94M | -3.75M | -7.30M | -15.73M | -6.93M | -8.14M | -11.24M | -17.37M | -7.33M | -8.12M | -241.65M | -8.79M | -6.98M | -3.90M | -4.89M |
|
Other financing activities
|
| 0.00M | 0.78M | 0.03M | 0.03M | 0.09M | | 0.19M | 0.00M | 0.38M | 0.06M | 1.01M | 0.61M | 0.16M | 0.94M | 1.59M | 0.54M | 0.40M | 0.71M | 3.62M | 1.08M | 0.29M | 0.00M | 0.37M | -0.36M | -0.42M | 0.01M | | 1.76M | 0.28M | -3.60M | -0.72M | -0.21M | -0.24M | 0.04M | -1.27M | -1.22M | -0.09M | -0.58M | -0.73M | -0.53M | -1.05M | -1.41M | -0.71M | -1.14M | -0.04M | -0.11M | -1.27M | -1.54M | -0.14M | -1.10M | -1.68M | -2.03M | -0.08M | -0.02M | -4.87M | -0.40M | -0.62M | -0.17M | -2.83M | -0.25M | -2.25M |
|
Cash from Financing Activities
|
| -2.25M | -3.81M | -0.89M | -5.76M | -4.64M | -1.83M | 6.33M | -2.16M | -2.49M | -1.44M | -12.83M | -2.28M | -2.12M | -0.34M | -5.53M | -8.16M | -1.27M | -8.05M | -0.43M | -3.51M | -10.87M | -26.59M | -2.87M | -5.24M | -14.72M | 41.48M | 0.40M | 171.12M | -29.85M | -43.34M | -7.13M | 5.87M | -19.91M | -11.15M | 21.62M | -26.33M | -26.20M | -43.61M | -17.33M | -48.73M | -19.64M | -22.18M | -14.26M | -17.96M | -11.78M | -76.58M | 17.62M | -17.16M | -52.06M | -39.43M | -11.26M | -38.88M | -50.30M | -44.17M | -4.93M | -29.71M | 203.65M | -22.97M | 17.64M | -46.77M | -22.78M |
|
Dividends Paid - Common
|
| 2.29M | 2.29M | | | 2.29M | 2.29M | 2.64M | 2.55M | 2.56M | 2.56M | 2.69M | 2.59M | 2.59M | 2.90M | 3.08M | 2.90M | 2.90M | 3.20M | 3.21M | 3.22M | 3.20M | 3.55M | 3.56M | 3.57M | 3.55M | 3.98M | 4.00M | 3.99M | 3.98M | 4.42M | 4.41M | 4.41M | 4.36M | 4.68M | 4.60M | 4.61M | 4.61M | 4.91M | 4.87M | 4.88M | 4.79M | 5.05M | 5.04M | 5.03M | 4.99M | 5.22M | 4.79M | 4.81M | 4.81M | 5.29M | 5.25M | 5.25M | 5.20M | 5.43M | 5.40M | 5.42M | 5.42M | 5.50M | 5.52M | 5.52M | 5.56M |
|
Exchange Rate Effect
|
| | | 0.02M | -0.01M | -0.16M | -0.06M | 0.11M | -0.11M | 0.15M | -0.03M | 0.04M | -0.41M | -0.07M | -0.23M | 0.32M | 0.13M | -0.64M | -0.40M | -0.73M | 0.08M | -0.75M | 0.01M | 0.16M | 0.21M | -0.04M | -0.25M | 0.05M | 1.51M | -0.48M | -1.25M | 0.28M | -0.55M | -0.23M | -0.02M | -0.14M | 0.26M | -0.09M | -0.03M | -0.27M | 0.27M | 0.13M | 0.36M | 0.71M | -0.10M | -0.27M | 0.78M | 0.06M | -0.04M | 0.32M | -0.42M | 0.08M | -0.48M | -0.16M | 0.44M | -0.05M | -0.19M | -0.17M | -0.68M | 0.50M | 0.31M | 0.12M |
|
Change in Cash
|
| -14.61M | 10.04M | -14.21M | 14.51M | 1.47M | 28.17M | -31.11M | 6.63M | 7.72M | 0.38M | -0.66M | 18.91M | -35.72M | 8.84M | -11.69M | 7.43M | 10.06M | 18.51M | -23.25M | 7.91M | -4.73M | 29.75M | -23.67M | 9.80M | 4.66M | -24.05M | -1.69M | 2.37M | -16.21M | 7.76M | 1.98M | 14.89M | 5.66M | -12.13M | -0.14M | -9.77M | -8.83M | 4.45M | -3.05M | 7.10M | 36.28M | -8.49M | -11.52M | 25.45M | 16.72M | -40.34M | -13.78M | 6.91M | -5.61M | -3.64M | 3.17M | -6.22M | 4.98M | 13.81M | -6.85M | 20.66M | -7.17M | -2.41M | -8.62M | 6.70M | 1.79M |
|
Free Cash Flow
|
| -0.81M | 15.55M | -22.15M | 3.86M | 7.37M | 25.83M | -17.17M | 11.92M | 6.90M | 4.20M | -3.68M | 7.71M | 21.43M | -14.38M | -7.54M | 10.89M | 15.07M | 26.16M | 12.10M | 30.63M | 16.68M | 27.50M | -18.21M | 30.28M | 16.20M | 27.67M | -5.52M | 19.50M | 13.31M | 46.97M | 16.02M | 7.67M | 13.09M | -1.07M | -20.94M | 16.18M | 17.18M | 43.41M | 15.37M | 55.74M | 32.29M | 12.30M | 2.18M | 42.61M | 28.43M | 5.41M | -35.59M | 23.69M | 44.89M | 24.53M | 13.89M | 33.66M | 54.75M | 58.68M | -1.78M | 50.25M | 21.96M | 19.14M | -26.95M | 52.40M | 22.85M |
|
Net Cash Flow
|
| -14.43M | 10.27M | -10.94M | 14.50M | 1.51M | 24.87M | -31.11M | 6.63M | 7.72M | 0.38M | -0.66M | 18.91M | -35.72M | 8.84M | -11.69M | 7.43M | 10.06M | 18.51M | -23.25M | 7.91M | -4.73M | 29.75M | -23.67M | 9.80M | 4.66M | -24.05M | -1.69M | 2.37M | -16.21M | 7.76M | 1.98M | 14.89M | 5.66M | -12.13M | -0.14M | -9.77M | -8.83M | 4.45M | -3.05M | 7.10M | 36.28M | -8.49M | -11.52M | 25.45M | 16.72M | -41.47M | -13.78M | 6.91M | -5.61M | -3.57M | 3.09M | -5.74M | 5.15M | 13.37M | -6.80M | 20.85M | -7.00M | -1.73M | -9.12M | 6.39M | 1.67M |