|
Net Income
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.27M | 16.82M | 8.27M | 9.13M | 0.70M | 2.08M | 0.04M | 0.15M | 10.83M | -0.04M | 0.93M | 3.09M | 1.97M | 3.03M | 3.43M | 3.02M | 3.02M | 3.46M | 4.60M | 4.13M | 4.01M | 4.82M | 5.87M | 7.02M | 6.74M | 3.93M | 3.14M | 3.24M | 3.50M | 0.53M | 3.91M | 2.97M | 7.16M | 3.08M | 5.22M | 5.80M | 3.10M | 9.94M | 6.83M | 6.74M | -1.10M | 1.92M | -1.05M | -0.33M | -2.73M | 1.55M | -11.72M | -25.74M | -59.25M | -8.46M | -0.85M | -12.36M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 2.36M | 2.17M | 2.23M | | 2.25M | 2.06M | 2.02M | 1.97M | 1.95M | 2.13M | 2.03M | 2.04M | 2.30M | 2.06M | 2.02M | 1.98M | 1.65M | 1.58M | 1.57M | 1.71M | 1.52M | 1.84M | 1.88M | 2.23M | 2.17M | 1.67M | 2.50M | 2.19M | 2.10M | 1.97M | 2.13M | 1.77M | 2.18M | 2.14M | 2.07M | 1.96M | 2.17M | 2.19M | 2.29M | 2.33M | 1.68M | 1.66M | 1.62M |
|
Share-based Compensation
|
| 0.33M | 0.29M | 0.52M | 0.51M | 0.46M | 0.51M | 0.42M | 0.61M | 0.82M | 1.09M | 0.69M | 1.06M | 1.15M | 0.92M | 0.77M | 1.04M | 1.24M | 1.11M | 1.43M | 1.06M | 0.46M | 0.94M | 0.46M | 0.61M | 0.59M | 1.51M | 1.08M | 1.24M | 1.26M | 1.13M | 1.31M | 1.47M | 1.46M | 1.57M | 1.49M | 1.51M | 2.16M | 2.00M | 1.36M | 1.19M | 1.23M | 2.79M | 1.79M | 1.81M | 1.71M | 1.57M | 1.56M | 1.27M | 1.56M | 1.29M | 1.47M | 1.07M | 1.72M | 1.88M | 2.00M | 0.75M | 1.14M | 0.53M | 0.56M | 0.42M | 0.76M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | 2.29M | | | | | | | | | 0.01M | -0.00M | -0.00M | 0.39M | | | -0.01M | -0.53M | -0.74M | 0.17M | 0.11M | 3.08M | -0.91M | -0.65M | -0.20M | 2.73M | -0.27M | -0.08M | -0.21M | -1.53M | 0.21M | -0.10M | -0.17M | -5.21M | 0.12M | -1.14M | 0.04M | -8.73M | -1.02M | 0.75M | -8.83M | 10.56M | 1.35M | -1.55M | -0.15M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | | 0.13M | 0.02M | 0.02M | | 0.01M | 0.02M | 0.02M | 0.20M | 0.01M | 0.02M | 0.02M | 0.05M | 0.11M | 0.03M | 0.00M | 0.15M | 0.21M | 0.04M | | 0.26M | 0.20M | 0.03M | 0.01M | 0.24M | 0.23M | 0.03M | 0.00M | 0.26M | 0.00M | 0.31M | 0.00M | 0.32M | 0.00M | 0.31M | 0.40M | 0.35M | 0.01M | 0.16M | 0.29M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.26M | | 0.70M | -9.16M | | 0.05M | 0.06M | | 0.05M | 0.14M | 0.05M | | 0.25M | 0.13M | 0.13M | | 0.25M | 0.13M | 0.13M | | 0.29M | 0.37M | 0.35M | -7.70M | 0.00M | | 0.97M | -2.49M | 0.12M | 0.04M | 0.01M | -2.71M | 2.17M | -0.16M | 0.01M | -2.29M | 0.01M | 1.07M | 1.72M | -4.04M | 2.00M | 0.75M | 1.14M | -2.89M | 0.56M | 0.42M | 0.76M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.07M | 0.36M | 0.68M | 1.03M | -0.59M | 0.28M | 0.31M | 0.36M | 0.03M | 0.39M | 0.23M | 0.68M | 0.26M | 0.26M | -0.55M | 0.49M | -0.02M | 0.13M | 0.57M | 0.58M | 0.32M | 0.05M | 0.98M | 0.70M | 0.18M | | 49.14M | 1.06M | 0.94M | 0.09M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | 1.01M | | 0.75M | 0.63M | 0.50M | 0.40M | 0.32M | 0.30M | 0.09M | 4.85M | | 0.39M | 3.42M | 2.34M | 0.37M | 0.37M | 2.28M | 3.44M | 1.68M | | | | | | | | | | | 4.68M | | | | 4.76M | 2.02M | | | 6.16M | | | |
|
Cash from Operations
|
| 0.48M | 24.28M | -10.51M | 12.80M | -0.19M | 37.16M | -7.60M | 44.27M | -23.57M | 27.32M | -18.14M | 38.18M | -12.85M | -13.41M | -41.89M | 12.85M | -4.80M | -0.26M | 19.84M | 23.98M | 7.98M | 26.76M | 9.59M | 15.90M | 10.71M | 10.21M | 17.17M | 16.95M | -15.87M | 40.76M | -9.23M | 12.95M | -18.81M | 26.75M | -20.26M | -11.82M | 11.03M | 30.67M | -14.07M | 20.98M | 13.51M | 69.90M | -32.54M | 13.63M | 18.73M | 86.53M | -32.31M | 5.08M | -18.45M | 102.78M | -41.45M | -55.15M | -49.25M | 87.11M | -36.11M | -13.25M | 27.88M | 25.40M | -20.58M | -19.26M | 12.69M |
|
Amortizatization of Intangibles
|
| | | 0.39M | 0.60M | -0.35M | 0.73M | 0.20M | 0.20M | 0.20M | 0.23M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.11M | 0.07M | 0.07M | 0.05M | 0.10M | -0.04M | 0.02M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 5.20M | 0.10M | 0.10M | 3.43M | 1.02M | | | | 3.94M | 0.97M | 1.00M | 1.00M | 0.98M | 1.20M | 0.84M | 0.94M | 0.96M | 1.17M | 5.75M | 3.52M | -6.87M | 0.71M | 5.99M | 3.30M | -8.26M | 0.19M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| 0.85M | 0.84M | 1.25M | 0.68M | 0.08M | -0.04M | 0.68M | 0.89M | 0.49M | 0.86M | 0.84M | 0.97M | 1.17M | 1.62M | 1.45M | 1.57M | 1.30M | 1.48M | 1.43M | 1.30M | 1.26M | 1.28M | 1.09M | 1.27M | 1.58M | 1.27M | 1.42M | 1.35M | 1.22M | | | | 1.32M | -3.87M | | | | | -0.06M | -0.08M | -0.08M | -0.09M | -0.08M | -0.08M | -0.13M | -0.07M | | | -0.04M | -0.12M | | | | -0.08M | | | -0.13M | -0.19M | | | -0.60M |
|
Depreciation & Amortization (CF)
|
| 2.76M | 2.92M | 3.25M | 3.48M | 3.63M | 3.18M | 3.47M | 3.58M | 2.87M | 3.57M | 3.70M | 3.76M | 3.72M | 3.66M | 3.73M | 4.26M | 4.00M | 4.34M | 3.95M | 3.91M | 4.33M | 4.28M | 4.32M | 4.04M | 4.01M | 3.96M | 3.94M | 4.16M | 4.26M | 4.60M | 4.98M | 4.53M | 4.72M | 4.66M | 4.61M | 4.62M | 4.66M | 4.75M | 4.76M | 4.90M | 4.92M | 5.32M | 5.40M | 5.29M | 6.35M | 5.18M | 5.23M | -1.15M | 2.13M | 15.93M | 5.54M | -1.22M | 2.07M | 15.38M | 5.44M | 5.46M | 5.70M | 5.72M | 4.74M | 4.70M | 4.56M |
|
Change in Receivables
|
| 20.31M | -29.82M | 29.90M | 11.12M | 21.88M | -27.87M | 30.30M | -26.44M | 32.65M | -29.01M | 70.91M | -79.42M | 42.82M | -36.66M | 30.94M | -29.91M | 15.97M | -3.52M | -3.61M | -5.36M | 15.15M | -19.21M | 10.20M | -6.05M | 15.05M | -7.38M | -11.42M | -9.33M | 36.49M | -16.50M | 9.55M | -14.85M | 30.22M | -2.39M | -6.81M | -1.03M | 23.68M | -4.33M | 6.58M | -23.00M | 21.51M | -20.50M | 30.48M | -5.17M | 17.66M | -18.63M | 33.66M | -15.02M | 27.64M | -39.84M | 8.78M | -14.87M | 35.15M | -8.78M | 5.58M | 6.38M | -45.44M | 25.99M | -6.89M | 10.19M | -4.23M |
|
Change in Inventory
|
| 4.42M | -4.90M | 3.24M | 3.32M | 0.20M | -9.75M | 3.60M | 5.25M | 12.89M | -4.86M | 21.54M | 17.66M | 0.02M | 12.66M | 18.63M | 16.78M | -3.72M | -5.89M | 1.35M | -1.75M | -3.74M | -25.02M | 7.94M | 6.69M | -9.42M | -21.10M | 1.37M | 4.14M | -3.29M | -18.40M | 19.56M | 20.64M | -0.89M | -7.87M | 23.76M | 3.87M | -7.92M | -23.53M | 16.45M | 5.26M | -4.76M | -23.62M | 9.62M | 1.85M | -7.14M | -13.68M | 11.74M | 16.04M | 11.21M | -9.77M | 33.73M | 17.17M | 7.26M | -30.85M | 9.35M | 18.42M | 1.66M | -64.61M | 4.72M | 5.06M | 6.73M |
|
Change in Account Payables
|
| 9.98M | -11.46M | 7.70M | 1.39M | -1.15M | 0.44M | 1.19M | -0.52M | 8.07M | 1.04M | 31.25M | -39.78M | 8.94M | 7.84M | -0.38M | -16.14M | -5.82M | 2.39M | 3.57M | -3.96M | 3.40M | -8.08M | 13.03M | -3.19M | -1.91M | 1.09M | -3.02M | 3.60M | 3.98M | -1.23M | 9.61M | 1.70M | -5.60M | 3.39M | 4.79M | -15.01M | 4.68M | -2.36M | 1.62M | -13.97M | 10.59M | -6.44M | 2.22M | 3.97M | 1.58M | 1.01M | 9.68M | 9.76M | -5.02M | -12.71M | 5.66M | 3.45M | -7.87M | -3.53M | 2.37M | 31.93M | -19.78M | -10.80M | 22.97M | 1.58M | -12.69M |
|
Change in Accured Expenses
|
| 7.58M | -13.71M | 3.90M | 14.32M | 12.76M | -20.42M | 17.07M | 13.82M | 6.74M | -29.36M | 40.10M | 14.43M | 9.56M | -42.13M | 5.05M | 11.21M | -0.30M | -20.66M | 5.21M | 11.84M | 3.92M | -29.16M | 7.51M | 10.44M | 12.58M | -25.91M | 6.61M | 12.21M | 3.90M | -27.25M | 4.63M | 10.40M | 7.84M | -28.93M | -2.51M | 14.33M | 8.34M | -14.37M | 6.02M | 6.56M | 7.48M | -22.57M | 7.77M | 11.33M | 14.88M | -16.11M | 24.60M | 11.39M | 9.03M | -47.47M | 10.66M | 8.95M | 10.17M | -22.54M | 6.40M | 11.81M | -0.49M | -0.52M | -14.96M | -0.11M | 27.36M |
|
Change in Taxes
|
| | | 8.13M | | 1.01M | -2.63M | 3.73M | -3.33M | 0.25M | 1.49M | 6.11M | -4.70M | -0.88M | -11.48M | 0.69M | -0.57M | 7.82M | -3.51M | -0.38M | -0.50M | 5.62M | 0.13M | 1.21M | 0.04M | 0.28M | -0.33M | 0.79M | 0.45M | 0.58M | 0.06M | -0.50M | 0.23M | 1.57M | 0.59M | 0.75M | -5.23M | -2.05M | -11.33M | -0.60M | 1.50M | -0.03M | -1.16M | 0.64M | 0.74M | 0.66M | 4.02M | 3.05M | -6.57M | -1.68M | 0.29M | -2.96M | -0.55M | -0.54M | 7.61M | 1.01M | -8.14M | 0.91M | 2.44M | -1.89M | 0.86M | -0.06M |
|
Other Working Capital Changes
|
| -0.09M | 4.88M | -5.53M | 0.06M | -0.08M | 7.56M | -7.57M | 0.20M | 16.23M | 14.86M | -18.15M | -2.00M | 0.12M | 39.77M | 3.24M | 1.81M | 0.19M | -0.49M | 3.66M | -0.05M | -4.75M | 9.13M | -1.85M | 4.51M | -11.51M | 3.81M | 1.13M | 1.53M | -6.51M | 14.57M | -2.74M | -4.51M | -6.71M | 19.43M | -16.04M | -3.40M | -0.36M | 6.45M | -2.34M | -0.09M | 1.35M | 37.88M | 1.05M | 2.64M | -1.50M | 2.39M | 0.80M | 2.85M | 0.62M | -1.19M | -0.60M | 2.35M | -1.12M | -1.90M | 1.47M | 2.26M | 0.38M | -3.42M | 0.86M | 1.01M | -0.90M |
|
Capital Expenditures
|
| 1.64M | 1.75M | 0.91M | 1.41M | 2.14M | 1.79M | 5.72M | 7.34M | 1.85M | 2.72M | 4.40M | 3.96M | 3.93M | 2.97M | 1.82M | 2.14M | 1.99M | 1.23M | 1.52M | 34.91M | | -29.54M | 0.71M | 1.01M | 4.39M | 4.51M | 3.08M | 1.07M | 1.18M | 1.33M | 1.55M | 1.68M | 1.92M | 2.90M | 3.37M | 3.85M | 3.33M | 2.44M | 2.98M | 3.41M | 2.60M | 2.26M | 2.90M | 2.17M | 2.89M | 1.55M | 3.29M | 2.36M | 3.29M | 4.32M | 2.59M | 3.91M | 2.09M | 3.29M | 3.56M | 1.38M | 1.16M | 1.17M | 0.43M | 0.59M | 1.38M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | 0.02M | 0.04M | | 0.04M | 0.16M | 0.04M | 0.02M | 0.05M | -0.01M | 1.00M | 0.01M | 0.04M | 0.44M |
|
Change in Intangibles
|
| | 29.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.07M | 0.04M | 0.20M | 0.04M | 0.24M | 1.01M | 0.03M | 0.03M | 0.21M | 0.01M | 0.70M | 0.04M | -0.57M | 0.03M | 1.50M | -1.19M | 0.07M | 0.03M | 0.06M | 0.05M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 13.10M | 12.50M | 55.99M | 0.81M | 0.82M | 0.00M | 18.32M | 24.25M | 0.06M | 7.53M | 6.14M | | | 0.05M | 15.40M | | | | | | | | | 0.70M | | | | | | | | | | |
|
Cash from Investing Activities
|
| -4.64M | -31.43M | -0.91M | -1.41M | -2.14M | -2.11M | -5.72M | -7.34M | -1.85M | -6.19M | -8.08M | -3.96M | -3.93M | -2.97M | -1.82M | -2.14M | -1.99M | -1.73M | -1.52M | -38.52M | -1.72M | -1.94M | -4.00M | -1.24M | -4.39M | -4.51M | -3.38M | -15.12M | -13.68M | -57.33M | -2.37M | -2.49M | -1.93M | -21.22M | -27.61M | -3.90M | -10.86M | -12.46M | -2.98M | -8.48M | -2.65M | -21.68M | -2.94M | -12.55M | -2.93M | -1.61M | -4.25M | -2.42M | -3.31M | -4.49M | -3.31M | -3.86M | -1.98M | -7.87M | -3.57M | -2.83M | 0.02M | -0.24M | -0.45M | -0.61M | -0.98M |
|
Other financing activities
|
| | | | | | | 0.04M | 0.12M | 0.33M | 0.13M | 0.06M | | | 0.38M | 0.23M | 0.03M | 0.04M | | 0.00M | 0.01M | 0.00M | 0.01M | 0.04M | 0.12M | 0.11M | -0.40M | 0.05M | -1.52M | 0.09M | 0.11M | 0.51M | 0.53M | 0.03M | -0.01M | -0.89M | 0.04M | 0.10M | 0.27M | -2.53M | 0.05M | 0.69M | 0.58M | -2.79M | 0.06M | -0.01M | -0.07M | -2.17M | 0.93M | 0.01M | -0.00M | 0.01M | -1.92M | 0.01M | -0.01M | | 0.81M | -0.59M | -1.66M | 0.69M | 0.13M | |
|
Cash from Financing Activities
|
| 4.34M | 7.24M | 11.31M | -2.83M | -2.80M | -3.37M | -7.58M | -3.19M | 0.68M | -6.34M | -2.65M | -11.38M | -3.19M | 10.10M | 45.40M | -14.99M | 8.06M | 2.68M | -16.08M | 12.89M | -5.06M | -24.61M | -3.25M | -16.20M | -5.09M | -4.00M | -10.99M | -5.00M | 30.96M | 18.97M | 13.17M | -16.19M | 22.81M | -8.66M | 48.87M | 14.66M | 0.30M | -17.42M | 16.64M | -10.66M | -9.07M | -41.36M | 32.85M | 5.09M | -17.97M | -85.84M | 37.45M | 2.58M | 19.77M | -98.06M | 43.78M | 54.31M | 48.59M | -79.94M | 41.38M | 21.81M | -34.74M | -23.91M | 19.80M | 21.68M | -9.42M |
|
Dividends Paid - Common
|
| | 0.55M | | | | 1.38M | | | | 4.77M | | | 1.41M | 1.41M | 1.42M | 1.42M | 1.42M | 1.42M | 0.57M | 0.57M | | | | | | 0.29M | 0.29M | 0.43M | 0.44M | 0.44M | 0.44M | 0.59M | 0.59M | 0.59M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | | | 0.59M | 0.60M | 0.60M | 0.59M | 0.59M | 0.74M | 0.74M | 0.71M | 0.85M | 0.85M | 0.85M | 0.83M | 0.83M | 0.84M | 0.84M | | | | |
|
Exchange Rate Effect
|
| -0.06M | 0.02M | 0.22M | 0.12M | -0.99M | -0.42M | 0.54M | -0.42M | 0.32M | 0.06M | 0.39M | -0.42M | -0.12M | 0.64M | 0.02M | 0.07M | -0.42M | -0.85M | -0.25M | -0.14M | -0.87M | -0.12M | 0.05M | -0.58M | -0.43M | -0.42M | 0.12M | -0.01M | 0.05M | -0.11M | 0.11M | -0.19M | 0.20M | -0.07M | -0.50M | 0.72M | -0.89M | -0.10M | -0.63M | 1.21M | -0.81M | -0.53M | 0.47M | -0.37M | -0.67M | 0.49M | 0.67M | -1.03M | 0.74M | -0.71M | 0.22M | -0.23M | -0.47M | 0.59M | 0.58M | -1.49M | 0.77M | -0.61M | 0.51M | 0.87M | 0.02M |
|
Change in Cash
|
| 0.18M | 0.09M | -0.11M | 8.56M | -5.14M | 31.68M | -20.89M | 33.74M | -24.74M | 14.79M | -28.87M | 22.84M | -19.96M | -6.28M | 1.69M | -4.27M | 1.27M | 0.69M | 2.24M | -1.65M | 1.21M | 0.21M | 2.34M | -1.54M | 1.23M | 1.70M | 2.80M | -3.18M | 1.40M | 2.40M | 1.57M | -5.72M | 2.07M | -3.13M | 0.99M | -1.07M | 0.47M | 0.79M | -0.41M | 1.84M | 1.79M | 6.87M | -2.63M | 6.17M | -2.17M | -0.92M | 0.88M | 5.24M | -1.99M | 0.23M | -0.98M | -4.71M | -2.63M | -0.71M | 1.71M | 5.73M | -6.84M | 1.25M | -1.22M | 1.81M | 2.29M |
|
Free Cash Flow
|
| -1.16M | 22.54M | -11.41M | 11.39M | -2.34M | 35.37M | -13.32M | 36.92M | -25.41M | 24.60M | -22.53M | 34.22M | -16.77M | -16.38M | -43.71M | 10.71M | -6.79M | -1.49M | 18.32M | -10.93M | 7.98M | 56.30M | 8.88M | 14.89M | 6.32M | 5.70M | 14.09M | 15.87M | -17.05M | 39.42M | -10.79M | 11.28M | -20.73M | 23.85M | -23.63M | -15.67M | 7.70M | 28.23M | -17.05M | 17.58M | 10.91M | 67.64M | -35.44M | 11.46M | 15.84M | 84.98M | -35.61M | 2.73M | -21.74M | 98.47M | -44.04M | -59.06M | -51.34M | 83.82M | -39.67M | -14.63M | 26.72M | 24.23M | -21.01M | -19.85M | 11.31M |
|
Net Cash Flow
|
| 0.18M | 0.09M | -0.11M | 8.56M | -5.14M | 31.68M | -20.89M | 33.74M | -24.74M | 14.79M | -28.87M | 22.84M | -19.96M | -6.28M | 1.69M | -4.27M | 1.27M | 0.69M | 2.24M | -1.65M | 1.21M | 0.21M | 2.34M | -1.54M | 1.23M | 1.70M | 2.80M | -3.18M | 1.40M | 2.40M | 1.57M | -5.72M | 2.07M | -3.13M | 0.99M | -1.07M | 0.47M | 0.79M | -0.41M | 1.84M | 1.79M | 6.87M | -2.63M | 6.17M | -2.17M | -0.92M | 0.88M | 5.24M | -1.99M | 0.23M | -0.98M | -4.71M | -2.63M | -0.71M | 1.71M | 5.73M | -6.84M | 1.25M | -1.22M | 1.81M | 2.29M |