|
Net Income
|
-0.85M | 0.01M | 0.02M | 0.04M | 0.14M | 0.17M | -0.01M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.65M | -2.97M | 0.03M | 10.18M | 4.22M | 1.77M | 3.63M | 2.99M | 2.32M | 1.70M | -4.00M | 4.34M | 21.14M | -0.81M | -6.94M | 5.31M | 7.68M | 0.21M | 6.44M | 7.18M | 7.82M | 72.06M | 5.23M | 21.21M | 8.93M | -3.97M | 4.80M | 8.89M | 11.94M | 5.09M | 13.97M | 27.59M | 15.34M | -0.94M | 14.53M | 12.26M | 16.74M | -17.54M | 12.42M | 10.71M | 16.84M | -7.11M | 25.16M | 13.55M |
|
Depreciation and Depletion
|
| | 2.42M | 2.83M | 3.90M | 3.20M | 3.10M | 3.80M | 3.80M | 4.10M | 4.80M | 4.40M | 4.90M | 6.00M | 6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | 0.14M | 0.84M | 1.25M | 0.94M | 0.91M | 1.14M | 1.82M | 8.08M | 2.94M | 0.50M | 0.40M | 5.08M | 1.28M | 0.60M | 2.85M | 4.53M | 3.30M | 0.80M | 3.30M | 3.30M | 3.30M | | | | 0.20M | 0.12M | 0.22M | 0.70M | 0.03M | 0.02M | 0.30M | -0.93M | 0.37M | 0.40M | 0.30M | 0.21M | 0.73M | 0.22M | 0.65M | 0.69M | 0.56M | 0.56M | 0.96M | 0.95M | 0.20M | 0.37M | 0.56M | 0.37M | 0.81M | 0.18M | 0.36M |
|
Deferred Taxes
|
| | | | | | | | | | 4.04M | -0.01M | -3.83M | -0.83M | 6.43M | 2.74M | 1.34M | 1.08M | -11.27M | 0.89M | -1.81M | 0.99M | -0.76M | -3.18M | 0.29M | -0.08M | -15.88M | -0.65M | -2.66M | 0.19M | -1.14M | -0.67M | 2.38M | 2.38M | -0.53M | -0.14M | -2.93M | -0.98M | -0.39M | -0.59M | -0.33M | -1.28M | -1.56M | -2.04M | -0.79M | 2.16M | -1.08M | -2.06M | 2.64M | 0.56M | 0.43M | -5.93M | 0.83M | 0.33M | -1.38M | -3.69M | 1.00M | -0.22M |
|
Cash from Discontinued Operations
|
| | | 560.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.01M | 0.14M | 0.14M | 0.14M | 0.17M | | | | | | | | | | | | | | | | 0.04M | | 243.00 | 0.02M | 0.05M | | | 0.00M | 0.00M | | | 0.02M | 0.02M | | | 0.02M | 0.02M | | | 0.02M | 0.03M | 0.03M | | 0.05M | 0.06M | 0.03M | | 0.05M |
|
Gains from Investment Securities
|
| | | 1.57M | -1.90M | | | 0.36M | 0.05M | 0.17M | -0.62M | -1.48M | 0.05M | -0.05M | 0.17M | 0.03M | 0.42M | 1.91M | 0.36M | -0.00M | -0.10M | 0.63M | -0.33M | -0.04M | -0.31M | 2.37M | | | | | | | | | 0.03M | | | | 0.63M | 0.63M | 0.65M | 0.66M | 0.66M | 0.66M | 0.68M | 0.69M | 0.69M | 0.70M | 0.72M | 0.73M | 0.74M | 0.74M | 0.77M | 0.78M | 0.79M | 0.79M | 0.81M | 0.83M |
|
Asset Writedowns and Impairment
|
| | | | 0.02M | | | 0.06M | 0.01M | 0.02M | 0.07M | 0.07M | 0.01M | 0.13M | 0.41M | 0.17M | 0.24M | 0.05M | 0.06M | 0.02M | 0.04M | 0.03M | -0.06M | 0.00M | 0.01M | 0.04M | 0.06M | 0.12M | 0.08M | 0.07M | 0.33M | 0.05M | | 0.21M | 0.10M | 0.09M | 0.54M | 0.39M | 0.20M | 0.03M | 0.00M | 0.04M | 0.18M | 0.04M | 0.04M | 0.05M | 0.09M | 0.04M | | | 0.00M | | | | 0.08M | | | |
|
Cash from Operations
|
| | | 3.22M | 4.37M | | | 0.28M | 13.85M | 13.13M | 2.37M | 0.78M | 1.70M | 5.95M | 20.10M | 10.91M | 5.55M | 32.44M | 15.59M | 18.57M | 18.47M | 26.66M | 15.74M | 21.77M | 27.61M | 17.05M | 22.52M | 18.14M | 19.09M | 20.04M | 32.48M | 11.00M | 23.17M | 35.33M | 2.83M | 17.79M | 43.85M | 24.86M | 17.98M | 17.67M | 23.35M | 35.25M | 19.20M | 28.39M | 26.27M | 71.80M | 34.86M | 11.54M | 35.73M | 31.73M | 38.09M | 5.82M | 28.91M | 41.95M | 11.11M | 15.05M | 22.65M | 24.37M |
|
Amortizatization of Intangibles
|
| | 0.01M | 0.19M | 0.23M | 0.05M | | 0.39M | | | -0.01M | -0.01M | -0.01M | -0.07M | 0.32M | 0.18M | 0.15M | 0.18M | -0.12M | 0.03M | 0.06M | 0.06M | 0.05M | 0.03M | 0.01M | 0.01M | 0.01M | -0.00M | -0.01M | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.00M | 0.37M | 0.16M | 0.01M | 0.00M | 0.61M | | | 0.65M | 0.98M | 0.39M | 1.01M | 0.39M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.56M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.49M | 0.31M | 0.31M | 0.29M | 0.26M | 0.23M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.66M | 0.68M | 0.68M | 0.69M | 0.68M | 0.73M | 1.85M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M |
|
Depreciation & Amortization (CF)
|
| | 2.42M | 3.44M | 4.75M | 3.20M | 3.10M | 4.84M | 4.86M | 5.21M | 6.05M | 5.97M | 7.27M | 8.37M | 11.68M | 11.50M | 11.41M | 13.43M | 11.88M | 12.90M | 14.26M | 13.43M | 13.82M | 14.35M | 14.28M | 14.05M | 14.79M | 15.50M | 21.93M | 13.99M | 15.12M | 13.06M | 12.50M | 14.06M | 15.41M | 17.23M | 16.05M | 18.59M | 16.88M | 18.03M | 19.58M | 19.12M | 21.12M | 20.27M | 19.92M | 21.33M | 19.10M | 19.82M | 19.30M | 19.10M | 18.94M | 18.72M | 18.45M | 20.74M | 18.08M | 26.30M | 23.33M | 20.03M |
|
Change in Receivables
|
| | | -6.44M | 6.04M | | | 13.24M | -2.60M | -5.99M | 3.73M | 1.57M | 7.23M | -3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | 0.24M | 0.03M | -0.29M | | | | 2.08M | -3.91M | 0.48M | -1.45M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | -3.12M | 8.80M | | | 2.23M | 4.31M | -1.63M | -0.62M | 1.74M | 0.06M | -14.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 1.47M | -0.27M | | | 1.23M | -0.44M | 0.43M | 0.10M | -2.01M | 2.39M | -0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | 0.37M | 1.23M | | | 0.10M | -2.62M | 0.04M | 0.21M | 1.02M | 0.28M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | -0.91M | -1.69M | | | -1.13M | -0.19M | -0.11M | 13.72M | -6.99M | 19.03M | 8.53M | -10.20M | -0.79M | 8.14M | -7.50M | 2.92M | -1.09M | 3.31M | -5.52M | 6.25M | -4.24M | -12.14M | 2.84M | -0.01M | -0.43M | 0.79M | 0.04M | -10.41M | 2.21M | -1.10M | -9.32M | 16.84M | 0.81M | -27.94M | 1.60M | 6.32M | -2.89M | 0.75M | -7.95M | 11.75M | -3.41M | 7.84M | -19.01M | 0.01M | 9.46M | -4.91M | 1.38M | -0.07M | 6.93M | -1.85M | -13.81M | 11.88M | -3.29M | -0.86M | 2.49M |
|
Capital Expenditures
|
| | | -0.42M | 0.69M | | | 0.24M | 3.89M | 1.12M | 1.71M | 2.75M | -1.76M | 1.00M | 11.99M | 0.88M | 4.48M | 2.25M | 2.58M | 3.50M | 2.03M | 6.04M | 9.21M | 2.52M | 5.66M | 2.00M | 2.31M | 2.10M | 4.15M | 3.97M | 3.50M | 7.08M | 3.63M | 7.69M | 6.21M | 5.38M | 5.38M | 13.68M | 12.62M | 10.62M | 11.29M | 10.46M | 9.49M | 8.93M | 7.47M | 10.38M | 3.57M | 6.00M | 5.33M | 10.35M | 12.95M | 6.11M | 5.31M | 7.72M | 7.19M | 10.11M | 11.84M | 6.70M |
|
Sales of Property, Plant and Equipment
|
| | | 9.72M | 2.78M | | | | -0.57M | | | | | | 3.50M | | 1.71M | 2.73M | 1.97M | 0.05M | 0.05M | 0.51M | 2.07M | 0.34M | 0.22M | 23.34M | 3.65M | 0.02M | 0.09M | 4.94M | 1.60M | | | 0.10M | 3.86M | 5.03M | 4.92M | 3.80M | 7.97M | 0.93M | 4.67M | 5.41M | 4.35M | 1.46M | 2.33M | 0.60M | 8.95M | 0.57M | 3.96M | 0.45M | 1.25M | | | 7.24M | 17.41M | 8.74M | 64.02M | 22.02M |
|
Acquisitions
|
| | | 0.62M | 0.50M | | | 0.16M | | 29.92M | 11.91M | | 115.42M | 1.13M | 47.01M | 125.43M | -2.29M | 44.64M | -0.00M | 52.26M | 0.09M | 41.82M | 0.06M | | | | 72.85M | | | | | | | | | | | 5.90M | | | | 257.83M | 10.99M | 1.89M | | | 27.71M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 2.87M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 2.10M | | 0.04M | 0.56M | 0.05M | 1.31M | 0.03M | 0.02M | 0.17M | 0.02M | 0.58M | 0.06M | 0.12M | 0.17M | 0.10M | 0.07M | 0.57M | 0.08M | 0.06M | 0.09M | 0.61M | 0.11M | 0.29M | 0.09M | 0.09M | 0.07M | 0.73M | 0.05M | 0.04M | 0.07M | 0.64M | 0.03M | 0.03M | 0.04M | 0.10M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M |
|
Cash from Investing Activities
|
| | | 9.69M | 1.59M | | | -0.23M | -1.66M | -31.53M | -13.60M | -2.71M | -101.55M | -2.13M | -49.75M | -125.75M | -0.42M | -184.77M | -0.58M | -58.59M | -1.89M | -29.80M | -6.62M | -2.11M | -5.32M | 18.73M | -71.40M | -2.01M | -3.98M | 1.05M | -1.84M | -6.99M | 0.63M | -7.09M | -2.06M | 15.67M | -22.25M | -9.05M | -3.92M | -9.64M | -10.75M | -262.81M | -15.49M | -9.33M | -5.10M | -9.74M | -22.23M | -5.38M | -1.31M | -9.85M | -11.65M | -25.96M | -0.15M | -0.45M | 10.25M | -1.33M | 52.21M | 15.35M |
|
Other financing activities
|
| | | -0.24M | 0.12M | | | | 0.29M | | | 3.13M | 0.40M | 1.03M | -0.65M | | | | | | | | | | | 0.00M | | | | 0.01M | | 0.61M | 2.83M | | 0.53M | | | | | | | | 0.07M | 0.01M | | | 0.47M | 6.91M | 0.12M | 0.08M | | 0.07M | | | | | | |
|
Cash from Financing Activities
|
| | | -13.25M | -6.44M | | | -4.81M | -11.73M | 18.11M | 15.17M | -0.83M | 99.37M | -1.42M | 41.55M | 104.53M | -5.41M | 149.60M | -15.68M | 40.81M | -15.30M | 2.79M | -10.67M | -15.25M | -24.62M | -37.64M | 51.21M | -18.35M | -14.31M | -19.77M | -31.24M | -0.90M | -27.83M | -25.13M | -4.37M | -26.34M | -28.32M | -16.67M | -14.88M | -7.58M | -12.93M | 235.18M | -4.31M | -15.56M | -28.75M | -53.84M | -8.36M | -14.70M | -37.44M | -20.58M | -27.25M | 21.44M | -29.55M | -39.23M | -25.75M | -10.35M | -71.89M | -43.67M |
|
Dividends Paid - Common
|
| | | 31.74M | 2.52M | | | 4.44M | 6.81M | 7.19M | 7.56M | 9.59M | 9.59M | 0.52 | 12.23M | 13.27M | 13.44M | 0.56 | 19.20M | 19.62M | 19.91M | 20.12M | 20.36M | 20.53M | 20.83M | 21.08M | 21.32M | 21.41M | 18.00M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.09M | 18.11M | 19.88M | 19.88M | 19.88M | 19.88M | 19.88M | 19.89M | 19.89M | 19.90M | 19.90M | 19.91M | 19.91M | 19.92M | 19.93M | 19.93M | 19.93M | 19.94M | 19.96M | 19.98M | 19.97M | 19.98M | 20.00M | 20.01M |
|
Change in Cash
|
| | | -0.34M | -0.48M | | | -4.76M | 0.46M | -0.28M | 3.93M | -2.76M | -0.49M | 2.40M | 11.90M | -10.31M | -0.27M | -2.73M | -0.67M | 0.78M | 1.28M | -0.36M | -1.55M | 4.41M | -2.33M | -1.86M | 2.33M | -2.22M | 0.80M | 1.32M | -0.60M | 3.11M | -4.03M | 3.11M | -3.60M | 7.13M | -6.72M | -0.86M | -0.81M | 0.44M | -0.33M | 7.63M | -0.60M | 3.50M | -7.58M | 8.22M | 4.27M | -8.54M | -3.03M | 1.30M | -0.80M | 1.29M | -0.79M | 2.27M | -4.38M | 3.37M | 2.97M | -3.95M |
|
Free Cash Flow
|
| | | 3.65M | 3.69M | | | 0.03M | 9.96M | 12.01M | 0.66M | -1.97M | 3.46M | 4.95M | 8.11M | 10.02M | 1.08M | 30.19M | 13.01M | 15.07M | 16.45M | 20.61M | 6.53M | 19.25M | 21.95M | 15.05M | 20.21M | 16.04M | 14.94M | 16.07M | 28.98M | 3.92M | 19.54M | 27.64M | -3.39M | 12.41M | 38.47M | 11.18M | 5.36M | 7.05M | 12.06M | 24.79M | 9.71M | 19.45M | 18.80M | 61.42M | 31.29M | 5.54M | 30.40M | 21.37M | 25.15M | -0.29M | 23.60M | 34.23M | 3.92M | 4.93M | 10.81M | 17.67M |
|
Net Cash Flow
|
| | | -0.34M | -0.48M | | | -4.76M | 0.46M | -0.28M | 3.93M | -2.76M | -0.49M | 2.40M | 11.90M | -10.31M | -0.27M | -2.73M | -0.67M | 0.78M | 1.28M | -0.36M | -1.55M | 4.41M | -2.33M | -1.86M | 2.33M | -2.22M | 0.80M | 1.32M | -0.60M | 3.11M | -4.03M | 3.11M | -3.60M | 7.13M | -6.72M | -0.86M | -0.81M | 0.44M | -0.33M | 7.63M | -0.60M | 3.50M | -7.58M | 8.22M | 4.27M | -8.54M | -3.03M | 1.30M | -0.80M | 1.29M | -0.79M | 2.27M | -4.38M | 3.37M | 2.97M | -3.95M |