|
Net Income
|
| | | | | | | | | | | 2.96M | 3.76M | 3.59M | 3.13M | 3.33M | 4.25M | 5.12M | 5.97M | 6.34M | 7.04M | 7.29M | 7.25M | 7.58M | 8.41M | 8.19M | 8.73M | 8.13M | 8.30M | 8.71M | 5.26M | -6.89M | 6.63M | 3.81M | | | | | | | | | |
|
Share-based Compensation
|
0.03M | 0.07M | 0.07M | 0.12M | 0.14M | 0.19M | 0.22M | 0.32M | 0.34M | 0.40M | 0.42M | 0.62M | 0.80M | 0.69M | 0.75M | 0.85M | 0.90M | 1.00M | 1.08M | 1.01M | 1.07M | 1.28M | 1.38M | 1.55M | 1.60M | 2.01M | 2.00M | 2.12M | 2.19M | 2.46M | 2.65M | 2.55M | 1.69M | 1.90M | 2.03M | 2.42M | 2.47M | 2.50M | 2.60M | 2.71M | 2.53M | 2.46M | 2.60M |
|
Deferred Taxes
|
| | | | | | | | | | -0.48M | -0.13M | 0.02M | 0.01M | -1.44M | | | | | | 0.02M | 0.02M | 0.04M | 0.04M | 0.02M | 0.04M | 0.06M | -0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.22M | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.19M | -0.30M | -0.50M | -0.30M | -0.01M | | | | | | | 0.29M | | | | | | | | | 0.04M | 0.04M | 0.10M | 0.11M | 0.23M | 0.14M | 0.14M | 0.17M | 0.19M | 0.77M | -0.00M | | 0.55M | | 0.23M | | 0.42M | 1.32M | 0.06M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.00M | | 0.14M | -0.01M | -0.04M | | | 0.70M | |
|
Cash from Operations
|
-0.23M | 1.70M | 1.50M | 2.59M | 4.35M | 3.86M | 4.13M | 4.55M | 4.25M | 6.56M | 6.76M | 5.95M | 7.08M | 4.89M | 6.52M | 7.33M | 7.05M | 8.80M | 9.18M | 10.25M | 13.49M | 12.06M | 12.57M | 13.49M | 14.61M | 13.25M | 14.99M | 14.40M | 15.12M | 15.35M | 15.41M | 12.70M | 16.68M | 17.72M | 14.29M | 12.64M | 16.73M | 13.85M | 15.66M | 14.41M | 13.80M | 12.72M | 15.50M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | 0.17M | 0.12M | 0.12M | 0.12M | 0.13M | -0.35M | 0.20M | 0.16M | 0.23M | 0.19M | 0.20M | 0.21M | 0.22M | 0.20M | 0.21M | 0.23M | 0.27M | 0.24M | 0.05M | 0.19M | 0.22M | 0.17M | 0.25M | 0.29M | 0.34M | 0.20M | 0.36M | 0.42M |
|
Amortization
|
2.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.60M | 2.28M | 2.45M | 2.91M | 3.29M | 3.56M | 3.63M | 4.00M | 4.39M | 4.66M | 4.68M | 5.13M | 4.87M | 4.93M | 4.61M | 5.25M | 5.30M | 5.77M | 5.91M | 6.06M | 6.12M | 6.29M | 6.93M | 7.22M | 7.54M | 7.81M | 7.83M | 7.94M | 8.08M | 8.00M | 8.32M | 9.02M | 9.22M | 11.21M | 10.26M | 10.26M | 10.79M | 10.93M | 10.82M | 10.94M | 10.88M | 10.90M | 10.81M |
|
Change in Accured Expenses
|
0.70M | -0.14M | -0.07M | 0.46M | 1.18M | 0.09M | 0.40M | -0.58M | 0.07M | 1.75M | 0.16M | -0.31M | -0.43M | 0.31M | -1.09M | 0.15M | -0.04M | 0.61M | -0.85M | 0.40M | 0.99M | 0.03M | -0.41M | 1.08M | -0.08M | -0.29M | 0.12M | 0.35M | -0.09M | 0.73M | 0.42M | -0.87M | 0.25M | 3.96M | -4.63M | -1.08M | 0.14M | 3.20M | 0.01M | -0.39M | -1.07M | -1.38M | 1.46M |
|
Capital Expenditures
|
86.86M | 13.26M | 28.83M | 25.33M | 20.91M | 12.02M | 44.96M | 29.31M | 35.85M | 28.28M | -92.31M | 12.72M | 7.36M | 6.74M | -22.26M | 0.62M | 1.03M | 1.81M | 0.91M | 1.17M | 1.92M | 1.62M | 2.29M | 1.59M | 1.47M | 1.47M | 2.68M | 1.89M | 1.76M | 3.05M | 3.68M | 4.14M | 3.75M | 3.58M | 7.52M | 5.11M | 7.18M | 7.18M | 5.16M | 4.68M | 4.23M | 5.08M | 6.54M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | | | | | | | | | | 0.96M | 1.34M | | | 0.65M | 30.94M |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.10M | 0.14M | 0.15M | 0.00M | 0.54M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.29M | 0.43M | 0.44M | 3.30M | 3.61M | 0.85M | 2.49M | 0.89M | 0.70M | 1.39M | 1.00M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 1.50M | 0.79M | 0.87M | 0.87M | 0.75M | 0.75M | 2.75M | 1.80M | 3.17M | 0.12M | 0.13M |
|
Cash from Investing Activities
|
-86.86M | -24.12M | -29.66M | -38.12M | -21.22M | -12.43M | -45.31M | -29.23M | -35.94M | -33.51M | -48.86M | -16.35M | -14.30M | -7.37M | -15.48M | -33.33M | -31.45M | -53.55M | -34.84M | -35.51M | -20.06M | -1.98M | -67.52M | -67.27M | -14.64M | -11.22M | -11.30M | -8.49M | -25.33M | -22.10M | -57.85M | -28.58M | -16.48M | -55.07M | -13.55M | -38.54M | -30.26M | -14.38M | -9.49M | -12.59M | -0.44M | -30.67M | -4.00M |
|
Other financing activities
|
127.47M | | 0.03M | | 0.68M | 0.00M | | 0.77M | 0.02M | | -0.04M | 0.22M | | | 0.11M | 1.32M | -0.05M | 0.03M | | 0.03M | 0.11M | 0.04M | 0.09M | 1.65M | -0.00M | | | 0.07M | 0.06M | 0.05M | 0.66M | 0.10M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 3.26M | 0.25M | 0.06M | | |
|
Long-Term Debt Issuances
|
| | | | | | | 60.00M | | | | 40.00M | | | | 75.00M | | | | | | | | 125.00M | | | | | | | 150.00M | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 50.00M | | | | 0.04M | 0.03M | 0.03M | 49.90M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 4.79M | | 70.18M | | | | |
|
Short-Term Debt issuances
|
| | 17.00M | 38.00M | -55.00M | 5.00M | 46.00M | -29.00M | 36.00M | -58.00M | 34.00M | -22.00M | 14.00M | 2.00M | 15.00M | -43.00M | 19.00M | 17.25M | | 9.00M | -6.00M | | | | | | | 4.00M | 22.00M | 19.00M | | 12.00M | 3.00M | 33.00M | 2.00M | 39.00M | 20.00M | 16.00M | 87.00M | 10.00M | 4.00M | 30.00M | 2.00M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | 43.00M | -19.00M | -17.25M | 21.25M | | | | | 26.00M | 2.00M | 1.00M | -8.00M | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | 0.70M | 0.00M | | | | 109.17M | | | | 7.15M | 3.04M | 4.72M | 18.45M | 28.47M | 55.61M | 26.93M | 23.65M | 24.94M | 22.46M | 19.92M | 11.87M | 6.63M | 0.00M | | | | 20.54M | 8.21M | 8.73M | 17.82M | 9.47M | 0.54M | 6.95M | | | | | | |
|
Dividends Paid - Common
|
| 1.08M | 2.85M | 2.91M | 4.90M | 4.97M | 5.00M | 5.08M | 5.11M | 7.10M | 7.14M | 7.23M | 7.28M | 7.37M | 7.51M | 7.63M | 7.77M | 8.11M | 8.45M | 9.03M | 9.31M | 9.69M | 9.99M | 10.28M | 10.51M | 10.75M | 10.87M | 10.97M | 11.04M | 11.20M | 11.28M | 11.65M | 11.84M | 12.14M | 12.43M | 12.68M | 12.79M | 13.08M | 13.14M | 13.26M | 13.39M | 13.48M | 13.55M |
|
Cash from Financing Activities
|
126.64M | -1.08M | 14.12M | 35.09M | 26.22M | -0.61M | 41.01M | 25.16M | 30.48M | 43.60M | 26.75M | 10.56M | 6.72M | 1.70M | 10.35M | 27.65M | 29.63M | 37.43M | 25.75M | 26.84M | 8.20M | -2.82M | 45.34M | 56.89M | -0.72M | -5.19M | -2.93M | -7.08M | 10.87M | 7.73M | 51.17M | 8.44M | -1.15M | 38.61M | -1.04M | 26.21M | 9.32M | 2.63M | -4.63M | -3.93M | -10.77M | 16.47M | -11.55M |
|
Change in Cash
|
39.55M | -23.50M | -14.04M | -0.45M | 9.35M | -9.18M | -0.17M | 0.48M | -1.21M | 16.65M | -15.35M | 0.15M | -0.50M | -0.78M | 1.39M | 1.64M | 5.23M | -7.32M | 0.07M | 1.58M | 1.64M | 7.25M | -9.61M | 3.11M | -0.75M | -3.16M | 0.77M | -1.17M | 0.66M | 0.98M | 8.73M | -7.44M | -0.95M | 1.26M | -0.30M | 0.31M | -4.21M | 2.10M | 1.55M | -2.11M | 2.59M | -1.48M | -0.04M |
|
Free Cash Flow
|
-87.09M | -11.56M | -27.33M | -22.74M | -16.56M | -8.15M | -40.83M | -24.76M | -31.60M | -21.72M | 99.07M | -6.77M | -0.28M | -1.84M | 28.78M | 6.71M | 6.02M | 7.00M | 8.26M | 9.09M | 11.58M | 10.43M | 10.28M | 11.90M | 13.13M | 11.78M | 12.31M | 12.51M | 13.36M | 12.30M | 11.73M | 8.56M | 12.93M | 14.14M | 6.77M | 7.53M | 9.54M | 6.66M | 10.50M | 9.73M | 9.57M | 7.65M | 8.96M |
|
Net Cash Flow
|
39.55M | -23.50M | -14.04M | -0.45M | 9.35M | -9.18M | -0.17M | 0.48M | -1.21M | 16.65M | -15.35M | 0.15M | -0.50M | -0.78M | 1.39M | 1.64M | 5.23M | -7.32M | 0.07M | 1.58M | 1.64M | 7.25M | -9.61M | 3.11M | -0.75M | -3.16M | 0.77M | -1.17M | 0.66M | 0.98M | 8.73M | -7.44M | -0.95M | 1.26M | -0.30M | 0.31M | -4.21M | 2.10M | 1.55M | -2.11M | 2.59M | -1.48M | -0.04M |