|
Net Income
|
| | 1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -10.35M | 0.35M | -1.99M | 0.03M | -1.52M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
Depreciation and Depletion
|
0.26M | 0.26M | 0.20M | 0.25M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.32M | 0.42M | 0.22M | 0.15M | 0.20M | 0.19M | 0.18M | 0.21M | 0.32M | 0.08M | 0.20M | 0.21M | 0.24M | 0.27M | 0.26M | 0.30M | 0.44M | 0.27M | 0.21M | 0.53M | 0.40M | 0.45M | 0.42M | 0.41M | 0.07M | 0.35M | 0.35M | 0.65M | 0.31M | 0.45M | 0.19M | 0.19M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.18M | 0.16M | 0.18M | 0.19M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.10M | 0.10M | 1.46M | 0.13M | 0.34M | 0.17M | 0.19M | 0.44M | 0.77M | 0.20M | 0.08M | 0.20M | 0.10M | 0.24M | 0.13M | -0.05M | 0.14M | 0.16M | 0.07M | 0.08M | 0.19M | 0.26M | 0.15M | 0.49M | 0.41M | 0.47M | 0.57M | 1.23M | -0.07M |
|
Deferred Taxes
|
-0.09M | 0.69M | -0.25M | 0.08M | -0.70M | -0.91M | -0.64M | -1.04M | -0.55M | 0.07M | -1.15M | -0.43M | -0.81M | -1.35M | -1.02M | -0.41M | 0.30M | -77.74M | -1.20M | 2.16M | -2.25M | 4.81M | 6.01M | -8.19M | -4.43M | -3.22M | -3.90M | 1.92M | -1.00M | 23.66M | -1.79M | -1.08M | 62.20M | 3.30M | 0.14M | -0.23M | 0.65M | 1.01M | -0.28M | 0.20M | -0.31M | -0.02M | -0.43M | 0.29M | -0.23M | 2.07M | 0.90M | 0.46M | 0.27M | 0.30M | 0.71M | 0.22M | -0.27M | 0.21M | -0.14M | -0.80M | -0.41M | -0.45M | -0.37M | -0.01M | 1.59M |
|
Gains from Investment Securities
|
-0.10M | 6.81M | 0.02M | -0.01M | 0.04M | 1.34M | 0.10M | 0.25M | 0.76M | 1.24M | 0.04M | 0.08M | 0.03M | 1.78M | -0.06M | -0.07M | -0.22M | 1.95M | 3.30M | -0.01M | -2.41M | -8.76M | -1.80M | -0.03M | 0.05M | 1.83M | -3.37M | -0.12M | -0.40M | 1.93M | -0.57M | -0.18M | -0.50M | 3.76M | 5.96M | -2.87M | 0.07M | 2.08M | 2.81M | 1.45M | 0.53M | 11.14M | 4.62M | 4.86M | 2.13M | 13.27M | 7.94M | -5.02M | -4.99M | 7.72M | 3.50M | 0.70M | -0.89M | 4.06M | 1.18M | -0.25M | 0.83M | 5.09M | -2.89M | 2.41M | -1.25M |
|
Cash from Operations
|
15.44M | 21.06M | 14.33M | 13.72M | 15.52M | 20.72M | 15.21M | 14.94M | 17.44M | 21.68M | 18.08M | 14.94M | 21.32M | 27.08M | 20.51M | 22.91M | 23.43M | 31.08M | 17.01M | 22.81M | 22.90M | 24.43M | 21.00M | 22.04M | 26.13M | 33.09M | 21.63M | 21.79M | 25.44M | 24.15M | 21.99M | 20.00M | 23.25M | 19.39M | 17.92M | 13.48M | 19.51M | 21.31M | 14.09M | 14.46M | 5.46M | 14.82M | 1.81M | 7.17M | 14.79M | 16.68M | 12.14M | 10.21M | 17.42M | 17.16M | 7.35M | 4.84M | 3.25M | 6.61M | 6.79M | 4.59M | 9.72M | 10.83M | 0.75M | 3.47M | 4.67M |
|
Amortizatization of Intangibles
|
1.17M | -6.93M | -1.24M | -1.00M | -0.96M | -1.00M | -1.01M | -1.42M | -1.68M | -1.97M | -2.30M | -1.96M | -1.97M | -2.69M | -2.23M | -2.27M | -2.51M | -2.72M | -2.65M | -2.93M | -3.20M | -3.24M | -3.37M | -3.60M | -3.74M | -3.97M | -4.11M | -4.18M | -4.12M | -4.21M | -4.16M | -4.18M | -4.45M | -4.22M | -4.04M | -3.25M | -3.13M | -2.44M | -2.39M | -2.29M | -1.93M | -1.45M | -1.32M | -1.39M | -1.35M | -1.50M | -1.39M | -1.27M | -0.80M | -0.78M | -1.20M | -1.26M | -1.29M | -1.18M | -1.29M | -1.23M | -1.22M | -1.38M | -1.18M | -1.20M | -1.08M |
|
Amortization of Deferred Charges
|
0.72M | 0.75M | 0.65M | 0.76M | 0.71M | 0.89M | 0.58M | 0.66M | 0.60M | 0.63M | 0.58M | 0.56M | 0.68M | 0.59M | 0.53M | 0.61M | 0.45M | 0.58M | 0.65M | 0.52M | 0.60M | 0.55M | 0.55M | 0.40M | 0.64M | 0.47M | 0.52M | 0.47M | 0.64M | 0.50M | 0.68M | 0.47M | 11.41M | -23.76M | 0.42M | 0.42M | 0.35M | 0.35M | 0.37M | 0.40M | 0.46M | 0.59M | 0.37M | 0.31M | 0.28M | -0.20M | 0.13M | 0.15M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.17M | 0.15M | 0.15M | 0.12M | 0.10M | 0.08M | 0.13M |
|
Depreciation & Amortization (CF)
|
0.26M | 0.26M | 0.20M | 0.25M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.32M | 0.42M | 0.22M | 0.15M | 0.20M | 0.19M | 0.18M | 0.21M | 0.32M | 0.08M | 0.20M | 0.21M | 0.24M | 0.27M | 0.26M | 0.30M | 0.44M | 0.27M | 0.21M | 0.53M | 0.40M | 0.45M | 0.42M | 0.41M | 0.07M | 0.35M | 0.35M | 0.65M | 0.31M | 0.45M | 0.19M | 0.19M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.18M | 0.16M | 0.18M | 0.19M |
|
Change in Receivables
|
0.70M | -2.16M | -0.35M | -0.20M | -0.18M | 1.36M | -0.50M | 0.10M | 0.92M | 0.83M | -0.30M | 0.21M | -0.45M | 1.22M | -0.82M | -0.31M | -0.05M | 0.75M | -0.28M | 0.65M | -0.12M | 0.80M | -0.98M | 0.65M | -0.55M | 1.92M | -1.59M | 0.39M | -0.75M | 1.86M | -1.87M | 0.90M | 0.55M | 0.99M | -2.24M | -0.53M | 0.18M | 1.92M | -1.04M | 0.34M | -0.73M | 0.09M | -1.77M | -0.20M | 0.03M | 1.38M | -1.78M | 0.57M | 1.01M | 1.28M | -2.65M | 0.06M | 0.42M | 1.60M | -1.38M | 1.07M | -0.86M | 1.63M | -2.26M | 1.27M | -0.80M |
|
Change in Account Payables
|
11.32M | 15.67M | 12.10M | 12.84M | 14.37M | 18.69M | 14.03M | 16.66M | 16.84M | 18.86M | 14.50M | 17.55M | 15.94M | 21.94M | 17.70M | 19.96M | 19.27M | 24.99M | 17.19M | 19.73M | 19.26M | 20.72M | 15.64M | 16.25M | 19.67M | 23.02M | 14.53M | 17.81M | 19.54M | 24.04M | 14.76M | 16.91M | 1.76M | 15.07M | 12.22M | 9.41M | 6.37M | 13.48M | 9.41M | 8.18M | 4.06M | 8.00M | 5.18M | 6.25M | 10.86M | -18.40M | 0.71M | 2.93M | 0.35M | 0.70M | -0.12M | -1.27M | -3.71M | 1.05M | 0.13M | -0.16M | 1.88M | -2.27M | -3.50M | -2.84M | -6.78M |
|
Change in Accured Expenses
|
-1.26M | 5.60M | 0.19M | 0.59M | -1.05M | 1.68M | 0.19M | -1.61M | -0.41M | 2.34M | -1.41M | 0.31M | 0.05M | 1.78M | -1.03M | 2.26M | -0.96M | 12.74M | -2.58M | 3.13M | -0.68M | 0.74M | -0.12M | 1.68M | -1.87M | 6.75M | -5.79M | -0.90M | -3.62M | 3.55M | -6.87M | 0.81M | 6.62M | 3.05M | 0.20M | -0.49M | 1.98M | 1.23M | -2.87M | 0.17M | 2.83M | 3.56M | -11.32M | -3.18M | 0.15M | -1.11M | 1.49M | -1.24M | 6.12M | 6.29M | -2.67M | -0.71M | 0.27M | 2.20M | -1.86M | 3.01M | 5.25M | 7.36M | -7.86M | 6.44M | 0.32M |
|
Change in Taxes
|
1.37M | -0.01M | 2.04M | -0.97M | 0.50M | -0.56M | 1.30M | -0.48M | 1.27M | -1.46M | 1.40M | -1.35M | 0.64M | 0.17M | 1.50M | -1.46M | 0.17M | 78.01M | -2.17M | -1.08M | 2.01M | -5.59M | -4.93M | 7.93M | 4.25M | 2.03M | 6.16M | -2.46M | -1.17M | 9.28M | 4.33M | -0.48M | -49.54M | -6.40M | 5.67M | 1.48M | -0.57M | -3.24M | 1.85M | 1.26M | 0.06M | -3.87M | 1.26M | 0.30M | 0.30M | -46.53M | -0.17M | 0.72M | 2.20M | -2.59M | 1.14M | -2.10M | 2.21M | -2.17M | 1.35M | -0.81M | 0.50M | 0.36M | 0.21M | -1.20M | 0.61M |
|
Other Working Capital Changes
|
3.06M | -5.88M | 1.55M | -0.45M | 0.65M | 1.01M | 0.89M | 1.03M | 1.10M | 2.17M | 1.41M | -0.40M | -0.43M | 3.24M | 2.05M | 1.20M | 1.03M | 4.56M | 4.40M | 0.98M | 0.10M | 0.57M | 1.13M | 1.18M | 0.93M | 4.28M | 3.85M | 0.29M | 1.48M | 0.24M | 2.35M | 2.07M | -3.01M | -0.47M | 2.14M | 1.13M | -0.96M | 3.08M | 2.32M | 1.77M | 11.27M | -4.33M | 4.53M | 2.36M | 13.78M | -0.42M | -2.41M | 3.74M | 1.89M | 4.33M | 1.58M | 4.27M | 2.31M | 2.17M | 6.93M | 6.01M | 6.06M | 3.47M | 11.49M | 3.18M | 9.82M |
|
Capital Expenditures
|
-1.07M | 2.06M | 0.58M | 0.76M | 0.32M | 0.14M | 0.21M | 0.14M | 0.05M | 0.22M | 0.18M | 0.14M | 0.07M | 0.01M | | 0.34M | 0.05M | 0.09M | 0.09M | 0.04M | 0.12M | 0.35M | 0.27M | 0.26M | 0.45M | 1.24M | 0.43M | 0.52M | 0.27M | 0.10M | 0.06M | 0.15M | 0.23M | 0.29M | 0.26M | 0.13M | 0.12M | 0.00M | 0.01M | 0.03M | 0.09M | 0.10M | 0.01M | 0.76M | 0.07M | 0.16M | 0.03M | 0.02M | 0.03M | 0.02M | 0.07M | 0.01M | 0.21M | 0.15M | 0.06M | 0.13M | 0.37M | 0.10M | 0.11M | 0.18M | 0.06M |
|
Sales of Property, Plant and Equipment
|
0.04M | 0.00M | 0.00M | 0.00M | -0.00M | | 0.00M | | | | | | | | -0.28M | | | -0.01M | | | | | | | | | | | | | | | | 0.09M | 0.02M | | | 0.00M | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 4.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
63.75M | 47.25M | 19.00M | | | 72.39M | 70.62M | | 2.86M | 15.25M | 18.46M | | 0.26M | 13.22M | 16.90M | 11.11M | 3.92M | 11.75M | 8.26M | | | 28.51M | 7.88M | 0.40M | | 11.73M | 18.11M | | | 9.45M | 16.50M | | 1.08M | 14.72M | 31.63M | 16.94M | 63.19M | 69.86M | 44.61M | 57.24M | 53.02M | 65.52M | 15.09M | 14.48M | 10.82M | 12.69M | 10.44M | 18.39M | 9.06M | 6.60M | 14.43M | 1.38M | 9.45M | 6.75M | 12.37M | 2.15M | | 13.33M | 8.40M | 14.50M | 45.57M |
|
Cash from Investing Activities
|
-32.24M | -37.68M | -27.16M | 6.43M | -11.62M | -52.72M | 11.94M | -7.96M | -47.58M | -6.44M | -31.97M | -16.86M | -21.09M | -14.95M | -22.72M | -17.87M | -25.50M | -37.86M | -26.85M | -27.30M | -18.57M | 14.68M | -59.09M | -15.12M | -47.34M | -30.53M | -17.28M | -29.20M | -15.18M | -23.36M | -27.08M | 2.21M | -17.51M | -42.76M | -28.81M | -12.56M | -6.77M | -21.20M | -26.16M | 3.35M | -16.41M | -22.58M | -7.37M | 3.16M | -15.20M | -21.67M | -19.85M | -8.06M | -18.22M | -14.61M | -11.03M | -0.89M | -6.56M | 3.98M | -9.47M | -0.73M | -3.13M | -13.84M | -11.43M | 4.80M | -4.53M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | | | | -0.25M | | -0.62M | | -0.09M | -0.27M | | -0.09M | -0.04M | -0.07M | -0.01M | -0.00M | -0.02M | -0.03M | -0.01M | -0.00M | -0.03M | -0.01M | -0.34M | | -0.06M | -0.21M | -0.01M |
|
Cash from Financing Activities
|
0.85M | 0.97M | 0.56M | 0.78M | 2.15M | 0.83M | 0.69M | 0.84M | 1.05M | 1.23M | 0.20M | 0.33M | 0.44M | 0.77M | -0.08M | 0.08M | 1.62M | 0.51M | 0.56M | 0.88M | 0.68M | 0.89M | 0.61M | 0.66M | 0.53M | 0.68M | 1.29M | 0.00M | 0.99M | 0.27M | 0.27M | -0.12M | -0.32M | 0.12M | -0.51M | -0.45M | -0.15M | -1.05M | 0.81M | -0.37M | 0.83M | -0.37M | -9.08M | 0.30M | 0.37M | 2.19M | 1.71M | -1.03M | -0.59M | -0.59M | -0.38M | -1.97M | -0.81M | -0.38M | -1.08M | -0.75M | -0.55M | -0.10M | -0.23M | -3.95M | 0.31M |
|
Change in Cash
|
-15.96M | -15.64M | -12.27M | 20.93M | 6.05M | -31.17M | 27.84M | 7.82M | -29.09M | 16.47M | -13.69M | -1.59M | 0.67M | 12.91M | -2.29M | 5.13M | -0.45M | -6.28M | -9.28M | -3.61M | 5.01M | 40.00M | -37.47M | 7.58M | -20.68M | 3.25M | 5.64M | -7.40M | 11.25M | 1.06M | -4.82M | 22.09M | 5.42M | -23.26M | -11.40M | 0.47M | 12.58M | -0.94M | -11.26M | 17.43M | -10.11M | -8.13M | -14.64M | 10.63M | -0.04M | -2.79M | -6.00M | 1.11M | -1.40M | 1.97M | -4.05M | 1.99M | -4.13M | 10.21M | -3.75M | 3.10M | 6.04M | -3.11M | -10.92M | 4.32M | 0.45M |
|
Free Cash Flow
|
16.51M | 19.00M | 13.75M | 12.95M | 15.20M | 20.58M | 15.00M | 14.80M | 17.39M | 21.46M | 17.90M | 14.80M | 21.25M | 27.08M | 20.51M | 22.57M | 23.39M | 30.98M | 16.93M | 22.77M | 22.79M | 24.08M | 20.74M | 21.78M | 25.68M | 31.86M | 21.20M | 21.27M | 25.16M | 24.05M | 21.93M | 19.84M | 23.02M | 19.10M | 17.67M | 13.35M | 19.39M | 21.31M | 14.09M | 14.43M | 5.38M | 14.72M | 1.79M | 6.41M | 14.72M | 16.52M | 12.11M | 10.19M | 17.39M | 17.13M | 7.28M | 4.83M | 3.04M | 6.46M | 6.73M | 4.46M | 9.34M | 10.72M | 0.64M | 3.29M | 4.61M |
|
Net Cash Flow
|
-15.96M | -15.64M | -12.27M | 20.93M | 6.05M | -31.17M | 27.84M | 7.82M | -29.09M | 16.47M | -13.69M | -1.59M | 0.67M | 12.91M | -2.29M | 5.13M | -0.45M | -6.28M | -9.28M | -3.61M | 5.01M | 40.00M | -37.47M | 7.58M | -20.68M | 3.25M | 5.64M | -7.40M | 11.25M | 1.06M | -4.82M | 22.09M | 5.42M | -23.26M | -11.40M | 0.47M | 12.58M | -0.94M | -11.26M | 17.43M | -10.11M | -8.13M | -14.64M | 10.63M | -0.04M | -2.79M | -6.00M | 1.11M | -1.40M | 1.97M | -4.05M | 1.99M | -4.13M | 10.21M | -3.75M | 3.10M | 6.04M | -3.11M | -10.92M | 4.32M | 0.45M |