|
Net Income
|
1.82M | -9.03M | 0.35M | | 0.32M | 0.83M | 0.36M | 0.64M | 1.42M | 0.59M | 1.13M | 1.15M | 1.19M | 0.62M | 1.66M | 3.82M | 1.10M | -0.52M | 0.23M | -0.72M | 0.08M | -0.68M | 1.50M | 7.62M | 3.14M | 0.74M | 2.74M | 4.33M | 2.41M | 4.33M | 2.80M | 2.17M | 7.95M | -5.03M | 1.32M | 0.10M | 1.79M | 0.79M | 1.72M | 0.36M | 1.05M | -19.27M | | -13.20M | 3.96M | 6.80M | -1.90M | 6.27M | 12.38M | 4.99M | 2.71M | 9.85M | 4.21M | 1.04M | | 0.36M | | |
|
Depreciation and Depletion
|
| | | 1.52M | 1.53M | 1.58M | 1.64M | 1.67M | 1.53M | 1.31M | 1.18M | 1.18M | 1.18M | 1.26M | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | 0.09M | 0.02M | 0.02M | 0.01M | 0.97M | 0.39M | 0.42M | 0.42M | 0.41M | 0.19M | 0.19M | 0.19M | 0.19M | 0.10M | 0.13M | 0.18M | 0.25M | 0.12M | 0.23M | 0.27M | 0.26M | 0.26M | 0.36M | 0.36M | 0.32M | -0.01M | 0.25M | 0.35M | -0.80M | 0.26M | 0.32M | 0.99M | 1.08M | 0.67M | 1.01M | 0.95M | 0.70M | 0.74M | 0.93M | 1.08M | 0.86M |
|
Deferred Taxes
|
| | | | 0.15M | -0.29M | 0.14M | -0.03M | -0.23M | 0.03M | 0.07M | -0.07M | 0.39M | -0.43M | -0.09M | -1.27M | 0.86M | 0.15M | -0.20M | -0.03M | -0.26M | 0.09M | -0.24M | -1.57M | -0.07M | 0.58M | -0.04M | -0.16M | -0.36M | 0.36M | -0.01M | 0.05M | -5.32M | 5.46M | 0.26M | 0.42M | 0.94M | -1.65M | -0.16M | 0.18M | -0.41M | 0.49M | 2.21M | 1.49M | -0.35M | 0.11M | -0.77M | -0.16M | 0.46M | 0.81M | -0.02M | -11.92M | -1.67M | -1.51M | -1.87M | 0.02M | -14.26M | -7.41M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | 0.23M | | | | |
|
Gains from Investment Securities
|
| | | | -0.06M | -0.06M | -0.03M | -0.02M | -0.00M | -0.02M | -0.01M | -0.02M | | -0.01M | -0.00M | -0.01M | -0.25M | -0.30M | -0.06M | -0.54M | 0.01M | 0.59M | -0.12M | -0.04M | | | | | | | | | | -0.02M | | | 0.33M | | | | 9.21M | -10.38M | -0.00M | | | 0.00M | | | | | -2.15M | | | | 1.29M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.96M | 1.16M | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 1.13M | | | | 0.90M | | | | 0.06M | | | | 0.41M | | | | 3.92M | | | | | | | | | | | | | | | | 1.17M | | | | 1.17M | | | | 1.13M | | | | 1.07M | | | | |
|
Cash from Operations
|
| | | | 2.94M | 2.20M | 2.34M | 0.26M | 3.05M | 5.04M | 0.76M | 1.28M | 3.86M | 3.30M | 1.19M | 1.57M | 3.72M | 0.96M | 0.31M | 2.41M | -0.56M | 6.92M | 2.58M | 5.83M | 5.86M | 5.04M | 3.29M | 5.62M | 6.68M | 6.71M | 5.36M | 2.81M | 7.81M | 3.47M | 5.79M | -0.86M | 9.67M | 7.73M | 4.23M | 3.26M | 3.40M | 7.89M | -1.58M | -8.79M | 15.78M | 3.59M | 5.08M | 17.61M | 25.99M | 10.51M | 11.54M | 14.54M | 10.61M | 0.71M | 12.28M | 8.82M | 6.89M | -3.94M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.67M | 0.12M | 1.28M | 1.12M | 1.06M | 1.18M | 0.69M | 1.04M | 0.94M | 0.78M | 1.24M | 0.96M | 1.09M | 0.88M | 1.29M |
|
Amortization of Deferred Charges
|
| | | | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.47M | 0.40M | 0.41M | 0.41M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 7.96M | 0.69M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M |
|
Depreciation & Amortization (CF)
|
| | | 1.52M | 1.53M | 1.58M | 1.64M | 1.67M | 1.53M | 1.31M | 1.18M | 1.18M | 1.18M | 1.22M | 1.19M | 1.79M | 1.69M | 1.93M | 1.81M | 1.96M | 2.05M | 2.02M | 1.81M | 1.89M | 2.08M | 2.22M | 2.01M | 2.12M | 2.13M | 2.09M | 2.08M | 2.02M | 2.23M | 2.62M | 2.15M | 2.17M | 2.32M | 2.75M | 2.42M | 2.44M | 2.83M | 3.15M | 6.50M | 6.41M | 6.82M | 6.81M | 6.64M | 6.63M | 6.78M | 6.70M | 6.79M | 6.78M | 6.78M | 6.76M | 6.86M | 10.19M | 12.52M | 11.48M |
|
Change in Receivables
|
| -0.21M | | | 0.02M | 0.21M | -0.37M | -0.01M | 0.26M | 0.15M | -0.07M | 0.04M | -0.12M | -0.27M | 0.20M | -0.37M | -0.31M | 0.31M | -0.04M | 0.23M | -0.57M | 0.56M | -0.24M | 2.31M | 0.41M | -1.33M | -0.06M | 0.44M | 0.21M | 0.82M | -1.57M | -0.03M | 1.45M | 1.60M | -0.69M | -0.80M | 1.42M | -0.77M | 0.88M | 1.13M | 0.80M | -1.35M | -7.57M | 5.27M | 0.32M | -0.52M | -1.61M | 4.16M | -0.75M | -0.57M | -1.98M | 1.57M | 0.43M | -0.16M | -2.82M | -0.07M | 4.70M | 4.15M |
|
Change in Inventory
|
| | | | 0.01M | -0.00M | 0.01M | -0.01M | -0.02M | -0.01M | 0.03M | 0.03M | -0.04M | 0.01M | -0.01M | 0.07M | -0.02M | 0.03M | 0.03M | 0.11M | -0.05M | 0.12M | -0.11M | 0.08M | 0.02M | -0.00M | -0.02M | 0.02M | 0.01M | -0.01M | -0.01M | 0.03M | -0.03M | 0.13M | 0.01M | 0.12M | -0.04M | 0.12M | -0.02M | 0.12M | 0.02M | -0.04M | -0.07M | -0.08M | -0.08M | -0.12M | -0.17M | -0.10M | 0.09M | -0.01M | 0.01M | 0.04M | 0.12M | -0.03M | 0.09M | 0.40M | -0.65M | -0.17M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | 0.70M | 1.93M | -0.54M | -0.75M | -0.02M | 2.11M | 0.08M | -0.65M | -0.28M | 0.45M | -0.54M | 0.28M | -0.02M | 0.08M | -0.13M | 0.38M | 0.06M | -0.84M | -0.07M | 0.16M | 0.20M | 1.24M | -0.39M | 1.40M | -0.14M | -5.19M | 0.44M | -0.20M | -0.81M | 5.20M | -6.52M | -2.33M | -0.62M | 4.53M | -3.61M | -0.75M | -2.16M | 4.58M | -2.13M | -3.08M | -2.28M | 1.37M |
|
Change in Accured Expenses
|
| | | | 0.55M | 0.29M | 0.62M | -1.10M | 0.16M | 1.61M | -0.70M | -0.52M | 0.53M | 1.11M | -0.52M | 0.06M | 0.03M | -1.09M | -0.76M | 1.40M | -0.51M | 1.09M | -1.13M | 0.34M | -0.09M | -0.42M | -0.44M | 1.16M | 1.25M | 0.57M | -0.82M | 0.66M | 1.62M | 1.44M | 1.33M | 0.10M | 2.50M | 0.27M | 1.85M | 0.11M | -0.37M | 3.82M | -2.92M | -0.12M | 0.90M | -2.82M | 2.21M | 3.90M | 0.55M | -3.67M | 5.18M | -0.23M | -1.76M | 0.85M | -0.47M | 2.21M | 5.54M | -2.96M |
|
Change in Taxes
|
| | | | 0.54M | 0.69M | -0.79M | -0.30M | 0.84M | 0.90M | -0.58M | -0.34M | 0.15M | 1.09M | -1.23M | 0.28M | -0.45M | -0.49M | -0.38M | -1.26M | -0.41M | 1.02M | -0.63M | -0.82M | 0.43M | 0.30M | -0.18M | -0.86M | 1.27M | -1.58M | -0.43M | -1.26M | 2.58M | 0.53M | 0.34M | -3.93M | 1.94M | 2.09M | 1.48M | -1.75M | 0.07M | 2.72M | -5.61M | 6.44M | 1.01M | 2.30M | -0.08M | 2.32M | 2.68M | -2.33M | -3.86M | -2.62M | 2.76M | -2.26M | 1.60M | -2.34M | 10.86M | -1.84M |
|
Other Working Capital Changes
|
| | | | 0.16M | -0.27M | 0.36M | -0.07M | 0.14M | -0.32M | 0.16M | -0.09M | -0.03M | 0.12M | -0.03M | -0.07M | 0.23M | 1.22M | -0.14M | -0.97M | 1.82M | -0.79M | -0.70M | -0.76M | -0.18M | 0.27M | 0.83M | 0.01M | 1.09M | -0.35M | -0.44M | 1.97M | -0.51M | 0.72M | 0.38M | 1.21M | 0.33M | -0.26M | 1.44M | -1.37M | -0.07M | 4.49M | -1.73M | -0.19M | -1.53M | 4.70M | -2.19M | -1.50M | 0.43M | 3.73M | 0.15M | -3.95M | 0.25M | 4.89M | -1.01M | -0.24M | -1.80M | -5.00M |
|
Capital Expenditures
|
| 0.06M | | | 2.44M | 2.75M | 0.97M | 0.71M | 0.45M | 0.71M | 0.64M | 0.98M | 0.96M | 1.21M | 0.34M | 0.97M | 0.84M | 2.60M | 1.50M | 3.59M | 3.58M | 9.18M | 7.16M | 5.79M | 2.37M | 3.54M | 2.25M | 1.56M | 1.22M | 2.08M | 1.11M | 1.96M | 2.10M | 5.96M | 12.20M | 12.07M | 15.73M | 16.77M | 7.63M | 8.24M | 2.64M | 5.53M | 4.37M | 1.60M | 2.12M | 2.62M | 1.60M | 1.90M | 3.89M | 2.62M | 5.25M | 3.81M | 3.88M | 6.25M | 13.62M | 12.40M | 16.00M | 17.61M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.02M | | 0.01M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.04M | 0.02M | | 0.00M | | 0.09M | 0.06M | 0.64M | | 0.00M | | 0.01M | | | | | | 0.02M | 0.00M | 0.00M | | 0.01M | | | | | | | | | | | | | 6.33M | | | | | | 0.02M | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | | | | | -0.16M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -9.30M | 18.60M | | -18.60M | | | | | | | | | | | | -0.18M | | | | | | | | | | | 23.18M | -3.44M | 1.49M | | | | | | | | | | | | | | | -118.30M | 0.07M | | -0.05M | -0.00M | | | | | | | 99.32M | |
|
Divestments
|
1,391.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | | | | | | | 0.80M | 4.01M | 2.26M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -2.42M | -2.94M | -0.96M | -0.71M | -0.45M | -0.70M | -0.64M | -0.97M | -0.95M | -1.58M | -0.82M | -5.55M | -0.80M | -3.75M | -1.50M | -3.52M | -3.15M | -10.09M | -7.10M | -5.16M | -2.37M | -3.54M | -2.25M | -1.55M | -24.39M | 1.36M | -2.60M | -2.08M | -2.10M | -6.21M | -12.20M | -12.84M | -15.73M | -16.95M | -7.63M | -8.21M | -2.85M | -101.99M | -4.37M | -2.75M | 5.34M | -3.51M | -1.67M | -1.85M | -3.85M | -2.62M | 1.08M | -98.51M | -3.46M | -2.25M | -10.79M | -109.08M | -69.50M | -17.63M |
|
Other financing activities
|
| | | | | | | | | | | | | | -0.50M | | | 0.50M | | | | | 0.00M | | | | | | | 0.06M | | | | | | | 0.07M | 0.30M | | | | | 0.49M | 0.17M | 0.21M | | | | | | | | | 0.01M | | | | |
|
Cash from Financing Activities
|
| | | | -0.38M | -2.42M | -2.52M | -0.40M | -0.58M | -0.54M | -2.51M | -3.11M | -0.03M | -0.02M | 7.19M | 0.36M | -1.03M | -0.20M | 0.54M | 0.91M | 4.98M | 0.90M | 6.73M | 1.83M | -2.22M | -1.92M | -1.14M | -2.49M | 20.74M | -1.55M | -2.17M | -1.40M | -0.08M | 32.88M | -2.09M | 1.85M | -1.78M | 9.17M | 7.23M | 2.37M | -0.52M | 104.79M | 16.12M | -1.12M | -10.88M | -0.99M | -0.69M | -1.64M | -1.00M | -1.39M | -3.41M | 164.16M | -2.31M | 2.72M | -0.34M | 5.43M | 142.84M | 1.92M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | 0.28M | | | | | 0.49M | 0.02M | | | 1.63M | 0.27M | 0.00M | 0.64M | | 1.40M | | 0.64M | | | | 0.04M | 0.42M | 0.53M | | | | | | | | | 0.15M | 1.96M | 0.11M | 0.30M | 0.90M | 3.54M | 2.06M | 7.33M | 6.68M |
|
Exchange Rate Effect
|
| | | | 0.16M | -0.17M | 0.34M | -0.06M | -0.47M | 0.09M | 0.07M | -0.33M | 0.29M | 0.14M | -0.19M | -0.31M | 0.38M | -0.12M | -0.26M | 0.26M | -0.47M | -0.29M | -1.04M | 0.51M | -0.39M | -0.38M | 0.66M | -0.24M | -1.33M | -0.66M | 0.32M | 0.69M | 0.43M | 0.29M | -0.22M | -0.71M | 0.22M | -1.20M | 0.16M | 0.05M | -2.88M | 0.06M | -1.30M | 0.62M | 0.22M | 1.66M | -0.16M | 0.08M | -0.40M | 0.35M | 0.18M | -1.21M | -1.75M | 1.45M | -0.18M | 0.57M | 0.17M | 1.99M |
|
Change in Cash
|
| | | | 0.30M | -3.34M | -0.80M | -0.90M | 1.55M | 3.89M | -2.32M | -3.13M | 3.16M | 1.84M | 7.36M | -3.94M | 2.28M | -3.10M | -0.91M | 0.06M | 0.81M | -2.56M | 1.17M | 3.02M | 0.87M | -0.81M | 0.57M | 1.33M | 1.70M | 5.85M | 0.91M | 0.03M | 6.05M | 30.43M | -8.71M | -12.57M | -7.62M | -1.25M | 3.98M | -2.53M | -2.84M | 10.74M | 8.87M | -12.04M | 10.46M | 0.75M | 2.56M | 14.20M | 20.75M | 6.86M | 9.39M | 78.98M | 3.09M | 2.63M | 0.97M | -94.26M | 80.40M | -17.65M |
|
Free Cash Flow
|
| -0.06M | | | 0.50M | -0.55M | 1.37M | -0.45M | 2.60M | 4.34M | 0.12M | 0.31M | 2.90M | 2.09M | 0.85M | 0.60M | 2.89M | -1.64M | -1.19M | -1.18M | -4.14M | -2.26M | -4.59M | 0.04M | 3.49M | 1.50M | 1.05M | 4.06M | 5.46M | 4.63M | 4.25M | 0.86M | 5.70M | -2.49M | -6.41M | -12.93M | -6.07M | -9.05M | -3.40M | -4.98M | 0.77M | 2.36M | -5.95M | -10.38M | 13.66M | 0.97M | 3.48M | 15.71M | 22.10M | 7.89M | 6.30M | 10.72M | 6.73M | -5.55M | -1.34M | -3.58M | -9.11M | -21.54M |
|
Net Cash Flow
|
| | | | 0.14M | -3.17M | -1.14M | -0.84M | 2.02M | 3.80M | -2.39M | -2.80M | 2.87M | 1.70M | 7.55M | -3.62M | 1.90M | -2.98M | -0.65M | -0.20M | 1.28M | -2.27M | 2.21M | 2.51M | 1.26M | -0.42M | -0.09M | 1.58M | 3.03M | 6.51M | 0.59M | -0.67M | 5.62M | 30.14M | -8.49M | -11.86M | -7.84M | -0.06M | 3.82M | -2.58M | 0.04M | 10.68M | 10.17M | -12.65M | 10.24M | -0.91M | 2.72M | 14.12M | 21.15M | 6.50M | 9.21M | 80.19M | 4.84M | 1.18M | 1.15M | -94.83M | 80.23M | -19.64M |