|
Net Income
|
-0.00M | -0.01M | 0.01M | 0.01M | 5.87M | 5.02M | 8.63M | 6.88M | 4.49M | 7.48M | 9.39M | 7.43M | 5.47M | 8.83M | 9.90M | 8.87M | 6.10M | 9.15M | 10.59M | 9.84M | 7.13M | 11.43M | 12.18M | 11.94M | 8.58M | 11.63M | 13.00M | 13.61M | 9.06M | 12.46M | 13.59M | 13.00M | 7.43M | 13.59M | 13.12M | 20.72M | 11.30M | 18.23M | 13.77M | 21.30M | 12.73M | 23.67M | 23.75M | 21.97M | 14.90M | 7.64M | 16.93M | 16.30M | 10.18M | 17.29M | 20.05M | 22.39M | 21.79M | 25.40M | 23.21M | 17.56M | 14.20M | 19.70M | 25.60M | 21.63M | 13.15M | 26.16M | 27.06M | 19.94M | 13.48M | 24.79M | 24.74M |
|
Share-based Compensation
|
0.30M | 0.35M | 0.31M | 0.47M | 0.28M | 0.46M | 0.36M | 0.43M | 0.20M | 0.24M | 0.26M | 0.13M | 1.05M | 0.17M | 0.16M | 0.12M | 0.15M | 0.15M | 0.45M | 0.20M | 0.16M | 0.33M | 0.22M | 0.23M | 0.24M | 0.23M | 0.26M | 0.27M | 0.29M | -0.16M | 0.11M | 0.81M | 0.18M | 0.20M | 0.17M | 0.18M | 0.21M | 0.26M | 0.27M | 0.34M | 0.27M | 0.56M | 0.43M | 0.60M | 0.62M | 0.62M | 0.62M | 0.80M | 1.07M | 1.03M | 1.03M | 1.11M | 1.38M | 1.41M | 1.28M | 1.60M | 1.85M | 1.78M | 1.79M | 1.60M | 1.95M | 2.25M | 2.00M | 2.28M | 2.21M | 2.46M | 2.43M |
|
Deferred Taxes
|
| | | | | | 0.90M | 0.29M | 0.57M | 0.51M | 0.86M | 0.65M | 1.89M | -0.01M | -0.37M | -0.85M | -0.11M | 0.00M | -0.02M | 4.70M | 0.06M | -0.01M | -0.01M | 1.16M | 0.07M | -0.01M | -0.01M | 2.60M | 0.03M | -0.01M | 0.14M | 3.34M | 0.04M | 0.13M | | -5.30M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.01M | | | | | | | | | | | | | 0.18M | | | | 0.05M | | | | 0.09M | | | | 0.10M | | | | 0.09M | | | | 0.06M | | | | 0.06M | | | | 0.07M | | | | 0.09M | | | | 0.12M | | | | 0.14M | | | | 0.17M | | | | 0.16M | | | |
|
Gains from Investment Securities
|
| | | 1.56M | | | 0.05M | 0.28M | 0.10M | 0.06M | 0.04M | 0.05M | -0.07M | 0.04M | 0.05M | | -0.01M | -0.00M | 0.02M | 1.03M | 0.03M | | 0.50M | 0.20M | -0.05M | 0.14M | 0.47M | 0.10M | 0.13M | -0.09M | 0.58M | 0.11M | -0.02M | 4.10M | -0.13M | 0.32M | 1.88M | 0.12M | -1.54M | 19.49M | -0.12M | -0.11M | 0.64M | 28.05M | 0.37M | 0.71M | 12.72M | 5.64M | 0.36M | 12.79M | 7.46M | 0.86M | 0.29M | 21.22M | 9.25M | 2.93M | 7.28M | 20.13M | 6.84M | 7.42M | 0.64M | 17.31M | 6.59M | 4.76M | 3.06M | 15.11M | 6.67M |
|
Asset Writedowns and Impairment
|
0.86M | 0.38M | 0.54M | 0.58M | 0.53M | 0.65M | 0.56M | 0.64M | 0.41M | 0.70M | 0.65M | 1.00M | 0.10M | 0.59M | 0.76M | 0.11M | 0.20M | 0.36M | 0.16M | 0.35M | 0.13M | 0.24M | 0.46M | 0.56M | 0.73M | -0.01M | 0.39M | -0.01M | -0.10M | 0.75M | 0.33M | -0.61M | 0.55M | 0.07M | 0.50M | 0.54M | 0.42M | 0.28M | 0.73M | 0.25M | 0.26M | -0.60M | 0.53M | -0.16M | 2.83M | 0.79M | -0.35M | 0.04M | -0.07M | 1.13M | 0.65M | 1.60M | 0.57M | 1.07M | 1.02M | 0.59M | -0.10M | 1.35M | 0.57M | 0.03M | 0.27M | 0.14M | 0.42M | 1.08M | 0.40M | 0.66M | 0.17M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.07M | | | | 0.00M | | | | 2.82M | | | | 1.91M | | | | 2.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
23.07M | 1.98M | -0.69M | -18.65M | 13.75M | -6.40M | -6.46M | -1.75M | 29.13M | 3.75M | -10.51M | -27.66M | 55.16M | 16.87M | -8.35M | 5.98M | 19.03M | 7.94M | 14.43M | -21.75M | 23.77M | -2.93M | 8.03M | 6.51M | 21.21M | -4.74M | 8.83M | 5.56M | 23.47M | -6.47M | 22.78M | -6.20M | 25.43M | -35.18M | 38.12M | -9.04M | 37.24M | 4.27M | 39.73M | 5.59M | 18.10M | -14.77M | 36.69M | -3.42M | 44.56M | 57.85M | -56.01M | -10.30M | 5.96M | 25.86M | -22.99M | 48.92M | -38.28M | 29.89M | 24.08M | 19.20M | 19.50M | 115.94M | 50.22M | 12.29M | 57.28M | 38.39M | 52.94M | 25.25M | -52.39M | 26.26M | 64.15M |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.26M | 1.28M | 1.34M | 1.54M | 1.48M | 1.58M | 1.56M | 1.62M | 1.67M | 2.04M | 1.63M | 1.71M | 1.68M | 2.08M | 2.08M | 1.79M | 2.13M | 2.09M | 2.19M | 2.18M | 2.23M | 2.36M | 2.42M | 2.39M | 2.70M | 2.95M | 2.85M | 2.85M | 2.94M | 3.19M | 3.30M | 3.43M | 3.63M | 3.70M | 3.71M | 3.37M | 3.11M | 3.13M | 3.15M | 3.35M | 3.83M | 3.27M | 3.17M | 3.05M | 2.95M | 3.04M | 2.99M | 2.99M | 3.02M | 2.98M | 3.07M | 3.09M | 3.29M | 3.20M | 3.27M | 3.27M | 3.28M | 3.17M | 3.10M | 2.87M | 2.89M |
|
Change in Receivables
|
| | | | | | 28.10M | -18.06M | -23.07M | 23.96M | 29.52M | 26.27M | -52.69M | 11.92M | 17.34M | -2.89M | -30.83M | 20.21M | -4.98M | 32.41M | -22.07M | 34.71M | -20.93M | 19.65M | -7.44M | 48.03M | -1.33M | 24.95M | -67.94M | 78.31M | -29.90M | 53.37M | -32.88M | 48.05M | -43.27M | 67.56M | -57.39M | 55.94M | -62.43M | 49.01M | -13.49M | 66.36M | -21.48M | 70.56M | -61.48M | -37.81M | 141.89M | 21.04M | -54.90M | 28.09M | 4.37M | 23.75M | 27.18M | 10.89M | 3.72M | -35.78M | 11.46M | -27.84M | -4.50M | 19.27M | -79.31M | 71.71M | -13.33M | 27.44M | -7.05M | 33.72M | -20.16M |
|
Change in Inventory
|
| | | | | | 14.18M | -7.13M | -6.89M | 7.73M | -2.46M | 4.47M | -14.91M | 12.39M | -9.44M | 4.16M | -10.04M | 17.54M | -0.76M | 2.77M | -7.72M | 25.77M | -14.65M | 8.38M | -19.64M | 27.30M | 4.00M | 0.21M | -5.43M | 14.99M | -10.51M | -11.45M | 9.44M | 18.25M | -11.50M | 0.03M | -10.30M | 21.87M | -2.17M | 13.91M | 18.47M | 38.24M | -49.83M | -1.41M | 12.32M | 28.65M | -30.94M | 6.18M | -0.33M | 26.55M | 8.29M | 31.18M | 28.05M | -11.44M | -9.84M | -4.63M | -9.37M | -39.58M | -17.49M | -18.06M | -0.28M | 12.71M | -22.92M | -18.64M | 56.74M | -18.30M | 1.53M |
|
Change in Account Payables
|
| | | | | | 22.02M | -35.00M | -5.21M | 24.13M | 3.17M | -7.60M | -19.04M | 26.43M | -9.78M | -2.21M | -31.61M | 30.20M | 0.44M | -0.41M | -15.21M | 43.60M | -43.82M | 15.63M | -8.63M | 45.86M | -1.58M | 5.67M | -52.36M | 62.82M | -31.38M | 17.91M | -6.18M | 15.11M | -22.09M | 28.97M | -42.52M | 48.68M | -35.52M | 35.08M | 2.12M | 56.06M | -61.35M | 38.13M | -15.50M | 28.00M | 36.24M | -16.22M | -60.86M | 51.73M | -40.86M | 64.81M | -10.49M | 7.05M | -19.82M | -25.79M | 5.86M | 38.73M | -12.94M | -0.50M | -45.13M | 98.30M | -24.03M | 7.31M | -26.96M | 30.33M | 8.54M |
|
Change in Accured Expenses
|
-1.66M | 20.12M | 20.19M | 1.03M | 19.46M | 23.92M | 25.08M | -0.91M | 31.34M | 0.88M | -1.80M | 2.45M | -1.65M | 2.19M | -4.27M | -2.26M | 2.82M | 3.77M | -5.39M | 0.03M | -2.68M | 0.45M | 5.98M | -1.00M | -6.09M | 9.69M | -3.88M | 6.49M | -7.16M | 7.75M | -4.35M | 0.33M | -3.94M | 6.84M | -11.78M | 9.21M | -4.42M | 11.72M | -8.56M | 6.51M | 0.55M | 6.38M | -1.39M | 4.22M | -7.21M | 6.44M | -3.22M | 14.52M | 1.53M | 3.81M | 4.09M | 8.29M | 5.23M | -9.80M | 6.01M | -16.16M | 2.45M | -8.81M | 5.64M | -11.07M | 6.02M | 0.17M | 3.46M | -3.66M | 7.76M | -14.63M | 6.38M |
|
Other Working Capital Changes
|
| | | | | | 0.64M | 0.55M | 0.71M | -0.03M | -2.47M | 2.46M | 1.84M | -1.34M | -1.35M | -1.41M | 0.97M | -0.31M | -0.50M | 2.85M | -2.32M | 0.26M | 4.16M | -3.93M | 2.96M | -1.22M | -1.82M | 0.36M | 1.93M | -0.74M | -1.70M | 1.78M | -1.02M | 3.56M | -0.36M | | -2.72M | 0.40M | 1.51M | | -3.32M | -0.15M | -0.23M | | 3.30M | -1.91M | -1.43M | | 3.93M | -1.78M | -1.79M | | 4.57M | -1.22M | -3.27M | | 6.25M | 7.41M | | | -0.20M | 6.02M | -2.42M | | 2.67M | 1.47M | 0.71M |
|
Capital Expenditures
|
-1.89M | 2.00M | 0.04M | 5.41M | 0.08M | 1.30M | 1.74M | 3.27M | 2.12M | 4.00M | 2.36M | 2.37M | 2.82M | 2.36M | 1.83M | 2.24M | 1.75M | 2.51M | 0.69M | 2.66M | 1.47M | 2.03M | 2.03M | 2.09M | 2.28M | 3.47M | 4.32M | 2.27M | 2.08M | 3.70M | 2.96M | 3.14M | 1.49M | 3.04M | 3.41M | 3.86M | 5.01M | 4.92M | 5.71M | 5.60M | 6.57M | 7.30M | 6.74M | 5.04M | 4.59M | 3.62M | 1.40M | 1.42M | 2.40M | 2.21M | 2.48M | 3.21M | 2.45M | 2.11M | 2.41M | 2.10M | 1.88M | 2.98M | 2.50M | 2.24M | 1.61M | 1.82M | 1.79M | 2.36M | 1.71M | 1.62M | 1.87M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00M | | | | | | | 0.01M | | | | | | 0.01M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 3.75M | 1.00M | | | | | | | | | | | | | | | | | | | | | | 9.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 53.28M | 47.33M | 100.00M | 108.76M | | |
|
Cash from Investing Activities
|
-0.27M | -0.11M | -0.30M | -4.89M | -0.32M | -1.86M | -0.96M | -4.03M | -5.87M | -5.45M | -2.36M | -2.37M | -2.82M | -2.35M | -1.82M | -2.24M | -1.75M | -2.51M | -0.69M | -2.66M | -1.46M | -2.03M | -2.03M | -2.08M | -2.28M | -3.47M | -4.32M | -2.72M | -2.08M | -37.69M | -2.96M | -12.15M | -1.49M | -3.04M | -3.41M | -3.86M | -5.01M | -4.92M | -5.71M | -5.60M | -6.57M | -7.30M | -6.74M | -5.04M | -4.59M | -3.62M | -1.40M | -1.42M | -0.90M | -2.21M | -2.48M | -3.14M | -2.45M | -2.11M | -2.41M | -2.10M | -1.88M | -2.98M | -51.19M | -104.15M | -51.61M | -51.82M | -6.26M | -5.60M | 104.69M | -1.62M | -53.76M |
|
Other financing activities
|
96.30M | 96.31M | 96.61M | -0.00M | 97.49M | 97.64M | 97.61M | -0.00M | 99.21M | | -0.07M | 0.18M | 0.01M | 0.04M | 0.17M | 0.29M | 0.22M | 0.01M | 0.28M | 0.07M | 0.03M | | 0.47M | 0.07M | 0.06M | 0.04M | 0.38M | 0.19M | 0.03M | | 0.35M | 0.35M | | | | | | | 0.46M | | | 0.07M | 0.34M | 0.50M | 0.05M | 0.15M | 0.48M | 0.67M | 0.08M | 0.24M | 0.47M | 0.97M | 0.17M | 0.29M | 0.38M | 1.41M | 0.21M | 0.26M | 0.40M | 2.15M | 0.23M | 0.41M | 0.64M | 2.14M | 0.52M | 0.40M | 0.42M |
|
Cash from Financing Activities
|
| | | 0.34M | | | -1.86M | 0.62M | -0.08M | -1.56M | -2.66M | -5.12M | -7.20M | -0.84M | 0.27M | -17.36M | 1.34M | 0.26M | -0.78M | -10.22M | 0.02M | 0.36M | 0.14M | -9.96M | 0.04M | 0.83M | -0.14M | 0.48M | -10.60M | 0.47M | -0.23M | 0.64M | -7.36M | 0.60M | -0.50M | 0.55M | -11.26M | -1.64M | -0.46M | -10.53M | -9.76M | -1.66M | -1.20M | 0.03M | -18.70M | 0.38M | -0.48M | -0.67M | -8.46M | -0.24M | -0.47M | -27.20M | -0.17M | -0.29M | -0.38M | -10.36M | -5.74M | -3.79M | -2.50M | -3.70M | -3.05M | -5.94M | -7.39M | -8.84M | -48.17M | -20.35M | -9.29M |
|
Net Equity Issued and Repurchased
|
67.92M | -0.61M | -1.63M | -19.38M | 59.03M | -9.21M | -9.29M | | 58.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59M | | | | 9.04M | | | 0.08M | 9.12M | | 0.00M | -0.00M | 8.45M | | | | 8.43M | | | | 8.38M | | | 26.22M | | | | | 2.11M | 2.10M | 2.10M | 2.10M | 2.64M | 2.63M | 2.63M | 2.63M | 3.91M | 3.81M | 3.80M |
|
Change in Cash
|
20.91M | -0.61M | -1.63M | -19.38M | 12.74M | -9.21M | -9.29M | -5.16M | 23.19M | -3.27M | -15.53M | -35.15M | 45.14M | 13.67M | -9.90M | -13.62M | 18.62M | 5.69M | 12.96M | -34.63M | 22.33M | -4.59M | 6.14M | -5.53M | 18.97M | -7.38M | 4.37M | 3.32M | 10.79M | -43.68M | 19.58M | -17.70M | 16.57M | -37.62M | 34.21M | -12.35M | 20.98M | -2.29M | 33.56M | -10.54M | 1.77M | -23.73M | 28.75M | -8.43M | 21.26M | 54.62M | -57.89M | -12.40M | -3.40M | 23.41M | -25.94M | 18.58M | -40.90M | 27.49M | 21.29M | 6.74M | 11.88M | 109.17M | -3.47M | -95.56M | 2.62M | -19.37M | 39.30M | 10.81M | 4.14M | 4.29M | 1.10M |
|
Free Cash Flow
|
24.96M | -0.02M | -0.73M | -24.07M | 13.67M | -7.70M | -8.19M | -5.02M | 27.01M | -0.25M | -12.87M | -30.03M | 52.34M | 14.51M | -10.18M | 3.74M | 17.29M | 5.43M | 13.75M | -24.41M | 22.31M | -4.95M | 6.00M | 4.43M | 18.94M | -8.21M | 4.51M | 3.29M | 21.39M | -10.17M | 19.82M | -9.34M | 23.94M | -38.23M | 34.71M | -12.90M | 32.24M | -0.65M | 34.02M | -0.01M | 11.53M | -22.07M | 29.95M | -8.45M | 39.96M | 54.24M | -57.41M | -11.72M | 3.56M | 23.65M | -25.47M | 45.71M | -40.74M | 27.78M | 21.67M | 17.10M | 17.62M | 112.96M | 47.73M | 10.05M | 55.68M | 36.57M | 51.16M | 22.89M | -54.10M | 24.64M | 62.28M |
|
Net Cash Flow
|
22.80M | 1.88M | -0.99M | -23.20M | 13.43M | -8.26M | -9.29M | -5.16M | 23.19M | -3.27M | -15.53M | -35.15M | 45.14M | 13.67M | -9.90M | -13.62M | 18.62M | 5.69M | 12.96M | -34.63M | 22.33M | -4.59M | 6.14M | -5.53M | 18.97M | -7.38M | 4.37M | 3.32M | 10.79M | -43.68M | 19.58M | -17.70M | 16.57M | -37.62M | 34.21M | -12.35M | 20.98M | -2.29M | 33.56M | -10.54M | 1.77M | -23.73M | 28.75M | -8.43M | 21.26M | 54.62M | -57.89M | -12.40M | -3.40M | 23.41M | -25.94M | 18.58M | -40.90M | 27.49M | 21.29M | 6.74M | 11.88M | 109.17M | -3.47M | -95.56M | 2.62M | -19.37M | 39.30M | 10.81M | 4.14M | 4.29M | 1.10M |