|
Net Income
|
20.63M | 18.38M | 22.09M | 20.13M | 20.23M | 21.03M | 24.06M | 17.62M | 10.85M | 12.89M | 20.09M | 9.10M | 4.37M | 0.34M | 0.22M | 7.17M | 4.83M | 4.46M | 4.22M | 2.17M | -3.28M | -0.41M | -17.73M | -11.98M | | | -2.58M | -2.98M | -3.82M | -5.33M | -3.97M | -1.18M | -0.53M | -1.09M | -1.18M | -2.72M | -4.24M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | | | | 5.48M | | | | 6.69M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 28.12M | | | | 18.62M | | | | 7.49M | | | | 10.16M | 28.12M | | | 30.50M | | | -0.82M | | | | -0.29M | | | | 0.24M | | | | 1.17M | | | |
|
Amortization
|
| | | | | | | | | | | | | | 10.16M | 36.57M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
3.36M | 3.82M | 2.73M | 2.96M | 3.42M | 3.42M | 3.84M | 3.63M | 3.48M | 3.17M | 2.46M | 2.62M | 2.81M | 3.08M | 3.11M | 2.71M | 3.40M | 3.73M | 2.96M | 3.39M | 3.57M | 4.40M | 7.70M | -0.01M | -0.03M | 0.15M | 186.00M | 0.06M | 0.34M | 0.01M | 1.19M | 0.74M | 0.80M | 1.10M | 1.17M | 1.24M | 1.38M |
|
Other Working Capital Changes
|
63.10M | 76.84M | 94.11M | 115.26M | 140.17M | 159.01M | 180.84M | 199.45M | 207.29M | 213.56M | 241.26M | 263.83M | 275.28M | 279.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.63M | | | | | | | | | | | | 0.97M | 1.18M | 0.58M | 0.64M | | | | 0.28M | | -0.77M | -2.40M | 11.62M | | | | | | | | | | | | | |