|
Net Income
|
5.56M | 4.80M | 2.03M | -5.34M | 6.55M | 2.30M | 0.86M | 2.15M | 0.59M | -0.64M | 0.43M | 0.01M | 0.59M | -0.64M | 0.43M | 0.01M | -0.15M | 0.57M | 3.99M | 0.01M | 0.59M | -0.64M | 0.43M | 0.01M | | | | | 4.57M | 5.20M | 4.54M | 5.24M | 7.08M | 4.41M | 2.74M | 5.39M | 8.87M | 2.72M | 2.20M | -2.30M | 6.53M | 4.86M | 0.58M | 2.60M | -4.15M | 6.40M | 5.48M | 8.41M | 12.82M | -6.16M | 13.04M | 13.07M | 15.78M | 10.89M | 5.84M | 8.29M | 8.78M | 8.29M | 4.64M | 11.47M | 6.97M | 6.26M | 9.85M | 9.86M | 18.06M | 11.60M | 6.28M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 2.20M | 2.20M | 2.20M | 2.16M | 2.20M | 2.30M | 2.30M | 2.40M | 2.60M | 2.50M | 2.60M | 2.80M | 2.70M | 2.80M | 2.90M | 1.61M | 3.10M | 3.20M | 3.10M | 1.62M | 3.30M | 3.50M | 3.60M | 1.72M | 3.50M | 3.40M | 3.50M | 1.97M | 3.60M | 3.60M | 3.50M | 2.21M | 3.40M | 3.40M | 3.40M | 2.41M | 3.40M | 3.40M | 3.40M | 3.22M | 3.50M | 3.70M | 3.80M | 3.17M | 3.47M | 3.40M | 3.41M | 3.45M | 3.32M | 3.29M | 3.23M |
|
Share-based Compensation
|
0.51M | 0.40M | 0.34M | 0.34M | 0.54M | 0.41M | 0.45M | 0.36M | 0.45M | 0.65M | 0.46M | 0.31M | 0.40M | 0.78M | 0.44M | 0.55M | 0.65M | 0.98M | 1.33M | 0.63M | 1.49M | 1.29M | 0.92M | 0.92M | 1.09M | 1.29M | 1.07M | 1.00M | 1.30M | 1.01M | 0.34M | 0.58M | 0.84M | 0.77M | 0.79M | 0.77M | 1.10M | 0.91M | 0.92M | 3.66M | 0.58M | 0.52M | 0.51M | 0.54M | 0.83M | 0.71M | 0.93M | 0.90M | 1.31M | 1.23M | 1.29M | 1.68M | 1.61M | 1.48M | 1.49M | 1.38M | 2.14M | 2.02M | 1.99M | 1.55M | 0.49M | 2.18M | 1.85M | 2.00M | 1.75M | 2.09M | 2.01M |
|
Deferred Taxes
|
1.60M | 1.39M | 0.58M | 1.23M | 1.68M | 1.61M | -2.78M | 1.93M | 2.23M | -4.49M | -1.43M | 0.22M | 2.10M | 0.16M | 0.12M | 1.54M | 1.35M | 0.54M | 7.50M | 3.18M | -4.78M | 2.90M | 1.74M | 5.43M | 1.56M | -0.11M | 0.61M | 0.97M | 0.38M | 0.74M | 2.50M | 1.24M | 0.16M | 0.24M | 0.81M | -12.87M | 0.21M | 1.84M | 1.50M | 0.28M | 0.99M | 0.32M | -0.04M | 8.85M | 3.60M | 1.27M | -0.12M | -0.15M | 1.51M | -5.97M | 1.03M | 2.74M | 0.08M | 1.64M | -0.01M | 1.34M | -0.18M | 0.18M | 0.08M | 3.22M | -2.34M | 0.86M | -0.36M | 1.14M | 2.46M | 0.80M | 0.04M |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.17M | 0.01M | 0.05M | -0.03M | 0.37M | -0.37M | 0.09M | 0.05M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | -0.07M | 0.01M | -0.05M | -0.26M | 0.21M | 0.03M | -0.24M | 0.13M | -0.00M | 0.00M | 0.01M | -0.01M | | | | | | 0.49M | 0.04M | 0.03M | 0.02M | 0.51M | | | | 0.29M | 0.20M | 0.16M | -1.53M | 0.17M | 0.01M | 0.01M | | 0.23M | | 0.05M | 0.07M | 0.64M | 0.68M | 0.11M | 1.21M | 0.29M | -0.00M | 0.00M | 0.04M | 0.53M | 0.13M | | 0.75M | 0.42M | 0.00M | 0.01M | 0.17M | 7.63M | 0.00M | 0.65M |
|
Asset Writedowns and Impairment
|
1.01M | 0.94M | 0.85M | 1.13M | 1.11M | 0.79M | 0.91M | 1.16M | 0.63M | 1.39M | -4.37M | 5.13M | 0.49M | 0.62M | 0.33M | 1.16M | 0.46M | 0.33M | 0.49M | 0.73M | 0.70M | 0.64M | 0.78M | 0.76M | 0.42M | 0.41M | 0.50M | 0.35M | 0.52M | 0.53M | 0.47M | 0.58M | 0.39M | 0.72M | 0.62M | 0.46M | 0.46M | 0.42M | 0.63M | 0.33M | 0.37M | 0.36M | 0.46M | 0.43M | 0.69M | 0.82M | 0.33M | 0.48M | 0.59M | 0.26M | 0.58M | 0.36M | 0.84M | 0.82M | 0.64M | 0.53M | 0.70M | 0.65M | 0.97M | 0.74M | 0.78M | 0.67M | 0.86M | 1.05M | 1.07M | 0.90M | 0.78M |
|
Cash from Operations
|
-0.56M | 7.51M | 0.97M | 8.18M | 2.92M | 11.59M | 2.03M | 9.13M | 3.58M | 12.18M | 9.51M | 5.88M | 3.52M | 9.85M | 1.91M | 10.48M | 9.91M | 12.90M | 8.40M | 8.63M | -1.62M | 14.94M | 14.33M | 8.92M | 12.62M | 15.71M | 14.66M | 8.50M | 10.23M | 14.75M | 9.85M | 15.20M | 8.16M | 12.09M | 10.58M | 14.40M | 14.88M | 11.40M | 12.44M | 10.28M | 10.99M | 10.92M | 14.15M | 7.16M | 13.55M | 17.45M | 36.82M | 15.09M | 26.81M | 14.63M | 28.26M | 14.55M | 15.80M | 14.38M | 19.87M | 10.98M | 25.87M | 13.32M | 22.66M | 13.74M | 19.70M | 2.16M | 20.86M | 9.28M | 13.79M | 8.09M | 24.69M |
|
Amortizatization of Intangibles
|
| | | 0.79M | | | | 0.54M | | | | | | | | | | | | | 0.17M | 0.69M | 0.78M | | 0.83M | 0.85M | 0.88M | | 0.93M | 0.95M | 0.98M | 1.01M | 1.04M | 1.07M | 1.10M | 1.13M | 1.16M | 0.56M | 0.25M | 0.23M | 0.12M | 0.06M | 0.06M | 0.86M | 0.07M | 0.07M | 0.07M | 0.32M | 0.32M | 0.33M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M | 0.32M | 0.33M | 0.34M | 0.42M | 0.33M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.27M |
|
Amortization of Deferred Charges
|
0.20M | 0.20M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.12M | 0.17M | 0.17M | 0.17M | 0.17M | -0.64M | 0.60M | 0.19M | 0.21M | 0.23M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M | 0.10M | 0.23M | 0.22M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.14M | 0.16M | 0.08M | 0.14M | 0.14M | 0.14M | -0.03M | 0.20M | 0.14M | 0.14M | 0.19M | 0.19M | 0.15M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.15M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Amortization
|
45.80M | 44.55M | 42.17M | 45.11M | 46.85M | 44.52M | 45.48M | 48.10M | 50.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 2.50M | 2.50M | 2.40M | 2.52M | 2.26M | 2.44M | 2.41M | 2.64M | 2.52M | 2.51M | 2.85M | 3.10M | 2.96M | 2.84M | 2.76M | 3.04M | 3.00M | 3.14M | 3.32M | 3.37M | 3.44M | 3.66M | 3.73M | 3.96M | 3.81M | 3.92M | 3.85M | 4.03M | 4.00M | 4.11M | 4.22M | 4.37M | 4.52M | 4.33M | 4.32M | 4.60M | 4.43M | 4.42M | 4.55M | 4.70M | 5.03M | 5.11M | 4.94M | 5.59M | 4.95M | 5.03M | 4.78M | 5.11M | 4.72M | 5.19M | 4.77M | 5.67M | 5.19M | 5.49M | 5.46M | 6.20M | 5.61M | 5.62M | 5.40M | 6.17M | 6.50M |
|
Change in Receivables
|
| | | | | | 0.95M | 2.47M | -0.36M | 0.42M | -0.33M | 2.19M | 1.24M | 0.17M | 1.70M | 1.51M | 1.90M | 0.17M | -0.30M | 1.56M | 0.24M | 1.54M | -0.08M | 2.45M | -0.06M | -1.30M | 2.14M | 1.53M | 0.48M | 1.79M | 1.67M | 1.22M | -0.30M | 0.77M | 2.13M | 1.66M | 0.53M | 0.25M | 2.23M | 2.05M | -0.63M | 1.75M | 1.38M | 3.31M | -2.18M | -0.05M | 2.67M | 3.84M | 1.52M | -0.82M | 3.69M | -0.30M | 0.50M | 2.70M | -0.15M | 2.31M | -0.12M | 1.81M | 2.91M | 3.52M | 1.80M | 12.14M | 6.94M | 3.74M | 2.58M | 8.85M | 6.97M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -0.41M | -0.32M | 0.49M | 0.54M | 2.60M | -3.34M |
|
Change in Account Payables
|
6.69M | 4.39M | 4.74M | 6.88M | | | | | | | | | | | | | -0.87M | 0.71M | -1.38M | | -2.57M | 1.70M | 1.66M | | -0.01M | 0.18M | 0.20M | | -1.75M | 0.61M | -1.00M | | -2.78M | -0.97M | 0.24M | | 0.73M | -1.49M | 0.02M | | -2.90M | -0.26M | -0.70M | | -2.13M | 1.62M | 1.67M | | -1.71M | 1.24M | -0.37M | | -0.99M | -1.73M | 0.26M | | -0.25M | -2.03M | 2.15M | | 0.86M | 2.22M | 0.10M | | | | |
|
Change in Accured Expenses
|
| | | 6.88M | 6.03M | 8.97M | 7.07M | 3.85M | 10.43M | 9.79M | -0.44M | 1.73M | -5.31M | 2.76M | -2.59M | -1.06M | -0.28M | 1.54M | -1.72M | -2.84M | -2.39M | 0.27M | 0.76M | -0.17M | -5.02M | 4.07M | 5.36M | -2.32M | 0.34M | 1.39M | -1.44M | 1.82M | -6.14M | 1.04M | 2.31M | -0.86M | -3.15M | 2.19M | 4.72M | 0.23M | -1.29M | 1.35M | 6.69M | -5.48M | -0.11M | -0.30M | 10.18M | 1.01M | 6.85M | -5.47M | 8.26M | -6.16M | -10.00M | -0.24M | 7.16M | -6.04M | 1.92M | -5.25M | 8.62M | -2.31M | 4.83M | -8.83M | 9.91M | -2.32M | -3.54M | -6.91M | 6.98M |
|
Other Working Capital Changes
|
| | | | | | | -1.53M | 0.04M | -0.01M | -0.00M | 0.01M | 0.04M | -0.11M | 0.11M | | -0.02M | -0.00M | 0.04M | 0.02M | 0.32M | -0.14M | 0.02M | -0.03M | -0.11M | -0.01M | 0.00M | -0.04M | -0.23M | -0.07M | -0.09M | 1.54M | -0.08M | -0.13M | -0.13M | 0.19M | 0.14M | | 0.20M | 0.67M | 0.02M | 0.19M | 0.03M | 0.68M | 0.29M | 0.21M | 0.27M | 0.24M | 0.29M | 0.30M | 0.29M | 0.29M | 0.34M | 0.41M | 0.63M | 0.54M | 1.28M | 0.49M | 0.52M | 0.96M | 0.83M | 1.50M | 1.28M | 0.78M | 0.63M | 0.48M | 0.98M |
|
Capital Expenditures
|
-1.71M | -2.10M | -2.25M | 15.43M | -1.90M | 6.29M | 2.50M | 3.33M | 1.91M | 2.70M | 3.14M | 2.90M | 3.09M | 2.56M | 2.19M | 2.59M | -2.01M | 6.48M | 2.96M | 3.27M | 5.05M | 0.55M | 4.96M | 5.52M | 5.80M | 9.49M | 7.54M | 6.92M | 3.60M | 4.24M | 4.21M | 4.81M | 3.73M | 5.06M | 4.34M | 3.27M | 2.06M | 3.02M | 3.96M | 4.49M | 3.54M | 5.11M | 2.83M | 3.90M | 2.74M | 3.05M | 4.25M | 5.16M | 4.35M | 4.40M | 6.50M | 9.63M | 6.88M | 6.58M | 6.88M | 5.74M | 4.98M | 3.98M | 4.11M | 4.97M | 3.55M | 3.54M | 4.61M | 4.39M | 3.16M | 2.85M | 6.71M |
|
Sales of Property, Plant and Equipment
|
| | -0.59M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.10M | 8.44M | | 0.12M | 2.83M | 4.93M | 0.68M | 1.49M | 0.04M | 2.82M | 0.42M | 0.67M | 0.30M | 2.74M | 10.88M | 0.30M | 0.84M | 0.04M | 18.66M | 0.16M | 18.49M |
|
Acquisitions
|
| | | | | | 1.27M | 2.21M | | | 5.20M | 8.27M | 11.59M | 5.14M | 8.10M | 20.31M | 6.05M | | | 13.65M | | 54.85M | 2.00M | 1.02M | 4.25M | | | 5.47M | 2.69M | 6.72M | 5.65M | 11.50M | | 0.62M | 0.10M | 28.08M | | | 37.97M | | | | | 140.91M | 28.00M | 0.01M | | | 0.35M | 2.58M | 0.35M | | 2.58M | 0.03M | 6.28M | 25.00M | 44.00M | | | 0.50M | | | | | | | |
|
Divestments
|
| | -0.59M | | | | | -0.84M | | | | 0.01M | 0.01M | -0.01M | 0.60M | -0.01M | -2.60M | 5.34M | 5.58M | | 0.20M | | 1.73M | | | | 0.07M | | 0.56M | | 0.40M | | | | 0.41M | | | | | | 0.10M | | 0.87M | | 0.08M | | 7.34M | | 2.80M | 0.82M | 0.75M | | 1.03M | 2.69M | 0.59M | | 1.27M | 0.70M | 0.32M | | 10.88M | 0.30M | 0.84M | | | | |
|
Cash from Investing Activities
|
-1.71M | -1.45M | -2.84M | -6.41M | -1.90M | -17.60M | -3.78M | -5.98M | -1.91M | -7.80M | -8.37M | -11.14M | -14.68M | -7.70M | -9.69M | -22.90M | -6.64M | -1.14M | 2.63M | -15.06M | -4.85M | -59.49M | -8.74M | -6.28M | -10.65M | -14.97M | -7.47M | -12.40M | -5.72M | -17.21M | -9.46M | -12.88M | -3.73M | -5.68M | -4.03M | -26.02M | -2.06M | -3.02M | -41.93M | -4.49M | -3.44M | -5.11M | -0.71M | -149.62M | -30.66M | -3.06M | 3.19M | -3.89M | -1.90M | -6.05M | -3.27M | -1.32M | -7.76M | -2.43M | -12.52M | -29.79M | -47.29M | -2.61M | -3.49M | -3.62M | 7.37M | -2.98M | -3.68M | -4.35M | 15.50M | -2.68M | -44.72M |
|
Other financing activities
|
-0.04M | 196.15M | 196.55M | -0.41M | -0.04M | 198.27M | 199.35M | | 201.36M | | | 0.02M | 0.02M | 0.00M | 0.03M | -0.02M | 0.93M | 0.25M | -0.15M | -0.41M | 5.60M | -0.53M | -0.47M | 0.06M | 0.41M | -0.18M | -0.17M | 0.01M | 0.72M | | | -0.93M | | | | | | | | -0.18M | | | 0.11M | 0.87M | 0.01M | 0.05M | 0.01M | -0.01M | 0.01M | 1.92M | 0.12M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.09M | -3.12M | -0.47M | -1.41M | -0.07M | 2.78M | 1.75M | -3.21M | -0.69M | -1.46M | -2.06M | 2.13M | 10.89M | -2.00M | 7.32M | 13.57M | -3.68M | -11.53M | -11.66M | 6.92M | 27.05M | 23.33M | -3.36M | -5.19M | -2.07M | -0.50M | -7.35M | 4.04M | -4.17M | 2.47M | -0.42M | 0.11M | -6.91M | -6.77M | -6.22M | 11.80M | -12.99M | 31.37M | -1.57M | -14.62M | -7.52M | -5.80M | -8.31M | 137.37M | 28.32M | -25.62M | -39.98M | -11.04M | -25.40M | -7.50M | -25.39M | -13.17M | -8.31M | -11.78M | -7.59M | 19.16M | 21.54M | -11.03M | -18.47M | -10.27M | -26.91M | 0.64M | -17.41M | -5.03M | -25.81M | -8.65M | 19.88M |
|
Dividends Paid - Common
|
| | | | | | 0.00M | 0.00M | 0.00M | 0.46M | 0.46M | 0.46M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.43M | 0.41M | 0.42M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 1.21M | 1.21M | 1.43M | 1.44M | 1.44M | 1.36M | 1.36M | 1.34M | 1.34M | 1.34M | 1.34M | 1.57M | 1.80M | 1.80M | 1.81M | 1.78M | 1.87M | 1.73M | 1.73M | 1.65M | 1.66M | 1.66M | 1.68M | 1.68M | 1.69M | 1.69M | 1.70M | 1.71M | 1.71M | 1.72M | 1.77M | 1.77M |
|
Change in Cash
|
-2.35M | 2.94M | -2.34M | 0.36M | 0.95M | -3.23M | 0.01M | -0.07M | 0.99M | 2.92M | -0.92M | -3.13M | -0.27M | 0.14M | -0.46M | 1.15M | -0.41M | 0.23M | -0.64M | 0.49M | 20.58M | -21.23M | 2.23M | -2.55M | -0.10M | 0.24M | -0.16M | 0.14M | 0.34M | 0.01M | -0.03M | 2.43M | -2.48M | -0.37M | 0.32M | 0.19M | -0.17M | 39.75M | -31.06M | -8.83M | 0.03M | 0.01M | 5.13M | -5.10M | 11.20M | -11.23M | 0.03M | 0.16M | -0.48M | 1.09M | -0.41M | 0.06M | -0.26M | 0.17M | -0.24M | 0.35M | 0.12M | -0.32M | 0.70M | -0.15M | 0.17M | -0.19M | -0.24M | -0.10M | 3.48M | -3.25M | -0.15M |
|
Free Cash Flow
|
1.16M | 9.61M | 3.22M | -7.26M | 4.83M | 5.30M | -0.47M | 5.80M | 1.68M | 9.48M | 6.37M | 2.99M | 0.43M | 7.29M | -0.28M | 7.89M | 11.92M | 6.42M | 5.44M | 5.36M | -6.67M | 14.39M | 9.37M | 3.40M | 6.82M | 6.22M | 7.12M | 1.58M | 6.64M | 10.52M | 5.64M | 10.39M | 4.43M | 7.03M | 6.24M | 11.14M | 12.82M | 8.38M | 8.48M | 5.79M | 7.45M | 5.81M | 11.32M | 3.25M | 10.81M | 14.41M | 32.57M | 9.93M | 22.46M | 10.23M | 21.76M | 4.92M | 8.92M | 7.79M | 12.99M | 5.24M | 20.89M | 9.34M | 18.55M | 8.77M | 16.15M | -1.39M | 16.24M | 4.89M | 10.63M | 5.24M | 17.98M |
|
Net Cash Flow
|
-2.35M | 2.94M | -2.34M | 0.36M | 0.95M | -3.23M | 0.01M | -0.07M | 0.99M | 2.92M | -0.92M | -3.13M | -0.27M | 0.14M | -0.46M | 1.15M | -0.41M | 0.23M | -0.64M | 0.49M | 20.58M | -21.23M | 2.23M | -2.55M | -0.10M | 0.24M | -0.16M | 0.14M | 0.34M | 0.01M | -0.03M | 2.43M | -2.48M | -0.37M | 0.32M | 0.19M | -0.17M | 39.75M | -31.06M | -8.83M | 0.03M | 0.01M | 5.13M | -5.10M | 11.20M | -11.23M | 0.03M | 0.16M | -0.48M | 1.09M | -0.41M | 0.06M | -0.26M | 0.17M | -0.24M | 0.35M | 0.12M | -0.32M | 0.70M | -0.15M | 0.17M | -0.19M | -0.24M | -0.10M | 3.48M | -3.25M | -0.15M |