|
Net Income
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.25M | 9.77M | 13.67M | 13.88M | 13.12M | 12.97M | 13.16M | 12.35M | 12.94M | 14.90M | 16.40M | 2.07M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 15.91M | 14.26M | 17.63M | 24.88M | 18.82M | 8.28M | 1.22M | 10.37M | 17.01M | 14.10M | 10.17M | 5.20M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
Depreciation and Depletion
|
| 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.07M | 0.07M | 0.08M | 0.09M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.09M | 0.11M | 0.17M | 0.17M | 0.17M | 0.16M | 0.17M | 0.16M | 0.22M | 0.22M | 0.21M | 0.23M | 0.23M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.29M | 0.32M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.22M | 0.36M | 0.35M | 0.35M | 0.36M | 0.35M | 0.33M | 0.33M | 0.33M | 0.33M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.29M | 0.22M | 0.25M | 0.35M |
|
Share-based Compensation
|
| 0.59M | 1.54M | 0.73M | 1.40M | 0.96M | 1.85M | 1.33M | 1.34M | 1.53M | 1.54M | 1.49M | 1.52M | 1.55M | 2.77M | 1.92M | 1.68M | 1.89M | 1.80M | 1.97M | 2.11M | 2.21M | 2.26M | 2.07M | 2.10M | 2.09M | 1.95M | 2.00M | 2.08M | 2.18M | 2.32M | 1.85M | 2.23M | 2.39M | 2.42M | 2.15M | 2.44M | 2.13M | 2.36M | 2.43M | 1.20M | 2.09M | 2.01M | 1.48M | 1.79M | 2.08M | 2.06M | 2.33M | 2.92M | 2.79M | 2.62M | 2.90M | 3.02M | 3.07M | 2.71M | 3.30M | 2.97M | 2.76M | 2.79M | 3.56M | 3.26M | 3.05M |
|
Deferred Taxes
|
| -0.34M | -0.07M | 0.03M | 0.41M | 0.76M | 0.02M | -0.30M | 0.54M | 0.35M | -0.23M | -0.31M | 1.68M | -0.56M | 4.81M | -2.44M | 0.01M | -0.70M | 0.73M | 0.04M | 0.76M | 0.10M | 2.65M | 0.16M | 0.09M | -0.33M | -0.39M | 0.50M | 0.70M | 0.46M | -4.55M | 0.49M | 0.76M | 0.46M | 3.91M | 0.49M | 0.33M | 0.10M | -2.00M | 2.69M | -1.90M | -1.51M | -1.24M | -1.00M | -0.36M | 1.01M | 1.76M | 0.88M | 2.60M | 1.52M | -0.47M | -1.14M | -0.68M | 0.94M | -1.90M | -1.83M | 0.58M | -1.69M | 1.27M | -0.88M | -1.94M | -0.90M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M |
|
Gains from Investment Securities
|
| | 0.13M | 0.04M | 0.10M | 0.00M | 0.02M | 0.36M | | 0.02M | 0.97M | | 0.06M | 0.60M | 1.23M | 0.31M | 0.05M | 0.16M | 0.46M | 2.89M | 0.34M | 0.52M | 0.57M | 8.77M | 0.30M | 0.58M | 0.37M | 0.80M | 1.09M | 0.91M | 2.18M | 0.50M | 0.42M | 0.69M | 0.32M | | 0.60M | 0.44M | 0.35M | 0.25M | 1.23M | 0.09M | 0.37M | 0.26M | 0.43M | 0.83M | 0.11M | | 1.78M | 0.80M | 0.86M | 1.13M | 3.04M | 0.80M | 0.15M | 1.06M | 3.48M | 0.04M | 1.69M | 0.08M | 3.49M | 0.56M |
|
Cash from Operations
|
| 7.74M | 11.43M | -2.17M | 8.87M | 9.76M | 6.25M | -2.76M | 9.05M | 8.85M | 9.41M | -2.17M | 9.54M | 14.13M | 13.09M | -6.33M | 15.99M | 15.78M | 17.18M | 2.13M | 14.99M | 18.72M | 16.20M | -4.03M | 21.60M | -9.42M | 11.92M | 7.25M | 14.45M | 18.90M | 20.32M | -18.82M | 11.49M | 16.97M | 18.50M | 16.08M | 12.73M | 11.26M | 16.89M | 1.99M | 19.71M | 16.50M | 21.57M | -15.66M | 18.49M | 12.49M | 10.99M | -13.68M | 14.14M | 15.73M | 23.29M | -13.78M | 11.89M | 13.52M | 23.04M | -12.29M | 19.21M | 18.52M | -8.84M | -10.73M | -4.97M | -7.69M |
|
Depreciation & Amortization (CF)
|
| 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.07M | 0.07M | 0.08M | 0.09M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.09M | 0.11M | 0.17M | 0.17M | 0.17M | 0.16M | 0.17M | 0.16M | 0.22M | 0.22M | 0.21M | 0.23M | 0.23M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.29M | 0.32M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.22M | 0.36M | 0.35M | 0.35M | 0.36M | 0.35M | 0.33M | 0.33M | 0.33M | 0.33M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.29M | 0.22M | 0.25M | 0.35M |
|
Change in Receivables
|
| 0.48M | 0.38M | 0.87M | 0.24M | -1.19M | 1.69M | 0.59M | -1.02M | 0.89M | -0.32M | 1.08M | 0.11M | -0.29M | 1.66M | 0.39M | 1.08M | 0.87M | 1.16M | 0.21M | 1.29M | -1.03M | 1.59M | -1.87M | 0.13M | 0.12M | 1.13M | 0.25M | -0.58M | 0.18M | 1.76M | -0.35M | 1.96M | -1.52M | 0.92M | -1.71M | 4.81M | 0.97M | 0.95M | -3.87M | 0.64M | 0.88M | 2.93M | 1.91M | 2.98M | 10.54M | -12.76M | 0.69M | -1.93M | 0.13M | -2.00M | 1.51M | 0.12M | 3.64M | -1.87M | 3.24M | -2.25M | 1.76M | -0.60M | -1.25M | -0.63M | 0.04M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | 29.44M | 12.24M | 1.31M | 2.41M | 1.91M | -0.13M | 35.14M | 11.27M | 0.83M | 4.92M | -18.91M | 1.87M | 6.89M | 3.86M | 0.59M | -0.76M | -2.86M | -0.15M | 11.46M | 2.60M | 9.48M | 26.90M | 5.13M | 6.58M | 5.78M | -3.45M | 1.31M | 2.71M | 6.92M | | | | | 35.81M | 0.12M | 22.94M | 30.02M |
|
Change in Accured Expenses
|
| 4.52M | 5.98M | -4.88M | 4.75M | 4.86M | 3.39M | -6.85M | 3.98M | 4.03M | 4.31M | -6.38M | 5.52M | 5.67M | 3.49M | -9.75M | 13.86M | 0.50M | -0.22M | -9.77M | 14.30M | -0.70M | 1.99M | -13.48M | 6.33M | 10.28M | 1.45M | -12.30M | 7.27M | 10.42M | 1.32M | -13.73M | 6.88M | 11.81M | 0.41M | -18.60M | 6.52M | 18.11M | 1.93M | -15.80M | 5.53M | 6.28M | 9.16M | -19.63M | 9.96M | 11.31M | 7.72M | -27.35M | 7.45M | 7.41M | 5.88M | -26.03M | 7.22M | 7.51M | 16.63M | -22.71M | 7.78M | 8.10M | 9.88M | -24.74M | 6.81M | 6.96M |
|
Change in Taxes
|
| | | | | | | | | | | 0.68M | -0.05M | 0.86M | 7.04M | -8.73M | 1.78M | -0.56M | 4.18M | -0.51M | -1.06M | -2.96M | 4.84M | 0.94M | 2.31M | 2.53M | 0.78M | 7.00M | -5.81M | -1.62M | -2.57M | 4.17M | 0.39M | 0.20M | 2.13M | 2.15M | -2.66M | -0.84M | -5.27M | 3.30M | 2.61M | -2.89M | 0.58M | 3.90M | -3.44M | 0.83M | -0.23M | 4.08M | -7.09M | 0.55M | 0.20M | 3.76M | -3.02M | -0.24M | -0.65M | 2.48M | -2.15M | -1.33M | 1.07M | 2.69M | -1.36M | 0.36M |
|
Other Working Capital Changes
|
| 0.49M | -1.32M | 0.46M | 0.37M | 0.43M | 0.09M | -0.23M | 0.61M | -0.34M | 0.09M | 0.71M | -0.29M | -0.79M | -0.34M | 0.84M | -0.97M | -0.02M | -1.68M | 0.66M | -0.89M | -2.26M | 0.76M | 1.06M | -1.75M | -1.24M | -2.68M | 1.83M | -2.21M | -1.81M | -1.62M | -4.44M | -2.69M | 6.88M | -1.86M | 0.93M | -0.75M | 0.21M | -1.22M | 2.04M | -1.75M | 1.23M | -1.18M | -1.55M | -1.34M | -0.71M | 1.72M | -0.69M | -3.04M | -0.77M | 2.61M | 0.72M | 0.47M | -4.09M | -1.20M | 0.31M | 0.10M | -0.57M | 0.53M | 0.59M | -1.31M | -1.96M |
|
Capital Expenditures
|
| 772.00 | 0.01M | 0.01M | 0.08M | 0.14M | 0.03M | 0.04M | 0.02M | 0.13M | 0.03M | 0.31M | 0.03M | 0.07M | 0.12M | 0.06M | 0.02M | 0.60M | 0.83M | 0.57M | 0.16M | 0.53M | 0.30M | 0.11M | 0.14M | 0.09M | 0.14M | 0.07M | 0.06M | 0.38M | 0.60M | 0.14M | 0.45M | 0.11M | 0.08M | 0.09M | 0.04M | 0.48M | 0.10M | 0.12M | 0.75M | 0.87M | 0.72M | 0.41M | 0.25M | 0.37M | 0.08M | 0.02M | | -1.00 | 0.08M | 0.01M | 0.01M | | | 0.13M | 0.01M | 0.27M | 0.96M | 0.54M | 0.74M | 0.61M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 3.00M | 2.33M | | | 1.80M | | | | | | | | 4.36M | | | 0.00M | 0.25M | | 3.49M | 3.34M | 4.94M | 6.50M | 0.01M | 12.21M | 0.83M | 1.12M | 0.56M | 1.06M | 0.85M | 1.15M | 0.36M | 0.28M | 1.06M | 2.68M | 33.05M | 7.52M | 5.39M | 23.21M | 1.45M | 0.12M | 0.93M | 3.89M | 0.68M | 3.93M | 32.27M | 3.54M | 0.94M | 2.36M | 0.09M | 4.42M | 0.00M | 0.37M | 10.49M | 4.70M | 4.73M | 1.15M | 36.42M | 5.02M | 24.38M | 11.67M |
|
Cash from Investing Activities
|
| 2.16M | 2.57M | 1.40M | -0.08M | -0.14M | 1.77M | -2.40M | -4.02M | 0.17M | -1.13M | -0.31M | -2.03M | -0.07M | 3.93M | -15.36M | -0.02M | -0.60M | -10.70M | -4.86M | -3.41M | -3.44M | -0.17M | 0.26M | -0.13M | 1.94M | -7.80M | -5.00M | -4.80M | -1.33M | -7.42M | -2.14M | -0.23M | -0.90M | -0.99M | -1.97M | 8.87M | 2.06M | 1.90M | 12.15M | -0.23M | -1.23M | -2.28M | 1.59M | -10.12M | 7.99M | 27.81M | 1.83M | -0.36M | 6.99M | -2.43M | -0.89M | -0.54M | -0.42M | -2.36M | 1.11M | -0.54M | -0.84M | 30.79M | 1.76M | 22.15M | 8.89M |
|
Other financing activities
|
| | | | | | | 0.01M | 0.02M | | 5.51M | 4.61M | | | | 3.98M | | -0.23M | 0.23M | 3.83M | | | | 4.30M | 0.12M | 0.23M | 4.95M | 3.89M | | 2.13M | 0.27M | 4.11M | 8.14M | 7.01M | 1.95M | 3.66M | 4.74M | 0.54M | 2.41M | 3.40M | | -7.49M | -0.21M | 0.74M | 2.79M | -0.10M | 6.87M | 3.84M | 4.76M | 1.26M | -0.40M | 1.81M | 4.67M | 3.87M | | | | 0.04M | -4.34M | 0.15M | 22.54M | 0.56M |
|
Cash from Financing Activities
|
| 0.22M | -37.06M | 0.20M | 0.14M | -0.84M | -15.70M | -0.35M | 0.02M | -0.02M | -24.18M | | -0.06M | -0.51M | -10.30M | -0.15M | 0.01M | 0.02M | -13.14M | -1.55M | -0.07M | -0.19M | -16.65M | -4.37M | -0.06M | 0.39M | -10.58M | -0.12M | 1.53M | 1.82M | -26.19M | 3.16M | 8.17M | 6.32M | -33.70M | -6.39M | -1.47M | -7.48M | -43.73M | -10.00M | -5.45M | -8.86M | -38.56M | -4.22M | -0.80M | -9.66M | -56.83M | -9.93M | -14.06M | -18.02M | -20.86M | -8.19M | -13.03M | -6.01M | -19.43M | -18.22M | -12.81M | -7.41M | -14.04M | -7.51M | 6.73M | -7.24M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.98M | 3.15M | 3.20M | 3.19M | 63.43M | 4.82M | 4.71M | 4.59M | 16.58M | 4.58M | 4.43M | 4.41M | 4.26M | 4.23M | 4.15M | 4.09M | 4.06M | 4.18M | 4.05M | 4.07M |
|
Change in Cash
|
| 10.13M | -23.06M | -0.56M | 8.92M | 8.78M | -7.68M | -5.52M | 5.05M | 9.00M | -15.90M | -2.47M | 7.45M | 13.55M | 6.71M | -21.84M | 15.97M | 15.21M | -6.67M | -4.28M | 11.51M | 15.09M | -0.62M | -8.14M | 21.41M | -7.08M | -6.47M | 2.13M | 11.19M | 19.39M | -13.29M | -17.80M | 19.43M | 22.39M | -16.19M | 7.72M | 20.13M | 5.84M | -24.94M | 4.14M | 14.03M | 6.41M | -19.28M | -18.29M | 7.57M | 10.82M | -18.03M | -21.77M | -0.28M | 4.69M | 0.01M | -22.86M | -1.68M | 7.08M | 1.25M | -29.40M | 5.86M | 10.27M | 7.91M | -16.48M | 23.92M | -6.04M |
|
Free Cash Flow
|
| 7.74M | 11.42M | -2.17M | 8.79M | 9.62M | 6.22M | -2.80M | 9.03M | 8.71M | 9.38M | -2.47M | 9.51M | 14.06M | 12.96M | -6.39M | 15.96M | 15.18M | 16.35M | 1.56M | 14.83M | 18.19M | 15.90M | -4.13M | 21.46M | -9.51M | 11.77M | 7.18M | 14.39M | 18.52M | 19.72M | -18.97M | 11.04M | 16.86M | 18.42M | 15.99M | 12.69M | 10.78M | 16.80M | 1.88M | 18.96M | 15.63M | 20.85M | -16.07M | 18.24M | 12.13M | 10.92M | -13.70M | 14.14M | 15.73M | 23.21M | -13.79M | 11.89M | 13.52M | 23.04M | -12.42M | 19.20M | 18.26M | -9.80M | -11.28M | -5.71M | -8.30M |
|
Net Cash Flow
|
| 10.13M | -23.06M | -0.56M | 8.92M | 8.78M | -7.68M | -5.52M | 5.05M | 9.00M | -15.90M | -2.47M | 7.45M | 13.55M | 6.71M | -21.84M | 15.97M | 15.21M | -6.67M | -4.28M | 11.51M | 15.09M | -0.62M | -8.14M | 21.41M | -7.08M | -6.47M | 2.13M | 11.19M | 19.39M | -13.29M | -17.80M | 19.43M | 22.39M | -16.19M | 7.72M | 20.13M | 5.84M | -24.94M | 4.14M | 14.03M | 6.41M | -19.28M | -18.29M | 7.57M | 10.82M | -18.03M | -21.77M | -0.28M | 4.69M | 0.01M | -22.86M | -1.68M | 7.08M | 1.25M | -29.40M | 5.86M | 10.27M | 7.91M | -16.48M | 23.92M | -6.04M |