|
Net Income
|
-1.21M | -1.27M | 0.71M | 5.76M | 0.59M | 1.05M | 3.44M | 12.38M | -1.97M | 1.11M | 7.07M | 6.35M | -4.00M | -3.95M | -4.97M | 1.65M | -7.49M | -3.88M | -4.99M | -6.59M | -11.88M | -2.87M | -4.94M | -8.60M | -11.59M | -12.42M | -5.73M | -9.15M | -14.93M | -2.92M | -4.03M | -1.71M | -5.71M | -5.17M | -11.82M | -0.14M | -11.25M | 2.00M | -5.78M | 0.99M | 1.50M | -7.84M | -9.90M | -5.23M | -9.02M | -7.87M | -7.01M | -1.39M | -7.58M | -6.91M | -2.77M | -0.98M | -4.43M | -5.20M | -2.11M | 5.85M | -3.55M | -5.62M | -0.80M | 0.99M | -2.35M | -1.15M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | 10.18M | 10.25M | 9.86M | 9.74M | 11.22M | 12.38M | 11.97M | 11.50M | 12.04M | 11.33M | 10.59M | 10.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.12M | 0.11M | -0.05M | 0.11M | 0.11M | 0.15M | 0.09M | 0.10M | 0.19M | | 0.22M | 0.44M | 0.16M | | 0.30M | 0.14M | 0.16M | 0.45M | 0.53M | 0.20M | 0.06M | 0.36M | 0.20M | 0.24M | 0.24M | 0.21M | 0.26M | 0.20M | 0.25M | 0.27M | 0.23M | 0.33M | 0.41M | 0.39M | 0.37M | 0.29M | 0.29M | 0.26M | 0.20M | 0.27M | 0.13M | 0.10M | 0.10M | 0.10M | 0.11M | 0.17M | 0.28M | 0.09M | 0.04M | | | | | | | | 0.04M | 0.17M | 0.04M | 0.04M | |
|
Deferred Taxes
|
| -0.09M | 1.57M | -0.49M | 0.61M | 0.89M | 1.46M | -0.09M | -0.45M | -0.58M | | -0.93M | -0.93M | -2.79M | | 0.57M | -2.31M | -4.25M | -1.95M | -3.42M | -6.18M | -1.49M | -2.96M | -1.03M | -1.21M | -1.43M | -1.89M | -0.02M | 1.77M | -0.50M | -0.49M | -0.03M | -0.14M | -0.23M | -0.35M | | | -0.08M | 0.19M | 0.08M | | | | | | | | | | | 0.12M | | -0.10M | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.04M | | | | 0.20M | | | | 0.24M | | | | 0.17M | | | | 0.15M | | | | | | | | 0.13M | | | |
|
Gains from Investment Securities
|
| 0.20M | 0.87M | 0.42M | 0.58M | 0.42M | 0.53M | 0.87M | 0.92M | 0.33M | 0.24M | 0.32M | 0.08M | 0.64M | 0.15M | 6.75M | 9.00M | 22.25M | 0.65M | 5.50M | -6.25M | -0.64M | 0.58M | -0.07M | 0.20M | -0.60M | 0.28M | 1.11M | 0.14M | 7.27M | 0.03M | 0.66M | 0.67M | 0.68M | 0.68M | 8.34M | -0.11M | | 0.03M | 0.72M | 0.75M | 0.82M | 0.04M | -0.06M | -0.06M | 0.25M | 0.15M | 0.53M | -1.17M | 1.24M | | | 0.52M | 0.61M | 0.32M | 0.56M | 0.23M | 0.23M | 0.34M | | 0.01M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 4.12M | -0.76M | 9.08M | 15.29M | 5.59M | 4.21M | -0.37M | 34.80M | 2.14M | | 5.27M | 17.81M | 23.91M | | 23.35M | 9.25M | 32.16M | -1.68M | -3.26M | 15.97M | 5.17M | 2.73M | 8.76M | 7.46M | -1.80M | -5.68M | -6.75M | 4.87M | -1.43M | -3.39M | 0.75M | 12.08M | -0.07M | 0.10M | -1.57M | 13.64M | -10.87M | 8.28M | -0.17M | 9.15M | 15.47M | -4.81M | -0.17M | -1.13M | -4.08M | -10.68M | -9.15M | 10.88M | -3.33M | -1.67M | | 7.57M | -3.29M | -1.65M | 1.87M | 5.92M | -4.23M | -5.42M | 1.75M | 14.88M | -4.74M |
|
Depreciation & Amortization (CF)
|
3.79M | 3.86M | 3.82M | 4.46M | 4.78M | 4.97M | 5.00M | 5.72M | 6.18M | 6.69M | 6.91M | 6.69M | 6.37M | 6.06M | | 5.08M | 4.86M | 4.71M | 9.74M | 11.22M | 12.38M | 11.97M | 11.50M | 12.04M | 11.33M | 10.59M | 10.32M | 10.18M | 9.85M | 9.72M | 9.48M | 8.68M | 7.39M | 7.13M | 6.76M | 6.08M | 5.33M | 5.24M | 5.18M | 4.90M | 4.38M | 4.12M | 3.76M | 3.43M | 3.40M | 3.25M | 2.78M | 3.10M | 3.01M | 2.86M | 2.86M | | 2.11M | 2.01M | 1.67M | 1.59M | 1.41M | 1.39M | 1.35M | 1.27M | 1.17M | 1.35M |
|
Change in Receivables
|
| -0.64M | 6.80M | 10.16M | -14.86M | 5.39M | 1.74M | 34.85M | -29.65M | 2.92M | | 2.49M | -22.86M | -23.37M | | -5.66M | -13.15M | -15.66M | -2.86M | 6.21M | -26.50M | 6.14M | -1.74M | -8.98M | -11.07M | -2.88M | 3.04M | 8.10M | -5.13M | 6.40M | 7.09M | 9.04M | -13.47M | 1.94M | -4.25M | 10.29M | -19.09M | 19.35M | -11.67M | 8.66M | -6.41M | -21.62M | 2.51M | -2.23M | -4.81M | 0.00M | 8.31M | 11.76M | -16.68M | 1.49M | 0.55M | | -8.96M | 0.54M | 6.76M | 2.21M | -10.40M | -1.64M | 7.29M | 1.26M | -7.93M | -1.35M |
|
Change in Account Payables
|
| -1.55M | 5.00M | 1.74M | -5.23M | 2.08M | -3.14M | 3.71M | 4.52M | -3.92M | | -2.85M | -7.61M | -9.37M | | 1.29M | -1.76M | 0.86M | -4.92M | 2.26M | -6.64M | 1.59M | -0.34M | -4.25M | -1.64M | 1.47M | -0.46M | 1.42M | 0.30M | 0.55M | -1.06M | 2.85M | -0.54M | -1.19M | -1.91M | 2.61M | -3.24M | 2.43M | -2.37M | 0.94M | -1.54M | -2.36M | 0.68M | -0.17M | -0.89M | 0.70M | 1.35M | 1.84M | -2.60M | 2.31M | -0.76M | | -1.30M | 0.01M | -1.91M | 1.24M | -1.38M | -0.09M | 0.10M | 0.52M | -0.95M | 2.51M |
|
Change in Accured Expenses
|
| 0.56M | -0.02M | 1.49M | -0.75M | 1.28M | -1.19M | 2.16M | -2.37M | 1.88M | | 0.44M | -3.07M | -2.18M | | -0.44M | -0.36M | -0.87M | 0.08M | -0.19M | -0.81M | -1.10M | -2.48M | 2.21M | -1.41M | -0.76M | -1.84M | 2.38M | -1.09M | 0.70M | -0.53M | 1.83M | -1.70M | 0.32M | -1.22M | 1.27M | 0.48M | 0.58M | -0.98M | 1.55M | -2.87M | -0.69M | -0.71M | -0.48M | -0.43M | 0.21M | 0.24M | 0.15M | -0.37M | -0.27M | 1.20M | | -0.00M | -0.39M | 2.34M | -0.10M | -1.00M | -0.07M | -0.08M | -0.11M | -0.06M | -0.26M |
|
Change in Taxes
|
| | | 2.03M | -0.79M | 0.31M | 0.61M | 4.79M | -1.93M | -0.15M | | 0.48M | -2.52M | -3.54M | | 3.05M | -2.31M | 0.91M | 0.02M | 0.52M | -0.00M | 0.19M | 0.05M | 0.16M | 0.07M | | 0.12M | 1.36M | 0.11M | 1.08M | 2.25M | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -2.32M | 5.07M | -1.75M | -0.74M | -0.10M | 0.26M | -1.85M | -0.64M | -0.51M | | 2.21M | -7.43M | -3.05M | | 4.10M | -5.22M | -2.18M | 3.28M | 0.82M | -1.86M | -0.64M | 3.52M | -0.55M | -1.63M | -2.21M | -3.14M | -1.47M | 5.08M | -5.08M | -0.02M | 1.75M | 2.42M | -7.71M | 7.72M | -4.83M | 1.05M | 1.24M | -4.49M | 1.74M | -5.04M | -1.20M | 1.20M | -1.78M | -0.15M | -0.27M | 0.80M | -1.42M | 0.93M | 3.14M | 2.83M | | -2.54M | -3.60M | 6.33M | -6.51M | 0.39M | -5.02M | 0.88M | -0.27M | 16.64M | -14.23M |
|
Capital Expenditures
|
| 1.49M | 3.13M | 4.62M | 6.44M | 3.08M | 7.87M | 7.70M | 14.67M | 1.30M | | 0.56M | -0.10M | 1.25M | | 6.37M | 3.74M | 11.45M | 2.56M | 1.19M | 2.89M | 1.04M | 1.72M | 4.23M | 1.09M | 0.87M | 2.05M | 3.40M | 4.27M | 0.63M | 0.37M | 4.12M | 2.03M | 4.61M | 4.99M | 1.94M | 1.11M | 0.59M | 0.75M | 1.78M | 0.99M | 0.06M | 0.03M | | | | 0.19M | 0.03M | 0.11M | 0.49M | 0.79M | | 0.41M | 0.60M | 1.10M | 0.68M | 0.80M | 0.07M | 0.31M | | | 5.43M |
|
Sales of Property, Plant and Equipment
|
| 0.07M | 0.05M | 0.06M | 0.11M | 0.06M | 0.51M | 0.33M | 1.21M | 0.15M | | 0.04M | 0.65M | 1.09M | | 0.16M | 0.06M | | 0.63M | 0.60M | 0.09M | 0.40M | 0.41M | 1.20M | 0.39M | 0.25M | 1.00M | 0.24M | 0.22M | 0.24M | 0.63M | 0.69M | | | | 0.08M | 0.14M | 0.05M | 0.03M | 0.09M | 0.11M | 0.03M | 0.32M | 0.09M | 0.24M | 0.05M | 0.07M | 0.01M | 0.23M | 0.06M | 0.04M | | 0.02M | 0.14M | 0.04M | 0.16M | 0.07M | 0.15M | 0.15M | 0.18M | 0.19M | 0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 12.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 8.25M | 6.75M | 21.25M | 7.75M | 6.75M | 8.75M | 6.00M | 13.00M | 20.00M | 20.00M | 23.50M | 28.25M | 26.25M | 15.00M | 9.00M | 11.00M | 11.00M | 16.00M | 12.00M | 16.00M | 9.00M | -8.97M | 27.98M | 5.08M | 0.01M | 0.01M | 1.74M | 0.58M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -3.83M | -3.08M | -4.57M | -6.33M | -3.01M | -7.36M | -2.51M | -18.32M | -1.14M | | -0.52M | 0.76M | -0.16M | | -4.71M | -5.93M | -9.76M | -3.67M | 13.05M | 5.20M | -0.39M | -2.07M | -13.37M | -9.95M | -3.25M | 3.84M | 21.09M | 2.95M | -2.92M | -4.33M | -4.38M | -1.85M | -4.43M | 2.06M | -1.85M | -0.96M | 2.63M | 4.37M | -1.68M | -0.87M | 1.74M | 0.29M | 0.09M | 0.24M | 0.04M | -0.11M | -0.02M | 0.12M | -0.43M | -0.76M | | -0.40M | -0.46M | -1.05M | -0.52M | -0.73M | 0.34M | 0.17M | 0.18M | -0.49M | -5.42M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | 0.17M | 0.34M | 0.23M | | -0.02M | | | | | | | | | 0.07M | 0.11M | 0.08M | 0.07M | 0.21M | 0.07M | 0.08M | -0.06M | | 0.02M | 0.05M | | | 0.07M | 0.03M | | 0.08M | | | | | | | | | 0.26M | | | | 0.04M | |
|
Cash from Financing Activities
|
| -2.53M | -2.68M | -2.12M | -2.51M | -2.67M | -2.87M | -2.36M | -2.70M | -3.89M | | -3.30M | -3.71M | -11.12M | | -4.01M | -4.54M | -11.15M | -2.72M | -3.69M | -4.61M | -2.69M | -2.62M | -2.25M | -2.29M | -2.18M | -1.75M | -1.15M | -0.71M | -0.70M | -0.86M | -0.71M | -0.77M | 5.68M | -1.67M | -2.05M | -1.92M | -6.26M | -1.03M | -1.43M | -1.53M | -1.42M | -0.15M | 0.45M | -0.24M | -0.17M | 0.05M | 1.65M | 1.53M | -5.51M | 0.18M | | -0.23M | -0.27M | -0.48M | -0.58M | -10.47M | -0.30M | -0.21M | -0.63M | -0.87M | -0.95M |
|
Dividends Paid - Common
|
| | | | | | | | | | 3.10M | | | 939.00 | | 0.65M | 0.65M | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.09M | 0.02M | -0.01M | 0.02M | -0.10M | 0.03M | 0.16M | -0.17M | 0.12M | -0.11M | -0.07M | -0.06M | 0.10M | | -0.17M | 0.07M | -0.34M | -0.04M | -0.10M | 0.08M | -0.35M | -0.06M | 0.23M | 0.10M | -0.20M | -0.04M | 0.01M | 0.24M | 0.38M | 0.09M | -0.07M | -0.32M | 0.23M | 0.09M | 0.15M | 0.12M | -0.11M | -0.02M | -0.14M | -0.13M | 0.15M | 0.20M | 0.05M | 0.09M | -0.11M | 0.09M | | | -0.33M | 0.26M | | 0.20M | -0.17M | 0.06M | -0.08M | -0.02M | 0.01M | -0.13M | -0.03M | 0.04M | -0.04M |
|
Change in Cash
|
| -2.24M | -6.52M | 2.40M | 6.45M | -0.09M | -6.02M | -5.25M | 13.77M | -2.89M | | 1.45M | 14.86M | 12.63M | | 14.47M | -1.15M | 10.89M | -8.11M | 6.00M | 16.63M | 1.74M | -2.01M | -6.63M | -4.68M | -7.43M | -3.64M | 13.20M | 7.36M | -4.68M | -8.49M | -4.41M | 9.15M | 1.41M | 0.57M | -5.32M | 10.87M | -14.61M | 11.60M | -3.42M | 6.63M | 15.94M | -4.47M | 0.42M | -1.04M | -4.32M | -10.64M | -7.52M | 12.34M | -9.60M | -1.99M | | 7.14M | -4.20M | -3.12M | 0.69M | -5.30M | -4.18M | -5.59M | 1.28M | 13.56M | -11.15M |
|
Free Cash Flow
|
| 2.63M | -3.89M | 4.46M | 8.85M | 2.52M | -3.66M | -8.08M | 20.12M | 0.84M | | 4.71M | 17.92M | 22.66M | | 16.98M | 5.51M | 20.71M | -4.24M | -4.45M | 13.08M | 4.13M | 1.01M | 4.53M | 6.37M | -2.67M | -7.74M | -10.15M | 0.60M | -2.06M | -3.77M | -3.37M | 10.05M | -4.67M | -4.89M | -3.51M | 12.52M | -11.46M | 7.54M | -1.95M | 8.16M | 15.41M | -4.83M | -0.17M | -1.13M | -4.08M | -10.86M | -9.18M | 10.77M | -3.83M | -2.46M | | 7.16M | -3.89M | -2.75M | 1.19M | 5.12M | -4.30M | -5.73M | 1.75M | 14.88M | -10.17M |
|
Net Cash Flow
|
| -2.24M | -6.52M | 2.40M | 6.45M | -0.09M | -6.02M | -5.25M | 13.77M | -2.89M | | 1.45M | 14.86M | 12.63M | | 14.64M | -1.22M | 11.24M | -8.07M | 6.10M | 16.56M | 2.09M | -1.95M | -6.86M | -4.78M | -7.23M | -3.60M | 13.19M | 7.11M | -5.06M | -8.58M | -4.33M | 9.46M | 1.18M | 0.48M | -5.47M | 10.76M | -14.50M | 11.62M | -3.28M | 6.76M | 15.79M | -4.67M | 0.37M | -1.12M | -4.21M | -10.73M | -7.52M | 12.53M | -9.27M | -2.25M | | 6.95M | -4.02M | -3.18M | 0.77M | -5.28M | -4.18M | -5.46M | 1.31M | 13.52M | -11.11M |