|
Net Income
|
4.52M | 10.79M | 8.12M | 0.61M | 5.45M | 8.21M | 6.60M | 1.11M | 5.20M | 10.08M | 5.92M | 1.32M | 7.44M | 8.95M | 4.68M | 0.91M | 6.85M | 38.37M | 5.69M | 4.70M | 7.46M | 9.53M | 16.19M | 3.38M | 16.77M | 18.96M | 13.73M | 3.67M | 20.58M | 19.54M | 17.30M | 1.28M | 12.87M | 15.79M | 8.82M | 5.87M | 13.76M | 9.48M | -5.49M | 2.42M | 19.72M | 26.09M | 13.28M | 2.62M | 20.77M | 19.07M | 18.02M | 3.74M | 11.56M | 25.03M | 33.50M | 11.53M | 18.29M | 36.22M | 18.95M | 11.70M | 20.70M | 38.65M | 22.92M | 16.55M | 24.68M | 45.13M |
|
Depreciation and Depletion
|
| | | | | | | 0.38M | 0.35M | 0.38M | 29.89M | 0.38M | 0.40M | 0.39M | 31.45M | 0.40M | 0.40M | 0.40M | 34.73M | 0.40M | 0.39M | 0.40M | 37.53M | 0.41M | 0.42M | 0.42M | 41.41M | 0.53M | 0.58M | 0.55M | 44.80M | 0.58M | 0.57M | 0.57M | 51.30M | 0.66M | 0.67M | 0.66M | 61.79M | 1.10M | 0.37M | 0.66M | 84.69M | 0.49M | 0.12M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.21M | 0.18M | 0.20M | 0.13M | 0.18M | 0.14M | 0.18M | 0.10M | 0.17M | 0.11M | 0.35M | 0.24M | 0.20M | 0.13M | 0.24M | 0.21M | 0.32M | 0.26M | 0.40M | 0.36M | 0.45M | 0.40M | 0.47M | 0.38M | 0.46M | 0.38M | 0.59M | 0.46M | 0.59M | 1.01M | 0.49M | 0.39M | 0.50M | 0.73M | 0.89M | 0.72M | 0.95M | 0.85M | 0.25M | 1.01M | 1.06M | 1.24M | 1.28M | 0.79M | 1.13M | 1.04M | 1.55M | 1.04M | 1.40M | 0.80M | 1.20M | 1.14M | 1.24M | 1.07M | 1.54M | 1.27M | 1.57M | 1.24M | 1.21M | 1.46M | 1.99M |
|
Deferred Taxes
|
| 0.32M | 7.15M | 3.27M | 0.72M | 7.43M | 5.04M | 0.61M | 2.84M | 5.28M | 3.50M | 0.10M | 4.10M | 6.01M | 1.36M | 0.11M | 0.29M | 18.08M | 7.58M | 0.46M | 1.71M | 2.54M | 10.92M | 1.00M | 9.05M | 6.71M | -11.95M | 1.59M | -0.31M | -0.00M | -1.72M | -1.38M | -0.75M | -3.32M | -4.04M | -1.01M | -1.93M | -4.28M | 5.96M | -0.34M | -0.63M | -5.38M | 0.86M | -0.76M | 1.67M | 3.24M | -6.99M | 2.26M | -0.03M | 4.90M | -10.38M | 1.05M | 7.65M | 4.29M | -21.51M | 0.65M | 0.63M | 25.86M | -16.79M | 3.02M | 5.62M | 16.42M |
|
Gains from Investment Securities
|
| | | | | | -2.93M | | | 0.91M | -2.35M | 1.06M | | | 2.00M | -0.01M | 2.02M | 0.28M | 4.31M | -6.00M | | 1.89M | 6.00M | -7.95M | 3.20M | 0.12M | 9.45M | | 6.90M | | 19.50M | 0.09M | | | 8.61M | | 0.74M | | 0.16M | -0.05M | | 1.05M | 3.36M | 0.16M | 0.86M | 6.62M | 0.82M | 0.17M | 0.29M | 0.11M | 6.28M | -0.23M | 0.88M | 0.16M | 22.20M | 0.18M | 0.53M | 0.59M | -1.89M | -0.68M | -1.69M | 0.08M |
|
Cash from Operations
|
| 11.02M | 4.00M | 11.54M | 18.16M | 19.33M | 15.19M | 14.77M | 16.88M | 25.72M | 17.00M | 14.43M | 12.61M | 20.17M | 16.21M | 15.74M | 9.28M | 20.88M | 20.01M | 27.17M | 17.85M | 27.33M | 25.81M | 0.49M | 54.88M | 21.56M | 37.64M | 28.24M | 28.75M | 30.98M | 13.14M | 22.58M | 22.84M | 28.29M | 17.63M | 25.19M | 24.56M | 41.52M | 38.73M | 7.93M | 24.41M | 38.27M | 33.44M | 33.38M | 33.72M | 33.16M | 29.79M | 45.29M | 38.30M | 45.75M | 36.85M | 50.61M | 46.76M | 61.94M | 31.53M | 51.22M | 49.32M | 53.53M | 41.46M | 43.18M | 60.84M | 77.27M |
|
Depreciation & Amortization (CF)
|
7.07M | 7.08M | 8.49M | 8.18M | 7.79M | 7.80M | 8.19M | 8.69M | 8.68M | 8.67M | 8.59M | 9.20M | 9.14M | 9.17M | 9.09M | 9.88M | 9.89M | 9.86M | 9.86M | 10.56M | 10.59M | 10.59M | 10.59M | 11.60M | 11.61M | 11.54M | 11.55M | 12.65M | 12.61M | 12.62M | 12.62M | 14.16M | 14.23M | 14.26M | 14.26M | 15.80M | 15.77M | 15.79M | 21.13M | 22.48M | 23.13M | 23.07M | 22.94M | 23.93M | 24.48M | 23.51M | 24.56M | 28.08M | 25.75M | 26.03M | 26.58M | 26.84M | 26.67M | 27.03M | 27.59M | 28.92M | 28.92M | 27.96M | 29.24M | 29.63M | 29.98M | 30.03M |
|
Change in Receivables
|
| 5.29M | -10.00M | -3.21M | 10.98M | 4.99M | -10.29M | -1.01M | 9.74M | 5.64M | -13.57M | -0.94M | 12.65M | 1.36M | -9.99M | -3.28M | 8.41M | 3.51M | -7.36M | 0.41M | 2.93M | 6.53M | -10.61M | -3.72M | 11.21M | 11.81M | -13.92M | -6.01M | 13.83M | 10.52M | -16.63M | -4.53M | 13.89M | 5.83M | -13.19M | -6.09M | 17.37M | 9.28M | -16.69M | -5.50M | 28.58M | 11.41M | -15.57M | -7.72M | 15.54M | 11.84M | -13.72M | -4.31M | 12.80M | 14.02M | -14.29M | -8.18M | 11.86M | 23.09M | -15.91M | -11.91M | 21.66M | 16.76M | -13.85M | -5.36M | 20.63M | 15.44M |
|
Change in Account Payables
|
| -0.28M | 0.47M | -0.93M | 1.81M | -0.86M | -0.16M | -0.40M | 0.72M | 0.71M | -0.10M | 0.09M | 2.17M | -4.21M | 1.58M | -0.97M | 0.83M | 0.60M | -0.87M | 0.17M | -0.07M | 0.95M | 0.50M | -1.70M | 0.69M | -2.48M | 3.16M | 0.56M | 0.17M | 1.49M | 0.67M | 0.78M | 0.63M | 2.08M | -1.36M | 0.46M | 0.37M | 3.34M | -2.22M | -8.76M | -0.26M | 5.13M | 3.52M | -3.72M | 4.27M | 3.14M | 1.15M | -1.64M | 0.48M | -0.32M | 0.09M | -0.65M | 0.54M | 0.66M | -0.07M | -4.11M | 2.16M | -0.32M | 6.51M | -10.74M | 1.34M | 3.71M |
|
Change in Accured Expenses
|
| 0.59M | -3.86M | -0.64M | 3.28M | 1.92M | -3.13M | -0.46M | 4.08M | 0.65M | -5.31M | 1.44M | 3.88M | 0.79M | -3.40M | -0.65M | 4.14M | 0.37M | -5.61M | 0.70M | 1.87M | 2.69M | -4.13M | -1.39M | 4.95M | 2.98M | -2.85M | -0.45M | 7.83M | 3.47M | -7.31M | -2.69M | 6.86M | 4.30M | -9.16M | -6.72M | 10.65M | 5.12M | -6.20M | -4.29M | 13.70M | 0.99M | -8.42M | -1.04M | 8.15M | 2.74M | -11.83M | 2.14M | 5.46M | 2.90M | -7.99M | -7.97M | 11.27M | 10.16M | -8.69M | -7.27M | 15.38M | 5.85M | -13.31M | -1.81M | 15.00M | 4.15M |
|
Change in Taxes
|
| 2.18M | -11.15M | -3.55M | 8.36M | -0.00M | -5.91M | 0.40M | 3.15M | 3.35M | -1.81M | 1.28M | -1.43M | 2.66M | -3.63M | 1.57M | -0.35M | 0.20M | -6.97M | 9.01M | -4.27M | 1.57M | -9.61M | 10.05M | -3.91M | -13.11M | 6.29M | 1.09M | 10.94M | 2.20M | -12.06M | 2.46M | 3.14M | 6.88M | -6.64M | 4.85M | -4.89M | 4.51M | -10.52M | 1.88M | 3.86M | 0.72M | -10.02M | 3.33M | -0.69M | -1.81M | -7.25M | 1.14M | -1.16M | -1.83M | -10.10M | 1.73M | -5.09M | 4.06M | -23.11M | 4.10M | -0.48M | -21.58M | -0.40M | 4.96M | -4.84M | -5.73M |
|
Other Working Capital Changes
|
| 0.04M | -5.30M | 1.03M | 0.68M | 0.71M | 3.32M | 1.48M | 1.19M | -6.85M | -1.56M | 2.49M | 0.91M | 0.91M | -3.20M | 1.51M | -0.34M | -0.01M | -2.28M | 2.29M | 0.35M | -0.12M | -1.74M | 2.17M | 0.68M | -0.01M | -3.69M | 1.92M | 0.74M | 0.70M | -4.18M | 2.05M | 0.33M | 0.65M | -4.74M | 5.69M | -3.75M | 0.57M | -9.98M | 2.44M | 1.85M | -3.28M | -3.98M | 1.65M | 0.31M | -2.41M | -3.85M | -3.31M | 2.81M | -2.27M | -4.33M | 1.67M | 1.88M | 0.82M | -5.92M | 1.70M | -2.78M | -1.28M | -5.17M | 2.29M | -3.71M | 10.68M |
|
Capital Expenditures
|
| 3.29M | 1.25M | 0.02M | 0.09M | 0.05M | -0.01M | | 0.05M | 0.00M | 0.63M | 1.19M | 2.26M | 0.72M | 0.06M | | | 0.01M | 0.00M | 0.06M | 0.04M | 0.47M | 0.53M | | 0.25M | 0.01M | 0.07M | 0.06M | 0.06M | -0.00M | | | 0.12M | | | | 0.14M | | | 0.26M | 17.75M | 3.85M | 2.71M | 16.72M | 12.40M | -2.50M | -6.05M | 20.47M | -1.97M | 3.54M | 0.52M | 19.91M | 7.67M | -1.26M | 9.59M | 26.06M | 3.06M | 6.84M | 5.72M | 37.72M | -0.78M | 12.61M |
|
Sales of Property, Plant and Equipment
|
| | | 0.04M | | | | | | 5.52M | | 8.83M | | | | | 4.28M | 0.29M | | | | 1.93M | | | | 0.12M | 20.22M | | | | 28.62M | | | | | | | | | | | 1.07M | 0.08M | | 3.00M | | 15.23M | 0.23M | | 0.08M | 0.67M | | | | 0.23M | | | 0.04M | -0.10M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | -1.45M | 23.59M | 0.03M | | 0.40M | | | | | 0.25M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 25.79M | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | 3.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -28.71M | -3.07M | -14.78M | -18.84M | -18.90M | -23.20M | -19.85M | -24.71M | -24.65M | -34.98M | -14.41M | -23.27M | -28.85M | -29.24M | -27.82M | -18.86M | -25.72M | -25.23M | -21.47M | -26.20M | -26.64M | -36.30M | -34.49M | -29.27M | -22.92M | -35.46M | -30.95M | -22.04M | -42.47M | -18.42M | -31.56M | -35.81M | -38.58M | -40.89M | -34.37M | -38.16M | -42.24M | -903.00M | -42.47M | -38.63M | -60.11M | -73.05M | -51.94M | -55.06M | -75.89M | -77.10M | -49.44M | -67.69M | -64.32M | -62.88M | -55.03M | -70.35M | -116.36M | -80.53M | -74.27M | -56.71M | -101.70M | -107.42M | -84.76M | -133.12M | -151.67M |
|
Other financing activities
|
| -26.88M | 0.00M | 0.09M | | | | | 0.04M | | 0.05M | 0.03M | 0.07M | -0.07M | 0.00M | 0.28M | 0.25M | -0.00M | 0.22M | 0.53M | 0.11M | | -0.00M | 0.11M | 0.09M | 0.00M | 18.68M | -0.24M | -0.00M | 0.65M | -1.90M | -1.72M | -0.99M | -0.11M | -0.26M | 0.59M | 0.26M | 0.31M | -4.91M | 0.11M | 0.11M | 0.43M | -1.67M | -0.08M | 0.38M | -0.16M | -0.59M | -0.28M | -0.04M | 0.22M | -0.42M | -0.77M | -0.07M | -0.05M | -0.28M | -0.37M | -0.02M | 0.44M | -0.18M | 0.20M | -0.09M | 0.43M |
|
Cash from Financing Activities
|
| 17.54M | -2.53M | 3.87M | 43.69M | -2.72M | -8.32M | -2.39M | -2.18M | -3.64M | 13.82M | -0.40M | 12.52M | 7.89M | 12.11M | 12.90M | 12.49M | 4.42M | 2.02M | -2.68M | 8.17M | 0.34M | 9.46M | -0.49M | 16.14M | 6.51M | 5.50M | -15.54M | -4.59M | 9.84M | 5.50M | 8.14M | 14.94M | 14.70M | 430.65M | 8.12M | 15.78M | 3.58M | 457.51M | 44.87M | 9.26M | 18.73M | 28.67M | 23.80M | 34.94M | 30.86M | 43.21M | 10.12M | 23.95M | 19.11M | 25.18M | 15.41M | 25.73M | 50.02M | 37.66M | 17.88M | 25.66M | 29.32M | 73.10M | 54.16M | 68.43M | 65.87M |
|
Dividends Paid - Common
|
| 3.15M | 3.15M | 3.21M | 3.20M | 3.21M | 3.21M | 3.31M | 3.31M | 3.31M | 3.31M | 3.41M | 3.67M | 3.68M | 3.68M | 3.79M | 3.79M | 3.79M | 3.80M | 3.97M | 3.97M | 3.97M | 3.98M | 4.13M | 4.14M | 4.14M | 4.14M | 4.46M | 4.46M | 4.46M | 7.95M | 5.75M | 5.77M | 5.78M | 5.78M | 8.53M | 8.53M | 8.54M | 8.54M | 9.12M | 9.12M | 9.13M | 9.14M | 9.72M | 10.13M | 10.14M | 10.14M | 10.88M | 10.89M | 10.90M | 10.91M | 11.72M | 11.95M | 12.09M | 12.14M | 12.82M | 12.90M | 13.11M | 13.30M | 14.14M | 14.60M | 14.86M |
|
Change in Cash
|
| -0.16M | -1.60M | 0.62M | 43.00M | -2.29M | -16.34M | -7.47M | -10.00M | -2.57M | -4.16M | -0.38M | 1.86M | -0.79M | -0.92M | 0.82M | 2.90M | -0.42M | -3.20M | 3.02M | -0.18M | 1.03M | -1.03M | 3.45M | 3.83M | 5.14M | 7.69M | -18.25M | 2.13M | -1.66M | 0.23M | -0.84M | 1.97M | 4.40M | 407.39M | -1.06M | 2.19M | 2.85M | -406.76M | 10.33M | -4.96M | -3.11M | -10.94M | 5.24M | 13.59M | -11.88M | -4.10M | 5.97M | -5.44M | 0.54M | -0.85M | 10.99M | 2.14M | -4.41M | -11.34M | -5.18M | 18.26M | -18.84M | 7.15M | 12.58M | -3.85M | -8.54M |
|
Free Cash Flow
|
| 7.73M | 2.74M | 11.52M | 18.06M | 19.27M | 15.20M | 14.77M | 16.84M | 25.72M | 16.37M | 13.24M | 10.35M | 19.45M | 16.16M | 15.74M | 9.28M | 20.87M | 20.01M | 27.11M | 17.81M | 26.86M | 25.28M | 0.49M | 54.64M | 21.55M | 37.57M | 28.18M | 28.69M | 30.98M | 13.14M | 22.58M | 22.72M | 28.29M | 17.63M | 25.19M | 24.43M | 41.52M | 38.73M | 7.67M | 6.66M | 34.42M | 30.72M | 16.66M | 21.32M | 35.65M | 35.83M | 24.82M | 40.27M | 42.21M | 36.33M | 30.70M | 39.08M | 63.20M | 21.94M | 25.15M | 46.25M | 46.69M | 35.74M | 5.46M | 61.62M | 64.66M |
|
Net Cash Flow
|
| -0.16M | -1.60M | 0.62M | 43.00M | -2.29M | -16.34M | -7.47M | -10.00M | -2.57M | -4.16M | -0.38M | 1.86M | -0.79M | -0.92M | 0.82M | 2.90M | -0.42M | -3.20M | 3.02M | -0.18M | 1.03M | -1.03M | -34.49M | 41.77M | 5.14M | 7.69M | -18.25M | 2.13M | -1.66M | 0.23M | -0.84M | 1.97M | 4.40M | 407.39M | -1.06M | 2.19M | 2.85M | -406.76M | 10.33M | -4.96M | -3.11M | -10.94M | 5.24M | 13.59M | -11.88M | -4.10M | 5.97M | -5.44M | 0.54M | -0.85M | 10.99M | 2.14M | -4.41M | -11.34M | -5.18M | 18.26M | -18.84M | 7.15M | 12.58M | -3.85M | -8.54M |