|
Net Income
|
| | -0.67M | -0.94M | 0.12M | 16.96M | 2.46M | 2.36M | 3.31M | 4.57M | 8.26M | 4.83M | 9.49M | 9.03M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 6.16M | 4.67M | 5.37M | 7.37M | 9.83M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 8.99M | 3.62M | 6.05M | 6.10M | 3.41M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
Share-based Compensation
|
0.36M | 0.34M | 0.54M | 0.54M | 0.52M | 0.46M | 0.70M | 0.62M | 0.62M | 0.61M | 0.80M | 1.24M | 0.66M | 0.62M | 0.93M | 0.87M | 0.73M | 0.79M | 1.11M | 1.09M | 0.94M | 0.89M | 1.05M | 1.15M | 0.80M | 0.87M | 1.32M | 0.88M | 0.84M | 0.77M | 1.57M | 0.99M | 1.24M | 0.56M | 1.06M | 0.89M | 0.74M | 0.74M | 0.97M | 1.06M | 1.32M | 1.01M | 2.68M | 1.98M | 1.80M | 1.76M | 2.31M | 1.89M | 1.84M | 1.16M | 1.96M | 2.48M | 1.76M | 1.81M | 2.64M | 1.49M | 1.00M | 1.61M | 2.08M | 1.91M | 1.61M |
|
Deferred Taxes
|
-0.62M | -0.63M | | | | -7.95M | | | | | | | | | | | | | | | | -3.02M | | | -1.83M | 1.91M | | | -1.20M | 8.82M | | | -0.26M | 0.15M | | | -0.03M | -0.75M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.13M | 0.05M | 0.12M | 0.13M | 0.13M | 0.06M | 0.12M | 0.12M | 0.13M | 0.04M | 0.12M | 0.12M | 0.13M | 0.06M | 0.13M | 0.13M | 0.13M | 0.03M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04M | 1.44M | -0.29M | 0.54M | -0.40M | -0.79M | -0.09M | -0.46M | 0.01M | -0.08M | 0.22M | -0.66M | 0.00M | -0.07M | -0.41M | -0.14M | 0.00M | -0.09M | -0.02M | -0.60M | 0.00M | 2.15M | 0.02M | -0.48M | 0.00M | 1.92M | -0.12M | -0.51M | 0.00M | 0.36M | 0.76M | -0.82M | -0.77M | 9.23M | 0.48M | 0.78M | -0.01M | 7.82M | -1.24M | 32.85M | 2.60M | 0.54M | 0.92M | -1.07M | 1.72M | 30.84M | 1.88M | -0.20M | 0.00M | 26.28M | 2.79M | 1.29M | -0.00M | 19.18M | 1.85M | 1.43M | | 0.12M | 0.92M | 0.96M | |
|
Asset Writedowns and Impairment
|
0.07M | 0.10M | 0.02M | 0.08M | 0.02M | 0.04M | 0.07M | 0.01M | 0.03M | 0.06M | 0.01M | 0.03M | 0.05M | 0.02M | 0.05M | 0.09M | 0.07M | 0.05M | 0.02M | 0.06M | 0.08M | 0.15M | 0.10M | 0.11M | 0.07M | 0.10M | 0.10M | 0.06M | 0.02M | 0.04M | | 0.02M | 0.03M | -0.06M | | 0.02M | 0.04M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.83M | | | | 0.29M | | | 0.29M | 0.05M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
8.80M | -2.65M | 9.61M | 5.54M | 14.96M | -11.04M | 11.19M | 9.34M | 27.79M | 3.85M | 5.39M | 7.59M | 28.06M | 14.85M | 8.45M | 14.62M | 25.98M | 6.40M | 13.56M | 4.54M | 27.73M | 6.40M | -4.76M | 15.39M | 36.61M | 12.82M | 5.76M | 14.34M | 28.65M | 3.71M | 7.30M | 21.56M | 33.64M | 7.90M | 5.42M | 9.42M | 43.53M | 5.05M | -21.58M | 46.05M | 75.36M | 30.37M | 19.60M | 38.04M | 31.36M | 8.24M | 20.58M | 5.73M | 11.89M | 12.81M | 11.07M | 29.05M | 39.25M | 17.83M | 3.13M | 14.41M | 24.45M | 16.92M | 6.15M | 7.22M | 31.91M |
|
Depreciation & Amortization (CF)
|
4.16M | 4.17M | 4.53M | 4.50M | 4.52M | 4.70M | 4.64M | 4.77M | 4.92M | 5.08M | 5.34M | 5.14M | 5.33M | 5.64M | 5.38M | 5.58M | 5.67M | 5.98M | 6.10M | 6.41M | 6.46M | 6.79M | 6.79M | 7.20M | 7.48M | 7.57M | 7.58M | 7.62M | 7.62M | 7.70M | 7.54M | 7.53M | 7.59M | 7.16M | 5.11M | 5.17M | 5.14M | 5.18M | 5.12M | 4.67M | 4.17M | 4.25M | 3.99M | 3.94M | 4.17M | 4.21M | 4.27M | 4.39M | 4.08M | 4.18M | 4.36M | 4.66M | 4.81M | 4.78M | 4.95M | 5.20M | 5.60M | 5.88M | 5.90M | 5.90M | 6.00M |
|
Change in Receivables
|
0.05M | 0.15M | 1.03M | 1.11M | 0.55M | -4.98M | -0.79M | -1.03M | 0.11M | 0.50M | -0.59M | -0.78M | -0.12M | 0.08M | -0.78M | -0.65M | -0.03M | 0.59M | -0.77M | -0.24M | 0.12M | -0.08M | -1.10M | -0.21M | -0.03M | -0.18M | -0.80M | -0.48M | -0.23M | -0.31M | -0.35M | -0.16M | -0.04M | 0.01M | -0.13M | -0.11M | 0.02M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
-0.82M | 3.75M | 3.91M | 3.28M | 3.11M | -8.53M | -1.80M | 1.70M | -8.81M | 12.37M | 0.67M | 0.17M | -6.14M | -0.12M | 4.48M | -1.17M | 0.02M | 12.32M | 0.21M | 5.00M | -7.18M | 4.28M | 1.30M | -0.26M | -10.87M | 2.94M | 6.24M | -4.44M | -4.16M | 4.47M | 5.59M | -1.54M | 0.86M | -2.50M | 3.54M | -0.17M | -9.26M | 4.86M | 5.73M | -5.71M | -13.90M | -1.04M | 13.66M | 11.49M | 3.90M | -6.93M | 7.83M | 14.20M | 3.26M | -18.98M | -4.08M | 0.47M | -12.39M | -8.38M | -1.88M | 0.32M | -3.71M | -5.27M | 5.29M | 4.57M | -0.86M |
|
Change in Accured Expenses
|
5.74M | -3.90M | -3.01M | -3.07M | 4.69M | 2.35M | -4.86M | 6.06M | 5.99M | 3.85M | -7.18M | -3.90M | 5.21M | 4.31M | -7.86M | -0.16M | 10.82M | 3.84M | -5.79M | -1.56M | 3.32M | 6.53M | -16.38M | 6.11M | 2.67M | 5.57M | -6.35M | -6.83M | 10.34M | -7.66M | -4.27M | 5.79M | 8.46M | -8.50M | -4.09M | -0.39M | 13.44M | -0.38M | -20.23M | 22.38M | 11.26M | 3.94M | -7.67M | 7.39M | 6.96M | -13.13M | 3.59M | 1.35M | 1.06M | -11.99M | -14.99M | 4.89M | 4.59M | -1.16M | -12.75M | 2.51M | 3.16M | -4.29M | -4.54M | 5.05M | 7.83M |
|
Other Working Capital Changes
|
-0.01M | -3.38M | 2.59M | 0.72M | 3.03M | 5.38M | 3.60M | -1.41M | 4.91M | -0.71M | 1.45M | 2.81M | -0.73M | -0.90M | 5.74M | 2.53M | 1.54M | -5.13M | 5.90M | 0.46M | 0.23M | -9.23M | 3.51M | 7.42M | -1.51M | 0.09M | 2.34M | 1.22M | 0.97M | -1.64M | -1.69M | 3.23M | -8.07M | -3.20M | 4.97M | 0.46M | 4.96M | -4.73M | -3.95M | 31.36M | 30.87M | -2.23M | 18.55M | 11.35M | 4.07M | -21.25M | -1.12M | -7.01M | -11.02M | -31.78M | -5.72M | -5.92M | 1.09M | -1.59M | 5.08M | -2.18M | 5.21M | -15.15M | -3.12M | 1.74M | -6.71M |
|
Capital Expenditures
|
3.77M | 7.15M | 1.97M | 2.02M | 10.49M | 3.09M | 3.71M | 9.11M | 7.34M | 4.85M | 3.97M | 6.25M | 6.50M | 3.48M | 4.52M | 7.18M | 10.35M | 8.83M | 6.71M | 7.81M | 8.00M | 4.62M | 8.98M | 9.54M | 6.77M | 4.55M | 5.18M | 5.28M | 4.94M | 9.07M | 7.13M | 7.51M | 3.59M | 3.24M | 3.76M | 4.00M | 4.68M | 4.39M | 2.48M | 1.85M | 2.87M | 3.72M | 4.75M | 6.19M | 17.12M | 6.03M | 7.11M | 6.44M | 8.56M | 6.30M | 6.66M | 33.83M | 5.95M | 6.69M | 6.40M | 9.55M | 8.33M | 7.81M | 6.13M | 5.58M | 3.58M |
|
Sales of Property, Plant and Equipment
|
0.00M | 2.65M | | | 0.13M | 0.00M | | | | | 0.00M | | | | 0.41M | | | | | | | | | 2.30M | 0.01M | 0.70M | 0.99M | | 0.06M | 0.94M | 1.00M | -0.15M | 1.57M | 0.03M | 2.25M | 0.01M | 0.01M | 0.00M | 0.00M | 69.46M | 4.93M | 1.89M | | 0.03M | 0.04M | 0.01M | | 0.05M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | | 0.05M | 0.00M | 0.41M | | 0.01M | 0.01M | 0.05M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.77M | -4.50M | -1.68M | -9.11M | -10.35M | -3.08M | -3.90M | -8.69M | -7.34M | -4.84M | -3.97M | -6.25M | -6.49M | -3.41M | -5.11M | -7.18M | -10.35M | -18.73M | -5.69M | -6.55M | -7.75M | -8.37M | -8.97M | 4.25M | -6.26M | -2.17M | -4.16M | -5.23M | -4.88M | -7.26M | -6.08M | -7.67M | -2.01M | -3.22M | -1.51M | -4.00M | -4.67M | -4.39M | -2.48M | 67.61M | 2.06M | -1.84M | -4.75M | -6.16M | -17.08M | -6.02M | -7.11M | -6.39M | -8.55M | -6.28M | -6.64M | -33.82M | -5.92M | -6.69M | -6.35M | -9.55M | -7.92M | -7.81M | -6.12M | -5.56M | -3.52M |
|
Other financing activities
|
| 0.40M | -0.00M | -0.41M | | -0.00M | | -0.05M | -0.47M | | | | | -2.54M | | | | -1.89M | -0.10M | | | 0.40M | | | | | -0.20M | | | | -0.35M | | | | -0.53M | -0.80M | | -0.24M | -0.32M | -0.55M | -0.01M | -0.19M | -0.80M | -2.09M | | -0.12M | -0.52M | -1.16M | -0.00M | | -2.79M | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.09M | -1.90M | 0.14M | -0.54M | -0.13M | -2.78M | -0.18M | -1.62M | -1.14M | -20.48M | -1.10M | -2.95M | -1.75M | -0.34M | -2.02M | -4.10M | -24.82M | -0.85M | 0.79M | -5.43M | -13.39M | -0.66M | -3.19M | -24.85M | -3.31M | -22.70M | -3.57M | -4.73M | -2.71M | -3.83M | -8.59M | -11.31M | -9.95M | -29.37M | -4.22M | -22.24M | -5.38M | -14.42M | 32.92M | -47.16M | -16.61M | -40.33M | -4.79M | -6.66M | -23.95M | -61.75M | -17.28M | -18.22M | -9.54M | -20.58M | -7.32M | -6.18M | -8.08M | -24.72M | -6.70M | -6.65M | -5.22M | -10.16M | -8.06M | -6.18M | -5.18M |
|
Dividends Paid - Common
|
| | | | | 2.61M | | 0.88M | 0.88M | 22.93M | 0.88M | 0.89M | 1.79M | 1.79M | 1.79M | 1.80M | 24.38M | 1.80M | 1.80M | 1.81M | 2.25M | 2.21M | 2.21M | 2.16M | 2.52M | 23.52M | 2.52M | 2.53M | 3.17M | 3.17M | 3.79M | 3.79M | 3.75M | 24.13M | 3.69M | 3.60M | 3.91M | 3.86M | 3.75M | 2.81M | 3.71M | 40.25M | 3.99M | 4.56M | 4.46M | 39.44M | 4.26M | 4.56M | 4.55M | 20.58M | 4.53M | 4.89M | 4.89M | 20.94M | 4.84M | 5.22M | 5.22M | 5.17M | 5.17M | 5.18M | 5.18M |
|
Change in Cash
|
4.94M | -9.04M | 8.08M | -4.11M | 4.47M | -16.90M | 7.11M | -0.98M | 19.31M | -21.48M | 0.32M | -1.61M | 19.82M | 11.11M | 1.32M | 3.33M | -9.18M | -13.18M | 8.66M | -7.45M | 6.59M | -2.63M | -16.93M | -5.21M | 27.04M | -12.06M | -1.97M | 4.38M | 21.07M | -7.39M | -7.37M | 2.59M | 21.67M | -24.69M | -0.31M | -16.82M | 33.48M | -13.76M | 8.87M | 66.50M | 60.80M | -11.79M | 10.07M | 25.22M | -9.67M | -59.53M | -3.81M | -18.88M | -6.20M | -14.05M | -2.88M | -10.94M | 25.25M | -13.57M | -9.91M | -1.80M | 11.30M | -1.05M | -8.03M | -4.52M | 23.21M |
|
Free Cash Flow
|
5.03M | -9.79M | 7.64M | 3.52M | 4.47M | -14.12M | 7.49M | 0.22M | 20.44M | -0.99M | 1.42M | 1.33M | 21.57M | 11.37M | 3.93M | 7.44M | 15.63M | -2.43M | 6.85M | -3.27M | 19.73M | 1.78M | -13.74M | 5.85M | 29.84M | 8.27M | 0.58M | 9.06M | 23.71M | -5.36M | 0.17M | 14.05M | 30.05M | 4.66M | 1.65M | 5.42M | 38.85M | 0.66M | -24.06M | 44.19M | 72.48M | 26.65M | 14.86M | 31.84M | 14.24M | 2.21M | 13.47M | -0.71M | 3.33M | 6.51M | 4.42M | -4.77M | 33.30M | 11.14M | -3.26M | 4.85M | 16.11M | 9.11M | 0.03M | 1.65M | 28.33M |
|
Net Cash Flow
|
4.94M | -9.04M | 8.08M | -4.11M | 4.47M | -16.90M | 7.11M | -0.98M | 19.31M | -21.48M | 0.32M | -1.61M | 19.82M | 11.11M | 1.32M | 3.33M | -9.18M | -13.18M | 8.66M | -7.45M | 6.59M | -2.63M | -16.93M | -5.21M | 27.04M | -12.06M | -1.97M | 4.38M | 21.07M | -7.39M | -7.37M | 2.59M | 21.67M | -24.69M | -0.31M | -16.82M | 33.48M | -13.76M | 8.87M | 66.50M | 60.80M | -11.79M | 10.07M | 25.22M | -9.67M | -59.53M | -3.81M | -18.88M | -6.20M | -14.05M | -2.88M | -10.94M | 25.25M | -13.57M | -9.91M | -1.80M | 11.30M | -1.05M | -8.03M | -4.52M | 23.21M |