|
Net Income
|
7.34M | 6.83M | 4.25M | 1.89M | 0.37M | 0.18M | 0.27M | 0.23M | 0.02M | | | | | | | | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Share-based Compensation
|
0.28M | 0.37M | 0.48M | 0.82M | 0.21M | 0.38M | 0.36M | 0.41M | 0.40M | 0.44M | 0.40M | 0.39M | 0.25M | 0.34M | 0.35M | 0.38M | 0.41M | 0.36M | 0.47M | 0.40M | 0.46M | 0.41M | 0.41M | 0.43M | 0.54M | 0.54M | 0.58M | 0.48M | 0.41M | 0.44M | 0.36M | 0.16M | 0.47M | 0.51M | 0.59M | 0.44M | 0.51M | 0.64M | 0.69M | 0.44M | 0.70M | 0.69M | 0.92M | 1.04M | 0.80M | 0.86M | 1.05M | 1.11M | 0.59M | 1.08M | 1.08M | 1.06M | 0.96M | 1.26M | 1.29M | 1.37M | 1.47M | 1.83M | 1.72M | 1.48M | 2.21M | 2.38M | 1.85M |
|
Deferred Taxes
|
| | | -0.93M | | | | | | | | -3.06M | 0.28M | | | 0.93M | | | | -0.47M | | | | 1.22M | | | | -0.70M | | | | 2.01M | | | | -0.69M | | | | -1.42M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.01M | 0.01M | 0.01M | -0.16M | -0.00M | -0.01M | 0.03M | -0.02M | -0.12M | -0.01M | -0.01M | -0.01M | -0.03M | -0.03M | 0.02M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.03M | 2.52M | 3.63M | 3.59M | 0.83M | 3.90M | 3.43M | 2.63M | 0.29M | 2.36M | 2.46M | 1.78M | 3.69M | 2.26M | 0.48M | 1.33M | 4.33M | 3.62M | 2.87M | 2.98M | 2.51M | 3.47M | 3.09M | 2.74M | 2.40M | 3.61M | 3.96M | 3.44M | 3.28M | 3.05M | 2.74M | 1.17M | 0.27M | 2.49M | 2.34M | 2.49M | 0.34M | 5.19M | 3.12M | 2.76M | -0.06M | 7.91M | 4.50M | 3.44M | 1.47M | 8.18M | 5.56M | 4.52M | 1.55M | 9.60M | 3.70M | 4.64M | 2.14M | 13.88M | 6.10M | 6.51M | 2.54M | 15.80M | 8.23M | 7.82M | 3.03M | 10.95M | 4.50M |
|
Cash from Operations
|
4.62M | 12.63M | 7.05M | 4.22M | 7.20M | 5.06M | 8.20M | 13.23M | 14.04M | 9.41M | 6.54M | 5.47M | 1.31M | 13.49M | 10.12M | 9.70M | 1.42M | 8.17M | 7.45M | 3.62M | 7.93M | 12.60M | 3.27M | 12.54M | 14.42M | 13.63M | 2.95M | 13.86M | -11.95M | 16.42M | 10.09M | 12.79M | 6.82M | 18.04M | 6.17M | 16.96M | 10.11M | 17.01M | 17.88M | 13.91M | 1.55M | 18.59M | 6.47M | 17.19M | 14.82M | 25.26M | -1.37M | 4.13M | -9.39M | 28.20M | 25.74M | 32.86M | 34.87M | 57.76M | 24.98M | 41.89M | 17.59M | 41.63M | 21.04M | 30.84M | 31.49M | 39.54M | 35.56M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.52M | 0.51M | 0.49M | 0.49M | 0.47M | 0.46M | 0.48M | 0.48M | 0.47M | 0.47M | 0.48M | 0.48M | 0.47M | 0.50M | 0.53M | 0.53M | 0.58M | 0.77M | 0.82M | 0.78M | 0.82M | 0.95M | 0.92M | 0.92M | 0.96M | 1.04M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.72M | 1.70M | 1.68M | 2.04M | 2.04M | 2.06M | 2.14M | 2.22M | 2.33M | 2.43M | 2.46M | 3.02M | 3.32M | 3.43M | 2.93M | 2.93M | 2.98M | 3.09M | 3.18M | 3.77M | 3.56M | 3.39M | 3.52M | 5.04M | 5.08M | 5.21M | 5.17M | 5.42M | 5.83M | 5.52M | 5.41M | 5.63M | 5.51M | 5.50M | 5.39M | 5.36M | 5.35M | 5.39M | 5.44M | 5.40M | 5.48M | 5.58M | 5.67M | 5.93M | 5.93M | 5.95M | 5.97M | 6.27M | 6.56M | 6.81M | 7.00M | 7.07M | 7.11M | 7.40M | 8.34M | 8.95M | 9.33M | 9.93M | 10.11M | 10.58M | 12.29M | 13.26M | 13.41M |
|
Change in Receivables
|
2.32M | 0.16M | -0.46M | 3.91M | 1.06M | -0.25M | -1.16M | 2.76M | 0.76M | -2.83M | -0.74M | 0.65M | 1.84M | -0.95M | -2.60M | 3.41M | 1.97M | -4.32M | -2.33M | 5.73M | -0.59M | -2.45M | -0.75M | 6.74M | -1.79M | -4.64M | -0.84M | 5.02M | 4.56M | -2.65M | -1.44M | 5.69M | 4.43M | -1.54M | -4.94M | 2.54M | 5.04M | -3.63M | -9.44M | 11.42M | 1.99M | 3.82M | 2.31M | 13.20M | 0.32M | -0.91M | 11.44M | 19.68M | 15.86M | -7.38M | -6.14M | 4.05M | 9.05M | -13.96M | -17.59M | 1.10M | 10.58M | -11.19M | -5.54M | 17.39M | 2.65M | -7.79M | -7.67M |
|
Change in Inventory
|
4.52M | -1.07M | -0.36M | 0.05M | 3.31M | 1.93M | -1.83M | -4.73M | -1.18M | 5.06M | -2.60M | -0.71M | 7.06M | -3.64M | -1.23M | -4.31M | 8.13M | 2.97M | -1.14M | 0.01M | 2.06M | 2.12M | -2.23M | -1.62M | -0.39M | 7.03M | -4.09M | 0.99M | 14.30M | 0.38M | -3.20M | -3.00M | 6.63M | 1.40M | -0.10M | -7.19M | -1.79M | 2.11M | -3.26M | -3.10M | 8.95M | -0.95M | 1.43M | -1.47M | 4.08M | 2.38M | 5.85M | 17.72M | 10.00M | 8.07M | -11.48M | -11.31M | -11.84M | -8.91M | -4.91M | 5.74M | 6.04M | 0.37M | -0.72M | 0.89M | 8.49M | -3.29M | -7.51M |
|
Change in Account Payables
|
2.04M | -1.20M | 0.59M | 3.92M | 2.54M | -4.63M | -3.53M | 3.77M | 8.09M | -3.04M | -3.34M | -2.90M | 2.18M | -1.90M | -0.57M | 0.64M | 3.76M | -3.71M | -0.69M | 1.20M | -1.33M | 1.21M | -1.90M | 5.85M | 0.35M | -1.47M | -6.34M | 8.02M | -1.18M | -1.55M | 1.74M | 5.15M | 3.54M | -1.16M | -6.38M | -0.12M | 2.74M | -2.50M | -2.71M | 6.70M | -2.35M | 0.93M | -2.15M | 6.12M | 0.87M | 4.25M | 0.98M | 19.04M | -8.44M | 3.83M | -11.62M | 4.63M | -0.54M | 6.96M | -20.75M | 13.51M | -7.30M | 3.08M | -11.81M | 18.47M | -3.81M | -7.20M | -6.56M |
|
Change in Accured Expenses
|
-4.80M | 1.49M | 0.91M | 2.56M | -3.48M | 1.43M | 0.85M | 1.55M | -4.60M | 2.15M | 0.47M | 0.67M | -0.85M | 0.43M | 0.83M | -0.26M | -1.70M | 0.06M | 0.27M | 0.85M | -2.00M | 0.68M | 3.44M | -1.88M | -4.54M | 2.80M | -0.19M | 1.51M | -3.60M | 3.52M | -0.98M | 2.73M | -3.71M | 4.02M | 0.94M | 3.49M | -7.67M | 3.16M | 1.36M | 3.81M | -6.69M | 4.37M | 3.48M | 6.39M | -10.16M | 4.77M | 3.80M | 4.31M | -11.04M | 2.44M | 4.95M | 2.92M | -9.07M | 1.93M | 6.54M | 11.32M | -8.95M | 1.66M | 5.59M | 2.17M | -6.74M | 2.53M | 5.00M |
|
Change in Taxes
|
-4.52M | -1.67M | 11.08M | -2.35M | 3.18M | 0.43M | -0.08M | -3.78M | 2.45M | 2.02M | -3.40M | 2.82M | -0.60M | 0.80M | 0.21M | -0.41M | -0.69M | 0.07M | -1.17M | -0.39M | 1.56M | 0.35M | -4.20M | 1.59M | 2.42M | 0.77M | -2.33M | -0.28M | 0.04M | 0.22M | 0.72M | -2.69M | 3.42M | -0.07M | -0.79M | -0.44M | 3.51M | -2.25M | -1.34M | 0.67M | 4.26M | -3.47M | -1.80M | 0.77M | 5.39M | -4.34M | -1.69M | 0.85M | 6.64M | -4.61M | -0.27M | 1.53M | 8.26M | -7.26M | -2.81M | 0.43M | 9.81M | -9.47M | -2.98M | -2.17M | 9.83M | -5.75M | 0.77M |
|
Other Working Capital Changes
|
-0.36M | -0.87M | 0.69M | -0.08M | -0.36M | -0.17M | 0.06M | -0.48M | -0.47M | -0.40M | 2.03M | -0.30M | -0.51M | -0.84M | 2.13M | -0.22M | -0.74M | -0.84M | 1.32M | -0.07M | -0.33M | -0.56M | 1.76M | -0.53M | -0.83M | -0.94M | 2.64M | -0.79M | 0.46M | -0.82M | 2.14M | -0.72M | 0.58M | -1.74M | 2.99M | -0.27M | -0.69M | 1.81M | -2.68M | 2.49M | 0.22M | -1.36M | 3.45M | -0.39M | 0.07M | -1.33M | 4.61M | -0.34M | -1.47M | -0.96M | 3.35M | -0.49M | -2.30M | -1.13M | 4.35M | -0.81M | -0.90M | 0.09M | 2.83M | -0.79M | -2.27M | -0.77M | 4.34M |
|
Capital Expenditures
|
3.30M | 1.84M | 2.63M | 4.66M | 3.63M | 2.58M | 7.62M | 6.23M | 4.25M | 7.63M | 8.20M | 6.58M | 4.06M | 2.47M | 3.96M | 1.77M | 3.30M | 2.94M | 3.84M | 4.47M | 5.18M | 4.49M | 7.44M | 7.07M | 6.26M | 3.99M | 5.56M | 5.80M | 6.56M | 6.62M | 3.83M | 2.70M | 2.37M | 1.84M | 2.99M | 5.41M | 9.16M | 4.93M | 5.34M | 5.12M | 4.85M | 3.27M | 5.08M | 7.59M | 2.15M | 4.75M | 8.80M | 12.81M | 11.64M | 9.03M | 11.64M | 16.01M | 7.87M | 9.05M | 11.33M | 11.90M | 10.65M | 10.64M | 8.72M | 11.09M | 13.54M | 10.80M | 14.32M |
|
Sales of Property, Plant and Equipment
|
0.04M | 0.01M | 0.03M | 0.06M | 0.09M | 0.01M | 0.13M | 0.03M | 0.05M | 0.06M | 0.05M | 0.07M | 0.04M | 0.01M | 0.06M | 0.00M | 0.02M | 0.09M | 0.03M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 1.71M | | | | | | | | | | 2.42M | | | | 10.07M | | | 4.45M | 146.32M | 8.43M | 2.20M | | | | | | | | | | | | | | | | | | 10.02M | 15.98M | | | 1.38M | 18.97M | | | | | | 3.35M | 75.50M | 4.60M | 25.40M | | 18.00M | 44.00M | 151.33M | 11.18M | 4.60M |
|
Change in Acquisitions & Divestments
|
4.28M | 7.17M | 12.48M | 6.62M | 5.63M | 4.25M | 1.96M | 3.43M | 1.92M | 2.94M | 3.67M | 6.37M | 4.34M | 4.90M | 2.94M | 4.43M | 4.52M | 2.71M | 2.53M | 3.52M | 3.96M | 5.37M | 25.38M | 3.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.95M | 2.90M | 9.89M | -33.28M | 0.19M | -4.94M | -9.45M | -6.20M | -5.17M | -14.78M | -8.33M | -2.09M | -8.81M | -2.21M | -7.54M | -4.55M | -7.56M | -3.76M | -11.34M | -3.76M | -3.52M | -6.19M | -129.31M | -12.32M | -8.28M | -3.95M | -5.51M | -5.75M | -6.51M | -6.54M | -3.65M | -2.63M | -2.34M | -1.77M | -2.94M | -5.30M | -9.10M | -4.78M | -5.22M | -5.10M | -4.79M | -28.23M | -15.05M | -23.37M | -2.13M | -5.79M | -10.12M | -31.71M | -11.53M | -8.85M | -11.58M | -9.28M | -7.83M | -12.11M | -86.44M | -16.12M | -35.80M | -10.53M | -26.49M | -55.13M | -164.54M | -21.27M | -18.80M |
|
Other financing activities
|
| | | | 0.05M | 0.31M | -0.29M | 0.62M | | 0.16M | 0.06M | 0.29M | -0.23M | 0.28M | -0.01M | -0.11M | | | 0.06M | -0.16M | | | | | | | | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | |
|
Cash from Financing Activities
|
-2.88M | | -4.13M | 0.08M | -3.04M | 0.31M | -3.18M | 2.26M | -3.35M | 0.99M | -3.34M | 0.76M | -4.12M | 0.74M | -3.83M | 0.47M | -5.55M | 0.49M | -3.82M | -0.21M | -4.97M | -3.72M | 126.10M | -1.02M | -4.92M | -14.25M | -5.71M | -9.64M | 14.36M | -8.88M | -2.57M | -12.80M | -4.29M | -17.41M | 0.02M | -9.76M | -4.61M | -13.77M | -9.45M | -11.80M | 3.47M | 8.29M | 13.39M | 1.21M | -10.47M | -17.89M | 28.13M | 7.64M | 23.42M | -21.42M | -11.93M | -22.16M | -27.55M | -41.73M | 56.23M | -24.35M | 19.95M | -32.47M | 6.24M | 21.08M | 142.45M | -22.36M | -18.97M |
|
Dividends Paid - Common
|
2.88M | | 4.13M | | 3.10M | | 3.32M | | 3.35M | | 3.58M | | 3.59M | | 3.82M | | 3.82M | | 4.04M | | 4.04M | | 4.22M | | 4.23M | | 4.46M | | 4.47M | | 4.70M | | 4.70M | 2.41M | 2.41M | 2.45M | 2.46M | 2.44M | 2.44M | 2.48M | 2.48M | 2.48M | 2.47M | 2.60M | 2.60M | 2.76M | 2.75M | 2.96M | 2.96M | 2.94M | 2.94M | 3.16M | 3.16M | 3.38M | 3.35M | 3.35M | 3.36M | 3.76M | 3.76M | 3.75M | 3.75M | 3.97M | 3.97M |
|
Change in Cash
|
0.80M | 15.53M | 12.81M | -28.97M | 4.34M | 0.43M | -4.43M | 9.29M | 5.52M | -4.38M | -5.12M | 4.13M | -11.62M | 12.01M | -1.25M | 5.63M | -11.68M | 4.90M | -7.71M | -0.35M | -0.57M | 2.69M | 0.06M | -0.80M | 1.21M | -4.58M | -8.27M | -1.52M | -4.09M | 1.00M | 3.86M | -2.65M | 0.19M | -1.14M | 3.26M | 1.90M | -3.59M | -1.55M | 3.21M | -2.99M | 0.23M | -1.35M | 4.81M | -4.97M | 2.22M | 1.58M | 16.64M | -19.94M | 2.50M | -2.07M | 2.22M | 1.42M | -0.52M | 3.92M | -5.23M | 1.41M | 1.73M | -1.36M | 0.78M | -3.20M | 9.40M | -4.09M | -2.21M |
|
Free Cash Flow
|
1.32M | 10.80M | 4.43M | -0.43M | 3.57M | 2.48M | 0.58M | 7.00M | 9.80M | 1.78M | -1.66M | -1.11M | -2.75M | 11.02M | 6.16M | 7.93M | -1.87M | 5.22M | 3.61M | -0.84M | 2.75M | 8.11M | -4.18M | 5.47M | 8.15M | 9.63M | -2.61M | 8.06M | -18.50M | 9.80M | 6.26M | 10.09M | 4.44M | 16.20M | 3.18M | 11.55M | 0.95M | 12.08M | 12.54M | 8.79M | -3.29M | 15.31M | 1.39M | 9.59M | 12.67M | 20.51M | -10.17M | -8.68M | -21.04M | 19.17M | 14.10M | 16.84M | 26.99M | 48.72M | 13.65M | 29.99M | 6.94M | 30.99M | 12.31M | 19.76M | 17.95M | 28.74M | 21.24M |
|
Net Cash Flow
|
0.80M | 15.53M | 12.81M | -28.97M | 4.34M | 0.43M | -4.43M | 9.29M | 5.52M | -4.38M | -5.12M | 4.13M | -11.62M | 12.01M | -1.25M | 5.63M | -11.68M | 4.90M | -7.71M | -0.35M | -0.57M | 2.69M | 0.06M | -0.80M | 1.21M | -4.58M | -8.27M | -1.52M | -4.09M | 1.00M | 3.86M | -2.65M | 0.19M | -1.14M | 3.26M | 1.90M | -3.59M | -1.55M | 3.21M | -2.99M | 0.23M | -1.35M | 4.81M | -4.97M | 2.22M | 1.58M | 16.64M | -19.94M | 2.50M | -2.07M | 2.22M | 1.42M | -0.52M | 3.92M | -5.23M | 1.41M | 1.73M | -1.36M | 0.78M | -3.20M | 9.40M | -4.09M | -2.21M |