|
Net Income
|
9.17M | 3.23M | 6.25M | 7.35M | 7.08M | 7.58M | 7.90M | -7.58M | 9.06M | 11.39M | 11.74M | -8.31M | 7.48M | 18.70M | 7.02M | 7.36M | 8.87M | 13.48M | 10.74M | 10.66M | 15.74M | 15.45M | 17.27M | 14.37M | 18.39M | 18.09M | 20.47M | 18.93M | 33.02M | 38.16M | 15.91M | 16.49M | 14.74M | -11.71M | 9.38M | -0.44M | 17.11M | 11.88M | 14.59M | 15.69M | 14.50M | 13.35M | 14.27M | 16.52M | 17.03M | 13.96M | 15.70M | 16.89M | 16.83M | 17.39M | 17.14M | 17.89M | 18.37M | 21.30M | 19.19M | 16.99M | 19.30M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | | | 2.97M | | | | | 5.34M | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.32M | -0.24M | 0.91M | 0.07M | 0.17M | 0.07M | 0.36M | 4.93M | -0.37M | -0.19M | -0.80M | 5.57M | 0.62M | -0.77M | 0.43M | 4.17M | -0.39M | -0.06M | 0.46M | 3.78M | -0.47M | -0.43M | -0.31M | 0.11M | 0.11M | -0.49M | 1.51M | 0.31M | -0.41M | 2.61M | 0.08M | -0.10M | 0.27M | 10.38M | 0.80M | -1.17M | -0.88M | -0.91M | -0.92M | 0.04M | 0.09M | 11.09M | 0.16M | -0.01M | -0.26M | -0.62M | -0.60M | -0.79M | -0.30M | -1.43M | -0.79M | -0.45M | -0.10M | 12.27M | 12.59M | -0.30M | -0.50M |
|
Change in Working Capital
|
| | | 0.38M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-0.25M | 2.18M | -0.23M | -0.66M | -1.91M | -0.79M | -2.25M | 0.27M | -1.65M | 1.81M | 0.60M | 2.89M | -2.23M | -1.02M | 0.78M | 2.17M | -4.54M | 0.67M | 1.37M | 1.89M | -4.20M | -1.00M | 2.33M | -3.21M | -2.30M | -3.39M | -4.12M | -1.64M | 3.62M | 15.09M | 4.93M | -0.37M | 1.97M | 4.18M | -4.49M | 7.98M | -1.98M | 2.99M | -5.59M | -0.94M | -0.46M | 3.00M | -3.69M | -1.37M | 0.76M | -0.81M | -2.78M | -0.17M | 1.16M | 1.77M | -4.84M | -1.70M | 1.75M | -0.43M | -6.56M | -1.13M | -0.77M |
|
Change in Inventory
|
-1.40M | -0.94M | 2.69M | 0.29M | 0.66M | -0.29M | 0.12M | -0.57M | 0.82M | 0.01M | -2.03M | -1.78M | -1.24M | -0.52M | -0.88M | -0.96M | 2.67M | -0.19M | 0.58M | -1.71M | 2.64M | -0.11M | -0.30M | -0.86M | -0.60M | 2.01M | -0.57M | 0.58M | -2.87M | 3.04M | 1.29M | 0.71M | 1.61M | 0.20M | -0.38M | 0.61M | 1.60M | 1.29M | 1.66M | -0.43M | -5.32M | 0.25M | -4.75M | 0.76M | -4.81M | 2.98M | -0.16M | -0.45M | 1.51M | 0.20M | 0.52M | 1.01M | 1.06M | 0.78M | -0.13M | 0.07M | -0.85M |
|
Change in Account Payables
|
2.10M | -0.36M | -1.31M | 1.30M | 0.25M | 0.23M | 0.43M | -4.71M | -0.17M | -0.71M | 0.17M | 0.53M | 1.10M | 1.62M | -2.13M | -0.96M | -2.06M | 0.90M | 2.72M | -0.11M | -0.42M | -0.70M | 0.21M | -1.14M | 2.63M | 0.18M | 0.38M | -2.25M | 2.05M | -5.50M | -1.60M | 1.25M | -3.21M | 2.43M | 0.19M | -2.44M | 2.44M | -0.86M | -0.96M | 1.96M | 0.82M | -0.05M | 1.21M | -0.96M | 2.32M | -1.16M | 3.67M | -2.73M | -3.89M | 1.09M | -0.47M | 2.29M | -4.20M | 2.56M | 0.27M | -0.39M | -0.69M |
|
Change in Accured Expenses
|
0.22M | -0.97M | -1.37M | 5.91M | -0.71M | -0.26M | -0.42M | -2.35M | 0.84M | 1.97M | 0.36M | 7.29M | -2.05M | -4.11M | -0.61M | 9.12M | 0.22M | 0.95M | 0.00M | 1.52M | -2.01M | 1.30M | -0.06M | | 0.80M | 1.60M | 0.35M | 0.22M | -0.39M | -1.31M | -2.78M | 0.10M | -0.66M | -0.98M | 3.38M | 2.80M | 1.27M | 2.51M | -0.52M | 1.26M | 0.78M | -1.02M | -2.25M | 1.02M | 0.76M | -0.37M | 1.04M | 2.50M | 0.02M | 0.23M | -0.46M | 3.27M | -0.16M | 0.81M | 0.41M | -0.25M | 0.86M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | 1.29M | | | | | | | -4.20M | | | | -0.30M | | | 0.91M | -0.53M | | | -1.58M | -0.52M | | | -1.96M | -3.03M | | | -0.83M | -4.58M | -2.40M | 2.87M | 0.94M | -3.48M | -0.89M | -0.96M | -1.17M | -0.02M | 4.82M | 1.40M |
|
Cash from Operations
|
7.69M | 5.08M | 12.49M | 12.46M | 7.53M | 6.60M | 9.72M | 9.64M | 10.05M | 13.95M | 9.23M | 12.62M | 3.92M | 12.40M | 6.91M | 8.99M | 8.87M | 11.90M | 13.31M | 12.62M | 9.68M | 7.99M | 12.87M | 3.14M | 14.14M | 11.90M | 7.54M | 12.36M | 14.82M | 24.09M | 14.91M | 16.32M | 11.46M | 17.00M | 10.71M | 19.27M | 13.59M | 16.50M | 9.20M | 19.01M | 11.53M | 16.04M | 6.95M | 10.85M | 11.40M | 15.91M | 17.39M | 17.51M | 20.54M | 21.78M | 11.40M | 22.94M | 17.23M | 22.69M | 15.46M | 22.43M | 21.34M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | | | 2.97M | | | | | 5.34M | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-2.49M | -3.26M | -5.18M | -4.76M | -5.25M | -4.05M | -5.30M | -3.90M | -5.62M | -5.37M | -2.35M | -2.82M | -1.00M | -2.76M | -1.06M | -4.85M | -2.57M | -3.09M | -7.38M | -1.18M | -3.02M | -3.50M | -4.08M | -2.76M | -3.99M | -4.05M | -6.62M | -3.36M | -5.33M | -10.95M | -6.93M | -3.44M | -3.28M | -4.65M | -3.45M | -2.13M | -1.93M | -2.73M | -2.72M | -4.10M | -4.43M | -5.38M | -6.12M | -8.60M | -4.04M | -7.75M | -2.90M | -3.38M | -3.91M | -4.05M | -3.13M | -3.18M | -2.83M | -4.49M | -6.61M | -5.26M | -5.29M |
|
Sales of Property, Plant and Equipment
|
0.03M | 0.01M | 0.02M | 0.05M | 0.27M | 0.48M | 0.23M | 0.58M | 0.02M | 0.21M | 0.32M | 0.07M | 0.11M | 0.05M | 0.12M | 0.04M | 0.14M | 0.08M | 0.26M | 0.17M | 0.23M | 0.40M | 0.74M | 0.07M | 0.12M | 0.12M | 0.20M | 0.01M | 0.12M | 0.08M | 0.03M | 0.01M | 0.17M | 0.01M | 0.17M | 0.03M | 0.03M | | 0.22M | 0.41M | 0.07M | 0.23M | 0.21M | 0.57M | 0.07M | 0.20M | 0.02M | 0.04M | 0.09M | 0.06M | 0.16M | 0.14M | 0.10M | 0.07M | 0.30M | 0.15M | 0.11M |
|
Change in Intangibles
|
| | | | | | | -0.09M | | | -0.06M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | -0.50M | | | | -0.28M | | | | | | | -0.29M | -0.31M | 0.05M | -0.24M | 0.14M | -0.08M | -0.06M | 0.71M | -0.00M | -0.11M | 0.06M |
|
Divestments
|
| | | | | | | | | | | -4.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
30.10M | 15.50M | 18.64M | -3.64M | 4.21M | | | 1.34M | | | | | | | | | | | | | | | | 1.18M | 0.94M | 1.30M | 0.05M | 1.62M | -0.24M | -1.93M | 0.38M | 1.07M | | -0.16M | | | 0.27M | | | | | | | | | 0.10M | 0.10M | | | | | | | | | | |
|
Cash from Investing Activities
|
11.86M | -3.08M | 8.98M | -4.70M | -2.22M | -4.09M | -5.29M | -3.54M | -4.96M | -5.03M | -2.25M | 1.44M | -0.70M | -2.86M | -1.01M | -4.99M | -2.35M | -3.11M | -7.27M | -2.75M | -5.89M | 1.77M | -3.55M | -4.21M | -4.34M | -2.46M | -3.95M | -3.08M | -71.06M | -73.84M | -6.68M | -3.49M | -3.21M | -4.90M | -3.91M | -2.36M | -2.12M | -3.09M | -3.60M | -4.60M | -4.75M | -5.58M | -6.70M | -8.18M | -4.28M | -8.19M | -3.46M | -4.47M | -4.64M | -4.65M | -3.48M | -3.97M | -3.72M | -4.76M | -6.69M | -5.71M | -6.54M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | | -14.68M | -14.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.11M | -3.81M | -0.17M | -0.19M | 0.51M | -31.78M | -1.70M | -0.68M | -0.01M | -21.83M | 0.08M | -22.95M | 0.12M | -28.24M | -0.99M | 1.77M | -2.31M | -7.95M | -3.08M | -4.21M | -3.15M | -9.85M | -5.08M | -4.51M | -8.83M | -5.32M | -5.50M | -5.57M | 76.12M | 68.43M | -7.26M | -3.90M | -12.74M | -15.02M | -6.67M | -10.18M | -6.06M | -6.53M | -10.85M | -14.70M | -8.97M | -24.15M | -7.12M | -10.42M | -8.97M | -9.85M | -7.79M | -11.95M | -8.82M | -4.37M | -6.68M | -7.82M | -9.44M | -7.83M | -9.55M | -9.95M | -11.44M |
|
Current Debt
|
| | | 0.17M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | 0.17M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 7.13M | | | | 63.24M | | | | 43.56M | | | | -5.19M | -2.57M | -7.01M | -2.89M | -3.59M | -3.62M | -7.84M | -4.02M | -4.19M | -8.39M | -5.03M | -5.03M | -5.03M | -5.03M | -2.61M | -4.91M | -4.84M | -5.05M | -5.05M | -5.05M | -4.92M | | 19.93M | | | -2.80M | -2.90M | -2.89M | -2.88M | -2.85M | -2.84M | -2.80M | -2.82M | -3.00M | -2.94M | -4.77M | -7.76M | -7.76M | -7.76M | -7.76M | -9.95M | -9.95M |
|
Exchange Rate Effect
|
-2.38M | 2.00M | 1.95M | -0.01M | 0.90M | -2.47M | 1.71M | 1.04M | 0.66M | 0.32M | -3.13M | 0.43M | 0.34M | -1.26M | -0.19M | -0.01M | 0.17M | -1.03M | 0.00M | -0.58M | -0.99M | 0.50M | -3.01M | 1.10M | -0.45M | 0.58M | -0.26M | -2.34M | -0.25M | -4.92M | 0.69M | 0.42M | -1.65M | 0.64M | -4.23M | 0.20M | -0.36M | 3.47M | -2.81M | 1.73M | -0.44M | 1.04M | -0.18M | -2.84M | -0.75M | -0.09M | -0.71M | -0.16M | -1.40M | 0.80M | -0.64M | -1.98M | 0.19M | -0.20M | -0.89M | 6.29M | 0.95M |
|
Change in Cash
|
17.28M | 0.20M | 23.26M | 7.56M | 6.71M | -31.75M | 4.44M | 6.46M | 5.73M | -12.60M | 3.93M | -8.47M | 3.68M | -19.97M | 4.71M | 5.76M | 4.39M | -0.19M | 2.96M | 5.08M | -0.34M | 0.41M | 1.24M | -4.48M | 0.51M | 4.71M | -2.17M | 1.37M | 19.64M | 13.76M | 1.65M | 9.34M | -6.14M | -2.29M | -4.11M | 6.92M | 5.05M | 10.35M | -8.05M | 1.44M | -2.63M | -12.64M | -7.05M | -10.58M | -2.60M | -2.22M | 5.43M | 0.93M | 5.67M | 13.55M | 0.60M | 9.18M | | | | | |
|
Beginning Cash Balance
|
12.51M | 29.79M | 30.00M | 53.26M | 60.81M | 67.52M | 35.77M | 40.21M | 46.67M | 52.40M | 39.81M | 43.74M | 35.27M | 38.95M | 18.98M | 23.69M | 29.45M | 33.84M | 33.66M | 36.62M | 41.70M | 41.35M | 41.77M | 31.09M | 26.61M | 27.12M | 36.91M | 34.73M | 36.11M | -13.76M | 51.40M | 53.05M | 62.39M | 56.25M | 53.96M | 49.86M | 56.78M | 61.84M | 72.18M | 64.13M | 65.58M | 62.95M | 50.31M | 43.25M | 32.67M | 30.07M | 27.85M | 33.28M | 34.20M | 39.88M | 53.43M | 54.03M | 67.47M | 77.36M | 75.68M | 88.73M | 93.07M |
|
Free Cash Flow
|
10.18M | 8.35M | 17.68M | 17.23M | 12.78M | 10.65M | 15.02M | 13.54M | 15.67M | 19.32M | 11.59M | 15.44M | 4.92M | 15.16M | 7.97M | 13.84M | 11.44M | 14.99M | 20.69M | 13.79M | 12.70M | 11.50M | 16.95M | 5.89M | 18.13M | 15.95M | 14.15M | 15.73M | 20.15M | 35.03M | 21.84M | 19.76M | 14.74M | 21.65M | 14.16M | 21.40M | 15.52M | 19.23M | 11.92M | 23.12M | 15.96M | 21.42M | 13.07M | 19.45M | 15.44M | 23.66M | 20.30M | 20.89M | 24.45M | 25.83M | 14.53M | 26.12M | 20.07M | 27.18M | 22.07M | 27.69M | 26.64M |
|
Net Cash Flow
|
19.66M | -1.80M | 21.31M | 7.57M | 5.81M | -29.28M | 2.74M | 5.42M | 5.07M | -12.91M | 7.07M | -8.90M | 3.34M | -18.70M | 4.90M | 5.78M | 4.22M | 0.84M | 2.96M | 5.66M | 0.64M | -0.09M | 4.25M | -5.58M | 0.96M | 4.13M | -1.92M | 3.71M | 19.89M | 18.67M | 0.96M | 8.92M | -4.49M | -2.92M | 0.13M | 6.72M | 5.41M | 6.88M | -5.24M | -0.28M | -2.19M | -13.69M | -6.87M | -7.74M | -1.86M | -2.13M | 6.14M | 1.09M | 7.08M | 12.76M | 1.25M | 11.15M | 4.07M | 10.09M | -0.78M | 6.76M | 3.37M |