|
Net Income
|
15.86M | 16.46M | 7.09M | 8.66M | 23.33M | 15.98M | 5.49M | 10.42M | 18.67M | 19.54M | 10.23M | 12.66M | 21.17M | 20.32M | 12.43M | 13.52M | 23.68M | 21.37M | 11.26M | 14.64M | 24.46M | 19.66M | 12.98M | 15.59M | 26.79M | 20.62M | 13.54M | 15.99M | 25.30M | 24.34M | 36.25M | 17.83M | 26.13M | 13.00M | 17.53M | 20.35M | 30.87M | 26.07M | 17.06M | 7.31M | -12.65M | 6.58M | 1.78M | 6.06M | 28.89M | 16.04M | 11.09M | 3.27M | 15.56M | 17.31M | 6.63M | 6.87M | 34.98M | 30.42M | 7.28M | 13.33M | 36.30M | 29.64M | 5.14M | 4.82M | 44.25M | 11.38M | 0.88M |
|
Depreciation and Depletion
|
| | | | 6.29M | 6.40M | 6.36M | 6.36M | 6.62M | 6.84M | 6.79M | 7.07M | 7.43M | 7.50M | 7.69M | 7.90M | 8.01M | 8.06M | 7.98M | 8.01M | 8.03M | 8.34M | 8.17M | 8.59M | 8.77M | 9.01M | 8.73M | 9.70M | 9.63M | 10.15M | 11.15M | 10.21M | 10.57M | 11.01M | 10.77M | 11.12M | 11.48M | 11.85M | 11.89M | 12.92M | 12.54M | 12.48M | 12.27M | 11.98M | 12.03M | 10.52M | 11.92M | 11.90M | 12.40M | 13.40M | 13.50M | 13.80M | 14.10M | 15.30M | 15.20M | 15.80M | 16.20M | 16.27M | 15.81M | 15.80M | 16.70M | 17.72M | 17.24M |
|
Share-based Compensation
|
| 0.26M | 0.28M | 0.23M | 0.16M | 0.25M | 0.29M | 0.23M | 0.30M | 0.33M | 0.51M | 0.28M | 0.40M | 0.41M | 0.52M | 0.44M | 0.51M | 0.44M | 0.53M | 0.32M | 0.52M | 0.54M | 0.52M | 0.54M | 0.68M | 0.64M | 0.75M | 0.16M | 0.06M | 0.81M | 0.95M | 0.57M | 0.58M | 0.98M | 0.97M | 0.55M | 0.87M | 1.22M | 1.30M | 0.51M | 0.96M | 1.17M | 1.24M | 0.58M | 0.72M | 0.95M | 1.08M | 0.92M | 1.02M | 0.79M | 1.24M | 1.15M | 1.08M | 1.38M | 1.48M | 1.73M | 1.63M | 1.38M | 1.12M | 1.63M | 1.83M | 1.74M | 1.48M |
|
Deferred Taxes
|
| 3.23M | -0.02M | -0.01M | -0.02M | 6.17M | -0.09M | 0.01M | -0.05M | 3.23M | 0.01M | -0.10M | -0.08M | 0.24M | -0.06M | -0.13M | -0.07M | 0.25M | -0.21M | 0.22M | -0.14M | 0.01M | -0.04M | -0.10M | -0.03M | 7.87M | -0.07M | -0.25M | -0.02M | 8.19M | -18.27M | 2.90M | 2.86M | 2.11M | 0.69M | -0.07M | 0.07M | 8.95M | -0.23M | -0.07M | -0.13M | 3.05M | -0.01M | 0.00M | -0.18M | -2.71M | -0.53M | 0.28M | 0.02M | 9.06M | -0.53M | -0.26M | -0.15M | 11.87M | -0.19M | 0.57M | -0.07M | 6.12M | -0.16M | 0.21M | 0.07M | 3.82M | -0.33M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | | | 0.01M | |
|
Gains from Investment Securities
|
| 0.00M | 0.36M | 0.15M | 6.58M | 0.06M | 0.61M | 0.00M | 0.00M | 2.24M | 0.00M | 0.00M | 0.00M | 2.82M | -0.26M | 0.10M | 0.10M | 2.99M | -0.51M | 0.15M | 0.15M | 6.70M | | 0.16M | 0.16M | 8.98M | 300.00 | 0.16M | 0.16M | 8.04M | 0.00M | 0.34M | 0.16M | 5.89M | -1.03M | 0.41M | 0.17M | 8.46M | 0.13M | 0.62M | 0.16M | 7.45M | 0.68M | 0.45M | 0.27M | 4.87M | | | 0.12M | 3.55M | 0.14M | | 0.30M | 1.49M | | | 0.37M | 2.33M | | 0.37M | | 0.45M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 1.31M | | | | 1.27M | | | | | | | | | | | | | | | 1.50M | 0.76M | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | 0.15M | | | | 0.16M | | | | 0.14M | | | | 0.14M | | | | 0.16M | | | | 0.18M | | | | 0.18M | | | | 0.14M | | | | 0.14M | | | | 0.16M | | | | 0.14M | | | | 0.12M | |
|
Cash from Operations
|
| 20.77M | 15.69M | 13.77M | 21.82M | 29.18M | 20.67M | 9.39M | 22.43M | 36.93M | 17.26M | 11.29M | 25.14M | 32.85M | 31.28M | 7.81M | 30.05M | 37.96M | 23.93M | 4.59M | 38.03M | 37.37M | 20.92M | 7.38M | 43.05M | 49.88M | 26.40M | 14.36M | 42.58M | 42.01M | 26.11M | 15.79M | 43.39M | 38.08M | 32.81M | 17.45M | 50.90M | 46.34M | 33.57M | 8.70M | 24.35M | 25.52M | 21.30M | 5.48M | 46.79M | 27.93M | 5.45M | -31.89M | -3.21M | 55.71M | 21.41M | 14.26M | 70.27M | 66.33M | 48.95M | 12.74M | 65.05M | 46.32M | 35.16M | 12.31M | 51.23M | 66.43M | 35.96M |
|
Amortizatization of Intangibles
|
| 1.46M | 1.41M | 1.37M | 1.23M | 1.18M | 1.21M | 1.18M | 1.18M | 1.19M | 1.20M | 1.19M | 1.19M | 1.17M | 1.25M | 1.26M | 1.42M | 1.50M | 1.43M | 1.44M | 1.58M | 1.47M | 1.46M | 1.45M | 1.40M | 1.28M | 1.18M | 1.10M | 1.06M | 0.50M | 0.83M | 0.94M | 0.86M | 0.87M | 0.85M | 0.83M | 0.84M | 0.80M | 0.84M | 0.83M | 0.83M | 0.69M | 0.68M | 0.78M | 0.64M | 0.50M | 0.60M | 0.60M | 0.60M | 1.70M | 1.70M | 1.70M | 1.70M | 1.40M | 1.60M | 1.60M | 2.00M | 2.00M | 1.90M | 2.00M | 1.90M | 1.40M | 1.40M |
|
Depreciation & Amortization (CF)
|
| 6.35M | 6.25M | 6.12M | 6.29M | 6.40M | 6.36M | 6.36M | 6.62M | 6.84M | 6.79M | 7.07M | 7.43M | 7.50M | 7.69M | 7.90M | 8.01M | 8.06M | 7.98M | 8.01M | 8.03M | 14.26M | 8.17M | 8.59M | 10.16M | 10.29M | 9.91M | 10.80M | 10.69M | 11.05M | 11.99M | 11.15M | 11.43M | 11.91M | 11.63M | 12.00M | 12.32M | 12.65M | 12.73M | 13.76M | 13.38M | 13.18M | 12.95M | 13.15M | 12.66M | 11.02M | 12.51M | 12.54M | 13.02M | 15.06M | 15.18M | 15.44M | 15.76M | 16.76M | 16.79M | 17.40M | 18.19M | 18.22M | 17.74M | 17.77M | 18.66M | 19.16M | 18.68M |
|
Change in Receivables
|
| 13.68M | -16.04M | 10.54M | 17.39M | -6.66M | -19.11M | 17.00M | 10.32M | -7.60M | -9.79M | 12.58M | 13.31M | -4.96M | -12.91M | 12.27M | 18.03M | -8.48M | -16.02M | 12.14M | 19.71M | -12.70M | -10.53M | 10.81M | 11.70M | -15.55M | -5.85M | 13.79M | 15.45M | -3.02M | -14.55M | 16.37M | 5.71M | 0.39M | -14.39M | 12.38M | 16.29M | -5.53M | -10.25M | 3.91M | -18.29M | 10.05M | -13.70M | 24.59M | 17.06M | 7.82M | -0.23M | 25.26M | 53.03M | -45.28M | -21.17M | 10.63M | 18.22M | -19.08M | -32.41M | 12.30M | 31.06M | -18.88M | -24.99M | 9.19M | 32.28M | -21.99M | -22.87M |
|
Change in Inventory
|
| 11.46M | 6.39M | 0.35M | 2.40M | -2.88M | 2.94M | 2.53M | 4.32M | -3.32M | 6.99M | -1.90M | 0.37M | -3.64M | 5.14M | -0.03M | 1.21M | -4.46M | 10.52M | 2.64M | -5.11M | -3.09M | 12.07M | 6.05M | -5.65M | -6.18M | 6.73M | 4.14M | 1.29M | -4.74M | 9.93M | 2.86M | 0.23M | -3.38M | 4.97M | 5.21M | -3.93M | -3.03M | 8.52M | 2.80M | -7.58M | -11.63M | 5.64M | 0.79M | -0.47M | 8.19M | 9.96M | 26.58M | 6.25M | 6.65M | 2.28M | -3.11M | -4.05M | -4.60M | 0.97M | 16.06M | -9.76M | -6.26M | -3.16M | 16.33M | 8.47M | -19.31M | -1.92M |
|
Change in Accured Expenses
|
| -7.16M | 12.06M | -8.09M | -17.11M | 17.42M | -10.64M | 12.37M | 9.65M | -6.14M | -3.78M | 1.24M | 8.95M | -5.83M | 1.87M | -2.76M | 15.31M | -7.59M | -2.90M | -3.48M | 15.35M | -8.69M | -3.96M | 1.88M | 8.64M | -2.68M | -2.82M | 1.08M | 21.76M | -10.50M | -9.22M | 4.66M | 8.16M | -5.34M | -8.87M | 2.53M | 17.93M | -9.43M | -0.96M | -4.96M | -1.56M | 2.70M | -1.07M | 10.40M | 15.49M | 10.56M | -9.71M | 7.65M | 21.85M | -17.09M | -21.66M | -4.08M | 28.73M | -17.39M | -10.60M | 9.64M | 29.04M | -28.57M | -11.13M | | | | |
|
Other Working Capital Changes
|
| 4.46M | -3.07M | -0.22M | -0.09M | 1.51M | -1.90M | 1.62M | -0.69M | -1.01M | 0.48M | 0.44M | 0.33M | -0.18M | 0.36M | 0.28M | -0.37M | -0.08M | 0.12M | 1.80M | -1.41M | 2.36M | -3.14M | 4.20M | -2.47M | 8.80M | -5.75M | -3.72M | -0.57M | -0.23M | -0.11M | 2.67M | 0.39M | -1.83M | -0.34M | 0.17M | -0.79M | 1.70M | -1.92M | 3.52M | 6.28M | 3.49M | 0.89M | -0.77M | -5.83M | -3.92M | -0.72M | 5.03M | -4.21M | 9.24M | -2.34M | -2.44M | -3.70M | 16.97M | -2.62M | 2.54M | -30.18M | 33.74M | 16.90M | -13.32M | -37.41M | 33.18M | 10.77M |
|
Capital Expenditures
|
| 12.22M | 5.13M | 5.49M | 9.45M | 9.05M | 8.87M | 12.20M | 9.01M | 12.72M | 7.48M | 8.08M | 11.40M | 8.87M | 9.32M | 11.51M | 10.52M | 8.04M | 9.67M | 8.26M | 16.25M | 14.46M | 13.30M | 10.43M | 13.49M | 11.49M | 11.40M | 21.58M | 24.17M | 15.03M | 14.62M | 11.66M | 17.06M | 16.68M | 11.84M | 14.51M | 15.79M | 14.99M | 17.61M | 19.38M | 10.65M | 10.18M | 9.68M | 9.15M | 15.63M | 19.12M | 16.10M | 19.21M | 28.93M | 23.06M | 30.91M | 18.21M | 27.35M | 28.27M | 19.93M | 16.70M | 19.75M | 17.20M | 19.07M | 19.46M | 22.73M | 21.61M | 19.00M |
|
Sales of Property, Plant and Equipment
|
| 0.16M | 0.07M | 0.09M | 0.14M | 0.09M | 0.10M | 0.30M | 0.24M | 0.39M | 0.26M | 0.23M | 0.29M | 0.42M | 0.36M | 0.46M | 0.43M | 0.33M | 0.20M | 0.67M | 0.46M | 0.46M | 0.58M | 0.25M | 0.74M | 0.72M | 0.65M | 0.32M | 0.42M | 0.55M | 1.05M | 0.45M | 0.40M | 0.74M | 0.58M | 0.30M | 0.58M | 0.59M | 0.90M | 0.95M | 1.00M | 0.74M | 0.88M | 0.38M | 0.82M | 0.36M | 0.23M | 0.36M | 0.56M | -0.75M | 0.73M | 0.07M | -0.02M | 1.01M | 0.08M | 0.07M | 0.33M | 1.73M | 0.13M | 0.49M | 10.80M | | 0.80M |
|
Acquisitions
|
| | | | | | | | | | | | | | 11.00M | | 17.53M | -0.17M | | | | | | | | | | | 10.95M | 5.64M | | | | | | | 1.16M | 0.00M | 44.97M | 12.23M | | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 13.41M | 9.31M | 16.21M | 2.02M | 10.02M | 33.31M | 26.71M | 21.00M | 28.72M | 0.24M | 23.24M | 0.48M | 1.35M | 5.50M | 0.56M | 1.19M | | 11.60M | 2.00M | 26.37M | 70.15M | 1.20M | 4.19M | 5.62M | 2.22M | 0.47M | 4.63M | 9.58M | 8.32M | 19.10M | 10.36M | 21.96M | 23.89M | 17.12M | 6.01M | 6.58M | 9.44M | 18.78M | 12.16M | 23.19M | 19.10M | 26.15M | 15.19M | 12.85M | 6.71M | 7.20M | 4.30M | | 0.50M | 3.30M | 2.00M | | 4.42M | | | | | | | | | |
|
Cash from Investing Activities
|
| 1.35M | -0.40M | -5.33M | -37.16M | -21.00M | -13.52M | -10.50M | -1.70M | 16.40M | -87.02M | 12.05M | -40.62M | -5.25M | -19.81M | -30.98M | -27.94M | -7.94M | -9.56M | -7.10M | 6.86M | -18.69M | -32.93M | -15.29M | -17.89M | -8.49M | -18.85M | -63.07M | -28.90M | -24.50M | -25.32M | -17.10M | -12.67M | -18.05M | -11.88M | -10.19M | -14.30M | -6.99M | -46.86M | -20.70M | 13.53M | 9.57M | 17.37M | 6.42M | -1.93M | -11.92M | -8.67M | -14.52M | -249.67M | -23.31M | -26.88M | -16.15M | -27.37M | -22.84M | -19.85M | -16.63M | -26.43M | -14.77M | -18.93M | -18.97M | -10.52M | -21.62M | -18.15M |
|
Other financing activities
|
| | | | 0.08M | | 0.13M | 0.04M | 0.05M | 0.08M | 0.22M | 0.13M | 0.14M | 0.15M | 0.08M | 0.09M | 0.07M | 0.23M | 0.09M | 0.17M | 0.10M | 0.37M | 0.67M | 0.28M | 0.47M | 0.55M | 0.78M | 0.53M | 0.75M | 1.00M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -1.81M | -0.63M | -1.55M | -1.48M | 0.25M | -0.44M | -1.86M | -2.43M | -9.07M | -4.16M | -1.66M | -7.21M | -9.34M | -2.99M | -5.16M | -11.87M | -5.42M | -6.58M | -6.26M | -6.70M | -10.20M | -9.27M | -14.69M | -9.21M | -4.41M | -6.39M | -7.39M | -8.12M | -20.32M | -7.67M | -5.79M | -8.70M | -5.17M | -6.82M | -5.25M | -7.77M | -2.99M | -9.06M | -14.09M | -10.98M | -9.33M | -6.57M | -1.79M | -7.22M | -9.08M | -11.45M | -1.08M | 113.03M | -78.28M | 24.79M | -10.72M | -20.32M | -60.59M | -29.81M | -2.23M | -16.12M | -20.21M | -13.85M | -18.76M | -15.05M | -17.05M | -58.35M |
|
Dividends Paid - Common
|
| 1.99M | 1.99M | 2.18M | 2.18M | 2.19M | 2.20M | 2.44M | 2.45M | 2.46M | 3.00M | 2.44M | 3.01M | 3.01M | 2.99M | 5.98M | 5.98M | 5.97M | 5.97M | 6.72M | 6.73M | 6.73M | 6.72M | 7.28M | 7.26M | 7.26M | 7.28M | 7.85M | 7.86M | 7.87M | 7.84M | 8.40M | 8.41M | 8.41M | 8.44M | 9.39M | 9.40M | 9.41M | 9.45M | 10.87M | 10.88M | 10.86M | 10.88M | 10.90M | 10.94M | 12.07M | 12.08M | 12.08M | 12.14M | 12.14M | 13.45M | 13.46M | 13.47M | 13.49M | 14.21M | 14.23M | 14.25M | 14.26M | 15.18M | 15.19M | 15.20M | 15.18M | 15.55M |
|
Exchange Rate Effect
|
| 0.06M | 0.02M | 0.21M | 0.03M | -0.59M | -0.09M | 0.55M | -0.49M | 0.45M | -0.07M | 0.43M | -0.38M | -0.18M | -0.07M | -0.12M | 0.21M | -0.60M | -1.47M | -0.69M | -0.27M | -1.33M | -0.49M | 0.02M | -0.96M | -0.65M | -0.85M | 1.40M | 0.78M | 1.16M | -2.99M | 1.22M | -1.60M | 0.99M | -0.88M | -0.07M | 0.61M | -0.06M | 0.28M | -1.27M | 0.10M | 0.08M | 0.43M | -0.05M | 0.25M | -0.01M | -0.07M | 0.05M | 0.12M | -0.23M | 0.36M | 1.02M | -0.22M | 1.04M | 1.15M | -0.27M | -2.10M | -2.00M | -2.21M | 0.37M | 3.21M | 0.76M | 1.41M |
|
Change in Cash
|
| 20.37M | 14.68M | 7.09M | -16.79M | 7.84M | 6.61M | -2.42M | 17.81M | 44.72M | -73.98M | 22.12M | -23.07M | 18.08M | 8.40M | -28.45M | -9.55M | 24.01M | 6.32M | -9.46M | 37.93M | 7.14M | -21.77M | -22.59M | 14.98M | 36.33M | 0.31M | -54.69M | 6.34M | -1.65M | -9.87M | -5.88M | 20.42M | 15.85M | 13.23M | 1.94M | 29.44M | 36.30M | -22.07M | -27.36M | 26.99M | 25.85M | 32.53M | 10.05M | 37.88M | 6.92M | -14.73M | -47.44M | -139.73M | -46.10M | 19.68M | -11.58M | 22.36M | -16.06M | 0.44M | -6.38M | 20.40M | 9.35M | 0.17M | -25.05M | 28.86M | 28.52M | -39.13M |
|
Free Cash Flow
|
| 8.55M | 10.56M | 8.29M | 12.37M | 20.12M | 11.80M | -2.81M | 13.43M | 24.21M | 9.78M | 3.22M | 13.75M | 23.98M | 21.96M | -3.70M | 19.53M | 29.92M | 14.26M | -3.67M | 21.79M | 22.91M | 7.61M | -3.05M | 29.56M | 38.39M | 15.00M | -7.22M | 18.41M | 26.98M | 11.48M | 4.13M | 26.33M | 21.40M | 20.97M | 2.93M | 35.12M | 31.34M | 15.96M | -10.68M | 13.70M | 15.34M | 11.63M | -3.68M | 31.16M | 8.81M | -10.65M | -51.09M | -32.14M | 32.65M | -9.50M | -3.95M | 42.92M | 38.07M | 29.02M | -3.95M | 45.30M | 29.12M | 16.10M | -7.16M | 28.49M | 44.82M | 16.96M |
|
Net Cash Flow
|
| 20.31M | 14.65M | 6.88M | -16.82M | 8.43M | 6.70M | -2.97M | 18.31M | 44.27M | -73.91M | 21.69M | -22.69M | 18.26M | 8.47M | -28.32M | -9.76M | 24.61M | 7.79M | -8.78M | 38.20M | 8.47M | -21.27M | -22.60M | 15.95M | 36.98M | 1.16M | -56.09M | 5.56M | -2.81M | -6.89M | -7.11M | 22.03M | 14.86M | 14.11M | 2.01M | 28.83M | 36.36M | -22.35M | -26.09M | 26.89M | 25.77M | 32.10M | 10.10M | 37.63M | 6.93M | -14.66M | -47.50M | -139.85M | -45.87M | 19.32M | -12.60M | 22.58M | -17.10M | -0.71M | -6.11M | 22.50M | 11.34M | 2.38M | -25.42M | 25.66M | 27.75M | -40.54M |