|
Net Income
|
5.14M | 6.44M | -2.30M | 2.04M | 1.95M | 2.12M | 2.00M | 21.80M | 0.01M | -0.01M | 0.20M | 1.17M | 1.50M | 1.34M | 1.48M | 1.86M | 2.75M | 57.02M | -0.12M | | | | | 3.65M | 10.86M | 9.02M | 9.24M | 5.90M | 11.14M | 10.10M | 2.45M | 1.22M | 1.10M | 2.02M | 2.77M | 18.88M | 58.78M | -0.97M | -0.40M | | | | | 13.26M | 21.19M | 20.17M | 20.56M | 19.18M | 26.92M | 22.26M | 7.07M | 16.21M | 18.57M | 10.57M | 15.72M | 10.99M | 14.16M | 14.21M | 11.06M | 8.14M | 10.45M | 11.07M |
|
Share-based Compensation
|
| 1.63M | 1.50M | 2.82M | 2.84M | 3.09M | 3.23M | 25.65M | | 0.04M | 0.05M | 0.27M | 0.33M | 0.34M | 1.63M | 0.80M | 0.60M | 3.10M | 0.94M | 1.29M | 1.62M | 1.35M | 1.56M | 1.94M | 1.76M | 1.34M | 1.66M | 2.06M | 1.80M | 1.80M | 1.93M | 2.26M | 2.29M | 2.01M | 2.24M | 2.62M | 2.43M | 2.42M | 2.44M | 2.90M | 2.90M | 2.91M | 2.89M | 3.40M | 3.53M | 3.51M | 3.55M | 4.44M | 4.41M | 4.45M | 4.36M | 4.33M | 4.31M | 5.97M | 3.15M | 3.50M | 3.50M | 3.55M | 3.50M | 3.66M | 3.62M | 3.03M |
|
Deferred Taxes
|
| 0.46M | 0.76M | | | -1.13M | 0.17M | 4.49M | -21.84M | 0.77M | -0.56M | 0.50M | 1.82M | -0.87M | -0.28M | 1.98M | -0.22M | -0.32M | -0.94M | 0.69M | 0.58M | -0.40M | 1.51M | 3.34M | -1.14M | -0.85M | 0.65M | 1.76M | 0.98M | 1.24M | 8.27M | 0.04M | -0.54M | -0.53M | 2.01M | -18.31M | 20.05M | -0.71M | -1.07M | -0.13M | -3.62M | -0.67M | 2.12M | 0.93M | -0.03M | -0.60M | 2.12M | 8.32M | -2.13M | -1.80M | -1.30M | 1.30M | 0.70M | -2.76M | 2.40M | -0.24M | -1.22M | -1.39M | 0.98M | -0.23M | -1.44M | 1.53M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.28M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | 0.17M | | | | 3.19M | | | 0.02M | 0.11M | 0.05M | 0.06M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 3.58M | -8.30M | -3.41M | 4.64M | 2.62M | 0.84M | 0.98M | 1.72M | 6.17M | -7.07M | -0.04M | 0.25M | 0.25M | -2.90M | 0.14M | 0.12M | -1.11M | -0.25M | -0.07M | 0.60M | | -0.20M | -0.17M | -0.13M | -0.11M | 0.13M | -0.27M | -0.32M | -0.15M | 0.05M | -0.09M | 0.52M | | -0.07M | 1.00M | 6.50M | | 1.71M | 0.92M | 2.05M | 2.75M | -0.03M | 2.00M | 2.50M | 2.50M | 2.00M | 0.50M | -1.03M | 1.03M | 16.08M | 0.57M | 0.21M | 18.55M | 9.29M | 1.15M | 0.67M | 0.80M | 7.15M | 1.47M | 1.96M | 0.61M |
|
Asset Writedowns and Impairment
|
| -0.57M | -1.76M | -0.91M | -0.28M | 0.25M | 0.01M | 1.06M | 1.06M | 0.05M | -0.31M | 0.29M | 0.24M | 0.43M | -0.42M | 0.47M | 0.45M | 0.16M | -0.26M | 1.05M | 0.36M | 0.46M | -0.31M | 0.36M | 0.42M | -0.20M | 0.40M | 0.39M | -0.04M | 0.54M | 0.14M | 0.37M | 0.59M | 0.54M | 0.32M | 0.35M | 0.45M | 0.14M | 0.27M | 2.23M | 0.61M | -0.11M | -0.59M | -0.85M | 0.67M | 0.04M | 0.15M | 0.17M | -0.34M | -0.06M | 0.10M | 0.37M | 0.08M | -0.13M | 0.44M | -0.04M | 0.02M | 0.15M | -0.04M | 0.07M | -0.01M | -0.05M |
|
Non-cash Items
|
| | | | | | | | | | | | 0.22M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 15.69M | 15.73M | -3.63M | 14.50M | 3.04M | 17.32M | 2.47M | 5.23M | 20.14M | 28.14M | -8.41M | 7.17M | 5.02M | -3.31M | 5.94M | 6.20M | -8.43M | -29.29M | 11.41M | 14.60M | 29.15M | 15.57M | 3.34M | 12.61M | 13.71M | 10.16M | -10.51M | 16.05M | 0.11M | 23.69M | 10.25M | 28.01M | 26.42M | 23.05M | 11.79M | 10.54M | 24.18M | 20.11M | 3.00M | 35.96M | 54.91M | 15.29M | 22.43M | 14.15M | 23.37M | 12.96M | 38.74M | 32.02M | 7.30M | 12.74M | 19.06M | 21.38M | 28.62M | 22.41M | 13.17M | 20.94M | 30.98M | 21.79M | 0.25M | 18.36M | 23.32M |
|
Amortization of Goodwill
|
| | | | | | | | 65.30M | | 3.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.45M | 1.36M | 1.37M | 1.13M | 0.67M | 1.31M | 0.95M | 0.94M | 0.91M | 0.92M | 0.92M | 0.97M | 0.92M | 0.93M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 0.02M | -0.16M | 0.21M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 3.24M | 3.26M | 3.34M | 3.21M | 3.07M | 3.08M | 2.96M | 2.88M | 2.66M | 2.37M | 2.40M | 2.46M | 2.54M | 2.45M | 2.36M | 2.40M | 2.78M | 2.52M | 2.40M | 2.43M | 2.58M | 2.44M | 2.34M | 2.26M | 2.10M | 2.09M | 2.10M | 2.10M | 2.17M | 2.13M | 2.12M | 2.06M | 2.07M | 2.02M | 1.97M | 1.65M | 1.43M | 1.43M | 1.39M | 1.38M | 1.31M | 1.17M | 1.20M | 1.19M | 1.03M | 1.08M | 1.09M | 1.08M | 1.04M | 1.21M | 1.23M | 1.34M | 1.20M | 1.24M | 1.33M | 1.55M | 1.54M | 1.49M | 1.46M | 1.39M | 1.37M |
|
Change in Receivables
|
| 10.67M | -7.42M | 13.73M | 3.29M | 20.37M | -12.07M | 16.46M | 7.34M | -10.41M | -17.69M | 13.21M | 0.47M | 17.66M | -3.26M | 9.22M | 13.56M | 15.52M | 2.04M | -0.18M | 12.16M | 1.25M | -17.45M | 11.87M | 5.63M | -6.43M | -2.67M | 21.66M | -2.26M | 18.98M | -17.84M | 12.35M | 1.83M | -0.93M | -2.40M | 7.38M | 5.45M | 2.16M | -9.63M | 20.18M | 7.41M | -12.50M | -2.22M | 15.00M | 23.36M | 3.03M | -4.44M | 12.91M | 6.95M | -4.29M | -11.52M | -2.60M | -16.55M | -1.73M | -14.42M | 3.46M | -6.19M | -1.30M | -13.61M | 4.91M | -10.66M | -5.46M |
|
Change in Accured Expenses
|
| 9.24M | -4.37M | -1.07M | 4.50M | 1.40M | -9.40M | 15.97M | -0.26M | -7.23M | 2.44M | -1.28M | 4.09M | 4.03M | -19.31M | -3.45M | 6.64M | 3.49M | -1.02M | -3.38M | 7.24M | 8.21M | -17.57M | 4.60M | 4.02M | -1.80M | -8.74M | -2.11M | -2.01M | 12.63M | -6.55M | -2.10M | 5.94M | 0.97M | -3.46M | 1.96M | -0.66M | 8.29M | -5.02M | 3.54M | 21.94M | 6.01M | -9.10M | 12.20M | 4.80M | 7.80M | -18.46M | 15.45M | 2.12M | -6.54M | -33.03M | -1.23M | -7.18M | 3.60M | -8.55M | 5.98M | 0.04M | 7.06M | -7.43M | 2.27M | -1.25M | 8.32M |
|
Change in Taxes
|
| | 3.15M | -4.08M | 1.22M | -2.78M | 0.21M | 3.11M | -2.48M | -0.68M | 1.55M | 0.43M | 3.02M | -1.02M | 3.54M | 3.80M | -6.99M | -4.49M | -27.25M | -2.59M | 1.27M | 4.45M | -5.91M | 0.80M | 0.33M | -0.62M | -1.00M | 0.72M | 0.82M | 0.18M | 5.22M | -6.34M | 13.14M | -13.61M | 13.61M | 2.95M | -2.20M | -1.39M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.59M | -0.66M | -4.07M | -0.26M | 0.25M | 0.98M | 1.32M | 3.21M | -1.79M | -0.50M | 2.03M | 1.75M | -1.05M | 0.44M | 1.28M | 0.43M | -3.84M | -0.18M | 0.40M | 0.23M | 2.13M | 0.56M | 1.40M | 2.29M | -1.02M | -1.04M | -0.91M | -0.46M | 3.45M | 6.90M | -0.13M | 2.03M | 0.63M | 8.32M | 0.39M | 2.88M | 5.08M | 1.29M | 0.45M | 2.06M | 2.52M | 15.46M | 0.32M | 4.57M | 1.49M | 3.40M | 2.90M | 5.34M | 0.42M | 11.64M | -7.93M | -16.21M | 9.57M | -6.40M | -5.63M | -3.04M | 12.74M | 4.72M | -6.58M | 17.39M | 4.51M |
|
Capital Expenditures
|
| 2.05M | 3.11M | 1.59M | 1.32M | 1.43M | 2.16M | 0.96M | 1.91M | 1.67M | 1.30M | 1.92M | 2.30M | 1.83M | 2.10M | 1.21M | 1.89M | 1.69M | 1.22M | 1.39M | 2.21M | 4.13M | 0.60M | 1.29M | 1.89M | 6.23M | 3.01M | 2.27M | 2.07M | 1.08M | 0.42M | 1.47M | 1.65M | 0.89M | 1.17M | 1.50M | 2.69M | 3.54M | 2.63M | 1.97M | 1.82M | 1.50M | 1.18M | 1.35M | 1.57M | 2.11M | 1.42M | 2.22M | 1.24M | 1.20M | 3.45M | 1.87M | 3.08M | 1.13M | 1.69M | 1.88M | 3.10M | 3.52M | -0.93M | 4.15M | 4.14M | 3.51M |
|
Divestments
|
| | | | | | | 48.33M | | 7.24M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.56M | -0.71M | | | | 3.55M | | | | | | | | | 5.06M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 1.43M | 1.01M | 0.37M | 0.96M | 0.34M | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 2.61M | -3.67M | -2.80M | -1.81M | -2.13M | -3.34M | 46.30M | -1.19M | 6.32M | 0.98M | -2.07M | -2.41M | -2.31M | -1.75M | -1.04M | -1.05M | 116.40M | -3.78M | -1.39M | -2.25M | -4.13M | -0.60M | -1.29M | -1.89M | -6.23M | -3.01M | -2.27M | -2.07M | -0.08M | -0.42M | -1.47M | -1.65M | 0.11M | -1.17M | -2.50M | 113.51M | -2.99M | -4.84M | -1.97M | -0.77M | -1.50M | -2.68M | -3.35M | 19.67M | -4.61M | -3.42M | -2.72M | -3.24M | -3.70M | -4.63M | 2.44M | -3.27M | -1.70M | -2.33M | -2.40M | -1.35M | -4.15M | 0.34M | -4.83M | -2.76M | -3.51M |
|
Other financing activities
|
| 0.07M | 0.80M | 1.16M | 0.03M | 0.04M | -0.01M | 1.80M | 0.01M | | -0.61M | 0.03M | 0.02M | 0.06M | 0.01M | 0.04M | | 0.09M | 0.33M | 1.14M | 0.44M | -2.21M | 0.38M | 0.28M | -0.14M | 0.01M | | | | 0.01M | -3.35M | | | | | -0.03M | -0.48M | | 0.50M | | | | | | | | | | | -0.01M | -0.01M | -0.01M | 0.00M | -0.00M | -0.01M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M |
|
Cash from Financing Activities
|
| -18.26M | -11.45M | 5.82M | -12.45M | -0.57M | -14.06M | -48.85M | -4.09M | -21.85M | -33.15M | 10.01M | -4.60M | -2.97M | 5.13M | -4.96M | -4.67M | -108.15M | 33.19M | -9.33M | -12.62M | -25.43M | -14.73M | -2.62M | -10.60M | -7.60M | -6.59M | 14.04M | -13.19M | -2.86M | -23.59M | -8.90M | -26.15M | -26.53M | -22.24M | -9.15M | -59.26M | -44.92M | -36.76M | 10.91M | -14.59M | -4.50M | -10.40M | -21.22M | -17.88M | -20.41M | -28.18M | -16.38M | -115.43M | -28.49M | -13.08M | -21.44M | -18.13M | -26.95M | -20.08M | -10.78M | -19.58M | -26.81M | -21.91M | 4.68M | -13.58M | -21.04M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 3.31M | 3.21M | 3.09M | 3.17M | 3.11M | 3.09M | 3.06M | 3.28M | 3.15M | 3.15M | 3.10M | 3.05M | 3.04M | 3.04M | 3.04M | 3.02M | 2.97M | 2.97M | 4.46M | 4.47M | 4.41M | 4.28M | 4.04M | 3.88M | 4.29M | 4.16M | 4.16M | 4.17M | 4.79M | 4.75M | 5.30M | 5.28M | 6.09M | 6.09M | 5.98M | 5.86M | 7.00M | 6.95M | 6.89M | 6.72M | 7.13M | 7.10M | 7.05M | 6.95M | 7.05M | 6.90M | 6.83M |
|
Change in Cash
|
| 0.04M | 0.60M | -0.61M | 0.24M | 0.34M | -0.09M | -0.08M | -0.05M | 4.61M | -4.04M | -0.47M | 0.16M | -0.26M | 0.07M | -0.06M | 0.48M | -0.18M | 0.12M | 0.69M | -0.28M | -0.41M | 0.25M | -0.58M | 0.12M | -0.12M | 0.56M | 1.26M | 0.79M | -2.83M | -0.32M | -0.12M | 0.22M | -0.01M | -0.35M | 0.15M | 64.79M | -23.73M | -21.49M | 11.94M | 20.60M | 48.90M | 2.21M | -2.15M | 15.94M | -1.65M | -18.64M | 19.64M | -86.65M | -24.89M | -4.97M | 0.05M | -0.02M | -0.03M | -0.00M | -0.01M | 0.00M | 0.02M | 0.22M | 0.10M | 2.03M | -1.22M |
|
Free Cash Flow
|
| 13.64M | 12.62M | -5.21M | 13.19M | 1.61M | 15.16M | 1.51M | 3.32M | 18.46M | 26.83M | -10.33M | 4.87M | 3.19M | -5.41M | 4.73M | 4.31M | -10.12M | -30.51M | 10.02M | 12.38M | 25.03M | 14.98M | 2.05M | 10.72M | 7.49M | 7.15M | -12.79M | 13.98M | -0.97M | 23.27M | 8.78M | 26.36M | 25.53M | 21.88M | 10.29M | 7.85M | 20.64M | 17.48M | 1.03M | 34.14M | 53.40M | 14.11M | 21.08M | 12.58M | 21.26M | 11.54M | 36.52M | 30.78M | 6.11M | 9.29M | 17.18M | 18.30M | 27.50M | 20.72M | 11.29M | 17.83M | 27.46M | 22.72M | -3.90M | 14.22M | 19.82M |
|
Net Cash Flow
|
| 0.04M | 0.60M | -0.61M | 0.24M | 0.34M | -0.09M | -0.08M | -0.05M | 4.61M | -4.04M | -0.47M | 0.16M | -0.26M | 0.07M | -0.06M | 0.48M | -0.18M | 0.12M | 0.69M | -0.28M | -0.41M | 0.25M | -0.58M | 0.12M | -0.12M | 0.56M | 1.26M | 0.79M | -2.83M | -0.32M | -0.12M | 0.22M | -0.01M | -0.35M | 0.15M | 64.79M | -23.73M | -21.49M | 11.94M | 20.60M | 48.90M | 2.21M | -2.15M | 15.94M | -1.65M | -18.64M | 19.64M | -86.65M | -24.89M | -4.97M | 0.05M | -0.02M | -0.03M | -0.00M | -0.01M | 0.00M | 0.02M | 0.22M | 0.10M | 2.03M | -1.22M |