|
Net Income
|
9.35M | 6.42M | 7.70M | 10.87M | 10.30M | 13.70M | 10.25M | 12.55M | 10.96M | 10.93M | 12.94M | 13.05M | 14.73M | 11.70M | 12.82M | 12.28M | 14.84M | 15.74M | 11.89M | 12.04M | 15.40M | 14.10M | 8.50M | 13.24M | 14.94M | 15.53M | 17.07M | 6.66M | 11.87M | 11.09M | -10.60M | 13.10M | 18.12M | 19.08M | 7.74M | 13.49M | 15.04M | -14.77M | 35.51M | -29.01M | -8.79M | 25.54M | 44.70M | 33.42M | 31.99M | 30.23M | 16.41M | 18.99M | 15.64M | 26.12M | -78.55M | 24.91M | 26.64M | 30.43M | 15.55M | 33.27M | 32.34M | 29.99M | 10.16M | 9.83M | -71.41M | 26.16M |
|
Depreciation and Depletion
|
| 2.38M | 2.42M | 2.66M | 2.75M | 3.12M | 2.93M | 3.06M | 2.91M | 3.03M | 3.25M | 3.06M | 3.07M | 3.09M | 3.12M | 3.08M | 3.01M | 3.07M | 3.15M | 3.07M | 3.05M | 3.11M | 3.17M | 3.16M | 3.17M | 3.14M | 3.09M | 3.16M | 3.18M | 3.13M | 3.13M | 3.19M | 3.14M | 3.06M | 2.99M | 3.05M | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.71M | 0.72M | 0.87M | 0.99M | 0.82M | 0.84M | 1.19M | 0.89M | 0.88M | 0.85M | 1.04M | 1.11M | 0.98M | 1.03M | 1.39M | 1.34M | 1.23M | 1.35M | 1.69M | 1.48M | 1.33M | 1.42M | 1.80M | 1.62M | 1.52M | 1.41M | 1.15M | 1.09M | 1.02M | 0.92M | 1.08M | 0.89M | 0.87M | 0.88M | 1.01M | 0.66M | 1.37M | 1.82M | 4.68M | 2.99M | 10.15M | -6.82M | 3.78M | 2.35M | 2.31M | 2.60M | 2.46M | 2.97M | 3.20M | 3.03M | 3.53M | 3.89M | 3.77M | 3.42M | 3.88M | 4.24M | 4.29M | 2.58M | 3.18M | 3.72M | 3.52M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.03M | 3.17M | -6.89M | -4.21M | -2.10M | -3.34M | -12.29M | -0.87M |
|
Gains from Sales and Divestitures
|
| | | | | | | | -0.08M | -0.08M | -0.08M | -0.04M | -0.05M | -0.05M | -0.05M | -0.02M | -0.03M | -0.04M | -0.04M | -0.02M | -0.03M | 0.03M | 0.03M | 0.02M | | | 0.03M | | | | 0.05M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | | 0.02M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.29M | 0.33M | 0.26M | -0.18M | 0.06M | 2.23M | 0.38M | 0.21M | 0.12M | 0.50M | -0.92M | 0.11M | 0.08M | 1.64M | 0.11M | 0.11M | 0.11M | 0.87M | -1.44M | 0.11M | 0.10M | 2.26M | 0.17M | 0.46M | 0.83M | 1.59M | 0.83M | 0.04M | 0.04M | 1.48M | -0.51M | 0.04M | 0.04M | -0.13M | 0.19M | -1.84M | 0.05M | 2.37M | 0.05M | 1.07M | 1.80M | 19.56M | 5.41M | 0.03M | 0.03M | 1.41M | -2.13M | 0.03M | 0.00M | -4.35M | 4.40M | -0.19M | 3.28M | 3.66M | 1.68M | 2.55M | -5.27M | -3.42M | 2.77M | -0.66M | 2.26M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | | | | | | | | | | | 87.75M | | | | | | | | | | 88.84M | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.51M | -1.82M | -1.86M | -1.06M | -0.15M | -0.53M | | | | | | | | | -4.64M | -4.25M | -4.84M | -4.75M | -3.18M | -2.97M | -3.03M | -1.18M | -0.34M | -0.71M | -0.41M | -0.39M | -0.44M | -0.30M | -2.75M | -2.66M | -2.50M | -1.87M | -3.67M | -0.78M | -1.96M | -1.20M | -9.04M | -6.90M | -5.72M |
|
Non-cash Items
|
| | | | | | 0.10M | | 0.12M | 0.03M | 0.02M | 0.05M | 0.05M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 2.89M | 2.02M | 0.04M | 0.89M | 0.03M | 0.06M | 1.50M | 1.30M | 0.01M | 1.90M | 1.70M | 1.50M | 0.01M | 2.10M | 1.80M | 1.50M | 7.18M | 1.00M | | | 0.30M | 2.50M | | 1.80M | 1.20M | 2.80M | 2.40M | 2.10M | 0.04M | 6.40M | 5.50M | 4.80M | | | | | | | | | | | | |
|
Cash from Operations
|
| 9.21M | 18.04M | -7.10M | 7.27M | 4.36M | 15.14M | 6.73M | 15.21M | 19.83M | 21.12M | 11.31M | 16.19M | 24.46M | 21.85M | -1.80M | 10.05M | 29.79M | 16.65M | 8.09M | 19.23M | 23.50M | 22.61M | 10.87M | 25.15M | 16.95M | 20.78M | 8.32M | 12.51M | 19.97M | 23.96M | 2.75M | 16.99M | 31.16M | 27.88M | 0.02M | 22.39M | 13.07M | 46.90M | 20.22M | 24.44M | 67.39M | 66.34M | -12.62M | 3.05M | 12.08M | 46.42M | -6.30M | -2.12M | -17.87M | 68.09M | 37.78M | 78.27M | 83.41M | 79.56M | 27.23M | 46.30M | 67.98M | 63.06M | -3.05M | 41.57M | 51.39M |
|
Amortizatization of Intangibles
|
| 0.27M | 0.25M | 0.49M | 0.49M | 0.62M | 0.74M | 0.75M | 0.72M | 0.82M | 0.82M | 0.88M | 0.88M | 0.86M | 0.82M | 0.81M | 0.81M | 1.13M | 1.57M | 1.63M | 1.62M | 1.75M | 1.81M | 1.78M | 1.81M | 1.73M | 1.69M | 1.77M | 1.83M | 1.89M | 1.88M | 1.85M | 1.80M | 1.83M | 1.82M | 1.81M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | 0.03M | 0.79M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.05M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | | |
|
Depreciation & Amortization (CF)
|
| 2.38M | 2.42M | 2.66M | 2.75M | 3.12M | 2.93M | 3.06M | 2.91M | 3.03M | 3.25M | 3.06M | 3.07M | 3.09M | 3.12M | 3.08M | 3.01M | 3.07M | 3.15M | 3.07M | 3.05M | 3.11M | 3.17M | 3.16M | 3.17M | 3.14M | 3.09M | 3.16M | 3.18M | 3.13M | 3.13M | 3.19M | 3.14M | 3.06M | 4.80M | 4.86M | 4.84M | 14.17M | 21.03M | 21.20M | 20.88M | 20.74M | 20.43M | 22.14M | 22.04M | 21.25M | 21.11M | 20.45M | 20.59M | 19.66M | 19.77M | 20.25M | 20.58M | 20.61M | 20.55M | 20.80M | 21.18M | 21.18M | 20.96M | 20.60M | 23.68M | 24.19M |
|
Change in Receivables
|
| -2.66M | -3.51M | 12.48M | 4.91M | 12.00M | 2.17M | 9.76M | -2.73M | -5.65M | -2.16M | 3.98M | 5.94M | 3.31M | -1.39M | 13.39M | 7.18M | 2.50M | 1.88M | -3.43M | 5.77M | 1.70M | -3.85M | -2.60M | -1.20M | 9.73M | 5.78M | 3.81M | -4.60M | 13.74M | -11.01M | 5.83M | 5.05M | 3.16M | -11.21M | 5.47M | 2.42M | -10.55M | -17.27M | -2.32M | -59.34M | 31.43M | 13.05M | 46.27M | 0.98M | 21.41M | -1.19M | 26.27M | 25.67M | 13.31M | -6.14M | 3.97M | -25.99M | -0.12M | -10.04M | -1.43M | -9.05M | -10.14M | -4.35M | 10.30M | -13.32M | -1.56M |
|
Change in Inventory
|
| 1.46M | -1.49M | 8.31M | 5.68M | 2.35M | -7.05M | -0.35M | 4.22M | -3.00M | -4.10M | 1.84M | 0.43M | 2.30M | -4.97M | 6.39M | 1.18M | 1.57M | -3.66M | 2.58M | -0.59M | -0.96M | -2.32M | 1.80M | 0.59M | 1.35M | -1.87M | 8.82M | -0.94M | 1.39M | -3.14M | 7.76M | 3.54M | 1.42M | -2.17M | -0.95M | 1.20M | -1.63M | -9.47M | 10.16M | -6.47M | -5.83M | 5.99M | 24.99M | 32.03M | 15.94M | 11.47M | 33.87M | 24.55M | 13.96M | -42.53M | 5.79M | -17.54M | -18.86M | -19.14M | 6.58M | 2.56M | 1.73M | -7.63M | 13.46M | -1.63M | 4.65M |
|
Change in Accured Expenses
|
| -1.40M | 0.50M | 4.46M | 2.08M | -0.34M | -1.75M | 1.94M | 1.09M | -4.76M | -0.83M | 0.87M | 2.78M | 9.61M | -1.96M | -0.54M | -3.33M | 13.34M | -6.47M | -9.52M | 3.21M | 3.78M | -6.52M | -8.65M | 7.00M | 5.73M | 9.97M | 2.28M | -2.49M | 11.97M | 0.63M | -1.86M | 3.27M | 5.42M | -6.63M | -6.01M | 3.06M | 3.29M | -9.26M | -5.28M | -53.45M | 45.25M | 35.79M | 26.60M | -4.32M | 10.38M | 5.35M | 23.25M | 9.05M | -29.24M | -30.96M | 6.47M | -18.38M | 13.96M | 3.89M | -23.40M | -1.62M | -0.59M | 16.98M | -15.71M | -9.84M | -0.44M |
|
Other Working Capital Changes
|
| 1.01M | -1.84M | 2.40M | 1.63M | -0.97M | -0.56M | 0.56M | 1.39M | 0.03M | -2.48M | 0.46M | -768.00 | -768.00 | 1.76M | 0.03M | -1.19M | -0.17M | -0.67M | 2.63M | 1.42M | -0.51M | -2.82M | -1.18M | 4.35M | -2.30M | -0.17M | -0.76M | 5.44M | 0.53M | -2.29M | 1.05M | 1.27M | -4.52M | 3.74M | -0.32M | 2.36M | 8.89M | -6.29M | 3.26M | -0.41M | -2.74M | -1.04M | 8.31M | 11.80M | 4.40M | -3.34M | 6.51M | -0.95M | 5.52M | -14.79M | 6.76M | 2.16M | 0.85M | -9.75M | -2.80M | 18.44M | -7.73M | -1.67M | 2.19M | -7.42M | 0.15M |
|
Capital Expenditures
|
| 2.79M | 3.10M | 3.48M | 3.17M | 2.27M | 3.20M | 3.18M | 3.25M | 2.33M | 3.98M | 2.72M | 2.48M | 2.13M | 4.11M | 3.06M | 2.46M | 2.85M | 4.68M | 2.41M | 1.86M | 1.84M | 4.92M | 2.17M | 2.21M | 1.93M | 3.64M | 2.53M | 2.71M | 2.79M | 2.84M | 3.45M | 2.17M | 3.19M | 4.07M | 2.54M | 3.01M | 4.57M | 5.43M | 4.89M | 2.64M | 4.65M | 5.72M | 3.93M | 3.04M | 5.85M | 8.63M | 8.85M | 6.29M | 5.09M | 8.31M | 6.16M | 10.88M | 8.75M | 13.01M | 4.46M | 6.66M | 8.21M | 22.46M | 12.33M | 7.96M | 13.34M |
|
Sales of Property, Plant and Equipment
|
| 0.03M | 0.02M | 0.17M | 0.05M | | 0.17M | 0.06M | 0.02M | 0.11M | 0.05M | 0.01M | 0.33M | 0.05M | 0.12M | 0.06M | 0.07M | 0.05M | 0.02M | 0.08M | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.01M | 0.13M | 0.01M | 0.03M | 0.02M | 1.51M | 0.03M | 0.64M | 0.14M | 0.06M | 0.07M | 0.07M | 0.05M | 0.04M | 0.03M | 0.01M | 0.00M | 2.66M | 14.74M | | | | | 0.09M | -0.02M | 1.40M | | | | 11.18M | 0.06M | 2.74M | | 1.88M | 2.90M | 0.05M | 0.04M |
|
Acquisitions
|
| 6.86M | 29.05M | | | 10.26M | 14.50M | | | 2.63M | 3.00M | 0.65M | 1.83M | | | | | 51.95M | 21.58M | -0.53M | | 24.52M | 0.07M | 1.38M | 1.90M | -0.04M | 11.78M | | 5.36M | | | 0.50M | | | | 0.50M | | 797.56M | 95.35M | 3.16M | -0.03M | | 53.10M | 26.66M | 2.77M | 2.55M | 10.44M | 9.38M | | 0.04M | 3.69M | | | | | 24.90M | | 14.40M | | 3.98M | 160.09M | 0.13M |
|
Cash from Investing Activities
|
| -9.11M | -31.64M | -2.94M | -3.33M | -12.16M | -16.93M | -2.63M | -2.90M | -4.59M | -6.61M | -3.36M | -3.59M | -1.74M | -3.73M | -2.66M | -1.75M | -54.52M | -25.54M | -1.69M | -1.66M | -26.08M | -4.77M | -3.25M | -3.75M | -1.69M | -16.07M | -2.51M | -8.03M | -2.75M | -1.31M | -3.90M | -1.51M | -3.00M | -3.95M | -2.96M | -2.88M | -802.07M | -100.72M | -8.02M | -2.60M | -4.65M | -56.12M | -15.85M | -5.81M | -8.40M | -19.08M | -18.23M | -6.21M | -5.15M | -10.61M | -6.16M | -10.88M | -8.75M | -1.83M | -29.30M | -3.92M | -22.62M | -20.58M | -13.41M | -167.31M | -12.30M |
|
Other financing activities
|
| 1.06M | 0.26M | 0.08M | 0.08M | -0.01M | -0.04M | 1.25M | 0.17M | 0.74M | -0.12M | 0.37M | 0.08M | 0.36M | | 0.24M | 0.03M | 0.16M | 0.02M | 0.29M | 0.09M | 0.02M | -0.02M | 0.10M | 0.03M | 0.03M | 0.51M | | | | | | | | | | | | 23.75M | | | | 1.05M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -4.81M | 12.71M | 7.10M | -4.46M | 7.00M | -0.48M | -2.69M | -4.82M | -10.27M | -12.77M | -4.74M | -8.71M | -8.28M | -4.47M | -3.50M | -8.52M | 31.63M | 10.55M | -5.08M | -16.33M | 35.87M | -31.36M | 4.28M | -17.12M | -12.67M | -12.61M | -5.83M | 2.11M | -8.78M | -42.71M | 1.54M | -12.62M | -15.89M | -19.94M | -30.37M | -4.91M | 833.65M | 45.77M | 186.62M | -17.89M | -233.81M | -10.18M | 13.03M | -17.41M | -6.09M | -2.99M | 20.56M | 58.07M | -32.07M | -21.89M | -24.87M | -64.15M | -61.51M | -88.08M | 6.56M | -45.86M | -27.70M | -55.66M | 10.96M | 136.60M | -68.29M |
|
Dividends Paid - Common
|
| 2.65M | 2.68M | 2.70M | 2.71M | 3.08M | 3.09M | 3.10M | 3.11M | 3.20M | 3.21M | 3.21M | 3.22M | 3.29M | 3.30M | 3.30M | 3.31M | 3.97M | 3.98M | 3.99M | 4.00M | 4.27M | 4.26M | 4.24M | 4.24M | 4.57M | 4.57M | 4.58M | 4.58M | 4.73M | 4.86M | 4.72M | 4.73M | 4.93M | 4.93M | 4.93M | 5.13M | 6.83M | 6.83M | 6.83M | 6.85M | 7.05M | 7.05M | 7.06M | 7.06M | 7.42M | 7.80M | 7.43M | 7.44M | 7.80M | 8.18M | 7.81M | 7.83M | 8.19M | 8.57M | 8.19M | 8.16M | 8.65M | 9.03M | 8.57M | 8.44M | 8.83M |
|
Exchange Rate Effect
|
| 4.25M | -0.49M | 0.74M | 0.50M | -2.17M | -1.40M | 0.64M | -1.21M | -0.04M | 0.63M | -0.50M | -0.59M | 0.96M | 0.90M | -0.09M | 0.00M | -2.91M | -1.15M | -1.71M | 0.20M | -2.92M | -1.58M | 1.42M | -2.41M | 0.20M | -3.30M | 1.56M | 1.45M | 1.74M | 0.65M | 2.25M | -5.59M | -2.82M | 0.03M | 1.00M | -0.26M | -2.64M | 3.15M | -6.42M | 1.85M | 4.05M | 7.12M | -3.01M | 2.33M | -1.80M | -0.57M | 0.35M | -8.95M | -8.37M | 6.48M | 2.15M | -3.71M | -4.19M | 6.52M | -3.27M | -3.70M | 5.85M | -10.02M | 2.85M | 4.83M | -0.68M |
|
Change in Cash
|
| -0.46M | -1.38M | -2.20M | -0.02M | -2.96M | -3.67M | 2.06M | 6.29M | 4.92M | 2.38M | 2.71M | 3.29M | 15.40M | 14.55M | -8.04M | -0.22M | 3.99M | 0.51M | -0.39M | 1.45M | 30.37M | -15.10M | 13.32M | 1.87M | 2.78M | -11.20M | 1.54M | 8.03M | 10.19M | -19.41M | 2.64M | -2.73M | 9.44M | 4.02M | -32.31M | 14.35M | 42.00M | -4.91M | 192.40M | 5.80M | -167.02M | 7.16M | -18.44M | -17.84M | -4.22M | 23.78M | -3.62M | 40.80M | -63.46M | 42.07M | 8.91M | -0.47M | 8.95M | -3.83M | 1.22M | -7.18M | 23.51M | -23.19M | -2.66M | 15.70M | -29.88M |
|
Free Cash Flow
|
| 6.42M | 14.94M | -10.57M | 4.10M | 2.09M | 11.93M | 3.55M | 11.96M | 17.50M | 17.14M | 8.58M | 13.71M | 22.33M | 17.74M | -4.85M | 7.59M | 26.93M | 11.97M | 5.67M | 17.37M | 21.66M | 17.70M | 8.70M | 22.95M | 15.02M | 17.13M | 5.79M | 9.80M | 17.18M | 21.12M | -0.70M | 14.81M | 27.97M | 23.81M | -2.52M | 19.38M | 8.50M | 41.47M | 15.33M | 21.80M | 62.74M | 60.62M | -16.55M | 0.01M | 6.23M | 37.79M | -15.15M | -8.41M | -22.96M | 59.78M | 31.62M | 67.39M | 74.65M | 66.55M | 22.77M | 39.64M | 59.77M | 40.61M | -15.38M | 33.61M | 38.05M |
|
Net Cash Flow
|
| -4.70M | -0.89M | -2.94M | -0.53M | -0.80M | -2.27M | 1.42M | 7.49M | 4.96M | 1.75M | 3.21M | 3.88M | 14.44M | 13.65M | -7.96M | -0.22M | 6.90M | 1.66M | 1.31M | 1.25M | 33.29M | -13.52M | 11.90M | 4.28M | 2.58M | -7.90M | -0.02M | 6.58M | 8.44M | -20.06M | 0.39M | 2.87M | 12.27M | 3.99M | -33.32M | 14.60M | 44.64M | -8.05M | 198.82M | 3.96M | -171.07M | 0.04M | -15.43M | -20.17M | -2.41M | 24.35M | -3.97M | 49.74M | -55.09M | 35.59M | 6.75M | 3.24M | 13.14M | -10.35M | 4.49M | -3.48M | 17.66M | -13.18M | -5.51M | 10.86M | -29.20M |