|
Net Income
|
5.82M | 7.43M | 13.66M | 22.33M | 14.46M | 13.20M | 18.88M | 108.83M | 0.20M | -0.07M | -2.59M | -1.11M | -1.48M | -9.64M | -3.77M | -6.61M | -2.60M | -3.10M | -2.84M | -11.62M | -1.29M | -2.73M | -37.82M | 0.53M | -2.10M | -3.44M | -2.64M | 4.68M | -1.43M | -1.50M | -2.17M | -18.71M | -10.93M | -6.77M | -1.49M | 7.71M | -6.87M | -4.10M | -0.60M | 5.03M | -5.47M | -3.06M | 1.34M | 9.21M | -1.80M | 0.83M | 3.46M | 46.11M | 4.49M | 2.43M | 3.84M | 23.98M | 0.27M | 0.26M | 3.54M | 8.60M | -0.07M | 17.23M | 2.05M | 6.79M | -0.21M | -0.68M | 3.95M | 4.59M | 1.94M | 1.55M | 3.80M |
|
Depreciation and Depletion
|
| | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.30M | 3.20M | 3.40M | 3.80M | 4.70M | 5.50M |
|
Share-based Compensation
|
0.54M | 0.53M | 0.46M | 0.85M | 0.68M | 0.57M | 0.61M | 0.81M | 1.32M | 0.80M | 0.60M | 0.80M | 0.91M | 1.10M | 0.60M | 1.73M | 1.28M | 1.10M | 0.10M | 0.54M | 1.00M | 0.71M | 0.78M | 0.14M | 0.33M | 0.45M | 0.11M | 0.24M | 0.37M | 0.30M | 0.41M | 0.35M | 0.36M | 0.29M | 0.29M | 0.27M | 0.43M | 0.05M | 0.02M | 0.02M | 0.05M | 0.19M | 0.22M | 0.22M | 0.29M | 0.33M | 0.67M | 0.40M | 0.49M | 0.84M | 0.76M | 0.80M | 1.24M | 0.49M | 0.64M | 0.74M | 0.81M | 2.58M | 0.66M | 1.84M | 1.06M | 1.04M | 1.25M | 1.27M | 1.21M | 1.34M | 1.53M |
|
Deferred Taxes
|
-0.50M | -1.15M | -1.82M | 0.79M | -0.01M | 0.07M | -0.65M | 3.02M | 0.39M | 0.50M | -2.01M | 4.32M | 0.64M | -1.67M | -3.64M | -9.56M | -0.66M | -0.85M | 1.37M | 26.63M | 0.38M | 0.38M | -5.29M | | | | | | | | | | | | | | | | | | | | | -0.27M | | | | -35.87M | 1.25M | 0.78M | 1.61M | 8.37M | 0.06M | | | 1.23M | | | | 1.63M | 0.42M | | 0.03M | -2.70M | 0.55M | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.10M | 0.10M | -0.37M | 0.14M | 0.22M | 0.27M | -0.49M | 0.04M | 0.16M | 0.16M | 0.48M | 0.04M | 0.30M | 0.25M | 0.36M | 0.09M | | 0.24M | 0.34M | 0.47M | 0.65M | 0.65M | 0.66M | 0.58M | 0.71M | 0.71M | 0.71M | 0.01M | 0.04M | 0.04M | 0.04M | 0.16M | 0.28M | 0.34M | 0.34M | 0.38M | 0.50M | 0.50M | 0.51M | 0.73M | 0.80M | 0.80M | 0.80M | 0.69M | 0.86M | 0.86M | 0.86M | 0.76M | 0.85M | 0.87M | 0.90M | 0.45M | 0.50M | 0.52M |
|
Gains from Investment Securities
|
| | | | | | | 0.72M | 0.07M | -0.60M | 0.05M | 1.24M | -0.30M | 0.41M | 0.02M | -1.13M | 0.36M | 0.64M | 0.63M | 0.31M | 0.53M | 0.49M | 0.48M | 0.06M | 0.42M | 0.27M | 0.27M | 0.08M | 0.24M | 0.60M | 0.22M | 0.30M | 0.18M | 0.17M | 0.17M | -0.01M | 0.15M | 0.14M | 0.14M | 0.11M | 0.14M | 0.14M | 0.13M | 0.36M | 0.13M | 0.12M | 0.08M | -0.27M | -0.43M | 0.08M | 0.08M | 0.76M | 0.08M | 0.08M | 0.08M | 0.86M | -0.92M | -0.27M | -0.83M | 0.98M | -0.97M | 0.16M | -0.35M | 0.47M | -1.23M | 1.89M | -2.61M |
|
Asset Writedowns and Impairment
|
7.25M | 8.64M | 10.09M | 11.00M | 8.49M | 9.98M | 12.82M | 7.82M | 6.74M | 7.38M | 9.60M | 6.83M | 3.68M | 5.87M | 6.54M | 4.96M | 3.53M | 4.02M | 3.99M | 3.99M | 3.12M | 4.37M | 4.34M | 29.00M | 3.28M | 4.17M | 3.44M | -10.67M | 3.30M | 3.29M | 3.53M | 4.48M | 3.13M | 4.09M | 3.17M | 3.33M | 3.81M | 3.74M | 5.44M | 4.72M | 4.63M | 4.30M | 6.23M | 5.69M | 6.55M | 6.07M | 9.07M | 5.20M | 4.18M | 6.93M | 8.71M | 6.98M | 7.83M | | | 10.03M | 8.23M | 10.35M | 12.75M | 10.29M | 12.21M | 13.32M | 15.26M | 15.76M | 11.84M | 13.18M | 17.57M |
|
Non-cash Items
|
-3.53M | 0.11M | 19.38M | 7.97M | 6.70M | -9.42M | 24.26M | 23.19M | 4.68M | -0.82M | 11.95M | 3.48M | 8.73M | 19.00M | 5.62M | 19.82M | 0.54M | 0.53M | 0.54M | 44.73M | 2.71M | | 0.43M | 6.06M | 0.58M | 0.27M | | | 0.24M | -5.83M | | 22.03M | -0.55M | | 0.17M | -2.42M | 0.15M | 0.14M | | -0.91M | -5.46M | | 0.13M | -3.33M | 0.12M | | | -32.76M | -12.79M | 0.08M | 0.08M | -14.27M | -14.64M | | | -8.29M | -0.10M | -6.63M | -8.86M | 15.15M | -14.72M | 9.02M | 1.65M | 23.46M | -10.32M | -1.26M | 20.08M |
|
Cash from Operations
|
2.29M | 7.54M | 33.03M | 30.30M | 21.16M | 3.78M | 43.14M | 46.39M | 15.04M | 4.11M | 8.02M | 9.66M | 5.68M | -1.71M | 4.13M | 7.88M | -4.22M | -10.05M | 4.93M | 12.58M | -8.38M | -6.52M | 16.22M | 10.70M | -6.30M | -5.34M | 14.14M | 11.85M | -9.17M | -8.97M | 8.62M | 3.41M | -11.47M | -8.04M | 2.90M | 5.29M | -10.04M | -2.29M | 6.52M | 4.12M | -10.92M | 0.14M | 5.89M | 5.88M | -11.95M | 18.41M | 3.75M | 13.26M | -8.30M | 9.37M | 16.68M | 9.70M | -14.37M | 4.38M | 10.60M | 0.27M | -0.21M | 10.62M | -6.79M | 21.95M | -14.93M | 8.34M | 5.61M | 30.30M | -8.38M | 0.30M | 23.88M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | -49.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.37M | 0.42M | 0.40M | 0.42M | 0.42M | 0.42M | 0.40M |
|
Amortization of Deferred Charges
|
0.58M | 0.43M | 0.42M | 0.04M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | -0.27M | | 0.08M | 0.07M | -0.15M | 0.07M | 0.18M | 0.07M | 0.16M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.02M | 0.13M | 0.20M | 0.21M | 0.24M | 0.24M | 0.24M | 0.15M | 0.16M | 0.20M | 0.08M | 0.09M | 0.09M | 0.10M | 0.09M | 0.10M | 0.10M | 0.16M | -0.16M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M |
|
Depreciation & Amortization (CF)
|
5.25M | 6.12M | 6.20M | 6.66M | 6.45M | 6.77M | 6.45M | 6.55M | 6.91M | 6.78M | 7.58M | 7.20M | 7.06M | 6.92M | 6.46M | 6.40M | 5.97M | 5.67M | 5.93M | 6.13M | 5.06M | 4.97M | 4.72M | 4.58M | 3.67M | 3.58M | 3.48M | 3.78M | 3.43M | 2.67M | 2.50M | 2.48M | 2.15M | 2.12M | 2.16M | 2.26M | 2.10M | 2.09M | 2.10M | 2.13M | 2.05M | 1.94M | 1.98M | 2.14M | 1.89M | 1.87M | 1.78M | 1.85M | 1.90M | 1.79M | 1.93M | 1.52M | 1.53M | 1.53M | 1.56M | 1.74M | 1.25M | 1.68M | 1.72M | 1.94M | 2.60M | 2.90M | 2.81M | 3.02M | 3.35M | 4.29M | 5.04M |
|
Change in Receivables
|
-6.81M | -12.30M | -17.50M | -14.46M | -0.81M | -14.44M | -18.02M | 70.00M | -4.33M | 3.93M | 9.70M | 6.02M | 0.95M | 6.66M | 8.15M | 3.44M | 2.33M | 8.34M | 8.85M | -4.47M | 4.29M | 5.44M | 5.78M | -1.04M | 5.86M | 5.28M | 3.07M | -1.00M | 4.73M | 3.84M | 8.86M | -33.13M | 4.64M | 4.64M | 4.74M | 1.72M | 7.82M | 5.50M | 7.98M | 2.54M | 9.32M | 4.49M | 7.22M | 4.95M | 11.84M | 8.49M | 15.62M | 1.44M | 5.37M | 8.51M | 8.24M | 4.38M | 13.38M | 8.46M | 10.63M | 16.17M | 8.66M | 8.26M | 22.32M | 6.52M | 16.86M | 16.12M | 27.57M | 5.44M | 13.29M | 17.51M | 23.12M |
|
Change in Inventory
|
3.35M | 3.66M | 3.35M | 0.02M | 3.23M | 3.82M | 3.96M | 0.86M | -0.02M | -0.31M | 0.16M | -0.33M | -0.09M | 0.16M | -0.07M | -0.42M | 0.02M | 0.25M | -0.57M | -0.11M | -0.15M | 0.07M | 0.03M | -0.33M | 0.17M | -0.09M | 0.05M | -0.14M | 0.03M | 0.10M | -0.15M | 0.23M | -0.02M | 0.22M | -0.10M | -0.13M | 0.25M | -0.11M | 0.51M | -0.86M | 0.24M | 0.39M | -0.19M | -0.29M | 0.23M | 1.27M | -0.24M | -0.47M | 0.27M | 0.66M | -0.17M | -0.43M | -0.08M | 0.44M | -0.37M | -0.10M | 0.02M | -0.08M | 0.38M | 0.01M | -0.53M | -0.07M | 0.37M | 0.42M | -0.66M | 2.11M | -1.41M |
|
Change in Account Payables
|
-2.29M | 15.72M | 17.29M | 1.63M | 21.10M | 19.91M | 19.13M | 3.56M | 21.25M | -1.05M | 0.73M | -3.38M | -0.92M | -1.75M | 0.82M | -0.34M | -1.42M | -2.17M | 0.80M | 4.26M | -5.08M | 1.20M | -1.15M | 2.29M | -0.30M | 3.33M | 0.29M | -2.32M | 0.21M | -1.30M | 4.94M | -3.10M | -3.21M | 3.18M | -3.25M | 0.09M | 2.98M | 2.00M | 4.03M | -5.25M | 0.58M | 3.69M | -0.07M | -3.75M | -2.19M | 1.58M | 2.27M | -0.80M | 0.78M | -4.21M | 3.24M | -3.49M | 0.19M | 1.11M | 2.50M | -5.83M | 2.39M | 3.26M | 0.73M | -1.33M | -5.56M | 5.09M | 9.34M | 2.71M | -8.07M | -1.70M | 6.91M |
|
Change in Accured Expenses
|
| | | | | | | | -11.73M | 1.62M | -2.08M | -2.75M | 1.45M | 1.59M | 0.25M | -4.98M | 1.80M | 3.84M | 0.03M | -4.84M | 1.21M | 2.80M | 0.36M | -0.56M | -0.05M | 1.12M | 0.20M | -1.72M | 2.74M | -2.83M | 1.70M | -0.11M | 2.19M | -3.99M | 3.71M | -5.52M | -0.10M | 0.52M | 1.56M | -0.34M | 2.33M | -3.39M | -0.41M | -0.24M | 0.72M | 3.57M | 0.37M | 4.16M | -5.98M | 4.12M | 0.94M | -1.21M | -6.38M | 1.60M | -0.85M | -1.39M | 0.35M | 3.34M | 0.32M | 1.01M | -4.51M | 2.44M | 0.67M | -0.27M | -3.14M | 6.59M | 1.36M |
|
Change in Taxes
|
-1.67M | 3.63M | 6.03M | 3.41M | -1.02M | 10.12M | 0.49M | 1.57M | 0.53M | -14.01M | -0.23M | 26.99M | -2.97M | -6.88M | 1.37M | 4.43M | -3.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.17M | 0.22M | -0.06M | -0.65M | -0.03M | 1.25M | -0.80M | -1.00M | 1.29M | 1.54M | -0.51M | 4.55M | -3.04M | -0.22M | 0.55M | 4.67M | -8.05M | 1.07M | 0.23M | 2.57M | -1.36M |
|
Other Working Capital Changes
|
-0.05M | -0.04M | -1.43M | 0.03M | 0.94M | 0.11M | 4.39M | -9.96M | -1.18M | -0.07M | -3.35M | -3.10M | -1.47M | 11.33M | -1.37M | -17.95M | 3.82M | 5.64M | 2.36M | -16.27M | 0.81M | -3.41M | -4.56M | -0.48M | 0.58M | -5.31M | 3.60M | 3.75M | -5.04M | -2.87M | 5.94M | 2.38M | -1.61M | -2.64M | 5.67M | -1.95M | -3.76M | -1.47M | 2.11M | 1.02M | -4.22M | 1.39M | 2.27M | 1.42M | -5.13M | -0.71M | 1.78M | 3.90M | 7.06M | -8.33M | 2.51M | 0.71M | -4.21M | 0.49M | 1.06M | 1.41M | -3.17M | 1.95M | -1.08M | 5.06M | -4.64M | 2.06M | -1.35M | 7.70M | 3.24M | 0.37M | 0.19M |
|
Capital Expenditures
|
-2.48M | -3.35M | -3.12M | -15.06M | -14.89M | -9.25M | -9.35M | 75.84M | 11.86M | 12.20M | 6.79M | 7.27M | 2.72M | 2.06M | 2.00M | 2.06M | 0.59M | 1.28M | 1.66M | 3.01M | 0.64M | 1.97M | 2.19M | 2.68M | 0.76M | 0.54M | 0.31M | 0.61M | 0.50M | 1.05M | 0.60M | -5.75M | 0.83M | 1.27M | 1.67M | 0.99M | 0.48M | 1.33M | 2.41M | 0.48M | 0.64M | 0.57M | 2.06M | 2.11M | 1.29M | 1.78M | 0.48M | 2.03M | 1.22M | 2.30M | 1.74M | 2.28M | 1.05M | 2.53M | 3.47M | 1.93M | 3.25M | 7.65M | 17.78M | 12.01M | 1.68M | 11.04M | 19.37M | 24.77M | 19.89M | 26.39M | 21.85M |
|
Sales of Property, Plant and Equipment
|
0.02M | 0.07M | | | | | 0.06M | 0.01M | 0.03M | 0.00M | 0.01M | | 0.04M | 0.04M | 0.01M | 0.04M | 0.02M | 0.23M | 0.50M | 0.00M | 0.06M | 0.01M | | | 0.08M | | 0.37M | 0.00M | 0.43M | 0.00M | | 0.02M | 0.03M | 0.10M | 15.33M | 0.01M | 0.01M | 0.01M | 2.33M | | | | | | | | | | | | | 45.38M | 0.01M | 2.38M | | | | 33.31M | | | 9.72M | | 0.18M | | 0.25M | 0.26M | -0.01M |
|
Acquisitions
|
-24.93M | -2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.34M | | | | | | | |
|
Cash from Investing Activities
|
-27.04M | -5.87M | -3.12M | -15.55M | -14.40M | -9.23M | -9.98M | -8.49M | -11.51M | -11.82M | -6.79M | -7.27M | -2.69M | -3.49M | -1.99M | -2.02M | -0.57M | -1.05M | -1.16M | -3.00M | -0.58M | -1.97M | -2.19M | -2.68M | -0.68M | -0.54M | 0.06M | -0.61M | -0.07M | -0.23M | -0.34M | -2.50M | -0.81M | -1.17M | 13.66M | -0.98M | -0.47M | -1.33M | -0.07M | -0.48M | -0.64M | -0.57M | -1.85M | -1.75M | -1.29M | -1.69M | -0.48M | -2.03M | -1.22M | -2.30M | -1.74M | 43.10M | -1.04M | -0.15M | -3.47M | -16.69M | -3.25M | 16.07M | -17.78M | 12.33M | 8.03M | -11.04M | -19.19M | -24.77M | -19.64M | -26.13M | -21.86M |
|
Other financing activities
|
15.36M | 16.01M | 13.44M | 14.16M | 15.11M | 16.77M | 17.34M | 17.38M | 0.09M | -0.01M | 0.01M | 0.06M | | 0.66M | | | | 0.11M | | 0.75M | 54.50M | | | -30.00M | 30.00M | | | | 0.65M | | | -1.29M | 0.84M | 0.29M | | 0.11M | 0.08M | 0.00M | 0.01M | | 0.09M | 0.01M | | 0.62M | | | | | | | | | | | | | | | | | 0.44M | 0.02M | | | 0.07M | 0.05M | |
|
Cash from Financing Activities
|
24.73M | -4.25M | -4.49M | -6.73M | -19.04M | -0.15M | -46.92M | 13.67M | -25.86M | -5.66M | -5.40M | -2.01M | -1.91M | -2.41M | -1.71M | 35.41M | -39.63M | -1.92M | -1.79M | -2.94M | 3.16M | 8.16M | -8.09M | -8.43M | -0.14M | 5.55M | 13.38M | -5.24M | -9.01M | -0.01M | 0.00M | 4.95M | -15.54M | 2.71M | -15.50M | 35.78M | -30.69M | 1.84M | -0.01M | 24.30M | -24.20M | 1.24M | 0.73M | 18.76M | -15.67M | -0.50M | -1.65M | -0.80M | -1.77M | -0.80M | -0.80M | -16.64M | -2.30M | -2.84M | -4.50M | -2.91M | -2.33M | -0.61M | | | -3.59M | -0.08M | 0.56M | -0.22M | -2.60M | 13.88M | -5.24M |
|
Dividends Paid - Common
|
| | | | | | | | 5.61M | 5.65M | 5.66M | 1.58M | 1.59M | 1.60M | 1.60M | 1.66M | 1.66M | 1.69M | 1.69M | 1.68M | 1.67M | 1.69M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.30M | 0.30M | 0.30M | 0.20M | | | | | | | | | | | |
|
Change in Cash
|
-0.01M | -2.58M | 25.42M | 8.02M | -12.28M | -5.60M | -13.76M | 51.56M | -22.33M | -13.37M | -4.16M | 0.39M | 1.08M | -7.61M | 0.43M | 41.28M | -44.42M | -13.02M | 1.98M | 6.64M | -5.80M | -0.33M | 5.94M | -0.40M | -7.12M | -0.33M | 27.57M | 6.00M | -18.25M | -9.22M | 8.29M | 5.85M | -27.82M | -6.50M | 1.07M | 40.09M | -41.20M | -1.78M | 6.43M | 27.94M | -35.77M | 0.81M | 4.77M | 22.89M | -28.90M | 16.23M | 1.62M | 10.43M | -11.28M | 6.26M | 14.14M | 36.16M | -17.71M | 1.39M | 2.63M | -19.33M | -5.80M | 26.08M | -24.57M | 34.28M | -10.49M | -2.79M | -13.03M | 5.31M | -30.62M | -11.95M | -3.22M |
|
Free Cash Flow
|
4.78M | 10.88M | 36.16M | 45.37M | 36.04M | 13.03M | 52.50M | -29.45M | 3.18M | -8.09M | 1.23M | 2.40M | 2.96M | -3.77M | 2.13M | 5.83M | -4.81M | -11.33M | 3.27M | 9.58M | -9.02M | -8.49M | 14.04M | 8.03M | -7.06M | -5.88M | 13.83M | 11.23M | -9.67M | -10.02M | 8.03M | 9.16M | -12.31M | -9.30M | 1.24M | 4.30M | -10.52M | -3.63M | 4.11M | 3.64M | -11.56M | -0.43M | 3.83M | 3.77M | -13.23M | 16.63M | 3.27M | 11.24M | -9.52M | 7.07M | 14.95M | 7.42M | -15.42M | 1.85M | 7.13M | -1.66M | -3.46M | 2.96M | -24.57M | 9.93M | -16.62M | -2.71M | -13.76M | 5.53M | -28.27M | -26.09M | 2.03M |
|
Net Cash Flow
|
-0.01M | -2.58M | 25.42M | 8.02M | -12.28M | -5.60M | -13.76M | 51.56M | -22.33M | -13.37M | -4.16M | 0.39M | 1.08M | -7.61M | 0.43M | 41.28M | -44.42M | -13.02M | 1.98M | 6.64M | -5.80M | -0.33M | 5.94M | -0.40M | -7.12M | -0.33M | 27.57M | 6.00M | -18.25M | -9.22M | 8.29M | 5.85M | -27.82M | -6.50M | 1.07M | 40.09M | -41.20M | -1.78M | 6.43M | 27.94M | -35.77M | 0.81M | 4.77M | 22.89M | -28.90M | 16.23M | 1.62M | 10.43M | -11.28M | 6.26M | 14.14M | 36.16M | -17.71M | 1.39M | 2.63M | -19.33M | -5.80M | 26.08M | -24.57M | 34.28M | -10.49M | -2.79M | -13.03M | 5.31M | -30.62M | -11.95M | -3.22M |