|
Net Income
|
12.74M | 22.31M | 10.12M | 8.83M | 15.59M | 17.49M | 4.64M | 15.43M | 2.43M | 3.03M | 2.27M | 1.66M | 1.73M | 1.98M | 63.60M | -2.45M | 0.20M | 1.09M | -0.44M | 0.36M | -0.59M | -1.29M | | -2.29M | 1.22M | 10.65M | 3.13M | 6.61M | 15.91M | -1.40M | -1.11M | 4.65M | 0.85M | 0.81M | 0.74M | 1.72M | 7.09M | 4.93M | 50.44M | 1.03M | 1.10M | -180.57M | 13.25M | 6.64M | 8.81M | -2.20M | -10.82M | -2.56M | 2.51M | -6.61M | -6.91M | 10.80M | 11.48M | 6.61M | -28.04M | -0.38M | -5.09M | 1.08M | -1.06M | 0.52M | 3.27M | 3.78M | -3.32M | -8.94M | -1.03M | -2.41M | -8.41M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.06M | 0.06M | 0.26M | 0.01M | 0.26M | 0.22M | 0.26M | 0.17M | 0.18M | 0.21M | | | 0.40M | 0.35M | 0.33M | 0.35M | 0.22M | 0.26M | 0.23M | 0.19M | 0.19M | 0.22M | 0.11M | 0.13M | 0.13M | 0.39M | 0.35M | 0.35M | 0.35M | 0.36M | 0.35M | 0.36M | 0.35M | 0.36M | 0.36M | 0.35M | 0.24M | 0.05M | 0.05M | 0.05M | 0.03M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M |
|
Deferred Taxes
|
-0.07M | -0.06M | 0.30M | | -0.15M | -0.14M | -0.18M | 0.93M | -0.00M | -0.03M | 0.03M | 0.62M | -0.17M | 0.44M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.37M | 0.49M | 0.24M | 0.26M | 0.29M | 0.73M | 0.18M | -0.03M | 0.07M | 0.68M | 0.66M | 1.01M | 0.92M | 1.38M | 1.31M | 2.13M | 1.18M | 0.69M | 0.46M | 1.86M | -0.33M | 0.35M | 0.13M | 0.10M | -0.21M | 0.06M | 0.84M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | 2.64M | 1.85M | 0.85M | 4.36M | -5.09M | -1.48M | -8.68M | | | 3.22M | -5.14M | 0.78M | | | -1.58M | 0.23M | -0.00M | | | | | 7.43M | | | | 38.96M | 1.44M | 22.56M | 2.01M | 4.32M | 5.18M | 2.59M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | -19.88M | -1.32M | 60.64M | | | -0.01M | 0.00M | 0.78M | -1.57M | 15.00M | | -13.83M | -3.37M | -2.48M | 136.89M | | | -0.01M | -0.15M | -1.59M | -0.40M | 0.08M | -9.10M | 7.52M | 34.98M | -0.15M | 0.01M | 1.04M | 1.19M | 0.01M | -0.21M | 0.31M | 0.93M | -0.72M | -1.63M | 16.30M | -0.62M | 1.86M | 1.36M | 0.80M | 5.77M | 2.43M | 0.16M | 0.06M | 0.06M | 0.06M | 0.20M | 0.79M | 4.62M | -0.39M | 0.67M | 0.81M | 0.28M | 0.21M | 0.95M | 0.16M | | 0.48M | 0.61M | 0.40M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
18.67M | 13.33M | 10.22M | 5.37M | 11.35M | 3.62M | 27.52M | -3.31M | 28.05M | 2.02M | 27.76M | 33.53M | -0.75M | 23.63M | -32.46M | 43.62M | 74.07M | 7.03M | -10.25M | 46.80M | 41.66M | -16.36M | | | 48.32M | 57.11M | 8.90M | 69.59M | 45.31M | 29.50M | -13.07M | 49.11M | 56.53M | -10.74M | -18.23M | 41.53M | 59.33M | 9.84M | -24.59M | 60.45M | 40.60M | -8.09M | -6.89M | 50.20M | 44.89M | -0.26M | -25.48M | 45.63M | 3.85M | 2.23M | -18.49M | 48.13M | 28.38M | 0.08M | -45.21M | 32.90M | 49.26M | 49.51M | 7.29M | 31.40M | 10.11M | 11.83M | -15.75M | 42.17M | -6.02M | 30.91M | -1.21M |
|
Amortizatization of Intangibles
|
| | | | 0.01M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.34M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Amortization of Deferred Charges
|
0.28M | 0.28M | 0.28M | 0.85M | 1.47M | 1.20M | 1.01M | 1.14M | 1.14M | 1.25M | 0.68M | 0.68M | 0.69M | 1.24M | 0.68M | 0.68M | 1.27M | 0.81M | 0.81M | 0.81M | 0.81M | 3.78M | | | 0.87M | 0.87M | 2.40M | 0.72M | 0.71M | 1.53M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.73M | 0.82M | 0.87M | 0.87M | 0.88M | 0.90M | 1.58M | 1.08M | 0.48M | 0.49M | 0.50M | 1.68M | 0.75M | 0.76M | 0.77M | 1.06M | 0.78M | 0.78M | 0.79M | 0.79M | 0.80M | 1.68M | 0.76M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.78M | 0.78M | 0.98M |
|
Depreciation & Amortization (CF)
|
9.22M | 9.60M | 10.44M | 10.25M | 9.90M | 9.99M | 10.18M | 6.82M | 10.94M | 9.93M | 10.03M | 10.75M | 9.95M | 10.07M | 10.29M | 11.75M | 11.89M | 12.35M | 13.70M | 13.02M | 13.61M | 14.21M | | 1.21M | 22.72M | 22.68M | 23.34M | 23.51M | 22.05M | 22.09M | 22.13M | 25.87M | 25.34M | 20.33M | 20.29M | -0.84M | 19.99M | 16.95M | 14.96M | 14.26M | 14.90M | 15.09M | 15.01M | 15.06M | 15.24M | 15.34M | 15.28M | 15.60M | 14.43M | 14.48M | 13.95M | 13.89M | 14.49M | 14.80M | 13.72M | 13.27M | 12.90M | 12.55M | 12.22M | 12.22M | 12.65M | 12.69M | 12.61M | 12.84M | 12.82M | 12.64M | 12.34M |
|
Change in Receivables
|
| | | | | | -8.16M | 36.18M | -0.58M | 4.42M | 0.94M | 29.84M | -3.92M | -17.33M | 31.61M | 46.50M | -56.64M | -10.02M | 23.61M | 16.77M | -29.72M | 13.41M | | | -39.72M | -18.97M | -11.28M | 10.49M | -15.14M | -8.86M | -4.03M | 34.18M | -19.11M | -10.41M | 13.14M | 45.77M | -22.12M | -22.65M | 7.46M | 8.22M | -13.45M | -14.62M | 2.33M | 25.69M | -26.41M | -10.77M | 7.17M | -0.73M | 12.48M | -10.18M | 20.62M | 8.52M | -0.14M | -10.58M | 3.64M | 2.50M | -6.58M | -16.04M | 3.43M | -7.16M | 4.73M | -7.11M | 19.13M | -16.47M | 10.84M | -6.90M | -2.23M |
|
Change in Inventory
|
| | | | | | 2.12M | 5.05M | -2.32M | 12.66M | 17.71M | 0.66M | 12.32M | 1.54M | 27.87M | -39.00M | -25.49M | 20.55M | 13.31M | -12.92M | -1.61M | 17.26M | | | -20.20M | 8.00M | 15.34M | -15.93M | -17.97M | 32.73M | 16.84M | -24.84M | -20.58M | 39.65M | 28.96M | -33.09M | -23.31M | 38.79M | 20.95M | -49.80M | -15.23M | 12.19M | 14.75M | -33.20M | -15.71M | 18.84M | 12.06M | -20.45M | -15.07M | 32.64M | 26.78M | -36.02M | -7.84M | 63.57M | 17.79M | -25.84M | -33.18M | -25.75M | -9.17M | 2.12M | -2.41M | 0.38M | 1.44M | 8.67M | -7.29M | 1.71M | 0.75M |
|
Change in Account Payables
|
| | | | | | -1.41M | 19.75M | 4.31M | 5.96M | 1.46M | 39.17M | -9.51M | 21.47M | 9.07M | -2.06M | -24.43M | -4.83M | -0.39M | 19.66M | -18.10M | -5.36M | | | -46.50M | 0.22M | -12.84M | 14.97M | -13.08M | 9.65M | -12.35M | 19.04M | -5.19M | -0.59M | 0.60M | 24.43M | -2.71M | -13.44M | -0.73M | -10.43M | 10.88M | -13.68M | -7.78M | 9.11M | -10.44M | -6.06M | -0.61M | 9.80M | 1.98M | 1.35M | 17.76M | -6.76M | 8.65M | 29.04M | -25.73M | -4.83M | -2.68M | -16.78M | -5.25M | 7.17M | 7.58M | -10.64M | 12.93M | 0.36M | -2.66M | -3.52M | -3.47M |
|
Change in Accured Expenses
|
-2.65M | 3.11M | 5.39M | 5.00M | -1.90M | 8.40M | 14.62M | 10.03M | 3.30M | -3.66M | 4.58M | -3.15M | 2.53M | -3.81M | 2.63M | -2.82M | 4.18M | 3.51M | 1.15M | 1.91M | -4.68M | 3.23M | | | -12.35M | 11.39M | -7.53M | 5.69M | -8.22M | 10.35M | -5.86M | 4.42M | -11.08M | 8.32M | -1.00M | 3.54M | -13.23M | 7.08M | -4.96M | 4.49M | -11.18M | 8.13M | -5.86M | 5.89M | -9.12M | 6.67M | -3.08M | 9.68M | -13.37M | 10.32M | -7.48M | 8.30M | -11.00M | 8.67M | -11.10M | 11.35M | -11.82M | 13.72M | -12.22M | 13.19M | -15.37M | 14.17M | -11.44M | 13.23M | -14.91M | 14.30M | -10.52M |
|
Change in Taxes
|
5.21M | 12.66M | 4.03M | 0.45M | 1.80M | 0.39M | 4.64M | 0.81M | 0.23M | -0.44M | -0.59M | -0.14M | 0.26M | -0.24M | 0.13M | 0.21M | 0.48M | -0.43M | -0.49M | 0.08M | 0.30M | -0.69M | | | 0.30M | -0.74M | 0.05M | 0.20M | 0.05M | -0.67M | 0.18M | 0.32M | 0.18M | -0.65M | 0.05M | 0.06M | 0.15M | -0.25M | 0.05M | -0.01M | 0.54M | -0.41M | -0.07M | -0.04M | 0.13M | -0.11M | -0.16M | 0.22M | 0.14M | -0.39M | 0.09M | -0.02M | 0.54M | -0.17M | -0.14M | 0.05M | 0.43M | -0.65M | 0.01M | 0.19M | 1.06M | -0.34M | -0.06M | -0.03M | 1.27M | -0.42M | -0.85M |
|
Other Working Capital Changes
|
| | | | | | -0.23M | 0.51M | 0.46M | -1.64M | -0.70M | 3.87M | 1.09M | -1.96M | -1.13M | -1.05M | 1.05M | 2.48M | 2.83M | -0.93M | 0.38M | 1.05M | | | -0.18M | 0.90M | -1.06M | -0.54M | -1.14M | 0.63M | 5.20M | -7.17M | 0.49M | 0.88M | -0.96M | 1.33M | 0.93M | -0.99M | -0.46M | -0.96M | 0.10M | 2.96M | -0.41M | -2.40M | 1.41M | 4.13M | 0.58M | -0.40M | -0.63M | -0.80M | 3.35M | 1.64M | -2.43M | 20.18M | -12.92M | -3.35M | -4.59M | -0.70M | 0.01M | 0.54M | -0.70M | 0.53M | 0.55M | -0.46M | 1.08M | -0.54M | 0.85M |
|
Capital Expenditures
|
-14.39M | -13.46M | -5.85M | -2.15M | -3.48M | 11.19M | 4.90M | 5.56M | 14.88M | 14.60M | 19.30M | 28.43M | 31.04M | 20.34M | 20.18M | 22.09M | 14.71M | 13.91M | 39.97M | 23.65M | 16.64M | 24.59M | | | 12.93M | 15.10M | 12.10M | 25.67M | 17.30M | 10.55M | 4.04M | 8.57M | 6.48M | 13.28M | 10.26M | 11.92M | 16.56M | 5.89M | 7.54M | 5.27M | 6.64M | 7.46M | 8.70M | 7.82M | 12.26M | 6.79M | 4.65M | 4.92M | 2.85M | 5.34M | 3.25M | 4.61M | 10.22M | 4.42M | 6.38M | 6.22M | 7.53M | 9.50M | 8.27M | 9.02M | 11.67M | 12.52M | 9.86M | 7.95M | 5.88M | 5.35M | 6.68M |
|
Sales of Property, Plant and Equipment
|
| | 2.10M | -2.27M | 0.62M | 0.34M | 0.98M | -0.95M | | | 0.53M | 0.49M | 0.02M | 0.00M | 0.01M | 55.97M | 3.61M | 1.11M | | 0.86M | 0.24M | 0.46M | | | | 0.78M | 1.21M | 0.66M | 0.11M | 0.54M | 1.52M | 106.33M | 1.48M | 0.12M | 0.01M | 12.07M | -0.03M | 0.53M | 3.06M | 7.92M | 0.57M | 0.09M | 17.64M | 2.36M | 4.35M | -2.58M | 2.62M | 20.76M | 0.00M | 0.13M | 0.09M | 0.42M | 0.30M | 0.39M | 1.52M | 5.56M | 3.54M | 0.74M | 0.91M | 0.30M | 0.23M | 0.50M | 0.21M | 0.29M | 0.48M | 0.61M | 0.40M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 7.33M | 9.42M | 16.82M | | | | | | | 224.60M | 50.80M | 12.20M | 10.92M | -42.60M | | 1.99M | | | | | | | | | | 2.15M | 19.53M | | | | | | | | 23.72M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
1.30M | 1.01M | 1.67M | | 3.74M | 0.79M | 2.99M | -50.89M | 3.95M | -9.87M | -2.33M | -5.66M | -1.16M | 3.37M | 531.00 | 0.42M | | | | -42.60M | | | | | 41.25M | | | | | | | | | | | -7.12M | -1.74M | -13.40M | 189.01M | -0.59M | -0.34M | 209.49M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-13.53M | 4.64M | -3.28M | -2.52M | -24.46M | -1.84M | -9.85M | -54.87M | -37.28M | -76.30M | -21.70M | -67.38M | -39.07M | -28.31M | 248.77M | -468.04M | -85.75M | -30.38M | -50.99M | -19.66M | -17.06M | -161.96M | | | 26.86M | -55.86M | -10.89M | -25.16M | -20.33M | -1.10M | 11.35M | 73.91M | -25.92M | 1.50M | -11.14M | -6.06M | -18.33M | -18.76M | 183.66M | 1.05M | -33.95M | 201.20M | 8.57M | -1.00M | -6.29M | -6.85M | 0.40M | 15.35M | -4.18M | -5.58M | -3.87M | -5.61M | -11.35M | -4.19M | -7.53M | -1.57M | -4.22M | -9.19M | -9.07M | -11.18M | -17.39M | -19.70M | -12.54M | -8.96M | -6.22M | -5.71M | -10.48M |
|
Other financing activities
|
| | | | -6.97M | 14.30M | 0.10M | 5.20M | | | | 27.40M | | -2.21M | | | 8.76M | 0.25M | 0.10M | | 0.34M | 2.78M | | | 0.31M | | 0.03M | 0.00M | 0.03M | 5.18M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 1.24M | 0.00M | 0.04M | 0.03M | 0.08M | 0.31M | 3.91M | 0.11M | 0.19M | 0.08M | 3.36M | 0.15M | 0.08M | 0.23M | 0.28M | | 0.00M | 0.02M | 0.00M | 0.03M | 13.62M | 0.62M | 0.03M | 0.02M | 0.01M | | | 0.01M | 0.06M | 0.01M | 0.61M |
|
Cash from Financing Activities
|
-5.17M | -16.36M | -10.60M | -2.82M | 20.45M | -4.99M | -9.03M | 50.82M | 8.66M | 63.52M | -5.83M | 33.82M | 47.48M | -3.14M | -216.51M | 159.43M | 15.24M | 23.33M | 61.27M | -13.86M | -31.64M | 175.87M | | | -73.60M | -42.74M | 1.98M | -44.41M | -24.96M | -28.42M | 1.70M | -123.02M | -30.58M | 9.24M | 29.36M | -35.45M | -40.84M | 9.35M | -156.49M | -64.45M | -6.73M | -190.81M | -2.40M | -48.15M | -41.38M | 7.10M | 26.89M | -57.89M | -3.52M | 2.91M | 28.46M | -49.25M | -16.76M | 3.85M | 52.74M | -31.33M | -45.03M | -40.32M | 1.77M | -20.22M | 7.29M | 7.88M | 28.30M | -33.21M | 12.23M | -25.21M | 11.69M |
|
Dividends Paid - Common
|
| | | | | | | | 14.87M | 16.54M | 16.54M | 16.54M | 19.44M | 19.44M | 19.44M | 18.20M | 20.96M | 21.09M | 21.23M | 21.30M | 21.37M | 21.77M | | | 33.21M | 33.37M | 33.37M | 33.37M | 33.35M | 33.37M | 33.37M | 18.09M | 18.09M | 19.62M | 19.62M | 19.61M | 19.61M | 19.61M | 19.61M | 19.61M | 19.61M | 9.83M | 9.82M | 9.83M | 2.46M | 2.47M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Change in Cash
|
| | | | | | 8.64M | -7.36M | -0.56M | -10.75M | 0.23M | -0.03M | 8.52M | -8.68M | -0.08M | 5.13M | -5.12M | -0.03M | 0.03M | 16.50M | -12.17M | -1.67M | | | -0.01M | -0.01M | -0.01M | 0.02M | 0.01M | -0.02M | -0.02M | 0.01M | 0.02M | -0.01M | -0.02M | 0.01M | 0.16M | 0.43M | 2.58M | -2.95M | -0.07M | 2.29M | -0.72M | 1.05M | -2.79M | -0.02M | 1.81M | 3.10M | -3.85M | -0.43M | 6.10M | -6.73M | 0.26M | -0.27M | 0.00M | | 0.01M | | -0.00M | | | 0.00M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M |
|
Beginning Cash Balance
|
7.98M | 7.98M | 7.98M | 5.96M | 5.96M | 10.10M | 10.10M | 18.74M | 11.38M | 10.82M | 0.07M | 0.65M | 0.27M | 8.78M | 0.08M | -2.48M | 5.12M | 0.03M | -0.03M | 0.04M | 16.54M | 1.67M | 3.18M | 6.14M | 0.01M | 0.01M | 0.01M | 5.28M | -0.01M | 0.02M | 0.02M | 3.15M | -0.02M | 0.01M | 0.02M | 27.91M | -0.16M | -0.43M | -2.58M | 2.95M | 0.07M | -2.29M | 0.72M | -1.05M | 2.79M | 0.02M | -1.81M | -3.10M | 3.85M | 0.43M | -6.10M | 6.73M | -0.26M | 0.27M | -0.00M | | -0.01M | | 0.00M | | | -0.00M | -0.00M | 0.00M | 0.00M | 0.01M | -0.00M |
|
Free Cash Flow
|
33.06M | 26.79M | 16.08M | 7.51M | 14.82M | -7.57M | 22.62M | -8.87M | 13.18M | -12.58M | 8.46M | 5.09M | -31.79M | 3.29M | -52.63M | 21.53M | 59.36M | -6.88M | -50.22M | 23.14M | 25.02M | -40.95M | | | 35.40M | 42.01M | -3.19M | 43.92M | 28.01M | 18.95M | -17.11M | 40.54M | 50.05M | -24.02M | -28.49M | 29.61M | 42.77M | 3.95M | -32.13M | 55.19M | 33.97M | -15.55M | -15.59M | 42.37M | 32.63M | -7.06M | -30.13M | 40.72M | 1.00M | -3.11M | -21.74M | 43.52M | 18.16M | -4.34M | -51.59M | 26.69M | 41.74M | 40.01M | -0.98M | 22.38M | -1.56M | -0.70M | -25.62M | 34.22M | -11.89M | 25.57M | -7.90M |
|
Net Cash Flow
|
-0.02M | 1.61M | -3.65M | 0.03M | 7.34M | -3.21M | 8.64M | -7.36M | -0.56M | -10.75M | 0.23M | -0.03M | 7.66M | -7.82M | -0.20M | -264.99M | 3.56M | -0.03M | 0.03M | 13.28M | -7.03M | -2.45M | | | 1.57M | -41.49M | -0.01M | 0.02M | 0.01M | -0.02M | -0.02M | 0.01M | 0.02M | -0.01M | -0.02M | 0.01M | 0.16M | 0.43M | 2.58M | -2.95M | -0.07M | 2.29M | -0.72M | 1.05M | -2.79M | -0.02M | 1.81M | 3.10M | -3.85M | -0.43M | 6.10M | -6.73M | 0.26M | -0.27M | 0.00M | | 0.01M | | -0.00M | | | 0.00M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M |