|
Net Income
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.29M | 1.36M | 4.95M | 5.06M | 2.13M | 12.18M | 15.98M | 12.93M | 7.33M | 6.55M | 8.88M | 7.75M | 1.26M | 5.19M | 3.62M | 7.78M | -26.23M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 4.67M | 9.32M | 6.10M | -2.23M | 0.27M | -2.91M | 2.41M | -31.58M | -19.45M | -9.08M | -3.35M |
|
Depreciation and Depletion
|
6.96M | 7.04M | 8.03M | 8.64M | 8.07M | 9.42M | 9.25M | 9.31M | 9.64M | 10.11M | 10.09M | 9.77M | 9.68M | 9.55M | 9.13M | 9.17M | 9.04M | 8.97M | 7.56M | 7.74M | 8.45M | 8.59M | 9.18M | 9.67M | 10.17M | 10.10M | 10.67M | 10.48M | 10.18M | 10.94M | 11.62M | 12.73M | 12.17M | 12.86M | 13.19M | 13.61M | 14.17M | 14.13M | 14.29M | 14.24M | 13.40M | 14.23M | 14.35M | 14.33M | 12.74M | 13.59M | 14.88M | 15.48M | 16.29M | 16.16M | 16.50M | 15.76M | 15.55M | 16.80M | 18.93M | 18.70M | 17.74M | 43.88M | 22.59M | 21.72M | 19.80M |
|
Share-based Compensation
|
| 0.01M | 0.12M | 0.02M | 0.01M | 0.00M | 0.10M | 0.15M | 0.05M | 0.05M | 0.23M | 0.05M | 0.04M | 0.00M | 0.09M | 0.03M | 0.03M | 0.12M | 0.12M | 0.05M | 0.05M | 0.05M | 0.15M | 0.05M | 0.06M | 0.05M | 0.12M | 0.17M | 0.16M | 0.17M | 0.23M | 0.16M | 0.16M | 0.17M | 0.31M | 0.22M | 0.21M | 0.18M | 0.30M | 0.02M | 0.10M | 0.03M | 0.08M | 0.17M | 0.09M | 0.09M | 0.14M | 0.22M | 0.17M | 0.19M | 0.21M | 0.03M | 0.14M | 0.17M | 0.19M | 0.20M | 0.16M | 0.17M | 0.27M | -0.13M | 0.18M |
|
Deferred Taxes
|
1.80M | -1.40M | -1.20M | 0.44M | -1.19M | -0.82M | 0.41M | 0.57M | 0.57M | -0.27M | -0.33M | 1.73M | 1.57M | 0.62M | 0.78M | 2.66M | 2.79M | 1.28M | 2.99M | 4.05M | 3.23M | 2.63M | 1.78M | 2.41M | 2.04M | 0.42M | 1.39M | 0.94M | 2.05M | -29.01M | 0.29M | 1.86M | 2.99M | 2.06M | 2.73M | 2.19M | 1.16M | -3.90M | -0.50M | -0.40M | 1.66M | 4.60M | 4.07M | 5.46M | 5.46M | 2.85M | 4.13M | 5.44M | 2.66M | 2.32M | -0.56M | 1.89M | 4.64M | -3.08M | -0.01M | -0.82M | 0.70M | -11.65M | -11.30M | 0.55M | 2.24M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.05M | | | | 0.06M | | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.04M | 0.04M | | 0.00M | 0.04M | 0.04M | 0.04M | 0.00M | 0.04M | 0.04M | 0.04M | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.02M | 0.04M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.07M | 0.07M | 0.01M | 0.02M | 0.02M |
|
Gains from Investment Securities
|
-0.18M | 0.84M | 0.78M | -0.02M | -0.03M | -1.59M | 0.32M | 0.30M | 0.24M | 0.38M | 0.25M | | 0.37M | 0.72M | 0.04M | 0.12M | 0.09M | 1.04M | -0.01M | 0.07M | 0.07M | 2.70M | 0.06M | 0.06M | 0.06M | 0.15M | 1.78M | 0.05M | 0.05M | 0.07M | 0.03M | 0.00M | 63.00 | -5.17M | 3.18M | 0.00M | 0.00M | 2.02M | -9.34M | 2.35M | -0.50M | 4.02M | 4.21M | 1.63M | -0.46M | 2.81M | 1.40M | -3.35M | -2.39M | 5.96M | -0.29M | -0.17M | 0.03M | 2.36M | 2.59M | -1.15M | 0.00M | 3.19M | 1.31M | 1.06M | -1.06M |
|
Asset Writedowns and Impairment
|
-0.01M | 0.28M | -0.02M | 0.10M | -0.12M | 0.06M | 0.15M | -0.15M | -0.23M | 0.41M | 0.30M | 0.12M | 0.08M | -0.07M | 0.06M | 0.32M | 0.13M | -0.05M | 0.08M | 0.26M | 0.09M | -0.28M | 0.14M | 0.14M | 0.08M | 0.09M | 0.04M | 0.08M | 0.07M | 0.15M | 0.16M | 0.23M | 0.29M | 0.21M | 0.07M | 0.15M | 0.48M | 0.03M | 0.24M | 0.12M | -0.03M | 0.20M | 0.24M | 0.24M | 0.36M | 0.21M | 0.27M | 0.27M | 0.20M | 0.18M | 0.30M | 1.68M | 0.10M | 0.32M | 1.97M | 0.44M | 0.04M | 3.96M | 0.36M | 0.02M | 1.24M |
|
Non-cash Items
|
| 0.31M | | | | 0.27M | | 0.15M | 0.09M | 0.75M | 0.70M | 0.14M | 0.10M | 0.10M | 1.27M | 2.02M | 2.18M | 3.52M | 0.03M | 3.14M | 0.03M | 0.04M | 1.15M | 0.04M | 0.53M | 0.85M | 0.29M | 0.38M | 0.59M | 1.07M | 0.03M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
5.92M | 1.41M | 7.62M | 10.24M | 16.99M | 0.04M | 3.53M | 18.83M | 5.88M | 5.38M | 9.99M | 14.04M | 11.99M | 7.16M | 5.53M | 21.34M | 16.60M | 11.78M | 21.81M | 15.25M | 29.88M | -5.42M | 15.41M | 12.73M | 14.04M | 5.54M | 12.36M | 13.90M | 17.42M | 6.94M | 15.72M | 13.80M | 27.98M | 24.84M | 19.74M | 33.46M | 23.20M | 7.90M | 23.50M | 20.46M | 9.14M | 14.48M | 23.93M | 27.38M | 22.65M | 27.78M | 41.09M | 33.77M | 45.20M | 48.74M | 34.21M | 33.26M | 26.33M | 20.77M | 9.59M | 18.68M | 15.52M | 15.25M | 5.00M | 12.21M | 5.94M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
6.96M | 7.04M | 8.03M | 8.64M | 8.07M | 9.42M | 9.25M | 9.31M | 9.64M | 10.11M | 10.09M | 9.77M | 9.68M | 9.55M | 9.13M | 9.17M | 9.04M | 8.97M | 7.56M | 7.74M | 8.45M | 8.59M | 9.18M | 9.67M | 10.17M | 10.10M | 10.67M | 10.48M | 10.18M | 10.94M | 11.62M | 12.73M | 12.17M | 12.86M | 13.19M | 13.61M | 14.17M | 14.13M | 14.29M | 14.24M | 13.40M | 14.23M | 14.35M | 14.33M | 12.74M | 13.59M | 14.88M | 15.48M | 16.29M | 16.16M | 16.50M | 15.76M | 15.55M | 16.80M | 18.93M | 18.70M | 17.74M | 43.88M | 22.59M | 21.72M | 19.80M |
|
Change in Receivables
|
-1.26M | 11.24M | 6.33M | 1.22M | -5.45M | -3.68M | 11.24M | -5.62M | 0.79M | -3.09M | 8.42M | 2.84M | -0.19M | -2.20M | 5.90M | -1.53M | -0.85M | -8.62M | 2.42M | 2.26M | 1.17M | -6.98M | 5.62M | 6.01M | -1.28M | -3.95M | 3.92M | -1.81M | 5.09M | -5.89M | 6.69M | 10.56M | 1.29M | -12.58M | 5.36M | -6.47M | -1.19M | 1.43M | 5.05M | -8.89M | 12.25M | 9.43M | 8.00M | 4.70M | 14.89M | 19.55M | 14.57M | 8.32M | -0.16M | -20.57M | -1.83M | -29.40M | -3.60M | -15.97M | 13.25M | 0.11M | 0.90M | -14.18M | 4.57M | -8.20M | 2.17M |
|
Change in Account Payables
|
5.07M | -7.54M | 4.29M | 0.34M | 7.84M | -7.49M | 2.01M | 1.33M | -1.48M | -5.24M | 3.97M | -0.42M | -1.74M | -4.61M | 1.29M | 1.75M | -1.78M | -2.81M | 5.41M | -0.03M | 15.25M | -19.74M | 4.38M | 4.57M | 1.24M | -6.96M | 0.20M | -2.13M | 11.02M | -8.40M | 4.41M | 0.95M | 6.43M | -10.06M | 0.20M | 1.19M | 1.83M | -5.45M | 8.05M | -2.42M | 16.49M | -1.23M | 1.05M | -2.27M | 3.15M | 4.02M | 4.48M | -1.82M | 2.26M | -2.72M | -2.78M | -5.22M | 0.16M | -3.13M | 0.35M | 0.82M | -1.64M | -6.06M | 0.01M | -0.39M | -0.58M |
|
Change in Accured Expenses
|
0.24M | -1.39M | 2.35M | -0.28M | 0.49M | -2.38M | 1.73M | 0.20M | 0.03M | -1.02M | 2.59M | 1.23M | 0.19M | -2.13M | 1.76M | 0.66M | 1.73M | -1.06M | 1.81M | 0.29M | -0.35M | -2.31M | 1.46M | -2.76M | -0.62M | -1.12M | 2.00M | -0.60M | 0.89M | -2.56M | 1.49M | 0.22M | 0.85M | -2.06M | 2.57M | -0.96M | -0.26M | 18.97M | -1.34M | 1.43M | -16.44M | -1.44M | 2.31M | 0.06M | -4.87M | 0.14M | 6.02M | 4.36M | 0.34M | 9.78M | 9.47M | -22.14M | 2.10M | -5.17M | -0.32M | 0.13M | -0.60M | -2.21M | 0.21M | 0.53M | -0.21M |
|
Change in Taxes
|
-2.61M | 3.94M | -2.10M | 0.05M | -0.01M | -0.07M | -0.03M | 0.10M | 0.06M | -0.02M | -0.02M | 0.03M | 0.01M | -0.14M | -0.11M | -0.10M | -0.02M | 0.51M | -0.38M | 1.35M | 0.35M | 1.04M | -2.39M | 0.16M | -0.09M | 0.18M | -0.05M | 0.02M | -0.07M | 0.25M | -0.03M | -0.09M | -0.11M | 0.31M | -0.07M | -0.02M | -0.20M | -1.07M | | -0.13M | 0.08M | 0.11M | 0.73M | -0.02M | -0.25M | 3.91M | 3.38M | -7.51M | -0.22M | 9.72M | 2.37M | 0.28M | -5.42M | 1.00M | 0.08M | -0.67M | 0.15M | -1.16M | 8.70M | -10.98M | 2.53M |
|
Other Working Capital Changes
|
-3.31M | 8.45M | -1.02M | -1.34M | 1.93M | 2.71M | -0.69M | -1.92M | 2.04M | 1.00M | -2.13M | -1.96M | -0.07M | -0.76M | 1.79M | -1.76M | 0.28M | 2.98M | -1.72M | -1.55M | 0.28M | 1.52M | 0.26M | -2.21M | 1.85M | 0.79M | -1.32M | -1.76M | 3.01M | 1.17M | -1.63M | -1.68M | 2.29M | 1.16M | -1.27M | -1.42M | 0.52M | 0.30M | 0.53M | -1.80M | 0.20M | 2.84M | -1.44M | -1.02M | 0.68M | 2.65M | 0.03M | 0.66M | 2.30M | 4.27M | -1.93M | -2.37M | 0.18M | 1.58M | -3.70M | -1.89M | -0.04M | 2.17M | -1.20M | -1.46M | -0.71M |
|
Capital Expenditures
|
0.53M | 4.17M | 2.71M | 13.43M | 19.03M | 34.18M | 22.34M | 20.65M | 23.02M | 32.04M | 23.68M | 16.87M | 15.15M | 15.83M | 6.93M | 12.13M | 3.84M | 5.69M | 14.58M | 29.74M | 61.91M | 19.49M | 20.83M | 19.56M | 15.56M | 30.18M | 4.04M | 10.33M | 24.21M | 29.10M | 13.22M | 26.55M | 11.60M | 22.52M | 7.93M | 18.99M | 41.13M | 11.31M | 23.16M | -0.19M | 16.80M | 8.46M | 1.93M | 2.52M | 10.84M | 3.85M | 10.02M | 12.32M | 20.61M | 21.01M | 6.11M | 6.88M | 13.80M | 7.28M | 21.82M | 14.62M | 49.14M | 55.18M | 11.80M | 6.35M | 3.42M |
|
Sales of Property, Plant and Equipment
|
2.13M | 2.45M | 0.41M | 1.11M | 4.13M | 3.38M | 4.66M | 6.28M | 3.18M | 7.08M | 7.32M | 6.56M | 10.65M | 2.78M | 17.61M | 6.66M | 4.13M | 10.50M | 4.41M | 12.34M | 13.13M | 3.58M | 3.97M | 14.99M | 5.52M | 7.78M | 4.00M | 1.50M | 10.98M | 2.28M | 0.76M | 3.69M | 8.59M | 11.86M | 5.79M | 1.97M | 4.95M | 1.55M | 5.33M | 1.74M | 6.44M | 3.92M | 8.24M | 16.95M | 2.85M | 3.63M | 1.04M | 4.34M | 7.19M | 4.84M | 7.19M | 1.36M | 7.18M | 6.89M | 12.02M | 5.68M | 10.14M | 9.06M | 13.81M | 15.42M | 14.67M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.97M | | | 0.17M | 0.53M | 1.63M | 1.41M | 1.00M | 0.01M | | | 0.84M | | | | 1.28M | | | 0.02M | 1.48M | 0.28M | | 1.27M | | 2.37M | 0.71M | 2.93M | 0.83M | | | | | | | 0.88M | 1.34M | | 0.86M | -0.00M | 1.18M | 0.66M | 0.76M | 0.07M | 1.61M | | | | | | | 0.14M | | | 2.63M | 0.17M | 0.86M | 0.00M | 0.74M | 3.08M |
|
Cash from Investing Activities
|
-0.03M | -0.67M | -1.89M | -12.94M | -15.26M | -31.29M | -15.39M | -13.69M | -19.36M | -24.15M | -18.32M | -11.30M | -5.17M | -9.53M | 10.90M | -6.43M | -1.73M | -2.78M | -14.13M | -10.10M | -46.45M | -14.83M | -18.70M | -7.58M | -9.94M | -16.92M | 2.36M | -8.14M | -12.30M | -27.21M | -13.05M | -24.28M | -3.27M | -14.66M | -2.21M | -16.25M | -35.35M | -8.49M | -20.86M | 1.84M | -10.36M | -3.31M | 6.55M | 14.96M | -11.56M | -0.69M | -8.97M | -72.42M | -14.23M | -17.91M | 1.08M | -5.52M | -6.48M | -0.38M | -9.80M | -6.30M | -38.83M | -45.26M | 0.36M | 7.33M | 14.22M |
|
Cash from Financing Activities
|
-3.27M | -3.33M | -4.37M | -7.66M | -5.69M | 30.60M | 11.95M | -1.52M | 10.28M | 18.59M | 8.69M | -3.54M | -6.62M | 3.28M | -17.11M | -15.31M | -12.48M | 16.17M | -32.35M | 13.54M | -3.94M | 19.23M | 3.30M | -5.17M | -4.12M | 11.38M | -14.70M | -5.73M | -5.10M | 20.29M | -2.65M | 10.49M | -24.70M | -10.18M | -17.52M | -17.20M | 12.17M | 0.61M | -2.64M | -22.29M | 1.22M | -11.17M | -30.48M | -19.64M | -12.54M | -30.16M | 27.27M | -22.70M | -4.73M | 0.45M | -16.91M | -22.23M | -15.54M | -22.08M | -20.43M | -20.37M | -0.60M | 49.99M | -16.34M | -7.70M | -20.31M |
|
Dividends Paid - Common
|
| | | | | | | | | 8.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
2.62M | -2.60M | 1.37M | -10.35M | -3.96M | -0.65M | 0.09M | 3.62M | -3.19M | -0.18M | 0.37M | -0.81M | 0.20M | 0.91M | -0.68M | -0.40M | 2.39M | 25.17M | -24.67M | 18.69M | -20.50M | -1.01M | 0.00M | -0.01M | -0.01M | -0.00M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | -0.01M | 22.70M | -1.46M | -3.07M | 59.39M | -61.34M | 26.24M | 31.28M | 18.39M | 5.51M | 4.31M | -1.69M | -20.65M | -7.98M | -23.91M | 19.98M | -10.99M | 11.84M | -0.15M |
|
Free Cash Flow
|
5.39M | -2.76M | 4.91M | -3.18M | -2.04M | -34.15M | -18.81M | -1.82M | -17.13M | -26.66M | -13.69M | -2.83M | -3.16M | -8.67M | -1.41M | 9.22M | 12.76M | 6.09M | 7.23M | -14.49M | -32.03M | -24.91M | -5.42M | -6.83M | -1.51M | -24.64M | 8.32M | 3.57M | -6.79M | -22.16M | 2.50M | -12.74M | 16.38M | 2.33M | 11.81M | 14.48M | -17.94M | -3.41M | 0.34M | 20.65M | -7.65M | 6.02M | 22.00M | 24.86M | 11.80M | 23.94M | 31.08M | 21.45M | 24.59M | 27.73M | 28.10M | 26.39M | 12.53M | 13.50M | -12.24M | 4.07M | -33.61M | -39.93M | -6.80M | 5.86M | 2.51M |
|
Net Cash Flow
|
2.62M | -2.60M | 1.37M | -10.35M | -3.96M | -0.65M | 0.09M | 3.62M | -3.19M | -0.18M | 0.37M | -0.81M | 0.20M | 0.91M | -0.68M | -0.40M | 2.39M | 25.17M | -24.67M | 18.69M | -20.50M | -1.01M | 0.00M | -0.01M | -0.01M | -0.00M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | -0.01M | 22.70M | -1.46M | -3.07M | 59.39M | -61.34M | 26.24M | 31.28M | 18.39M | 5.51M | 4.31M | -1.69M | -20.65M | -7.98M | -23.91M | 19.98M | -10.99M | 11.84M | -0.15M |