|
Net Income
|
10.32M | 3.62M | 2.43M | 1.73M | 0.07M | 8.90M | -1.75M | 7.41M | 12.14M | 15.15M | 0.41M | 0.62M | 0.22M | 1.64M | 0.99M | 8.62M | | | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Depreciation and Depletion
|
| 2.40M | 2.37M | 2.67M | 2.75M | 2.81M | 2.47M | 2.55M | 2.68M | 2.76M | 2.66M | 1.94M | 1.93M | 2.00M | 2.56M | 2.50M | 2.71M | 3.62M | 3.32M | 3.24M | 3.33M | 3.23M | 3.20M | 3.32M | 3.28M | 3.18M | 3.06M | 3.08M | 3.08M | 3.18M | 3.16M | 3.15M | 3.19M | 3.21M | | | | | | | | | | | | | 2.41M | 2.42M | 2.38M | 2.19M | 2.14M | 2.18M | 2.19M | 2.10M | 1.64M | 1.72M | 1.71M | 1.83M | 1.75M | 1.72M | 1.74M | 1.99M | |
|
Share-based Compensation
|
| 0.44M | 0.72M | 0.36M | 0.03M | -1.02M | 0.07M | 0.31M | 0.51M | 0.83M | 0.94M | 1.28M | 1.02M | 1.22M | 1.19M | 0.82M | 0.86M | 0.52M | 1.12M | 0.45M | 0.69M | 0.91M | 2.34M | 0.78M | 1.12M | 0.65M | 1.01M | 0.81M | 0.48M | 0.42M | 1.07M | 1.00M | 0.42M | 0.67M | 1.22M | 0.67M | 0.33M | 1.62M | 0.98M | 0.97M | 0.44M | 1.08M | 0.89M | 0.85M | 0.39M | 0.45M | 1.01M | 0.71M | 0.59M | 1.78M | 1.31M | 1.65M | 0.96M | 0.69M | 1.66M | 1.21M | 0.96M | 0.93M | 1.51M | 1.03M | 1.13M | 0.96M | 1.57M |
|
Deferred Taxes
|
| 1.74M | 0.02M | -0.80M | -4.66M | 5.01M | -0.00M | 0.31M | -0.58M | -1.15M | -0.18M | 0.22M | -0.33M | -6.43M | -2.36M | -0.46M | 0.14M | -0.53M | -0.32M | 7.87M | 1.10M | 1.87M | 0.05M | 0.29M | 1.13M | 0.87M | -0.01M | -0.24M | -0.67M | 1.01M | -1.29M | -1.77M | 0.22M | 0.67M | -0.52M | 0.17M | -0.68M | 1.84M | -0.13M | 0.83M | 0.93M | -0.17M | -0.08M | -0.94M | 0.44M | -0.41M | -0.92M | 0.86M | -5.50M | 0.69M | -0.90M | -0.89M | -0.77M | -5.30M | -0.17M | 0.12M | -0.11M | -7.33M | 0.01M | -1.28M | -1.58M | -2.02M | 3.58M |
|
Gains from Sales and Divestitures
|
| 0.04M | | | | 0.06M | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.07M | | 0.01M | 0.01M | 0.03M | 0.02M | 0.03M | 0.03M | 0.06M | 0.09M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.03M | 0.03M | 0.05M | | 0.06M | 0.06M | 0.06M | | 0.52M | 0.06M | 0.06M | 0.05M | 0.45M | 0.10M | | 0.18M | 0.80M | 0.01M | 0.19M | | 0.40M | | | | 0.44M | | 0.14M | 0.13M | 0.73M | 0.42M | 0.00M | 0.30M | 0.61M | | 0.01M | 0.01M | 0.63M | | | | 0.66M | | 0.00M | 0.01M | 0.42M | 0.16M | | 0.07M | 4.75M | 1.72M | | 0.12M | 11.99M | | 0.04M | 0.22M | 14.04M |
|
Asset Writedowns and Impairment
|
| -0.07M | 0.29M | 0.32M | -0.52M | -0.20M | 0.18M | 0.45M | -0.13M | 0.33M | -0.29M | -0.09M | 0.07M | -0.23M | 0.01M | -0.17M | 0.68M | 0.46M | 0.28M | 0.19M | -0.44M | -0.06M | 0.25M | 0.09M | -0.12M | -0.03M | -0.11M | 0.02M | -0.13M | 0.07M | -0.02M | 0.11M | 0.02M | 0.00M | 0.03M | 0.07M | 0.03M | 0.11M | 0.04M | 0.01M | 0.14M | 0.07M | -0.02M | -0.11M | 0.33M | -0.15M | 0.09M | 0.35M | -0.17M | -0.11M | 0.01M | 0.10M | -0.07M | -0.09M | -0.03M | 0.13M | 0.19M | -0.02M | -0.09M | -0.04M | -0.02M | 0.15M | 0.13M |
|
Cash from Operations
|
| 11.93M | 6.80M | 1.69M | 16.75M | -9.75M | -9.86M | 33.24M | -16.92M | -12.42M | 21.20M | 35.97M | 31.49M | 2.76M | 5.35M | -12.13M | -7.83M | 23.74M | -22.73M | 18.63M | 22.69M | -5.67M | 24.07M | 1.14M | 36.59M | 13.11M | 3.37M | 16.30M | 7.45M | 9.69M | -14.06M | 3.45M | -15.45M | -2.49M | 9.11M | 16.94M | 7.89M | 34.82M | 2.11M | 5.31M | 45.98M | 18.99M | -25.18M | 7.10M | -21.61M | 9.23M | -27.83M | 14.82M | -14.78M | 24.20M | -0.55M | 56.06M | 49.80M | 77.24M | 83.90M | 16.99M | 13.76M | -5.99M | 37.07M | 22.41M | 47.38M | 61.08M | 43.64M |
|
Amortizatization of Intangibles
|
| 1.30M | 1.19M | 1.27M | 1.25M | 1.14M | 0.71M | 0.71M | 0.71M | 0.49M | 0.41M | 0.42M | 0.42M | 0.42M | 0.42M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.40M | 2.37M | 2.67M | 3.99M | 3.90M | 3.17M | 3.25M | 3.39M | 3.25M | 3.07M | 2.35M | 2.35M | 2.42M | 2.56M | 2.50M | 2.71M | 3.62M | 3.32M | 3.24M | 3.33M | 3.23M | 3.20M | 3.32M | 3.28M | 3.18M | 3.06M | 3.08M | 3.08M | 3.18M | 3.23M | 3.19M | 3.23M | 3.25M | 3.22M | 3.24M | 2.95M | 2.62M | 2.60M | 2.64M | 2.64M | 2.66M | 2.63M | 2.66M | 2.61M | 2.44M | 2.41M | 2.42M | 2.38M | 2.15M | 2.14M | 2.18M | 2.19M | 2.10M | 1.64M | 1.72M | 1.71M | 1.83M | 1.75M | 1.72M | 1.74M | 1.99M | 2.15M |
|
Change in Receivables
|
| -16.06M | 2.13M | 8.20M | 3.83M | 3.46M | 21.58M | -33.34M | 9.68M | 18.28M | -7.57M | -3.73M | -1.47M | 6.94M | -7.58M | 18.05M | 1.13M | -13.56M | 25.67M | -7.35M | -12.48M | -6.23M | -18.60M | 20.18M | -15.03M | 13.09M | -12.23M | -21.85M | 10.24M | -24.14M | 25.10M | -10.83M | 4.98M | 17.92M | -4.38M | -8.33M | 29.07M | 3.84M | -11.84M | -8.60M | 6.18M | -27.70M | 6.25M | -5.43M | 0.38M | 6.31M | 1.19M | 11.47M | 14.35M | 4.62M | 44.55M | 18.75M | 33.69M | 2.73M | -38.09M | 15.28M | -10.29M | 40.41M | -19.04M | 9.08M | 7.22M | 5.18M | -28.02M |
|
Change in Inventory
|
| -0.40M | -1.62M | 2.36M | 1.87M | -4.15M | 1.10M | 4.86M | -2.00M | -7.91M | -1.61M | 1.11M | -1.48M | -1.91M | -0.41M | 0.90M | -0.84M | 4.31M | 4.00M | -0.64M | 0.45M | -3.24M | 1.48M | -4.13M | -1.99M | -1.52M | -2.44M | -3.64M | -1.43M | -0.69M | 0.09M | 3.47M | 0.98M | -1.52M | 3.85M | -0.40M | 4.75M | -0.21M | 3.05M | -0.96M | 0.44M | -2.84M | -0.24M | 0.95M | -1.70M | 1.59M | 6.31M | 7.52M | 5.55M | 2.04M | 4.41M | 3.65M | 7.24M | -2.03M | 5.60M | 12.53M | 3.12M | 0.56M | 3.14M | 0.82M | -1.23M | -5.70M | -0.01M |
|
Change in Account Payables
|
| -40.24M | 9.41M | 6.47M | 17.63M | -19.02M | 20.61M | 3.40M | -15.13M | -14.17M | -11.46M | 11.76M | 6.46M | 6.27M | 1.05M | -11.46M | -6.24M | 17.65M | -5.46M | 1.90M | 3.87M | -5.30M | -1.87M | -2.88M | -6.53M | -0.38M | -2.08M | -4.84M | -2.70M | 7.21M | -4.14M | 5.73M | -0.30M | 6.86M | -8.62M | 1.54M | 4.91M | 11.72M | -5.46M | -0.14M | -5.66M | -4.04M | -7.39M | 11.29M | -6.11M | 11.96M | -2.92M | 6.29M | -1.85M | 17.07M | -24.15M | 12.23M | 11.67M | -5.92M | -6.99M | 29.87M | -0.46M | -6.07M | -8.16M | 8.42M | -7.77M | 0.02M | -19.23M |
|
Change in Accured Expenses
|
| 0.99M | -10.39M | -2.53M | 2.02M | 6.66M | -6.53M | 1.60M | 5.42M | 5.92M | -12.34M | 2.17M | 4.14M | 5.40M | -12.14M | 0.84M | 2.54M | 3.77M | -12.79M | 5.95M | 2.51M | 0.96M | -1.90M | 2.00M | 2.20M | 1.62M | -13.40M | -1.00M | 0.38M | 2.34M | -6.67M | 2.62M | 4.41M | 8.50M | -10.38M | 2.75M | 4.59M | 4.47M | -10.13M | 4.96M | 2.86M | 2.77M | -10.09M | 0.97M | 1.99M | 3.98M | -11.04M | 5.27M | 5.08M | 9.58M | -12.74M | 9.41M | 6.86M | 8.20M | -16.39M | 4.93M | 7.12M | 9.35M | -20.80M | 7.08M | 11.50M | 11.95M | -24.16M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | 0.80M | -5.68M | -0.55M | 0.85M | -0.09M | 0.18M | 0.05M | 6.62M | -0.42M | 0.24M | 0.24M | 0.22M | -0.09M | -0.76M | 1.35M | 0.27M | -1.50M | -0.27M | 1.03M | -0.58M | 0.61M | -0.89M | 1.54M | 1.05M | -0.19M | -0.87M | 4.82M | 5.51M | -7.06M | 2.59M | 1.48M | 3.38M | -10.84M | 4.92M | 3.72M | -6.63M |
|
Other Working Capital Changes
|
| 2.86M | -4.62M | 1.44M | 8.04M | 8.66M | -4.39M | 30.30M | 9.51M | 6.82M | -24.10M | -11.42M | -7.18M | 19.64M | 13.40M | -8.56M | 11.82M | 0.43M | -20.94M | 7.89M | 7.45M | 23.03M | -6.92M | -4.89M | -13.53M | -14.28M | -2.24M | 4.31M | -19.93M | 19.81M | -1.10M | -1.05M | 1.23M | -0.98M | 0.76M | 0.02M | -2.35M | 4.19M | -0.50M | -2.35M | 3.98M | -0.27M | 0.23M | -2.78M | 1.05M | 3.04M | -0.86M | -1.21M | 0.70M | 3.95M | -1.86M | -0.07M | -0.23M | 5.42M | -1.16M | -0.51M | 3.02M | 1.74M | -2.67M | -0.15M | 1.17M | 3.33M | 5.15M |
|
Capital Expenditures
|
| 0.96M | 0.76M | 1.90M | 1.41M | 3.27M | 9.38M | 9.50M | 6.67M | 3.52M | 13.38M | 19.89M | 20.46M | 20.64M | 5.76M | 2.70M | 2.83M | 5.20M | 18.96M | 9.73M | 5.55M | 0.47M | 0.63M | 0.50M | 0.87M | 1.04M | 0.93M | 0.77M | 0.82M | 1.10M | 1.70M | 1.06M | 1.16M | 0.49M | 0.76M | 1.21M | 1.25M | 1.04M | 2.40M | 1.07M | 0.81M | 0.89M | 0.96M | 0.66M | 0.86M | 0.45M | 0.44M | 0.68M | 0.65M | 0.69M | 2.73M | 0.63M | 0.65M | 3.81M | 1.24M | 0.90M | 1.39M | 8.46M | 2.19M | 4.07M | 5.12M | 1.77M | 2.03M |
|
Sales of Property, Plant and Equipment
|
| | 0.02M | 0.04M | 0.25M | 0.05M | 0.06M | 0.01M | 0.09M | 0.04M | 0.02M | 0.61M | 0.07M | 0.17M | | | 0.06M | | 0.03M | 0.01M | 0.01M | 0.06M | 0.01M | 0.03M | 0.08M | 0.07M | | | 0.01M | 0.00M | 0.06M | | 0.00M | 0.03M | 0.01M | | | | | | | | | | 0.01M | | | 0.59M | 0.04M | | 0.01M | 0.00M | | | | | 0.03M | 0.08M | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 28.54M | 24.43M | 1.59M | 5.42M | 3.80M | 11.62M | 1.47M | | | 6.15M | | | | 7.85M | 7.94M | 4.03M | 7.87M | | 8.00M | 3.88M | 14.45M | 3.69M | 3.69M | | 7.36M | | 3.69M | 14.62M | 14.79M | 12.52M | 20.90M | 10.99M | 9.13M | 14.95M |
|
Cash from Investing Activities
|
| -0.96M | -0.74M | -0.64M | -1.16M | -4.23M | -8.32M | -9.56M | -6.50M | -3.48M | -13.35M | -19.28M | -20.39M | -20.47M | -5.76M | 12.18M | -2.77M | -5.20M | -18.93M | -9.72M | -5.55M | -0.41M | -0.62M | -0.47M | -0.79M | -0.98M | -15.80M | -0.77M | -66.60M | 52.72M | 2.07M | 0.48M | 4.26M | 3.62M | 5.00M | 0.26M | -1.25M | -1.04M | 3.74M | -1.07M | -8.13M | -12.08M | 2.96M | -4.12M | -0.85M | -0.45M | -4.37M | -3.25M | 7.61M | 6.48M | 0.97M | -0.63M | -15.74M | -11.18M | -1.49M | -9.76M | -1.73M | -8.90M | -9.49M | 14.06M | -8.78M | -4.13M | 12.92M |
|
Other financing activities
|
| -0.43M | | | -0.06M | -0.97M | | | 1.80M | -0.82M | | | | | 0.95M | 0.50M | 0.91M | 0.97M | 1.12M | 0.45M | 0.69M | -2.45M | 2.34M | 0.77M | 1.12M | -4.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -13.39M | -0.23M | -0.36M | -0.06M | -0.14M | -0.61M | 0.23M | 1.80M | -0.15M | -0.68M | -0.02M | -0.02M | 0.26M | -3.93M | -2.97M | -2.96M | -2.64M | -3.98M | -9.00M | -9.83M | -12.14M | -7.93M | -2.94M | -3.15M | -3.35M | -3.76M | -2.97M | -2.97M | -2.97M | -3.81M | -2.98M | -3.12M | -3.12M | -4.12M | -3.41M | -3.01M | -3.31M | -4.02M | -3.02M | -3.02M | -3.03M | -4.06M | -3.04M | -3.04M | -3.04M | -4.11M | -3.06M | -3.07M | -3.08M | -3.50M | -3.27M | -3.11M | -3.19M | -7.88M | -4.90M | -3.18M | -3.30M | -15.18M | -3.23M | -3.26M | -3.45M | -17.27M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 2.99M | 3.00M | 3.00M | 3.00M | 3.13M | 3.14M | 3.06M | 3.03M | 2.99M | 2.93M | 2.96M | 2.96M | 2.97M | 2.97M | 2.97M | 2.97M | 2.98M | 2.98M | 2.98M | 2.98M | 2.99M | 3.00M | 3.00M | 3.01M | 3.01M | 3.02M | 3.02M | 3.02M | 3.03M | 3.04M | 3.04M | 3.04M | 3.05M | 3.06M | 3.06M | 3.36M | 3.07M | 3.11M | 3.11M | 3.45M | 3.12M | 3.24M | 3.24M | 3.18M | 3.19M | 3.27M | 3.27M | 3.23M | 3.23M |
|
Exchange Rate Effect
|
| 0.68M | -0.26M | 0.45M | -0.32M | 0.33M | -0.40M | -0.11M | 0.39M | -0.74M | 0.15M | 0.03M | -0.28M | -0.01M | 0.66M | 0.59M | -0.07M | -0.54M | -1.01M | -0.70M | 0.37M | -1.57M | -0.17M | 0.70M | -0.66M | -0.41M | -0.95M | 0.33M | 1.13M | 1.28M | -0.04M | 0.40M | -0.75M | 0.04M | -0.81M | 0.32M | -0.05M | -0.41M | 0.50M | -1.62M | 0.63M | 0.31M | 0.07M | 0.14M | 0.09M | -0.10M | -0.10M | 0.01M | -0.36M | -1.49M | 0.75M | 0.24M | 0.37M | -0.36M | 0.99M | -0.47M | -0.10M | 1.51M | -2.13M | 0.70M | 3.58M | -1.23M | 0.60M |
|
Change in Cash
|
| -2.42M | 5.83M | 0.69M | 15.53M | -14.13M | -18.79M | 23.90M | -21.62M | -16.05M | 7.18M | 16.67M | 11.09M | -17.44M | -4.35M | -2.92M | -13.56M | 15.90M | -45.64M | -0.09M | 7.32M | -18.22M | 15.52M | -2.27M | 32.65M | 8.78M | -16.19M | 12.55M | -62.11M | 59.44M | -15.81M | 0.96M | -14.31M | -1.98M | 9.98M | 13.79M | 3.63M | 30.47M | 1.83M | 1.23M | 34.82M | 3.88M | -26.27M | -0.06M | -25.50M | 5.74M | -36.31M | 8.52M | -10.24M | 27.61M | -3.07M | 52.17M | 30.94M | 62.88M | 74.54M | 2.33M | 8.86M | -18.19M | 12.40M | 33.24M | 35.34M | 53.50M | 39.29M |
|
Free Cash Flow
|
| 10.97M | 6.04M | -0.21M | 15.35M | -13.03M | -19.24M | 23.74M | -23.59M | -15.94M | 7.83M | 16.08M | 11.03M | -17.88M | -0.41M | -14.83M | -10.67M | 18.54M | -41.69M | 8.90M | 17.14M | -6.14M | 23.44M | 0.65M | 35.72M | 12.06M | 2.45M | 15.52M | 6.64M | 8.59M | -15.76M | 2.39M | -16.61M | -2.98M | 8.35M | 15.73M | 6.64M | 33.78M | -0.29M | 4.24M | 45.18M | 18.11M | -26.14M | 6.43M | -22.47M | 8.78M | -28.27M | 14.14M | -15.43M | 23.52M | -3.27M | 55.43M | 49.15M | 73.43M | 82.66M | 16.09M | 12.37M | -14.45M | 34.88M | 18.33M | 42.27M | 59.31M | 41.61M |
|
Net Cash Flow
|
| -2.42M | 5.83M | 0.69M | 15.53M | -14.13M | -18.79M | 23.90M | -21.62M | -16.05M | 7.18M | 16.67M | 11.09M | -17.44M | -4.35M | -2.92M | -13.56M | 15.90M | -45.64M | -0.09M | 7.32M | -18.22M | 15.52M | -2.27M | 32.65M | 8.78M | -16.19M | 12.55M | -62.11M | 59.44M | -15.81M | 0.96M | -14.31M | -1.98M | 9.98M | 13.79M | 3.63M | 30.47M | 1.83M | 1.23M | 34.82M | 3.88M | -26.27M | -0.06M | -25.50M | 5.74M | -36.31M | 8.52M | -10.24M | 27.61M | -3.07M | 52.17M | 30.94M | 62.88M | 74.54M | 2.33M | 8.86M | -18.19M | 12.40M | 33.24M | 35.34M | 53.50M | 39.29M |