|
Net Income
|
| | -0.95M | 3.75M | 2.26M | 1.12M | -3.18M | -5.63M | -2.46M | -6.58M | -6.45M | -14.13M | -5.84M | -7.17M | -5.87M | -7.86M | 85.74M | -0.95M | -2.68M | -9.48M | -0.55M | 14.04M | -0.33M | 0.29M | -0.79M | -1.31M | -0.51M | -0.61M | -0.09M | -0.11M | 5.19M | 0.99M | 10.61M | 7.22M | 8.27M | 10.88M | 27.59M |
|
Depreciation and Depletion
|
| | | | 1.10M | 1.00M | 1.10M | 1.20M | 1.10M | 1.70M | 1.40M | 1.60M | 1.70M | 1.90M | 1.80M | 1.90M | 2.00M | 2.01M | 2.10M | 2.05M | 2.14M | 2.19M | 2.23M | 2.31M | 2.37M | 2.61M | 2.76M | 2.81M | 2.76M | 3.16M | 3.17M | 3.43M | 3.52M | 3.77M | 3.86M | 4.08M | 4.19M |
|
Share-based Compensation
|
| | | | | 0.29M | 0.20M | 0.61M | 0.30M | 0.55M | 1.16M | 1.02M | 1.20M | 0.30M | 0.34M | 0.69M | 0.60M | 0.80M | 0.56M | 0.86M | 0.94M | 0.86M | 1.56M | 1.54M | 1.10M | 2.02M | 1.94M | 1.75M | 1.50M | 1.59M | 1.63M | 1.83M | 1.42M | 1.24M | 1.59M | 3.21M | 2.33M |
|
Deferred Taxes
|
| | | | | | | | -0.99M | -1.88M | -1.62M | -2.10M | -1.66M | 6.14M | -1.70M | -1.87M | 10.26M | -3.73M | -2.30M | 1.42M | 0.72M | -2.40M | -3.23M | 0.17M | -0.51M | -4.62M | -5.72M | -3.90M | 7.19M | -3.65M | -1.87M | -1.15M | 0.08M | 0.75M | -2.24M | -0.08M | -13.77M |
|
Gains from Investment Securities
|
| | | | 0.93M | 2.74M | 3.48M | 0.05M | -0.07M | | 0.18M | 7.76M | -0.10M | -7.04M | 0.47M | 2.18M | -2.85M | 8.58M | 0.06M | -0.03M | | 2.17M | | | 0.15M | 6.59M | 0.23M | 0.23M | 0.45M | 12.01M | 0.97M | -0.04M | -0.89M | 19.16M | 1.01M | -0.78M | -0.10M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 22.28M | -0.31M | 0.02M | 29.27M | 7.89M | 12.61M | 2.31M | 9.92M | 6.51M | -1.24M | 4.96M | 6.90M | 1.46M | -7.25M | 17.08M | 0.61M | 1.77M | 9.10M | -18.88M | 7.21M | 11.94M | 9.61M | 20.72M | 20.22M | 19.96M | 27.68M | 19.18M | 25.82M | 8.58M | 13.31M | 28.70M | 19.84M | 23.76M | 9.96M | 17.12M | 36.08M |
|
Amortization of Deferred Charges
|
| | | | | 1.32M | 1.19M | 1.21M | 1.22M | 1.27M | 1.21M | -0.39M | 0.43M | 0.42M | 1.39M | 2.02M | -1.62M | 0.60M | 0.59M | 0.57M | 0.45M | 0.70M | 0.85M | 0.87M | 0.89M | 0.91M | 0.90M | 0.92M | 0.99M | 1.04M | 1.06M | 0.76M | 0.43M | 0.49M | 0.43M | 0.45M | 0.45M |
|
Depreciation & Amortization (CF)
|
| | | | 1.10M | 3.42M | 3.77M | 4.01M | 4.90M | 7.06M | 8.93M | 9.76M | 10.08M | 10.33M | 10.27M | 10.36M | 10.25M | 9.89M | 9.07M | 10.72M | 12.33M | 17.57M | 17.35M | 17.50M | 17.82M | 18.01M | 18.05M | 17.98M | 17.27M | 15.09M | 15.25M | 15.24M | 13.73M | 13.81M | 13.78M | 14.09M | 15.12M |
|
Change in Receivables
|
| | | | | 8.09M | -4.80M | -2.49M | -0.07M | -0.82M | 2.25M | 1.66M | -2.07M | -0.10M | -0.63M | -0.34M | 4.94M | 1.20M | 9.57M | -0.46M | 1.73M | 5.85M | 14.44M | -2.42M | -0.75M | 8.31M | -0.08M | -17.98M | 0.14M | -6.54M | 8.34M | -1.19M | 8.57M | -6.33M | 12.18M | 5.73M | 5.08M |
|
Change in Account Payables
|
| | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 0.00M | 0.18M | 0.18M | | -4.27M | 4.20M | 0.50M | | -4.09M | -0.82M | -1.18M | 5.03M | -3.54M | 1.70M | 2.13M | 1.06M | 8.63M | 1.86M | -1.30M | -2.17M | 5.32M | 9.48M | -1.08M | 6.08M | 3.92M | -2.61M | -1.00M | -3.52M | 1.59M | 8.63M | 2.64M | -3.30M | -5.80M | -1.01M | 8.31M |
|
Change in Taxes
|
| | | | | | | | | | | | | 0.05M | | | | -5.79M | 0.04M | -1.65M | 3.15M | 3.57M | -2.91M | 3.22M | -1.31M | -5.26M | -8.67M | 8.17M | | 0.77M | | 5.04M | -2.04M | 0.63M | -4.43M | 4.77M | 7.33M |
|
Other Working Capital Changes
|
| | 0.06M | -0.00M | -3.72M | 2.70M | 0.77M | -2.32M | -1.50M | 2.36M | 0.75M | -0.46M | 0.52M | 0.84M | 0.68M | -1.53M | 1.36M | -2.56M | 2.60M | 0.63M | -1.28M | 0.50M | 0.62M | 3.82M | -0.54M | 2.09M | -0.48M | 4.04M | 1.39M | 0.08M | 1.40M | -0.25M | 1.66M | 3.25M | -0.47M | 2.78M | -0.26M |
|
Capital Expenditures
|
| | | | | 1.69M | 2.62M | 3.10M | 2.69M | 2.16M | 2.38M | 2.97M | 3.31M | 2.46M | 2.28M | 1.97M | 1.76M | 1.45M | 2.75M | 2.47M | 2.31M | 2.19M | 2.37M | 3.64M | 5.37M | 7.50M | 5.05M | 4.82M | 5.40M | 5.99M | 6.61M | 5.11M | 5.33M | 4.65M | 5.09M | 7.89M | 5.96M |
|
Change in Intangibles
|
| | | | | -0.00M | 3.70M | 4.53M | 18.21M | 64.43M | 79.61M | 1.63M | 0.54M | 1.17M | 0.95M | 2.34M | 1.13M | 1.14M | 2.94M | 40.42M | 4.87M | 1.24M | 0.94M | 3.03M | 2.49M | 1.52M | 2.71M | | 5.21M | -1.28M | | 7.47M | | 3.02M | | | 48.24M |
|
Acquisitions
|
| | | | | | | 0.31M | 7.20M | | 0.18M | | | | | | | | | | 372.62M | | | | | 4.98M | | | | 0.04M | | | | | 4.47M | -0.02M | 72.92M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 15.28M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 45.14M | 0.07M | -0.02M | -7.40M | -1.69M | -6.32M | -7.93M | -28.09M | -66.58M | -82.18M | -7.60M | -3.85M | -4.12M | -3.23M | -4.31M | 176.53M | -2.59M | -5.69M | -77.39M | -379.80M | 11.85M | -5.71M | -7.02M | -8.36M | -15.41M | -7.58M | -5.50M | -38.14M | -4.52M | -7.67M | -12.93M | -4.14M | -10.81M | -9.71M | -11.43M | -130.75M |
|
Other financing activities
|
| 0.45M | | | | | 0.65M | -0.32M | 9.03M | 0.35M | | | -0.08M | 0.08M | | | | | 0.62M | 4.86M | 2.63M | | -0.16M | 0.16M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -62.56M | | | | -0.50M | -12.32M | -2.66M | 23.81M | 58.42M | 78.83M | 0.61M | -3.42M | 26.28M | -0.25M | -1.50M | -169.30M | 30.11M | -26.77M | 60.85M | 836.92M | 0.62M | 2.54M | -1.98M | -8.66M | 16.60M | 57.54M | 86.60M | 12.89M | 53.08M | -10.28M | 28.43M | 66.57M | 62.86M | 47.26M | 130.83M | 110.54M |
|
Dividends Paid - Common
|
| | | | | | 4.02M | 2.31M | 0.74M | | | | | | | | 45.35M | 0.05M | | 1.57M | 2.44M | 3.44M | 3.50M | 3.57M | 4.40M | -0.02M | 11.44M | 6.47M | | 6.81M | 7.03M | 9.37M | 5.71M | 1.55M | | | 6.00M |
|
Change in Cash
|
0.51M | 4.86M | -0.23M | -0.00M | -3.01M | 5.70M | -6.03M | -8.29M | 5.64M | -1.65M | -4.59M | -2.03M | -0.37M | 23.62M | -10.73M | 11.27M | 7.83M | 29.29M | -23.36M | -35.42M | 464.34M | 24.41M | 6.44M | 11.72M | 3.20M | 21.15M | 77.63M | 100.28M | 0.57M | 57.13M | -4.64M | 44.20M | 82.28M | 75.81M | 47.50M | 136.53M | 15.87M |
|
Beginning Cash Balance
|
273.00 | -4.50M | 0.36M | 0.13M | 3.49M | 22.26M | 44.16M | 8.29M | 11.57M | 17.28M | 13.68M | 29.24M | 0.37M | -20.39M | 10.73M | -11.27M | -7.83M | -20.05M | 23.36M | 35.42M | -464.34M | -4.11M | 7.12M | 10.44M | 9.50M | -2.70M | -61.75M | -82.72M | 24.02M | -17.52M | 38.93M | -9.57M | -41.20M | -17.21M | 0.09M | -85.96M | 41.11M |
|
Free Cash Flow
|
| 22.28M | -0.31M | 0.02M | 29.27M | 6.20M | 9.99M | -0.79M | 7.23M | 4.36M | -3.62M | 1.99M | 3.59M | -0.99M | -9.54M | 15.11M | -1.15M | 0.32M | 6.35M | -21.35M | 4.91M | 9.76M | 7.24M | 17.08M | 14.86M | 12.46M | 22.63M | 14.36M | 20.42M | 2.59M | 6.70M | 23.59M | 14.52M | 19.11M | 4.86M | 9.23M | 30.12M |
|
Net Cash Flow
|
| 4.86M | -0.23M | -0.00M | 21.87M | 5.70M | -6.03M | -8.29M | 5.64M | -1.65M | -4.59M | -2.03M | -0.37M | 23.62M | -10.73M | 11.27M | 7.83M | 29.29M | -23.36M | -35.42M | 464.34M | 24.41M | 6.44M | 11.72M | 3.20M | 21.15M | 77.63M | 100.28M | 0.57M | 57.13M | -4.64M | 44.20M | 82.28M | 75.81M | 47.50M | 136.53M | 15.87M |