|
Net Income
|
0.04M | 0.00M | 0.07M | -2.61M | 15.69M | 0.06M | -2.18M | 0.08M | 0.04M | -0.24M | -0.20M | -1.02M | 3.74M | 2.21M | 4.22M | -0.56M | 4.47M | 3.94M | 16.82M | 3.10M | 16.01M | 0.33M | 3.60M | 2.22M | 2.92M | 3.92M | 0.63M | 3.04M | 19.05M | 1.48M | 7.26M | 3.10M | 9.06M | 4.22M | -4.56M | -4.29M | 5.55M | 1.86M | -29.66M | -6.03M | -22.89M | -19.35M | -17.66M | 22.12M | 22.59M | -10.20M | 0.35M | -15.45M | -2.68M | -5.36M | -13.50M | -11.34M | -3.07M | -4.68M | -12.55M | -13.40M | -13.12M | -7.21M | -2.19M | -4.97M | -3.09M | -4.43M |
|
Depreciation and Depletion
|
| | | | 3.50M | 4.00M | 3.20M | 3.80M | 4.00M | 3.60M | 3.90M | 3.10M | 3.50M | 3.20M | 3.60M | 3.50M | 3.60M | 3.70M | 3.70M | 3.50M | 3.30M | 3.30M | | 3.50M | 3.50M | | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.02M | 0.78M | 0.05M | 0.05M | 0.05M | 0.80M | 0.08M | 0.04M | 0.03M | 1.04M | 0.06M | 0.07M | 0.02M | 0.80M | 0.03M | 0.03M | 0.02M | 1.33M | 0.06M | 0.08M | 0.09M | 1.24M | 0.14M | 0.20M | 0.11M | 0.16M | 0.17M | 0.29M | 0.27M | 0.27M | 0.38M | 0.34M | 0.35M | 0.39M | 0.28M | 0.40M | 0.42M | 0.37M | 0.34M | 0.37M | 0.36M | 0.36M | 0.46M | 0.45M | 0.61M | 0.63M | 0.42M | 0.47M | 0.50M | 0.51M | 0.44M | 0.31M | 0.61M | 0.50M | 0.68M | 0.46M | 0.60M | 0.62M | 0.60M | 0.53M | 0.39M |
|
Deferred Taxes
|
| | | | | 29.55M | -0.10M | -0.83M | 0.46M | 0.70M | -2.26M | -0.21M | -0.80M | 0.03M | -1.22M | -0.91M | -1.19M | 4.74M | 11.39M | 2.09M | 0.07M | -0.76M | 2.66M | -0.63M | -0.56M | -2.59M | -1.16M | 0.58M | 0.11M | -0.54M | 3.88M | 0.17M | -1.31M | 0.25M | -0.95M | -0.17M | 0.10M | 0.28M | 22.90M | 0.47M | | | 1.92M | | | -1.49M | 2.54M | 0.07M | -0.34M | -0.10M | 2.02M | 0.01M | -0.04M | -0.07M | 0.25M | 0.16M | -1.98M | 1.90M | -0.85M | 0.20M | -0.44M | -0.30M |
|
Gains from Sales and Divestitures
|
| | 0.17M | | | | 0.16M | | | | 0.23M | | | | 0.13M | | | | 0.16M | | | | | | | | | | | | 0.04M | | | | 0.09M | | | | 0.18M | | | | 0.23M | | | | 0.44M | | 0.57M | 0.57M | 0.61M | 0.74M | 0.90M | 0.90M | 0.97M | 0.99M | 1.40M | 1.40M | 1.40M | 1.40M | 1.62M | 1.70M |
|
Gains from Investment Securities
|
| | | 0.06M | 0.32M | 0.22M | 0.52M | 0.64M | 0.27M | 0.25M | 0.38M | 0.23M | 0.37M | 0.17M | 0.22M | 0.39M | 0.23M | 0.21M | 0.25M | 0.28M | 0.41M | 0.21M | 0.17M | 0.25M | 0.26M | 0.27M | 0.23M | 0.22M | 0.20M | 0.21M | 8.61M | 0.24M | 0.27M | 0.03M | 8.41M | 0.22M | 1.90M | 1.89M | 1.37M | 1.43M | -0.99M | -1.15M | -1.62M | | -0.03M | -2.74M | -0.21M | 0.40M | 9.24M | -0.00M | -0.25M | 0.06M | -0.79M | 0.03M | 0.06M | | 0.92M | 0.61M | 0.26M | 0.69M | 1.31M | 0.31M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.45M | | | | 0.54M | | 0.49M | 0.51M | 0.55M | 0.57M | 0.47M | 0.46M | 938.50M | 0.51M | 0.44M | 0.35M | 4,197.00M | 0.31M | | 254.00 | 2,188.01M | 0.27M | 0.32M | | 3,615.19M | 3.61M | | | 3,054.32M | 2.83M | 2.19M | 2.09M | 1,530.53M | 1.99M | 866.68M | 164.93M | 136.35M | | | | 13.97M | 34.53M | 23.75M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 4.80M | 7.30M | 0.45M | 9.64M | 6.99M | 7.17M | 2.23M | 6.01M | 4.24M | 13.02M | -0.45M | 9.94M | 6.76M | 8.94M | -1.05M | 10.26M | 5.61M | 13.53M | 0.73M | 16.52M | 4.11M | 7.21M | 4.42M | 4.05M | 6.05M | 15.67M | 0.31M | 5.68M | 2.77M | 15.10M | 2.45M | 10.88M | 5.74M | 13.57M | -3.84M | 6.90M | 7.74M | 13.81M | -8.67M | -14.45M | -4.88M | -2.19M | -3.77M | -2.20M | -11.78M | 4.26M | -14.06M | -3.50M | -8.56M | -0.24M | -11.55M | 2.74M | 2.44M | -3.37M | -2.77M | -10.39M | 1.34M | 7.99M | -7.70M | 1.55M | 0.29M |
|
Amortizatization of Intangibles
|
| 0.20M | 0.24M | 0.31M | 0.09M | -0.10M | 0.12M | 0.10M | 0.10M | 0.11M | 0.08M | 0.09M | 0.09M | 0.12M | 0.11M | 0.10M | 0.07M | 0.04M | 0.08M | 0.09M | 0.16M | 0.09M | | 0.15M | 0.18M | 0.57M | | | | | | | | | | 5.89M | 0.04M | 0.04M | 5.05M | 5.03M | 0.02M | 0.01M | 5.87M | 5.61M | 0.01M | 0.01M | 5.88M | 5.85M | 0.01M | 0.01M | 5.43M | 5.52M | 0.01M | 0.01M | 4.15M | 5.41M | 0.01M | 0.01M | 0.49M | 5.14M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| 0.65M | 0.42M | 0.35M | 0.27M | 0.38M | 0.28M | 0.34M | 0.32M | 0.39M | 0.39M | 0.28M | 0.28M | 0.16M | 1.88M | 0.20M | -0.09M | 0.46M | 1.50M | 0.01M | 0.48M | 0.21M | 0.21M | 0.23M | 0.23M | 0.19M | 1.14M | | | | | | | | | 5.89M | 4.93M | 4.90M | 5.05M | 5.03M | 5.22M | 5.35M | 5.87M | 5.61M | 5.85M | 6.02M | 5.88M | 5.85M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 3.87M | 4.27M | 4.13M | 4.29M | 4.30M | 4.24M | 4.20M | 4.01M | 3.60M | 3.90M | 3.10M | 3.50M | 3.20M | 3.60M | 3.50M | 3.60M | 3.70M | 3.70M | 3.50M | 3.30M | 3.30M | | 3.50M | 3.50M | | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| -1.10M | -0.47M | -1.30M | 2.22M | -1.67M | 2.22M | -0.67M | 0.43M | -0.06M | 1.74M | -0.25M | 0.82M | -1.72M | 0.86M | -1.33M | 2.57M | -1.76M | 3.27M | -1.99M | 0.08M | -0.58M | 1.87M | 1.16M | -3.44M | 0.19M | 0.80M | -2.21M | 0.24M | 0.38M | 4.69M | -3.21M | -0.33M | -0.96M | 1.62M | -0.99M | 2.32M | -4.72M | 2.69M | -3.87M | 0.14M | -0.03M | -1.05M | -0.17M | 0.31M | -0.20M | 2.87M | -2.02M | 2.10M | -2.61M | 1.56M | -1.33M | 0.61M | 0.39M | 1.65M | -0.34M | 0.49M | -2.26M | 0.01M | -1.89M | 1.89M | -0.59M |
|
Change in Account Payables
|
| -1.64M | 0.66M | -1.42M | 2.24M | -2.14M | 1.68M | 0.01M | -0.24M | -1.03M | 1.69M | 0.21M | 3.28M | -3.32M | -0.04M | -0.83M | 2.15M | -1.41M | 3.21M | -3.74M | 2.78M | -2.64M | 3.89M | -0.22M | 1.32M | -4.19M | 4.33M | -1.71M | -0.15M | -2.49M | 7.11M | -5.79M | 3.21M | -3.79M | 1.84M | -2.13M | 1.72M | -1.71M | 2.18M | -4.82M | -2.13M | 0.19M | 0.44M | -0.11M | 0.61M | -1.21M | 5.43M | -3.89M | 3.41M | -3.53M | 2.83M | -1.72M | 1.69M | -2.10M | 2.49M | -0.46M | -0.61M | -1.35M | 2.43M | -2.29M | 0.74M | -0.92M |
|
Change in Accured Expenses
|
| 0.46M | 0.95M | -1.56M | 0.81M | -0.42M | 2.00M | -0.76M | 0.45M | 1.14M | 0.96M | -2.13M | 0.53M | 0.76M | 1.40M | -3.34M | 2.34M | -0.59M | 1.75M | -0.89M | 3.09M | 0.71M | 3.57M | -0.03M | -4.75M | 1.99M | 5.63M | -5.43M | -0.43M | 0.16M | 2.28M | 2.00M | -1.91M | 0.33M | 2.15M | -2.15M | -1.14M | 0.33M | 3.46M | -3.55M | 4.85M | 3.05M | 4.98M | 6.75M | 9.05M | -7.41M | -2.08M | -0.40M | 0.86M | -2.80M | 3.14M | -1.66M | -0.88M | 3.47M | 0.13M | 5.80M | -0.42M | 1.77M | 2.64M | 2.92M | 1.89M | 3.68M |
|
Change in Taxes
|
| 0.02M | 0.20M | 0.45M | 0.52M | 0.94M | -1.00M | -1.56M | -0.36M | -0.55M | -0.49M | -1.30M | -0.77M | -0.30M | -0.92M | -4.38M | -0.81M | 0.03M | 1.28M | -0.11M | -0.21M | 0.01M | -0.11M | 1.49M | -4.50M | 5.15M | -3.85M | 0.04M | -0.96M | -0.78M | 0.86M | 0.15M | 1.49M | -2.52M | -0.12M | -1.15M | -0.03M | 0.09M | -0.42M | -0.05M | 1.76M | 0.21M | -1.95M | 7.63M | 13.26M | -0.38M | -9.56M | -0.23M | -8.51M | 0.61M | -2.05M | 0.35M | 1.16M | 0.64M | -0.87M | -0.29M | 1.05M | -1.92M | 0.78M | -0.60M | 0.30M | 0.28M |
|
Other Working Capital Changes
|
| 0.35M | 0.19M | -0.20M | -0.43M | 0.49M | 0.15M | 0.20M | -0.37M | 0.45M | -2.18M | 0.21M | 0.48M | -0.86M | 0.19M | -0.53M | 1.10M | 0.83M | -5.27M | 0.03M | 0.48M | -0.43M | 4.48M | -1.42M | -2.04M | 4.20M | 0.25M | 1.50M | -2.52M | -0.64M | 1.31M | 2.31M | 1.62M | -3.39M | 2.22M | -5.75M | -4.63M | -4.83M | -4.93M | -4.83M | -5.06M | -4.76M | -5.74M | -5.49M | -5.45M | -5.37M | -5.20M | -5.84M | -5.85M | -5.87M | -5.45M | -5.91M | -4.15M | -5.94M | -4.23M | -5.84M | -4.06M | -6.31M | -0.20M | -5.63M | -5.35M | -5.15M |
|
Capital Expenditures
|
| 4.70M | 5.00M | 1.53M | 1.65M | 1.58M | 0.70M | 1.05M | 2.13M | 1.77M | 3.25M | 1.49M | 1.94M | 9.24M | 7.42M | 0.63M | 3.27M | 4.77M | 6.25M | 2.61M | 5.80M | 6.00M | 38.71M | 4.18M | 20.30M | 11.19M | 13.48M | 8.48M | 16.35M | 19.71M | 21.37M | 23.23M | 17.95M | 8.94M | 13.41M | 11.48M | 11.75M | 9.98M | 12.50M | 9.80M | 4.14M | 2.36M | 2.22M | 1.66M | 2.80M | 7.05M | 4.04M | 1.74M | 1.92M | 2.73M | 3.00M | 1.53M | 1.90M | 2.76M | -1.72M | 1.93M | 0.25M | 2.40M | 0.97M | 0.25M | 0.38M | 0.54M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 1.90M | -0.04M | 0.00M | 12.21M | | | | | | | -1.03M | 0.03M | 3.00M | 18.89M | | | 0.83M | | | 4.17M | | | | 28.07M | | | | | | | | | | | | | 65.57M | 75.79M | 3.80M | | | | | | | | | | 9.59M | 0.01M | -0.01M | | 18.13M | 20.31M | 0.06M |
|
Acquisitions
|
| 2.47M | -0.05M | | | | | 5.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | 6.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.00M | | | | 0.00M | 0.02M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -7.17M | -5.17M | -4.22M | 4.61M | -3.23M | -0.93M | -3.47M | -10.03M | -1.57M | 8.98M | 10.04M | -1.75M | -9.19M | -5.24M | -0.62M | 3.38M | -5.79M | -6.86M | 0.69M | 13.97M | -5.93M | -38.44M | -3.21M | -20.10M | -12.20M | -7.35M | -10.92M | 17.76M | -20.03M | 6.41M | -23.49M | -19.48M | -8.70M | -13.18M | -12.61M | -11.35M | -9.12M | -20.18M | -9.80M | -4.21M | -2.54M | -2.22M | 63.91M | 73.00M | -3.25M | -4.04M | -1.77M | -1.92M | -2.73M | -3.07M | -1.53M | -1.90M | -2.76M | 3.49M | 7.64M | -0.24M | -2.41M | -1.03M | 17.88M | 19.93M | -0.48M |
|
Other financing activities
|
| 0.15M | 1.08M | | | 0.09M | | 2.50M | 0.78M | 0.07M | | 0.15M | 0.11M | | 0.30M | | | 0.20M | 0.99M | 0.02M | 0.17M | 0.01M | 0.06M | 0.01M | 0.07M | 0.70M | 3.21M | 0.04M | 0.01M | 0.01M | 0.13M | 0.03M | 0.03M | 0.02M | 1.16M | 0.02M | 0.24M | 0.24M | 0.02M | 0.27M | 0.38M | -0.37M | -0.18M | 0.07M | 1.41M | | 0.21M | | | 0.02M | 0.14M | 0.15M | 0.20M | 0.24M | 0.28M | 0.09M | 0.35M | 0.04M | 0.13M | | | 0.04M |
|
Cash from Financing Activities
|
| -2.01M | 6.48M | -4.53M | -3.94M | -12.68M | -2.27M | -1.73M | -1.70M | -3.24M | -6.05M | 2.35M | -13.60M | -3.07M | -3.45M | -0.99M | -6.41M | -0.36M | 4.49M | -9.40M | 0.13M | -1.31M | -17.38M | -4.66M | 8.91M | 6.63M | 0.36M | 2.54M | -21.26M | 13.35M | -16.69M | 16.16M | 13.06M | 6.35M | -2.36M | 15.92M | 0.57M | 1.78M | 7.75M | 60.91M | 2.25M | -5.82M | 1.99M | -45.71M | 8.87M | -4.12M | -9.33M | -1.61M | -2.64M | -3.70M | -8.61M | -1.41M | 0.70M | -3.17M | -2.78M | -11.22M | 12.35M | 1.00M | -1.79M | -16.85M | -18.03M | -1.29M |
|
Dividends Paid - Common
|
| 0.28M | 0.38M | 0.14M | 0.41M | 0.10M | -0.00M | | | | | 1.81M | 0.20M | 0.09M | -0.00M | 0.05M | 0.05M | | 0.12M | 0.09M | 0.01M | 0.04M | 0.03M | 0.06M | 0.07M | 0.07M | | 0.08M | 0.06M | 0.11M | 0.07M | 0.04M | 0.05M | 0.02M | 0.07M | 0.03M | 0.01M | | | | | | | 5.30M | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 2.61M | 1.23M | 0.56M | 1.09M | -2.56M | 0.86M | 0.47M | -0.71M | 0.44M | 0.05M | 0.30M | -3.00M | 0.99M | -0.40M | -1.43M | 1.82M | -1.46M | -1.55M | -2.52M | -0.78M | -4.39M | 6.23M | 0.08M | 0.43M | -0.12M | 0.35M | 0.09M | -0.13M | -0.27M | -0.05M | -0.12M | -0.38M | -0.42M | -0.62M | 0.06M | -0.25M | -0.20M | 0.72M | 0.33M | 1.88M | 0.65M | 1.47M | -0.33M | -2.13M | -2.28M | 0.64M | 0.69M | -2.31M | -0.62M | 1.04M | -0.11M | -0.07M | -0.71M | 0.46M | -0.75M | 0.67M | 0.82M | -1.57M | -0.06M | 0.16M | 0.07M |
|
Change in Cash
|
| -1.77M | 9.84M | -7.74M | 11.40M | -11.48M | 4.84M | -2.50M | -6.42M | -0.14M | 16.00M | 12.25M | -8.42M | -4.51M | -0.15M | -4.10M | 9.05M | -2.01M | 9.61M | -10.50M | 29.84M | -7.52M | -42.38M | -3.37M | -6.71M | 0.36M | 9.04M | -7.99M | 2.04M | -4.18M | 4.77M | -5.00M | 4.07M | 2.97M | -2.59M | -0.48M | -4.13M | 0.19M | 2.09M | 42.76M | -14.53M | -12.59M | -0.95M | 14.09M | 77.54M | -21.42M | -8.47M | -16.76M | -10.37M | -15.60M | -10.87M | -14.60M | 1.46M | -4.20M | -2.20M | -7.11M | 2.40M | 0.76M | 3.60M | -6.74M | 3.61M | -1.41M |
|
Beginning Cash Balance
|
26.50M | 26.50M | 28.69M | 34.57M | 26.83M | 38.23M | 26.76M | 31.60M | 29.10M | 22.68M | 22.54M | 38.53M | 50.78M | 42.36M | 37.85M | 37.70M | 33.59M | 42.65M | 40.64M | 50.25M | 39.75M | 69.60M | 62.08M | 19.70M | 16.33M | 9.62M | 9.98M | 19.02M | 11.03M | 13.07M | 8.90M | 13.67M | 8.67M | 12.74M | 15.71M | 13.13M | 12.65M | 8.52M | 10.04M | 12.13M | 54.89M | 40.36M | 27.77M | 26.83M | 34.22M | 112.31M | 91.72M | 84.02M | 60.27M | 55.23M | 40.82M | 29.23M | 14.05M | 16.13M | 15.10M | 14.61M | 6.85M | 9.33M | 8.75M | 12.65M | 5.46M | 9.50M |
|
Free Cash Flow
|
| 0.09M | 2.30M | -1.08M | 7.99M | 5.41M | 6.47M | 1.17M | 3.88M | 2.47M | 9.76M | -1.94M | 8.00M | -2.48M | 1.52M | -1.69M | 7.00M | 0.83M | 7.28M | -1.88M | 10.72M | -1.88M | -31.50M | 0.23M | -16.25M | -5.14M | 2.19M | -8.17M | -10.67M | -16.94M | -6.28M | -20.78M | -7.07M | -3.20M | 0.16M | -15.32M | -4.85M | -2.24M | 1.31M | -18.48M | -18.60M | -7.24M | -4.41M | -5.44M | -5.00M | -18.83M | 0.22M | -15.80M | -5.42M | -11.28M | -3.24M | -13.08M | 0.84M | -0.32M | -1.65M | -4.70M | -10.64M | -1.06M | 7.02M | -7.96M | 1.17M | -0.25M |
|
Net Cash Flow
|
| -4.38M | 8.61M | -8.30M | 10.31M | -8.92M | 3.98M | -2.98M | -5.71M | -0.58M | 15.95M | 11.94M | -5.42M | -5.51M | 0.24M | -2.67M | 7.23M | -0.56M | 11.16M | -7.98M | 30.62M | -3.13M | -48.61M | -3.45M | -7.13M | 0.48M | 8.68M | -8.07M | 2.18M | -3.91M | 4.82M | -4.88M | 4.46M | 3.39M | -1.97M | -0.54M | -3.88M | 0.40M | 1.38M | 42.43M | -16.41M | -13.24M | -2.42M | 14.42M | 79.67M | -19.15M | -9.11M | -17.44M | -8.06M | -14.98M | -11.91M | -14.49M | 1.54M | -3.49M | -2.66M | -6.36M | 1.72M | -0.07M | 5.17M | -6.68M | 3.45M | -1.48M |