|
Net Income
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 0.92M | 5.02M | 6.44M | 0.16M | 0.02M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.01M | 0.04M | 0.03M | | 0.01M | 0.04M | 0.03M | | 0.01M | 0.03M | 0.02M | | 0.01M | 0.04M | 0.02M | | | | | | | | | | | | 0.04M | 0.04M | | | 0.00M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.01M | | | 0.04M | 0.43M | 0.13M | 0.12M | 0.12M | 0.33M | 0.11M | 0.11M | 0.11M |
|
Cash from Discontinued Operations
|
| 4.95M | -3.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
-0.12M | -0.18M | -0.26M | -0.08M | -0.15M | -0.22M | 0.53M | 0.06M | -0.15M | 0.15M | 0.00M | 0.09M | 0.10M | 0.11M | 0.13M | 0.09M | 0.13M | 0.14M | 0.14M | 0.08M | 0.12M | 0.13M | 0.12M | 0.09M | 0.09M | 0.10M | 0.12M | 0.12M | 0.10M | 0.08M | 0.16M | 0.10M | 0.05M | 0.09M | 0.12M | 0.12M | 0.01M | 0.05M | 0.11M | 0.05M | 0.07M | 0.16M | 0.16M | 0.17M | -0.46M | -0.11M | -0.15M | -0.14M | -0.13M | -0.16M | -0.12M | -0.11M | -0.19M | -0.17M | -0.16M | -0.16M | -0.26M | -0.21M | -0.20M | -0.14M | -0.16M | -0.19M | -0.09M | -0.11M | -0.14M | -0.13M | -0.13M | -0.20M |
|
Gains from Investment Securities
|
-0.22M | -0.22M | 3.28M | -0.20M | 0.79M | -0.20M | 0.41M | -1.00M | | 0.29M | | | 0.15M | 0.38M | -225.00 | -0.15M | 0.12M | 0.40M | 0.25M | | 1.35M | 0.34M | 0.70M | | 0.27M | 0.55M | 0.45M | | 0.08M | 0.10M | -1.09M | | -0.17M | 0.23M | 0.68M | | 0.64M | 0.55M | | | 1.62M | 0.33M | 0.34M | | 0.98M | | -2.82M | | | | 3.06M | | 39.82M | | 15.27M | | | | 0.15M | -1.00M | 0.88M | 2.77M | 0.30M | 0.80M | 1.37M | 1.23M | 0.80M | 0.75M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.13M | |
|
Cash from Operations
|
22.79M | 4.95M | -3.99M | -0.11M | 12.23M | 1.31M | -6.32M | -0.50M | 15.98M | 0.87M | -5.67M | -1.51M | 14.72M | 2.65M | -4.08M | -2.18M | 14.52M | 1.78M | -4.08M | -1.27M | 10.96M | 2.62M | -5.47M | -1.42M | 16.31M | 5.29M | -3.43M | -1.31M | 12.22M | 4.62M | -0.61M | -2.11M | 13.76M | 4.11M | -2.77M | -1.96M | 12.61M | 3.21M | -0.36M | -2.30M | 13.23M | 5.65M | -1.89M | 0.82M | 10.35M | 1.66M | -0.00M | 0.15M | 9.46M | 4.80M | -2.85M | -3.54M | 16.54M | 6.80M | -4.25M | -2.42M | 19.39M | 6.67M | 0.16M | -0.56M | 11.77M | 5.85M | 0.38M | 0.83M | 21.01M | 6.44M | 0.68M | 1.08M |
|
Amortization
|
0.00M | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.14M | 1.16M | 0.38M | 0.96M | 0.96M | 0.96M | 0.97M | 1.04M | 1.00M | 1.04M | 1.04M | 1.10M | 1.10M | 1.10M | 1.08M | 1.16M | 1.16M | 1.16M | 1.16M | 1.25M | 1.25M | 1.25M | 1.10M | 1.31M | 1.31M | 1.31M | 1.29M | 1.42M | 1.42M | 1.42M | 1.46M | 1.61M | 1.60M | 1.59M | 1.59M | 1.77M | 1.77M | 1.77M | 1.79M | 1.94M | 1.94M | 1.94M | 1.78M | 2.05M | 2.05M | 2.05M | 1.98M | 2.22M | 2.19M | 2.18M | 2.09M | 2.33M | 2.33M | 2.28M | 2.25M | 2.48M | 2.48M | 2.48M | 2.56M | 2.76M | 2.76M | 2.76M | 2.23M | 2.84M | 2.86M | 2.91M | 2.86M | 3.07M |
|
Other Working Capital Changes
|
19.01M | 3.67M | | -2.85M | 8.55M | 0.37M | -5.43M | 3.45M | -12.50M | 0.20M | 7.97M | 4.35M | -11.24M | -1.61M | 8.91M | 4.80M | -10.78M | -0.60M | 5.47M | 4.17M | -6.95M | -1.19M | 4.28M | 4.57M | -12.27M | -3.70M | 12.17M | 4.52M | -7.80M | -2.67M | 6.35M | 5.78M | -9.04M | -2.08M | 6.29M | 5.51M | -7.57M | -0.65M | 1.93M | 6.06M | -7.39M | -3.51M | | 3.97M | -4.14M | 0.27M | | 5.23M | -2.62M | -2.31M | | 9.28M | 0.93M | -4.10M | | 7.91M | -10.93M | -4.22M | 7.32M | 6.78M | -3.52M | -3.29M | -0.72M | 7.24M | -10.10M | -2.90M | 4.48M | 6.71M |
|
Capital Expenditures
|
-1.25M | -1.56M | | -1.65M | -1.58M | 7.81M | 1.40M | 1.49M | 1.39M | 2.37M | 2.33M | 2.09M | 1.94M | 2.47M | 2.19M | 2.49M | 1.95M | 2.44M | 3.09M | 4.08M | 3.12M | 3.58M | 3.93M | 4.38M | 2.42M | 3.19M | 3.79M | 3.92M | 4.25M | 4.39M | 5.39M | 4.44M | 6.96M | 5.05M | 4.30M | 4.31M | 5.76M | 6.03M | 7.20M | 5.69M | 5.28M | 5.67M | 5.24M | 5.85M | 4.59M | 6.53M | 5.95M | 5.33M | 3.65M | 5.98M | 5.01M | 5.74M | 5.02M | 6.67M | 8.03M | 7.53M | 5.32M | 6.52M | 5.94M | 5.30M | 5.98M | 5.29M | 5.53M | 5.75M | 4.94M | 5.05M | 4.99M | 5.64M |
|
Sales of Property, Plant and Equipment
|
0.01M | | | | | | | | | | 284.00 | 0.00M | | 0.01M | 0.02M | 720.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 134.00 | 182.00 | 227.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 244.00 | 0.02M | 0.03M | 0.11M | 249.00 | 970.00 | 600.00 | 0.02M | 0.01M | 785.00 | 0.04M | 0.01M | 0.00M | 0.01M | 0.13M | 0.01M | 0.05M | 0.00M | 0.00M | 0.05M | 209.00 | 866.00 | 0.04M | 266.00 | 374.00 | 0.00M | 0.03M | 0.05M | 0.01M | 0.00M | 0.01M | 0.04M | 725.00 |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.09M | | | 0.05M | 0.13M | 0.05M | 0.05M | 0.05M | 1.00M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.74M | -1.56M | -1.47M | -1.65M | -1.58M | -1.33M | -5.96M | -1.49M | -1.39M | -2.37M | -2.33M | -2.08M | -1.94M | -2.46M | -2.17M | -2.49M | -1.95M | -2.43M | -3.08M | -4.08M | -3.12M | -3.58M | -3.93M | -4.37M | -2.42M | -3.17M | -3.79M | -5.30M | -4.50M | -5.04M | -6.17M | -4.92M | -7.39M | -5.93M | -5.25M | -5.54M | -8.31M | -7.44M | -12.87M | -15.83M | -8.45M | -9.02M | -9.53M | -10.88M | -5.48M | -7.15M | -7.21M | -7.85M | -3.84M | -7.31M | -6.85M | -7.83M | -6.45M | -7.44M | -8.89M | -8.35M | -6.00M | -7.11M | -5.94M | -5.30M | -5.98M | -5.26M | -5.49M | -5.75M | -4.96M | -5.05M | -4.98M | -6.19M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.02M | | | 0.02M | -1.00 | 1.00 | 0.05M | | | 0.03M | | | 0.06M | 0.03M | 248.00 | 0.06M | 0.01M | | | | | | 0.02M | 0.04M | | 0.01M | 0.01M | | 0.01M | -0.00M | 0.02M | | | 0.07M | 0.00M | | | -688.00 | 0.18M | |
|
Cash from Financing Activities
|
-12.26M | -0.54M | -0.48M | -0.56M | -0.28M | -0.51M | -1.83M | -0.47M | -0.29M | -0.46M | -0.67M | -0.58M | -0.51M | -0.50M | -0.58M | -3.64M | -0.99M | -0.76M | -0.76M | 3.00M | -4.57M | -0.84M | 8.28M | 5.64M | -13.71M | -1.74M | 6.93M | 6.51M | -7.92M | 0.62M | 6.52M | 6.57M | -6.00M | 2.04M | 7.33M | 7.76M | 0.22M | 0.59M | 12.27M | 17.90M | -2.83M | 2.63M | 11.82M | 9.44M | -2.08M | 2.89M | 6.31M | 8.15M | -5.63M | 3.05M | 9.95M | 11.61M | -2.41M | 5.02M | 4.23M | 9.11M | -10.00M | -1.00M | 2.11M | 7.22M | -6.63M | -0.07M | 3.47M | 6.13M | -16.00M | -1.42M | 4.50M | 5.44M |
|
Dividends Paid - Common
|
-0.71M | -0.71M | -0.71M | -0.72M | -0.74M | 3.66M | 0.75M | 0.75M | 0.78M | 0.78M | 0.78M | 0.79M | 0.81M | 0.81M | 0.82M | 5.49M | 0.85M | 0.85M | 0.85M | 0.85M | 0.87M | 0.87M | 0.87M | 0.87M | 0.91M | 0.91M | 0.91M | 0.91M | 0.96M | 0.97M | 0.97M | 0.97M | 1.05M | 1.05M | 1.05M | 1.05M | 1.13M | 1.23M | 1.24M | 1.24M | 1.32M | 1.33M | 1.33M | 1.34M | 1.42M | 1.42M | 1.43M | 1.43M | 1.52M | 1.52M | 1.54M | 1.55M | 1.64M | 1.91M | 1.91M | 1.92M | 1.96M | 1.96M | 1.98M | 1.98M | 2.03M | 2.04M | 2.04M | 2.05M | 2.14M | 2.14M | 2.14M | 2.15M |
|
Change in Cash
|
9.80M | 2.85M | -5.93M | -2.32M | 10.37M | -0.53M | -0.68M | -2.46M | 14.30M | -1.97M | -8.67M | -4.18M | 12.28M | -0.30M | -6.84M | -8.31M | 11.58M | -1.41M | -7.92M | -2.35M | 3.27M | -1.80M | -1.12M | -0.15M | 0.18M | 0.39M | -0.28M | -0.10M | -0.19M | 0.21M | -0.26M | -0.47M | 0.37M | 0.22M | -0.69M | 0.26M | 4.51M | -3.65M | -0.95M | -0.24M | 1.96M | -0.73M | 0.39M | -0.62M | 2.79M | -2.60M | -0.91M | 0.45M | -0.01M | 0.54M | 0.25M | 0.23M | 7.68M | 4.38M | -8.91M | -1.66M | 3.39M | -1.44M | -3.67M | 1.35M | -0.85M | 0.52M | -1.65M | 1.20M | 0.05M | -0.03M | 0.19M | 0.34M |
|
Free Cash Flow
|
24.05M | 6.51M | -3.99M | 1.55M | 13.82M | -6.50M | -7.72M | -1.99M | 14.59M | -1.50M | -8.00M | -3.59M | 12.79M | 0.18M | -6.27M | -4.67M | 12.57M | -0.66M | -7.17M | -5.35M | 7.84M | -0.96M | -9.40M | -5.79M | 13.89M | 2.10M | -7.22M | -5.23M | 7.98M | 0.23M | -6.00M | -6.55M | 6.80M | -0.95M | -7.07M | -6.27M | 6.85M | -2.82M | -7.55M | -7.99M | 7.95M | -0.02M | -7.13M | -5.03M | 5.76M | -4.88M | -5.95M | -5.18M | 5.81M | -1.18M | -7.85M | -9.28M | 11.52M | 0.13M | -12.28M | -9.96M | 14.07M | 0.15M | -5.78M | -5.87M | 5.79M | 0.56M | -5.15M | -4.92M | 16.06M | 1.39M | -4.32M | -4.56M |
|
Net Cash Flow
|
9.80M | 2.85M | -5.93M | -2.32M | 10.37M | -0.53M | -14.12M | -2.46M | 14.30M | -1.97M | -8.67M | -4.18M | 12.28M | -0.30M | -6.84M | -8.31M | 11.58M | -1.41M | -7.92M | -2.35M | 3.27M | -1.80M | -1.12M | -0.15M | 0.18M | 0.39M | -0.28M | -0.10M | -0.19M | 0.21M | -0.26M | -0.47M | 0.37M | 0.22M | -0.69M | 0.26M | 4.51M | -3.65M | -0.95M | -0.24M | 1.96M | -0.73M | 0.39M | -0.62M | 2.79M | -2.60M | -0.91M | 0.45M | -0.01M | 0.54M | 0.25M | 0.23M | 7.68M | 4.38M | -8.91M | -1.66M | 3.39M | -1.44M | -3.67M | 1.35M | -0.85M | 0.52M | -1.65M | 1.20M | 0.05M | -0.03M | 0.19M | 0.34M |