|
Net Income
|
9.98M | 44.75M | 9.20M | 3.63M | 8.88M | 13.09M | 15.38M | 4.74M | -17.09M | 27.34M | 20.62M | 8.37M | 8.46M | 8.45M | 8.05M | 2.03M | 6.92M | 6.83M | 5.76M | 8.02M | 4.89M | 4.29M | 4.65M | 6.91M | 3.92M | 3.38M | 4.22M | 68.73M | 3.44M | 3.45M | 4.06M | 3.03M | 0.85M | 1.50M | 3.73M | -21.38M | 0.34M | -1.17M | -0.84M | 0.19M | 0.74M | -0.67M | -1.33M | -9.51M | -4.54M | 3.76M | 3.17M | -46.61M | -2.30M | -0.72M | -2.49M | -16.67M | -7.21M | 1.92M | 2.92M | 24.23M | 3.12M | 4.73M | 4.45M | 3.37M | 4.24M | 3.42M | 3.66M | 3.64M | 5.20M | 4.55M | 3.20M |
|
Depreciation and Depletion
|
| | | | | | | | | | 3.32M | 2.68M | 2.79M | 2.81M | 2.91M | 2.55M | 2.42M | 2.40M | 2.45M | 2.39M | 2.63M | 2.67M | 2.56M | 2.35M | 2.21M | 2.16M | 2.13M | 2.07M | 2.06M | 2.04M | 2.07M | 2.01M | 2.08M | 2.08M | 2.01M | 2.01M | 1.95M | 1.91M | 2.02M | 1.84M | 1.60M | 1.57M | 1.54M | 1.49M | 1.40M | 1.33M | 1.17M | 1.39M | 1.07M | 0.98M | 0.87M | 0.87M | 0.85M | 0.80M | 0.76M | 0.88M | 0.94M | 0.97M | 0.96M | 0.93M | 0.90M | 0.88M | 0.87M | 0.79M | 0.72M | 0.72M | 0.71M |
|
Share-based Compensation
|
0.73M | 0.27M | 0.28M | 0.28M | 0.26M | 0.27M | 0.04M | 0.26M | 0.23M | 0.45M | 0.41M | 0.44M | 0.44M | 0.01M | 0.46M | 0.32M | 0.63M | 0.63M | 0.95M | 0.84M | 1.09M | 0.62M | 1.11M | 1.02M | 0.44M | 0.66M | 0.39M | 0.37M | 0.64M | 0.73M | 0.70M | -1.21M | 0.95M | 1.00M | 0.86M | 0.87M | 1.23M | 1.27M | 1.42M | 1.03M | 0.53M | 1.03M | 0.96M | 1.12M | 1.18M | 1.36M | 1.62M | 1.35M | 2.24M | 1.78M | 2.02M | 1.20M | 1.11M | 0.96M | 0.88M | 0.87M | 0.94M | 0.92M | 0.88M | 1.32M | 1.15M | 1.16M | 1.17M | 1.48M | 1.27M | 1.22M | 1.25M |
|
Deferred Taxes
|
6.95M | 10.06M | 5.88M | 9.54M | 5.78M | 0.80M | 3.04M | 5.78M | -27.93M | 4.56M | 4.30M | -8.97M | 5.39M | 5.34M | 4.51M | 2.80M | 4.57M | 4.28M | 3.38M | 4.05M | 2.59M | 2.36M | 2.77M | -2.99M | 2.00M | 2.09M | 2.90M | -62.01M | 2.33M | 2.02M | 1.84M | 0.74M | 0.28M | 0.79M | 0.05M | 24.27M | 0.47M | -0.95M | -0.53M | -0.69M | 0.52M | -0.31M | -0.78M | -2.68M | 0.79M | -0.50M | -0.28M | 0.42M | 0.51M | -0.80M | -0.62M | -4.58M | -1.02M | 0.53M | 0.65M | 0.75M | 1.89M | 1.72M | 2.00M | 0.77M | 0.90M | 1.41M | 1.31M | 0.95M | 0.96M | 1.65M | 1.27M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00M | | | 0.00M | | 0.00M | | 0.01M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.31M | | | -0.02M | -1.27M | 0.01M | 0.80M | 0.00M | 0.27M | 0.22M | 0.71M | 0.03M | 0.23M | 0.17M | 0.66M | 0.10M | 0.55M | 0.16M | 0.72M | 0.44M | 0.12M | 3.83M | | | | 0.35M | 0.25M | 0.08M | 0.01M | 0.18M | 1.78M | 0.34M | 0.32M | 0.89M | 0.00M | 0.08M | 0.08M | 1.01M | 0.01M | | | 0.90M | | | | 1.44M | 0.21M | 0.20M | | 1.21M | | | 0.00M | 1.25M | | | | 2.43M | | | | 2.84M | | |
|
Cash from Operations
|
27.30M | 25.34M | 23.58M | 25.64M | 17.89M | 21.91M | 21.93M | 17.89M | 12.69M | 20.15M | 27.99M | 21.61M | 15.94M | 17.82M | 18.95M | 20.17M | 15.67M | 7.47M | 16.16M | 11.15M | 7.81M | 10.54M | 13.90M | 9.31M | -3.80M | 29.30M | 8.03M | 8.31M | 9.52M | 10.36M | 9.56M | 8.11M | 3.67M | 2.91M | 7.49M | 1.44M | 0.94M | 5.05M | 5.86M | -1.54M | 1.22M | -0.45M | 9.98M | 0.94M | 1.32M | 5.14M | 14.49M | 5.21M | 0.72M | 3.15M | 5.66M | -1.56M | -4.88M | -1.02M | 5.75M | 6.60M | 2.61M | 8.59M | 3.20M | 11.79M | 2.00M | 7.42M | 11.10M | 8.41M | 2.25M | 7.04M | 8.13M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 1.55M | 1.54M | 1.55M | 1.61M | 1.62M | 1.63M | 1.24M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.04M | 0.23M | 0.25M | 0.09M | 0.07M | 0.06M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M | 0.07M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
54.14M | 50.25M | 46.33M | 182.82M | 46.09M | 39.51M | 35.02M | 151.19M | 44.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 6.70M | 5.90M | 4.23M | 4.54M | 5.30M | 5.08M | 4.42M | 4.51M | 4.61M | 4.72M | 4.39M | 3.81M | 3.82M | 3.86M | 3.68M | 4.03M | 4.35M | 4.25M | 4.05M | 3.75M | 3.45M | 3.41M | 3.36M | 3.32M | 3.23M | 3.23M | 3.18M | 3.22M | 2.85M | 2.77M | 2.77M | 2.71M | 2.67M | 2.79M | 2.60M | 2.36M | 2.33M | 2.31M | 2.25M | 2.15M | 2.07M | 2.33M | 2.50M | 2.73M | 2.46M | 2.57M | 2.69M | 0.93M | 0.87M | 0.83M | 0.94M | 1.24M | 1.26M | 1.27M | 0.73M | 1.07M | 1.07M | 1.07M | 0.94M | 0.86M | 0.85M | 0.86M |
|
Change in Receivables
|
81.45M | 75.59M | 69.91M | -228.51M | 63.98M | -65.98M | 0.73M | 0.05M | 0.05M | 1.55M | -1.08M | -0.10M | -0.36M | 1.23M | 1.19M | 0.95M | -0.98M | -1.83M | -0.32M | 1.59M | 2.59M | 2.89M | -0.86M | 3.40M | -1.27M | -0.97M | 0.34M | 0.85M | -1.32M | 2.74M | -0.03M | 0.40M | 0.64M | 0.61M | 2.91M | 5.49M | 4.11M | -1.12M | -0.45M | -1.62M | 4.79M | 1.89M | -6.93M | -0.71M | -2.44M | 3.11M | 0.35M | 0.57M | -1.04M | -0.74M | -0.39M | 0.33M | -2.95M | 3.53M | 0.70M | 0.48M | -4.19M | 3.02M | -0.14M | -1.27M | -1.32M | 1.09M | -1.26M | 0.97M | -1.05M | 5.46M | 0.08M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
37.62M | 37.66M | 32.59M | -33.25M | 28.93M | 27.95M | 23.13M | -5.27M | 18.32M | -3.89M | -1.05M | 2.56M | -3.68M | 0.52M | 1.37M | 4.16M | -1.24M | -6.34M | -0.45M | 1.17M | -3.67M | 0.60M | 1.11M | 3.16M | -5.79M | 5.11M | -3.94M | 1.06M | -2.65M | 2.31M | -1.40M | 2.93M | -2.48M | -0.78M | 3.03M | -3.05M | -2.18M | -1.00M | 2.84M | -1.39M | -2.52M | -0.64M | 1.79M | 2.11M | -0.34M | 1.48M | 2.45M | 0.43M | -3.04M | -0.50M | 3.84M | -0.98M | 0.88M | -4.46M | 0.51M | 0.81M | -6.68M | 4.93M | -5.65M | 2.18M | -6.41M | 3.36M | -1.24M | 3.10M | -6.16M | 2.96M | -0.24M |
|
Other Working Capital Changes
|
9.34M | 8.17M | 8.15M | -0.79M | 7.04M | 6.68M | 7.09M | -0.39M | 10.49M | | | 8.31M | -0.17M | 0.01M | 1.40M | 3.15M | -0.50M | -3.58M | 1.80M | -4.50M | -0.81M | 2.14M | -0.07M | -0.18M | 0.53M | 2.54M | 0.93M | -1.19M | -0.59M | 1.72M | 1.98M | -1.00M | 1.51M | 1.05M | -1.25M | 1.27M | 3.11M | 1.88M | 0.02M | -5.86M | 1.80M | -0.07M | -0.35M | -3.06M | -0.54M | -0.83M | 4.05M | 0.49M | -1.47M | -1.01M | 0.43M | -1.34M | -1.60M | 2.02M | 0.57M | -1.80M | -1.62M | -1.66M | 1.28M | 0.74M | -1.36M | 2.59M | 1.11M | -0.35M | -1.58M | 2.10M | 3.67M |
|
Capital Expenditures
|
-6.05M | -4.36M | -1.81M | 29.44M | -1.73M | 4.01M | 1.73M | -1.73M | 1.49M | 1.86M | 1.78M | 2.82M | 1.55M | 2.89M | 2.70M | 2.85M | 2.34M | 2.93M | 2.50M | 2.64M | 2.64M | 2.39M | 1.29M | 1.29M | 1.04M | 1.99M | 1.42M | 1.11M | 1.45M | 1.54M | 1.40M | 1.88M | 2.85M | 2.35M | 1.84M | 2.18M | 1.16M | 2.30M | 1.63M | 0.82M | 1.29M | 1.50M | 1.38M | 0.68M | 1.71M | 3.60M | 2.91M | 3.05M | 2.92M | 2.70M | 2.62M | 2.60M | 0.68M | 0.51M | 0.58M | 2.00M | 0.65M | 1.17M | 0.60M | 1.00M | 0.88M | 0.64M | 0.83M | 0.86M | 0.74M | 1.05M | 0.56M |
|
Sales of Property, Plant and Equipment
|
0.01M | 0.02M | 0.01M | 0.14M | 0.04M | 0.02M | 0.01M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.31M | 0.01M | -0.00M | 0.00M | 0.01M | 0.00M | 0.28M | 0.06M | 0.00M | 0.00M | 0.00M | 0.03M | 0.15M | 0.63M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | -8.06M | -10.75M | -11.31M | -5.09M | 134.22M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | | 15.00M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-6.05M | -4.34M | -1.80M | -4.88M | -1.69M | -0.54M | -1.72M | -1.69M | -135.70M | 5.66M | -1.77M | -2.84M | -1.54M | -5.58M | -2.68M | -2.86M | -2.34M | -2.92M | -2.50M | -2.35M | -2.58M | -2.39M | -1.29M | -1.35M | -1.01M | -1.84M | -0.79M | -1.92M | -1.45M | -1.54M | -1.40M | -3.85M | -2.85M | -2.35M | -1.84M | -2.14M | -1.16M | -2.21M | -1.63M | -0.82M | -16.11M | -12.32M | -1.23M | -0.56M | -2.64M | -4.43M | -3.83M | -3.67M | -3.64M | -4.17M | -3.52M | 11.11M | -0.65M | -0.51M | 14.42M | -2.00M | -0.65M | -1.17M | -0.60M | -1.00M | -0.88M | -0.64M | -0.83M | -0.86M | -0.74M | -0.34M | -0.56M |
|
Other financing activities
|
119.62M | 138.02M | 138.30M | 137.38M | 133.41M | 131.42M | 129.45M | 129.70M | 130.35M | -25.38M | 25.45M | 0.17M | | | | -0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-31.21M | -6.50M | -5.66M | -6.86M | -10.24M | -7.80M | -7.52M | -10.24M | 17.17M | -19.72M | -15.10M | -5.70M | -30.54M | -8.79M | -7.69M | -5.82M | -2.68M | -4.22M | -2.71M | -2.71M | -2.71M | -2.71M | -2.71M | -7.03M | 3.80M | -17.17M | -11.00M | -8.44M | -7.49M | -3.65M | -2.80M | -2.79M | -7.69M | -12.44M | -2.49M | -2.37M | -5.56M | -9.86M | -3.07M | -5.78M | -5.47M | -2.29M | -7.16M | -2.24M | -3.53M | -2.21M | -2.38M | -2.25M | -4.17M | -2.50M | -2.64M | -2.44M | -7.73M | -6.16M | -6.17M | -6.16M | -8.18M | -6.14M | -6.24M | -6.12M | -9.81M | -6.20M | -6.33M | -6.19M | -10.79M | -6.33M | -6.44M |
|
Dividends Paid - Common
|
| | | | | | 5.52M | -5.62M | 5.53M | 5.53M | 5.53M | 5.53M | 5.54M | 5.54M | 2.75M | 2.68M | 2.68M | 4.22M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.70M | 3.36M | 2.71M | 2.67M | 5.24M | 2.58M | 2.57M | 2.57M | 2.57M | 7.69M | 2.54M | 2.49M | 2.50M | 2.74M | 2.46M | 2.43M | 2.43M | 2.65M | 2.40M | 2.39M | 2.38M | 2.63M | 2.38M | 2.38M | 2.38M | 2.73M | 2.42M | 2.44M | 2.44M | 6.52M | 6.16M | 6.17M | 6.16M | 6.93M | 6.23M | 6.24M | 6.24M | 7.39M | 6.33M | 6.78M | 6.34M | 7.95M | 6.73M | 6.69M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.08M | -0.17M | 0.10M | -0.26M | -0.34M | -0.37M | 0.92M | -0.06M | -0.03M | -0.10M | -0.10M | -0.22M | 0.10M | 0.06M | 0.20M | 0.01M | 0.00M | -0.16M | 0.01M | 0.03M | -0.23M | -0.27M | 0.15M | 0.01M | 0.04M | 0.08M | 0.02M | 0.04M | -0.05M | 0.02M | -0.04M | 0.01M | 0.01M | -0.00M |
|
Change in Cash
|
-9.96M | 14.49M | 16.12M | 13.90M | 5.96M | 13.57M | 12.69M | 5.96M | -105.84M | 6.09M | 11.12M | 13.07M | -16.14M | 3.45M | 8.58M | 11.50M | 10.65M | 0.34M | 10.95M | 6.09M | 2.52M | 5.44M | 9.90M | 0.93M | -2.23M | 11.51M | -3.76M | -2.05M | 0.59M | 5.17M | 5.37M | 1.36M | -6.87M | -11.80M | 2.99M | -2.97M | -6.03M | -7.36M | 0.79M | -7.23M | -20.42M | -15.10M | 1.49M | -1.96M | -5.08M | -1.40M | 8.35M | -0.51M | -7.08M | -3.52M | -0.67M | 7.12M | -13.23M | -7.91M | 13.73M | -1.41M | -6.20M | 1.32M | -3.56M | 4.69M | -8.65M | 0.54M | 3.96M | 1.31M | -9.27M | 0.37M | 1.14M |
|
Free Cash Flow
|
33.36M | 29.69M | 25.39M | -3.81M | 19.62M | 17.89M | 20.20M | 19.62M | 11.20M | 18.29M | 26.21M | 18.79M | 14.39M | 14.93M | 16.25M | 17.32M | 13.33M | 4.54M | 13.66M | 8.52M | 5.17M | 8.15M | 12.61M | 8.02M | -4.84M | 27.30M | 6.61M | 7.20M | 8.07M | 8.82M | 8.16M | 6.24M | 0.82M | 0.56M | 5.66M | -0.74M | -0.22M | 2.75M | 4.23M | -2.36M | -0.06M | -1.95M | 8.60M | 0.27M | -0.39M | 1.55M | 11.59M | 2.16M | -2.20M | 0.45M | 3.04M | -4.16M | -5.56M | -1.53M | 5.17M | 4.60M | 1.96M | 7.42M | 2.59M | 10.79M | 1.12M | 6.78M | 10.26M | 7.55M | 1.51M | 5.99M | 7.58M |
|
Net Cash Flow
|
-9.96M | 14.49M | 16.12M | 13.90M | 5.96M | 13.57M | 12.69M | 5.96M | -105.84M | 6.09M | 11.12M | 13.07M | -16.14M | 3.45M | 8.58M | 11.50M | 10.65M | 0.34M | 10.95M | 6.09M | 2.52M | 5.44M | 9.90M | 0.93M | -1.01M | 10.28M | -3.76M | -2.05M | 0.59M | 5.17M | 5.37M | 1.47M | -6.87M | -11.88M | 3.16M | -3.07M | -5.78M | -7.02M | 1.16M | -8.15M | -20.36M | -15.06M | 1.59M | -1.86M | -4.86M | -1.50M | 8.29M | -0.71M | -7.10M | -3.52M | -0.50M | 7.11M | -13.26M | -7.68M | 14.00M | -1.56M | -6.22M | 1.28M | -3.65M | 4.67M | -8.69M | 0.58M | 3.93M | 1.35M | -9.28M | 0.36M | 1.14M |