|
Net Income
|
4.03M | 3.54M | 4.02M | 3.60M | 2.92M | 4.26M | 4.89M | 6.66M | 5.37M | 7.92M | 5.99M | 6.55M | 5.65M | 8.26M | 6.92M | 9.14M | 6.94M | 8.49M | 7.27M | 10.04M | 7.72M | 9.11M | 9.35M | 6.74M | 5.51M | 5.90M | 3.54M | 3.39M | -1.66M | 2.00M | 1.60M | 2.00M | 0.25M | 1.59M | 2.29M | -21.54M | 3.97M | 0.33M | 5.75M | 7.59M | 3.44M | 1.66M | 4.13M | 11.23M | 4.09M | 1.76M | 5.27M | 3.12M | 4.14M | 6.14M | 2.74M | 5.40M | 8.11M | 3.08M | 2.16M | 2.52M | 3.08M | -2.84M | -3.56M | -45.12M | -1.85M | -4.39M | -9.15M | -5.05M | 0.42M | 2.60M | 5.65M |
|
Depreciation and Depletion
|
| | | | | | 0.50M | 0.34M | 0.61M | 0.62M | 0.54M | 0.73M | 0.82M | 0.85M | 0.68M | 0.82M | 0.85M | 0.87M | 0.84M | 0.87M | 0.93M | 0.93M | 0.86M | 0.94M | 0.91M | 0.92M | 0.67M | 0.68M | 0.85M | 0.89M | 0.68M | 0.64M | 0.72M | 0.70M | 0.53M | 0.53M | 0.53M | 0.54M | 0.35M | 0.38M | 0.36M | 0.37M | 0.35M | 0.32M | 0.42M | 0.47M | 0.44M | 0.46M | 0.55M | 0.56M | 0.53M | 0.52M | 0.58M | 0.69M | 0.62M | 0.55M | 0.50M | 0.60M | 0.30M | 0.55M | 0.40M | 0.40M | 0.28M | 0.27M | 0.29M | 0.31M | 0.24M |
|
Share-based Compensation
|
0.05M | 0.21M | 0.30M | 0.23M | 0.12M | 0.20M | 0.29M | 0.21M | 0.07M | 0.25M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.34M | 0.35M | 0.36M | 0.36M | 0.64M | 0.71M | 1.05M | 1.34M | 1.08M | 1.44M | 1.18M | 1.38M | 1.38M | 1.38M | 1.49M | 1.15M | 1.34M | 1.28M | 1.69M | 2.05M | 2.15M | 1.94M | 2.75M | 2.61M | 2.41M | 2.44M | 2.69M | 2.17M | 2.52M | 2.36M | 1.25M | 1.56M | 1.83M | 1.03M | 1.44M | 1.70M | 1.28M | 1.72M | 1.70M | 1.86M | -0.11M | 1.25M | -0.12M | 1.04M | 1.11M | 0.80M | 1.50M | 1.40M | 1.82M | 1.21M | 2.10M | 1.79M |
|
Deferred Taxes
|
0.21M | -0.37M | -0.35M | 0.33M | 0.18M | -0.20M | -0.26M | 0.85M | 0.27M | -0.91M | -0.36M | 0.54M | -0.22M | 0.12M | 0.08M | 0.67M | -0.58M | 0.12M | 0.33M | 0.06M | -1.06M | 0.08M | -0.33M | -0.24M | -0.67M | 0.18M | -0.76M | -1.45M | 0.96M | 0.79M | 1.99M | -0.06M | 1.12M | 0.80M | 1.31M | -1.80M | 0.78M | 0.63M | -1.64M | -0.13M | 0.85M | 0.32M | -0.80M | 0.64M | 1.06M | -0.25M | 0.24M | 1.70M | 1.06M | 0.68M | 0.57M | 1.20M | 0.69M | -1.42M | -2.35M | -3.62M | 0.57M | -2.10M | -6.64M | -3.13M | -2.98M | -2.24M | 6.14M | 0.94M | -0.14M | 0.13M | 0.49M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.50M | 3.85M | 2.86M | 1.55M | 0.05M | 3.43M | 2.27M | 3.76M | 0.02M | 0.10M | 0.10M | 3.14M | 0.01M | 0.12M | 0.00M | 3.45M | | 7.09M | 3.48M | 5.67M | | 10.54M | 6.63M | 2.91M | | 6.93M | 0.49M | 1.81M | | | 0.93M | -11.79M | 0.49M | 0.02M | -0.01M | 0.63M | 1.53M | 0.71M | 0.10M | 1.43M | 0.35M | 0.99M | -0.01M | 1.86M | 0.03M | 0.44M | 1.29M | 0.48M | 0.30M | | | 0.39M | -1.25M | -0.33M | 0.59M | 2.11M | | | | 1.86M | 1.00M | | -1.65M | 2.20M | 2.68M | | |
|
Asset Writedowns and Impairment
|
0.04M | 0.26M | 0.44M | 0.33M | -0.05M | 0.22M | 0.24M | 0.67M | -0.21M | 1.86M | 0.02M | -0.23M | 0.06M | 0.17M | 0.45M | -0.17M | 0.29M | 1.36M | 0.47M | -0.20M | 0.43M | 0.29M | 0.20M | -0.34M | 0.24M | -0.57M | 1.08M | 0.17M | 0.13M | 0.32M | 0.27M | 1.54M | 0.17M | 0.30M | 0.28M | 2.67M | 0.65M | 1.05M | 0.67M | 0.81M | 1.21M | 0.78M | -0.01M | 0.37M | 1.00M | 0.71M | 0.99M | 1.68M | 0.94M | 0.36M | 0.79M | 0.51M | 0.73M | 0.47M | | -0.21M | -0.35M | 0.53M | 0.63M | 1.53M | 0.50M | -0.14M | 0.69M | 2.62M | 0.71M | 0.90M | 0.02M |
|
Cash from Operations
|
3.66M | 3.70M | -1.23M | 2.69M | 5.79M | 2.77M | 5.33M | 5.75M | 14.29M | 2.85M | 7.06M | 9.34M | 8.55M | 2.99M | 6.41M | 14.25M | 5.52M | 1.25M | 7.55M | 14.72M | 13.16M | 1.32M | 11.60M | 12.88M | 13.64M | 3.78M | 8.91M | 4.55M | 0.83M | -9.32M | 5.91M | 4.68M | 9.69M | 6.20M | 2.43M | 5.33M | 3.12M | 4.69M | 7.03M | 9.08M | 7.89M | 9.57M | 8.05M | 18.09M | 7.59M | 17.24M | 8.14M | 16.16M | 13.71M | 19.43M | 1.33M | 13.27M | 11.82M | 7.29M | 11.11M | 2.16M | 9.47M | 0.72M | 3.13M | -12.26M | -2.03M | 13.76M | 10.11M | 10.30M | 5.76M | 8.76M | 13.59M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.62M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.69M | 2.59M | 2.52M | 2.52M | 3.10M | 2.87M | 2.87M | 2.87M | 2.87M | 2.82M | 3.06M | 3.38M | 3.67M | 3.67M | 3.67M | 4.76M | 4.49M | 4.49M | 4.01M | 4.01M | 4.01M | 4.38M | 3.13M | 5.98M | 3.13M | 3.34M | 3.07M | 3.25M | 3.44M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.18M | 0.13M | 0.13M | 0.13M |
|
Amortization
|
12.41M | 13.00M | 13.47M | 14.06M | 15.55M | 17.73M | 18.95M | 19.58M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.50M | 0.34M | 0.61M | 0.62M | 0.54M | 0.73M | 0.82M | 0.85M | 0.68M | 0.82M | 0.85M | 0.87M | 0.84M | 0.87M | 0.93M | 0.93M | 0.86M | 0.94M | 0.91M | 0.92M | 0.67M | 0.68M | 0.85M | 0.89M | 0.68M | 0.64M | 0.72M | 0.70M | 0.53M | 0.53M | 0.53M | 0.54M | 0.35M | 0.38M | 0.36M | 0.37M | 0.35M | 0.32M | 0.42M | 0.47M | 0.44M | 0.46M | 0.55M | 0.56M | 0.53M | 0.52M | 0.58M | 0.69M | 0.62M | 0.55M | 0.50M | 0.60M | 0.30M | 0.55M | 0.40M | 0.40M | 0.28M | 0.27M | 0.29M | 0.31M | 0.24M |
|
Change in Receivables
|
| | | | | | 3.67M | 1.19M | -2.68M | 5.07M | -5.47M | 0.06M | 0.96M | -1.91M | 3.86M | -4.42M | -0.15M | -0.51M | 3.27M | -1.64M | 4.87M | 0.73M | -0.20M | -1.45M | -1.42M | 0.09M | 0.96M | 0.53M | 0.98M | 1.58M | -1.07M | 2.44M | 0.80M | 2.21M | 1.34M | 3.49M | 3.00M | 1.45M | -0.28M | -0.28M | 0.16M | -1.42M | 1.42M | -0.80M | 0.09M | -5.74M | 2.17M | -0.18M | 2.18M | -3.33M | -0.15M | 4.51M | 2.02M | 7.91M | -3.06M | 5.55M | 3.10M | 0.71M | 4.83M | -0.79M | 4.98M | -3.90M | -1.42M | 0.24M | 3.25M | 0.71M | 0.35M |
|
Change in Inventory
|
| | | | | | -0.60M | 0.29M | 0.69M | -0.44M | 0.24M | -0.04M | 0.31M | 0.02M | 0.49M | -0.57M | 0.54M | -0.42M | -0.56M | 0.35M | -0.11M | -0.07M | 0.47M | -0.45M | 0.14M | -0.22M | 0.17M | 0.01M | -0.56M | 0.57M | -0.04M | 0.02M | -0.48M | -0.14M | 0.05M | 0.29M | -0.06M | 0.12M | -0.28M | 0.30M | 0.25M | 0.12M | -0.40M | -0.05M | -0.06M | 0.24M | -0.32M | -0.21M | 0.26M | 0.08M | -0.27M | -0.30M | -0.29M | 0.56M | 0.63M | -0.97M | 0.40M | -0.22M | -0.02M | -0.47M | 0.51M | -0.19M | 0.13M | -0.16M | -0.17M | -0.15M | -0.09M |
|
Change in Account Payables
|
1.36M | 1.62M | 0.92M | 1.29M | 1.45M | 1.11M | 3.64M | -1.02M | 1.04M | -0.33M | -0.68M | -0.18M | 0.28M | 0.04M | 0.39M | -0.20M | 0.15M | -0.28M | 0.09M | 0.28M | -0.34M | 0.14M | 0.91M | 0.07M | -0.16M | 1.03M | -0.05M | -0.22M | 2.88M | -7.14M | -0.83M | -0.49M | 0.93M | 3.66M | -0.82M | -2.99M | 0.12M | -1.92M | 0.17M | -0.31M | 1.24M | -2.08M | 2.16M | 1.22M | 0.21M | -0.92M | -0.11M | -0.27M | -0.97M | -0.30M | -1.45M | 2.11M | -1.14M | 0.67M | -0.52M | -0.44M | 5.61M | 1.84M | -1.11M | -3.26M | 1.25M | 4.50M | -1.82M | -0.19M | 0.28M | 4.80M | 0.57M |
|
Change in Accured Expenses
|
-1.12M | 0.93M | -0.31M | -0.35M | 0.68M | 1.13M | 408.00 | 0.14M | 0.76M | 1.38M | -0.68M | -0.28M | -0.02M | -0.54M | 1.82M | -1.86M | 1.84M | -0.34M | 0.44M | -1.36M | 1.92M | -1.70M | 2.08M | -1.88M | 1.20M | -1.55M | 3.40M | -2.32M | -0.95M | -4.87M | -1.02M | -0.41M | -0.48M | 2.72M | -1.17M | 5.00M | -3.93M | 0.90M | 1.21M | 0.48M | -3.81M | 1.28M | -1.59M | 2.70M | -2.73M | 3.37M | -0.08M | 1.54M | 3.58M | 3.13M | -7.37M | 1.07M | -2.95M | 4.08M | -2.37M | 1.51M | -0.97M | -1.31M | 8.93M | -4.76M | -2.57M | 0.20M | 2.19M | -2.22M | -1.55M | -1.64M | 3.90M |
|
Change in Taxes
|
| 0.39M | 0.61M | 0.87M | | 0.08M | 1.00M | -1.02M | 2.93M | -2.62M | -1.37M | 0.47M | 3.71M | -4.02M | -0.60M | -0.05M | 3.78M | -2.41M | 0.22M | 0.37M | 5.29M | -5.60M | -1.34M | -0.10M | 3.10M | -4.51M | 1.12M | 0.80M | 0.42M | 0.45M | -1.66M | 1.07M | -0.37M | 0.18M | 0.08M | 1.49M | -0.40M | -1.06M | -0.48M | -0.99M | -0.16M | -0.84M | 0.98M | 0.79M | 0.13M | -0.25M | -0.53M | 0.20M | -0.40M | -1.06M | -0.80M | -0.54M | 0.69M | 1.77M | 1.19M | 0.25M | 0.24M | -1.35M | 2.13M | -2.78M | 0.69M | -0.95M | 0.55M | 2.80M | 1.92M | -5.40M | -4.97M |
|
Other Working Capital Changes
|
| | | | | | -0.76M | 0.26M | 1.23M | -0.11M | -0.62M | 0.63M | 0.56M | 0.29M | 0.68M | 0.33M | 0.30M | 1.90M | 1.04M | -1.11M | 0.99M | -0.08M | -3.42M | -1.18M | -0.90M | -0.30M | -0.81M | -0.06M | -4.32M | -4.25M | -2.79M | -2.30M | 3.90M | -1.18M | 0.02M | 0.12M | 2.70M | -0.34M | -1.19M | -1.73M | 0.77M | -0.15M | -2.59M | -0.03M | 1.08M | 1.10M | -0.41M | 1.75M | 0.70M | 0.84M | 1.35M | 1.02M | 2.60M | 1.95M | -2.56M | 0.95M | 3.19M | -1.17M | -4.80M | 7.34M | 1.01M | 0.76M | -5.00M | -0.35M | 1.43M | 0.40M | -4.28M |
|
Capital Expenditures
|
-0.33M | -0.59M | -0.46M | 2.22M | -1.28M | 4.55M | 1.31M | 0.52M | 0.30M | 0.37M | 0.34M | 9.84M | 0.55M | 1.12M | 0.65M | 2.04M | 1.99M | 0.76M | 0.57M | 0.31M | 0.08M | 0.18M | 0.49M | 0.72M | 0.32M | 0.12M | | 0.00M | 0.03M | 0.01M | | | | 0.47M | -0.00M | 0.26M | 0.06M | 0.36M | 0.40M | 0.16M | 0.47M | 0.55M | 0.65M | 0.09M | 2.12M | 0.91M | 0.21M | 0.10M | 0.87M | 3.19M | 2.38M | 2.92M | 4.29M | 4.45M | 5.86M | 4.50M | 6.23M | 5.91M | 5.84M | 5.08M | 4.84M | 4.49M | 4.34M | 3.79M | 3.98M | 4.18M | 4.35M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.20M | 0.41M | | | | | | | | | | | | | -0.11M | | | | | | | 59.84M | -0.20M | | 43.36M | 0.45M | -0.12M | -0.33M | | | | 36.70M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.41M | | | | 2.10M | | |
|
Change in Acquisitions & Divestments
|
-0.13M | -2.63M | 4.26M | | -0.06M | -0.06M | -0.07M | -0.03M | -3.04M | | | | | | | | | | 2.68M | | 0.07M | -0.05M | -0.02M | | 0.04M | -0.04M | | | 9.73M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.46M | -3.22M | 0.90M | 0.63M | -1.34M | -2.04M | -1.38M | -0.55M | -3.34M | -0.41M | -0.40M | -9.87M | -1.59M | -1.16M | -0.73M | 4.95M | -2.00M | -0.78M | -0.58M | -0.32M | -0.01M | -0.23M | -0.53M | -0.75M | -0.28M | -0.21M | -0.07M | -0.03M | -152.50M | 0.71M | | | | -0.47M | 0.00M | -0.26M | -0.06M | -0.36M | -0.40M | -0.16M | -0.47M | -11.39M | -0.54M | -0.09M | -3.04M | -1.47M | -1.08M | -1.07M | -1.36M | -63.22M | -2.41M | -2.92M | -47.68M | -4.96M | -5.78M | -4.31M | -6.25M | -5.97M | -6.10M | -41.80M | 16.39M | -5.28M | -5.31M | -1.68M | -2.23M | -4.73M | -3.99M |
|
Other financing activities
|
28.46M | 29.19M | 29.42M | 0.84M | 29.91M | 30.12M | 30.33M | 0.03M | 30.62M | | | | -0.02M | -0.08M | | | | | | 0.08M | | 0.01M | 0.00M | 0.15M | -0.00M | 0.01M | -0.22M | 0.04M | 0.11M | 0.14M | -0.19M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | |
|
Cash from Financing Activities
|
-2.70M | -3.45M | -3.95M | -3.92M | -3.95M | -3.94M | -3.94M | -3.94M | -3.95M | -3.91M | -3.97M | -3.97M | -5.07M | -5.17M | -5.08M | -16.12M | -5.63M | -5.69M | -5.64M | -5.58M | -6.33M | -6.34M | -6.35M | -6.34M | -7.18M | -7.29M | -7.45M | -7.20M | 138.41M | 0.73M | -6.08M | -6.11M | -10.02M | -5.89M | -3.21M | -5.50M | -1.86M | -4.57M | -2.95M | -8.36M | -8.74M | 4.26M | -10.37M | -14.63M | -7.63M | -1.39M | -13.95M | -14.20M | -7.00M | 44.90M | -0.94M | -16.03M | 40.41M | -3.20M | -4.87M | -6.46M | -3.36M | 5.68M | -2.80M | 56.43M | -14.05M | -4.89M | -3.92M | -4.88M | -5.73M | -1.88M | -1.96M |
|
Dividends Paid - Common
|
-3.92M | -3.94M | -3.95M | 27.58M | -3.95M | 11.85M | 3.95M | 3.95M | 3.95M | 3.98M | 3.98M | 3.98M | 5.09M | 5.09M | 5.09M | 16.17M | 5.65M | 5.65M | 5.65M | 5.69M | 6.36M | 6.39M | 6.39M | 6.39M | 7.24M | 7.23M | 7.23M | 7.23M | 8.59M | 8.66M | 4.60M | 3.25M | 3.38M | 2.75M | 4.13M | 1.38M | 1.39M | 1.41M | 1.41M | 1.41M | 1.42M | 1.44M | 1.44M | 1.44M | 1.44M | 1.45M | 1.45M | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.50M | -2.98M | -4.28M | -0.60M | 0.49M | -3.21M | 0.01M | 1.25M | 7.00M | -1.47M | 2.69M | -4.50M | 1.89M | -3.34M | 0.61M | 3.08M | -2.11M | -5.22M | 1.33M | 8.82M | 6.82M | -5.25M | 4.71M | 5.78M | 6.17M | -3.72M | 1.38M | -2.68M | -13.26M | -7.87M | -0.17M | -1.44M | -0.33M | -0.15M | -0.79M | -0.43M | 1.21M | -0.23M | 3.68M | 0.56M | -1.32M | 2.44M | -2.86M | 3.37M | -3.08M | 14.39M | -6.89M | 0.89M | 5.34M | 1.11M | -2.02M | -5.68M | 4.55M | -0.87M | 0.45M | -8.61M | -0.14M | 0.43M | -5.77M | 2.38M | 0.31M | 3.59M | 0.88M | 3.74M | -2.20M | 2.15M | 7.64M |
|
Free Cash Flow
|
3.98M | 4.29M | -0.76M | 0.47M | 7.07M | -1.78M | 4.03M | 5.22M | 13.99M | 2.48M | 6.72M | -0.50M | 8.00M | 1.87M | 5.76M | 12.21M | 3.53M | 0.49M | 6.98M | 14.41M | 13.08M | 1.14M | 11.10M | 12.16M | 13.31M | 3.65M | 8.91M | 4.55M | 0.80M | -9.32M | 5.91M | 4.68M | 9.69M | 5.74M | 2.43M | 5.06M | 3.06M | 4.34M | 6.63M | 8.92M | 7.42M | 9.02M | 7.40M | 18.00M | 5.47M | 16.34M | 7.93M | 16.07M | 12.84M | 16.24M | -1.05M | 10.35M | 7.53M | 2.84M | 5.25M | -2.34M | 3.24M | -5.19M | -2.71M | -17.34M | -6.87M | 9.28M | 5.77M | 6.50M | 1.78M | 4.57M | 9.24M |
|
Net Cash Flow
|
0.50M | -2.98M | -4.28M | -0.60M | 0.49M | -3.21M | 0.01M | 1.25M | 7.00M | -1.47M | 2.69M | -4.50M | 1.89M | -3.34M | 0.61M | 3.08M | -2.11M | -5.22M | 1.33M | 8.82M | 6.82M | -5.25M | 4.71M | 5.78M | 6.17M | -3.72M | 1.38M | -2.68M | -13.26M | -7.87M | -0.17M | -1.44M | -0.33M | -0.15M | -0.79M | -0.43M | 1.21M | -0.23M | 3.68M | 0.56M | -1.32M | 2.44M | -2.86M | 3.37M | -3.08M | 14.39M | -6.89M | 0.89M | 5.34M | 1.11M | -2.02M | -5.68M | 4.55M | -0.87M | 0.45M | -8.61M | -0.14M | 0.43M | -5.77M | 2.38M | 0.31M | 3.59M | 0.88M | 3.74M | -2.20M | 2.15M | 7.64M |