|
Net Income
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.78M | 1.88M | 6.88M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -13.21M | 4.50M | 10.29M | 9.02M | 14.38M | 11.53M | 15.04M | 13.44M | 9.77M | 10.77M | 5.21M | 11.30M | -2.69M | 0.20M | 0.34M | -0.34M | -0.48M | -0.00M | -0.04M | -0.17M | -7.31M | | | |
|
Depreciation and Depletion
|
0.25M | 0.27M | 0.27M | 0.28M | 0.29M | 0.29M | 0.31M | 0.33M | 0.35M | 0.42M | 0.42M | 0.43M | 0.56M | 0.56M | 0.48M | 0.51M | 0.53M | 0.63M | 0.69M | 0.78M | 0.85M | 0.82M | 0.81M | 0.76M | 0.79M | 0.76M | 0.77M | 0.79M | 0.87M | 0.88M | 0.86M | 0.78M | 0.78M | 0.76M | | | | | | | | | |
|
Share-based Compensation
|
0.05M | 0.05M | 0.04M | 0.10M | 0.02M | 0.02M | 0.10M | 0.04M | 0.04M | 0.23M | 0.23M | 0.22M | 0.20M | 0.49M | 0.36M | 0.35M | 0.47M | 0.95M | 1.07M | 1.15M | 0.46M | 0.76M | 0.77M | 0.57M | 1.50M | 2.77M | 1.75M | 1.54M | 1.16M | 1.50M | 1.44M | 1.17M | 0.74M | 2.09M | 1.82M | 1.90M | 2.06M | 1.89M | 1.77M | 1.52M | 1.66M | 1.63M | 1.88M |
|
Deferred Taxes
|
-0.04M | 0.03M | 0.00M | 0.06M | 0.04M | 0.01M | -0.00M | -12.72M | -2.56M | 2.94M | 1.48M | 3.33M | 0.79M | 0.65M | 1.36M | 0.36M | -0.03M | -0.08M | 0.10M | -3.40M | 1.01M | 1.36M | -0.11M | 2.48M | 0.55M | 0.47M | 0.50M | -3.01M | -0.03M | -0.11M | -0.28M | -6.08M | 0.30M | 0.36M | 0.04M | 6.33M | 0.11M | 0.25M | -0.01M | 0.17M | 1.72M | 1.00M | 1.97M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 1.54M | -0.59M | 1.69M | | | |
|
Gains from Investment Securities
|
0.01M | | | | 1.67M | 100.00 | | 0.62M | 1.19M | 1.10M | 1.10M | -9.89M | 0.89M | 0.90M | 0.90M | 5.54M | 0.79M | -0.07M | 0.10M | -34.32M | 0.70M | | | 21.19M | 14.92M | 2.00M | 1.00M | 3.01M | 8.47M | 0.30M | | 3.20M | -4.90M | -4.09M | -2.17M | 23.61M | 0.27M | 0.83M | 0.90M | 19.00M | 2.78M | 3.62M | 4.58M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 0.30M | | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 1.00M | | | | 0.55M | 0.50M | 0.40M | 0.30M | 0.90M | 0.70M | 0.50M | | 2.50M | 2.00M | 1.50M | 1.10M | 1.50M | 1.20M | 0.90M | 0.60M | 1.70M | 1.60M | 1.00M | 0.60M | 1.50M | 1.30M | 1.00M | 0.70M | 0.70M | 0.70M | 0.30M | 0.10M | 0.30M | 0.20M | 0.10M | 0.10M | | | |
|
Cash from Operations
|
6.84M | -8.30M | 14.08M | 11.80M | 0.98M | -10.09M | 8.64M | 9.60M | -2.34M | 8.71M | 14.03M | 9.30M | 8.42M | -2.46M | -4.99M | 12.12M | 14.03M | 7.67M | -1.69M | 17.78M | 14.73M | 2.81M | 15.66M | 10.48M | 24.24M | 13.17M | 12.15M | 18.65M | 13.04M | -5.89M | 9.24M | 13.88M | 15.38M | 12.15M | 12.47M | 26.88M | 22.64M | 13.44M | 13.24M | 17.74M | 17.41M | 11.82M | 3.29M |
|
Amortizatization of Intangibles
|
0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.20M | 0.13M | 0.13M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.17M | 0.21M | 0.45M | 0.36M | 0.36M | 0.36M | 0.37M | 0.42M | 0.40M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.46M | 0.46M | 0.45M | -0.85M | 0.77M | 0.77M | 0.77M | -1.12M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.30M | 0.31M |
|
Amortization of Deferred Charges
|
1.95M | -1.22M | 0.36M | 0.36M | 2.25M | -1.53M | 0.35M | 0.35M | 0.29M | 0.24M | 0.24M | 0.30M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.54M | 0.44M | 0.55M | 0.56M | 0.56M | 0.56M | 0.60M | 0.65M | 0.64M | 0.65M | 0.65M | 0.65M | 0.65M | 0.64M | 0.63M | 0.60M | 0.57M | 0.65M | 0.70M | 0.70M | 0.55M | 0.48M | 0.45M | 0.42M | 0.42M |
|
Depreciation & Amortization (CF)
|
0.25M | 0.27M | 0.27M | 0.28M | 0.29M | 0.29M | 0.31M | 0.39M | 0.53M | 0.59M | 0.60M | 0.61M | 0.73M | 0.73M | 0.69M | 0.96M | 0.89M | 1.00M | 1.05M | 1.16M | 1.28M | 1.22M | 1.29M | 1.23M | 1.26M | 1.24M | 1.24M | -0.64M | 1.33M | 1.33M | 1.31M | 0.78M | 0.78M | 1.53M | 0.85M | 0.87M | 0.94M | 0.97M | 1.48M | | | | |
|
Change in Receivables
|
1.93M | -0.92M | 1.56M | -1.16M | -1.29M | 2.56M | -1.81M | -1.53M | 1.80M | -1.18M | 0.16M | 0.29M | -0.96M | 3.40M | 0.75M | -4.02M | 1.73M | 1.94M | -0.11M | -0.09M | -2.60M | 0.80M | 3.67M | 0.23M | -2.73M | -1.22M | 2.63M | -1.99M | 2.96M | -0.28M | 2.36M | -1.69M | 0.22M | -0.67M | 2.57M | 0.51M | -1.85M | 4.41M | -2.12M | -0.63M | 5.54M | 14.96M | -2.25M |
|
Change in Inventory
|
1.74M | 2.22M | -3.72M | -2.27M | 3.64M | 3.78M | -0.01M | 5.11M | -1.30M | 5.33M | -3.06M | -1.47M | -5.24M | 15.59M | 8.49M | 1.81M | -0.37M | 3.71M | 3.36M | -27.37M | -1.78M | 6.21M | -2.21M | 5.80M | 12.46M | -0.45M | -1.04M | -10.96M | 18.26M | 9.24M | -1.03M | 0.25M | -6.17M | 11.32M | -8.18M | -10.25M | 7.49M | -2.34M | 3.00M | -3.38M | 8.31M | 0.29M | 7.81M |
|
Change in Account Payables
|
1.16M | 1.20M | -0.85M | 0.28M | 0.72M | 0.51M | -1.76M | 4.16M | -1.60M | 0.97M | -1.66M | -3.41M | 2.96M | 7.09M | -5.61M | -1.92M | 8.23M | 4.70M | -11.86M | 5.54M | 3.21M | -2.98M | -3.44M | -1.86M | 14.88M | -13.46M | 2.06M | -5.86M | 22.10M | -14.86M | -5.17M | -0.57M | 2.05M | 0.45M | 0.36M | -2.77M | 10.80M | -7.65M | 1.41M | -0.88M | 15.43M | -1.25M | -1.48M |
|
Change in Accured Expenses
|
1.32M | -3.58M | 2.38M | 0.04M | -4.77M | 0.58M | 0.22M | 3.90M | -5.24M | -0.90M | 1.15M | 4.60M | -6.03M | 0.21M | 0.90M | 4.72M | -3.54M | -0.31M | 0.11M | 4.89M | 1.91M | -3.08M | 5.53M | 3.28M | -3.81M | 5.18M | -4.17M | -0.15M | -3.17M | 4.52M | -1.75M | 1.71M | -7.03M | 5.05M | -4.38M | 6.95M | -2.93M | -0.10M | -0.63M | 2.66M | 0.51M | 9.33M | 4.67M |
|
Other Working Capital Changes
|
-1.75M | 6.56M | -2.76M | -2.23M | -1.46M | 0.51M | -0.62M | 0.20M | 1.42M | -2.03M | -1.77M | 0.89M | 2.05M | 2.41M | 1.51M | -0.87M | -2.98M | 6.52M | -2.73M | 0.40M | 2.42M | -2.17M | 0.58M | 4.54M | -1.28M | 0.47M | 1.30M | -0.36M | -1.08M | 1.68M | -2.49M | 2.27M | -2.64M | -1.13M | 5.15M | 2.41M | -1.05M | -2.04M | 1.67M | 2.84M | 5.40M | 0.09M | 13.92M |
|
Capital Expenditures
|
0.33M | 0.31M | 0.46M | 0.50M | 0.45M | 0.41M | 0.39M | 1.96M | 0.37M | 0.20M | 0.48M | 0.97M | 0.36M | 0.64M | 0.53M | 0.74M | 0.89M | 1.08M | 2.10M | 0.76M | 0.88M | 1.08M | 1.46M | 2.71M | 0.84M | 1.33M | 2.22M | 1.76M | 2.79M | 2.91M | 0.97M | 1.17M | 2.44M | 0.56M | 1.21M | 1.50M | 0.37M | 2.49M | 0.66M | 1.11M | 2.19M | 3.99M | 4.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | 0.00M | | 0.00M | | | 0.05M | 0.00M | 0.06M | | -0.03M | 0.00M | | | | | 0.00M | 0.00M | 0.00M | | | |
|
Acquisitions
|
| | | | | | | 23.62M | | | | | | | 14.36M | | | | 7.70M | 0.00M | | | -0.04M | 1.71M | | | 13.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 1.21M | 0.90M | 0.50M | 3.96M | 1.00M |
|
Cash from Investing Activities
|
-0.33M | -0.74M | -0.46M | -0.50M | -0.45M | -0.41M | -0.39M | -54.64M | 0.82M | -0.11M | -1.18M | -0.65M | -0.89M | -13.14M | -7.91M | -2.72M | 0.82M | -1.10M | 16.93M | -0.74M | -0.88M | -38.85M | -1.42M | -23.67M | -15.76M | -18.63M | -17.85M | -6.59M | -11.25M | -4.46M | -2.06M | -1.20M | -2.43M | -0.56M | -1.41M | -1.50M | -7.99M | 0.01M | -1.09M | -1.45M | -5.23M | -3.40M | -19.76M |
|
Other financing activities
|
| | 0.30M | 1.74M | 0.27M | -0.07M | | 0.25M | 4.79M | -0.03M | 0.02M | | 3.28M | | 0.01M | | | 0.18M | 6.82M | 0.12M | 0.17M | 0.03M | | | 6.61M | 0.31M | | | | 0.15M | | -0.10M | 0.03M | 0.35M | | 2.09M | | 0.00M | 0.32M | | 6.58M | 0.67M | 3.75M |
|
Cash from Financing Activities
|
-0.32M | -0.29M | -9.11M | -16.31M | -2.42M | 11.17M | -7.45M | 14.44M | 2.09M | -9.34M | -10.99M | -9.78M | -6.87M | 12.93M | 10.60M | -6.73M | -14.71M | -6.21M | 91.78M | -2.91M | -9.69M | 0.83M | -8.03M | -12.45M | 102.08M | -9.89M | -15.88M | -19.24M | -12.54M | -9.97M | -8.66M | -12.13M | -14.55M | -15.88M | -15.53M | -3.55M | -4.57M | -2.17M | -120.78M | -0.76M | 38.52M | 1.79M | 107.94M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 0.76M | | 0.77M | 0.77M | 0.78M | 0.88M | 0.88M | 0.88M | 0.89M | 0.89M | 0.99M | 0.97M | 0.96M | 0.96M | 1.05M | 1.05M | 1.04M | 1.02M | 1.16M | 1.08M | 1.15M | 1.05M | 1.16M | 1.15M | 1.36M | 1.26M | 1.28M | 1.28M | 1.27M | 1.39M | 1.38M | 1.47M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.21M | -0.08M | -0.04M | -0.00M | 0.06M | -0.38M | 0.00M | -0.00M | -0.01M | 0.03M | -0.01M | -0.06M | -0.02M | 0.05M | -0.15M | -0.05M | 0.07M | -0.20M |
|
Change in Cash
|
6.20M | -9.33M | 4.51M | -5.00M | -1.90M | 0.67M | 0.80M | -30.60M | 0.57M | -0.74M | 1.86M | -1.13M | 0.66M | -2.67M | -2.30M | 2.67M | 0.14M | 0.36M | 107.03M | 14.13M | 4.16M | -35.21M | 6.21M | -25.64M | 110.56M | -15.35M | -21.59M | -7.18M | -10.75M | -20.31M | -1.48M | 0.73M | -1.60M | -4.29M | -4.47M | 21.82M | 10.08M | 11.28M | -108.63M | 15.54M | 50.70M | 10.22M | 91.47M |
|
Free Cash Flow
|
6.51M | -8.61M | 13.62M | 11.30M | 0.52M | -10.49M | 8.25M | 7.64M | -2.71M | 8.51M | 13.54M | 8.33M | 8.06M | -3.10M | -5.52M | 11.38M | 13.14M | 6.59M | -3.78M | 17.03M | 13.85M | 1.73M | 14.20M | 7.76M | 23.40M | 11.85M | 9.93M | 16.89M | 10.25M | -8.80M | 8.27M | 12.71M | 12.95M | 11.59M | 11.26M | 25.38M | 22.27M | 10.95M | 12.59M | 16.63M | 15.22M | 7.83M | -0.72M |
|
Net Cash Flow
|
6.20M | -9.33M | 4.51M | -5.00M | -1.90M | 0.67M | 0.80M | -30.60M | 0.57M | -0.74M | 1.86M | -1.13M | 0.66M | -2.67M | -2.30M | 2.67M | 0.14M | 0.36M | 107.03M | 14.13M | 4.16M | -35.21M | 6.21M | -25.64M | 110.56M | -15.35M | -21.59M | -7.18M | -10.75M | -20.31M | -1.48M | 0.55M | -1.60M | -4.29M | -4.47M | 21.82M | 10.08M | 11.28M | -108.63M | 15.54M | 50.70M | 10.22M | 91.47M |