|
Net Income
|
3.00M | 3.98M | 3.83M | 3.61M | 3.73M | 47.06M | -0.59M | | 4.92M | 5.17M | 5.36M | 5.36M | 5.24M | 5.43M | 5.38M | 5.32M | 4.52M | 4.38M | 5.50M | 5.30M | 4.64M | 4.87M | 4.91M | 4.50M | 4.62M | 3.13M | 12.94M | 3.27M | -0.98M | 2.37M | -0.22M | -43.26M | 2.75M | 3.37M | 2.96M | 1.18M | 3.30M | 3.24M | 2.55M | 3.36M | 2.81M | 8.23M | 2.78M | 1.78M | 3.08M | 1.76M | 10.69M | 9.56M | 4.39M | 0.53M | 1.85M | -3.51M | -13.37M | -10.18M | -9.99M | -10.80M | -6.33M | -18.61M | -6.72M | -5.51M | -3.18M | -6.89M | -4.83M | -16.18M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00 | | 0.15M | | 47.00 | 0.48M | 0.45M | 351.00 | 305.00 | 173.00 | 0.00M | 164.00 | -65.00 | 260.00 | 0.32M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | | | 0.68M | 2.27M | | | -4.66M | 0.24M | | | | 3.35M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00 | | 0.40M | | 13.00 | -0.00M | -0.01M | | | 0.40M | -0.07M | | | | -0.23M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | | -0.88M | | -0.52M | 2.29M | -3.03M | | 0.01M | | -0.29M | | -0.45M | | -0.96M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
4.08M | 4.93M | 4.70M | 5.28M | 4.91M | 4.42M | 5.26M | 4.67M | 4.77M | 5.17M | 5.03M | 5.00M | 5.12M | 5.61M | 5.59M | 5.97M | 5.18M | 4.89M | 5.82M | 3.88M | 4.99M | 5.92M | 6.07M | 5.05M | 6.30M | 4.13M | 3.85M | 5.57M | 2.50M | 5.28M | 5.16M | 3.29M | 2.27M | 3.74M | 3.67M | 3.09M | 3.26M | 3.20M | 3.44M | 3.17M | 3.21M | 3.10M | 3.18M | 2.70M | 2.47M | 1.31M | 9.72M | 4.68M | 4.06M | -0.00M | 2.23M | 4.90M | -0.02M | 995.00 | -0.40M | 3.06M | | | -0.18M | 2.60M | | | | 7.01M |
|
Change in Working Capital
|
-1.77M | -0.71M | -0.58M | -0.46M | 0.22M | 1.47M | -0.33M | 1.61M | 0.98M | -0.88M | -0.34M | -0.93M | -1.82M | -0.77M | -0.69M | -0.08M | -2.55M | -2.79M | -2.29M | -0.92M | -4.21M | -4.31M | -0.54M | 3.60M | -4.32M | -2.91M | -0.17M | 0.23M | -0.63M | -3.23M | 0.39M | 1.32M | -2.21M | -0.37M | 0.31M | 1.73M | -2.68M | -1.47M | -0.51M | -2.94M | -0.53M | -1.58M | 1.63M | -0.32M | -1.40M | 1.47M | -2.55M | 10.16M | 1.83M | -3.15M | -1.78M | -1.88M | -1.28M | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.00 | | | | -29.00 | | | | | | | | | | |
|
Cash from Operations
|
2.31M | 4.22M | 4.12M | 4.82M | 5.13M | 5.88M | 4.93M | 6.28M | 5.75M | 4.29M | 4.69M | 4.06M | 3.29M | 4.84M | 4.89M | 5.89M | 2.63M | 2.09M | 3.53M | 2.96M | 0.78M | 1.61M | 5.53M | 8.64M | 1.98M | 1.22M | 3.69M | 5.81M | 1.88M | 2.05M | 5.56M | 4.62M | 0.06M | 3.37M | 3.98M | 4.82M | 0.58M | 1.74M | 2.93M | 0.23M | 2.68M | 1.53M | 4.82M | 2.38M | 1.07M | 2.78M | 7.17M | 14.84M | 5.89M | 1.30M | 0.45M | 3.91M | -1.30M | | | 2.29M | -0.01M | -7.13M | | 0.31M | -0.00M | -3.92M | | 3.58M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.88M | | 519.00 | | 3.03M | | | | 0.29M | | | | 0.96M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00 | | 0.23M | | 214.00 | 0.27M | 0.21M | 251.00 | 179.00 | 56.00 | 0.46M | 527.00 | 218.00 | 338.00 | 0.11M |
|
Amortization
|
0.31M | 0.30M | | 1.96M | | | | 7.35M | | | | | | | | | | | | | | | | | | | | 18.64M | | | | 24.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00 | | 0.15M | | 47.00 | 0.48M | 0.45M | 351.00 | 305.00 | 173.00 | 0.00M | 164.00 | -65.00 | 260.00 | 0.32M |
|
Capital Expenditures
|
-2.50M | -1.89M | -1.60M | -2.39M | -2.32M | -1.11M | -1.51M | 2.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.00 | | -0.57M | | -143.00 | -0.32M | -0.47M | | | -0.13M | -0.25M | | | | -0.16M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -1.91M | | -0.00M | -1.00M | -0.66M | | | -0.49M | -0.64M | | | | -2.58M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 1.09M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -2.48M | | -0.00M | -1.32M | -1.14M | | | -0.89M | -0.89M | | | | -2.74M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 975.00 | | | 812.00 | 114.00 | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | | | -2.37M | -1.84M | | | -2.43M | -1.77M | | | | 1.80M |
|
Dividends Paid - Common
|
| | | | | | | | | -2.15M | | | | -3.22M | | | | -4.37M | | | | | -5.03M | | | | -5.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00 | | 0.17M | | -153.00 | -0.18M | 0.03M | | | 0.01M | -0.16M | | | | -0.09M |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73M | | | -3.02M | -0.71M | | | -7.98M | -2.41M | | | | 2.42M |
|
Free Cash Flow
|
4.81M | 6.11M | 5.72M | 7.21M | 7.46M | 6.99M | 6.44M | 4.11M | 5.75M | 4.29M | 4.69M | 4.06M | 3.29M | 4.84M | 4.89M | 5.89M | 2.63M | 2.09M | 3.53M | 2.96M | 0.78M | 1.61M | 5.53M | 8.64M | 1.98M | 1.22M | 3.69M | 5.81M | 1.88M | 2.05M | 5.56M | 4.62M | 0.06M | 3.37M | 3.98M | 4.82M | 0.58M | 1.74M | 2.93M | 0.23M | 2.68M | 1.53M | 4.82M | 2.38M | 1.07M | 2.78M | 7.17M | 14.84M | 5.89M | 1.31M | 0.45M | 4.48M | -1.30M | 143.00 | 0.32M | 2.76M | -0.01M | -7.13M | 0.13M | 0.56M | -0.00M | -3.92M | | 3.74M |
|
Net Cash Flow
|
2.31M | 4.22M | 4.12M | 4.82M | 5.13M | 5.88M | 4.93M | 6.28M | 5.75M | 4.29M | 4.69M | 4.06M | 3.29M | 4.84M | 4.89M | 5.89M | 2.63M | 2.09M | 3.53M | 2.96M | 0.78M | 1.61M | 5.53M | 8.64M | 1.98M | 1.22M | 3.69M | 5.81M | 1.88M | 2.05M | 5.56M | 4.62M | 0.06M | 3.37M | 3.98M | 4.82M | 0.58M | 1.74M | 2.93M | 0.23M | 2.68M | 1.53M | 4.82M | 2.38M | 1.07M | 2.78M | 7.17M | 14.84M | 5.89M | 1.30M | 0.45M | -2.15M | -1.30M | -0.00M | -3.70M | -0.70M | -0.01M | -7.13M | -3.32M | -2.35M | -0.00M | -3.92M | | 2.65M |