|
Net Income
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.54M | -85.30M | -54.94M | -41.98M | -53.06M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.10M | -34.04M | -27.21M | -41.67M | -43.02M | 1.11M | -65.18M | 45.75M | 16.55M | 33.40M | 32.77M | 143.75M | 19.00M | 26.67M | 71.80M |
|
Depreciation and Depletion
|
| | 0.22M | 0.44M | | | 0.10M | 0.19M | 0.19M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.12M | 0.28M | 0.12M | 0.13M | 0.14M | 0.20M | 0.24M | 0.26M | 0.27M | 0.31M | 0.33M | 0.33M | 0.39M | 0.34M | 0.38M | 0.41M | 0.41M | 0.33M | 0.28M | 0.28M | 0.29M | 0.35M | 0.34M | 0.51M | 0.53M | 0.56M | 0.62M | 0.54M | 0.52M | 0.52M | 0.51M | 0.49M | 0.43M | 0.40M | 0.36M | 0.31M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.21M | 0.23M |
|
Share-based Compensation
|
0.57M | 0.62M | 0.61M | 0.33M | 0.48M | 0.37M | 0.39M | 0.34M | 0.38M | 0.41M | 0.40M | 0.41M | 0.41M | 0.48M | 0.49M | 0.55M | 0.58M | 1.10M | 1.90M | 2.17M | 3.16M | 4.30M | 3.90M | 4.64M | 14.53M | 7.50M | 9.27M | 8.90M | 11.96M | 13.88M | 14.01M | 15.42M | 15.57M | 18.24M | 19.70M | 22.02M | 20.44M | 20.55M | 20.17M | 20.40M | 19.88M | 20.42M | 22.02M | 19.76M | 22.35M | 19.51M | 21.37M | 21.20M | 13.18M | 22.00M | 15.55M | 12.88M | 14.96M | 20.51M | 18.31M | 14.41M | 14.71M | 15.15M | 18.54M | 18.02M | 14.75M | 15.69M | 26.16M | 10.45M | 11.38M | 14.34M | 13.18M |
|
Gains from Investment Securities
|
-2.73M | 2.53M | -0.01M | -0.11M | -8.11M | 8.35M | -0.00M | -0.20M | -24.35M | 25.15M | | | 0.01M | 0.04M | 0.21M | 0.40M | 0.01M | -0.02M | 0.09M | 20.62M | | | | 7.93M | | | | 9.54M | | | 0.44M | 0.07M | | | 0.18M | 24.12M | -0.16M | -0.11M | -0.29M | 11.76M | 11.75M | | | 17.43M | | | | 11.22M | | | | 15.09M | | | | 16.34M | | | | 16.63M | | | | | | | 12.51M |
|
Non-cash Items
|
| | | | | | | 2.45M | | | | 3.47M | | | | 4.38M | | | | 4.31M | | | | | | | | 4.05M | | | | 4.48M | | | | 6.46M | | | | | | | | 8.62M | | | | 379.23M | | | | 16.42M | | | | 1.05M | | | | 90.96M | | | | 7.00M | | | |
|
Change in Working Capital
|
| | | 33.77M | | | | 31.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | 0.18M | 0.38M | 0.16M | -0.21M | 0.89M | -0.32M | -0.18M | -0.17M | -0.22M | 0.76M | -1.30M | 1.43M | -0.85M | 0.56M | 4.14M | 2.06M | 1.76M | 3.93M | 2.63M | 3.12M | 5.10M | 3.25M | -5.74M | 6.13M | 3.87M | 1.82M | -0.98M | 4.98M | 5.86M | 2.15M | 2.56M | 1.90M | 8.59M | -5.46M | 9.33M | 3.67M | -1.65M | 5.24M | -12.22M | 6.46M | 3.72M | 15.94M | 10.95M | 5.46M | -3.57M | 9.00M | 2.64M | -6.20M | 7.00M | 1.76M | 8.86M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | -0.20M | -0.20M | 2.13M | -0.28M | -0.63M | 0.18M | -0.96M | -0.68M | -0.46M | 0.56M | -0.83M | 0.70M | 1.31M | 0.04M | -0.02M | 1.65M | 1.65M | 0.49M | 0.39M | 3.55M | -0.22M | -0.83M | -0.63M | -0.64M | -0.31M | -0.48M | 3.00M | 11.22M | 15.07M | 16.65M | 27.15M | 1.33M | 4.42M | 10.45M | 4.10M | -1.25M |
|
Change in Account Payables
|
4.18M | 3.98M | 2.55M | 0.40M | 2.12M | 2.30M | 2.62M | -0.64M | 1.38M | -0.25M | 0.12M | 0.70M | -0.93M | -0.28M | 0.37M | 0.24M | 0.02M | -0.22M | -0.06M | -0.75M | 1.19M | -0.46M | 0.01M | 0.91M | 0.41M | 0.49M | -0.76M | -0.49M | -0.36M | -0.28M | 1.64M | 1.25M | -1.90M | 1.57M | -0.63M | 5.82M | -5.79M | 0.27M | -0.33M | 0.24M | 0.11M | 1.38M | -1.21M | 3.78M | -0.60M | -0.16M | -3.00M | 5.02M | 0.36M | 0.22M | -1.34M | -0.85M | 3.89M | 1.09M | -1.85M | 2.74M | 4.68M | 1.39M | -6.50M | 5.23M | 1.79M | 0.55M | -0.80M | -2.89M | 1.90M | 2.00M | 1.65M |
|
Change in Accured Expenses
|
| | | | | | -0.39M | -0.54M | 1.03M | -0.24M | 0.39M | -0.90M | 1.19M | 0.53M | -0.54M | -0.55M | 0.02M | 2.33M | 0.18M | -0.12M | -0.12M | 1.78M | 1.92M | 3.69M | 0.08M | 2.56M | -1.07M | 4.68M | -0.77M | 7.77M | 7.09M | 1.49M | 2.92M | -1.66M | -4.11M | 7.06M | 2.85M | 2.56M | -7.05M | 17.64M | 11.04M | -12.61M | 4.88M | 3.16M | 24.06M | -12.20M | 6.00M | 9.72M | 2.76M | -14.09M | -5.93M | 8.80M | 19.67M | -2.82M | 0.92M | 6.54M | 24.51M | 2.37M | 28.16M | 38.13M | 12.19M | 14.85M | 13.24M | 30.78M | 1.91M | 19.44M | 27.78M |
|
Other Working Capital Changes
|
| | | | | | -1.33M | -26.63M | -0.30M | 0.19M | -0.05M | 0.29M | -0.44M | -0.04M | -2.52M | 0.17M | 0.76M | -1.08M | 1.52M | 0.29M | 0.07M | 1.19M | -0.95M | -0.96M | 0.09M | -0.15M | 0.84M | 0.02M | 2.11M | 2.52M | -1.74M | 1.84M | 1.49M | -4.13M | 9.65M | -9.65M | 4.56M | -0.20M | 2.13M | 5.78M | 3.02M | -5.24M | 0.15M | -0.45M | 3.52M | 2.72M | 5.16M | -4.32M | 2.82M | -5.40M | -1.46M | -1.39M | -2.12M | -1.85M | -1.99M | -1.96M | 2.23M | -5.58M | 19.89M | 1.14M | 3.67M | 3.29M | 5.49M | 4.13M | -2.98M | 0.04M | 8.12M |
|
Cash from Operations
|
-13.29M | 20.00M | -11.66M | -8.77M | -6.45M | -6.33M | -2.52M | 4.60M | -5.11M | -5.28M | -4.17M | -5.34M | -5.23M | -4.80M | -5.31M | -6.30M | -6.58M | -5.44M | -9.47M | -10.27M | -14.18M | -16.97M | -17.48M | -17.80M | -25.35M | -29.87M | -31.85M | -34.72M | -41.21M | -56.74M | -49.26M | -61.19M | -70.56M | -58.90M | -58.40M | -29.89M | -45.24M | -40.88M | -42.28M | -39.08M | -64.17M | -38.40M | -18.85M | -29.71M | -49.00M | -36.88M | -22.79M | -27.49M | -60.15M | -25.33M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.25M | 40.38M | 20.32M | 63.96M | 74.29M |
|
Amortizatization of Intangibles
|
0.04M | 0.12M | 0.02M | -0.43M | | | | | -0.15M | -0.07M | -0.02M | 0.14M | 0.08M | 0.08M | 0.01M | -0.03M | -0.14M | -0.33M | -0.47M | -0.59M | -0.31M | 0.32M | -0.36M | -0.14M | 0.29M | 0.83M | 0.79M | 0.16M | 0.23M | 0.01M | 0.37M | 0.37M | 0.37M | 0.40M | 0.40M | 0.39M | 0.37M | 0.40M | 0.40M | 0.39M | 1.01M | 0.40M | 0.40M | 0.56M | 0.40M | 0.40M | 0.40M | 0.39M | -0.69M | 0.40M | 0.40M | -0.64M | -0.45M | -0.10M | 1.19M | 2.09M | 2.27M | 1.49M | 2.00M | 1.78M | 5.29M | 2.35M | 2.34M | 4.99M | 2.72M | 2.72M | 2.72M |
|
Amortization
|
| | | 49.68M | | | | 38.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.22M | 0.44M | | | 0.10M | 0.19M | 0.19M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.12M | 0.28M | 0.12M | 0.13M | 0.14M | 0.20M | 0.24M | 0.26M | 0.27M | 0.31M | 0.33M | 0.33M | 0.39M | 0.34M | 0.38M | 0.41M | 0.41M | 0.33M | 0.28M | 0.28M | 0.29M | 0.35M | 0.34M | 0.51M | 0.53M | 0.56M | 0.62M | 0.54M | 0.52M | 0.52M | 0.51M | 0.49M | 0.43M | 0.40M | 0.36M | 0.31M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.21M | 0.23M |
|
Capital Expenditures
|
-0.01M | -0.00M | -0.02M | -0.02M | | | | | | | | | -0.01M | -0.09M | -0.15M | | -0.01M | 0.08M | 0.42M | 0.13M | 0.01M | | 0.08M | 0.09M | 0.99M | 0.67M | 0.19M | 0.29M | 0.21M | 0.58M | 0.47M | 0.25M | 0.48M | 0.26M | 0.06M | 0.01M | 0.45M | 0.12M | 1.01M | 0.53M | 0.82M | 0.02M | 0.08M | 0.21M | 0.93M | 2.93M | 1.72M | 2.00M | 1.08M | 0.04M | | 0.00M | | | | | | | | | | | 0.07M | 0.45M | | | 0.39M |
|
Sales of Property, Plant and Equipment
|
| | -0.02M | -0.02M | | | | | | | | | 0.01M | 0.09M | 0.15M | | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.84M | | |
|
Change in Acquisitions & Divestments
|
13.93M | 11.67M | 14.56M | 19.59M | 14.62M | 14.06M | 14.35M | 10.45M | 15.61M | 15.23M | 11.14M | 12.07M | 7.92M | 14.09M | 2.88M | 6.07M | 21.77M | 8.62M | 21.20M | 34.50M | 51.81M | 70.21M | 57.52M | 68.72M | 89.11M | 120.35M | 99.17M | 110.58M | 72.08M | 87.18M | 111.80M | 159.88M | 194.17M | 147.82M | 123.22M | 106.89M | 116.41M | 58.74M | 42.41M | 44.12M | 97.53M | 113.38M | 94.19M | 108.84M | 131.31M | 129.84M | 154.71M | 124.14M | 159.82M | 57.50M | 95.00M | 110.50M | 131.34M | 69.58M | 159.69M | 75.80M | 259.41M | 7.50M | 59.11M | 103.76M | 66.11M | 81.50M | 69.10M | 111.85M | 130.80M | 131.39M | 125.59M |
|
Cash from Investing Activities
|
11.19M | -20.80M | 10.53M | 8.53M | 6.52M | -2.76M | 2.94M | -7.76M | -8.73M | 6.42M | 4.48M | 3.81M | 3.88M | 8.39M | -2.74M | -35.05M | -33.09M | -98.62M | -3.94M | 9.54M | -99.11M | -67.51M | 38.87M | 40.48M | 38.47M | 44.06M | 8.31M | 56.73M | -168.70M | -7.46M | -154.91M | 69.14M | 52.94M | 38.30M | 19.33M | -18.09M | 89.62M | -3.94M | 31.78M | -188.95M | 22.76M | 10.63M | 9.92M | -209.14M | 29.61M | 126.86M | 152.99M | -116.96M | 30.88M | -17.21M | -156.32M | 71.55M | 131.34M | -55.80M | 15.44M | -17.75M | 192.52M | -194.28M | 34.11M | -0.35M | -14.04M | -56.19M | -82.46M | 122.15M | -124.05M | -43.29M | -79.35M |
|
Other financing activities
|
347.39M | 348.14M | 349.32M | 350.87M | 351.36M | 351.77M | 352.54M | 353.28M | 367.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.21M | -0.09M | 0.39M | 1.08M | -0.10M | -0.10M | 0.32M | 0.36M | 13.81M | 0.05M | -0.01M | 0.10M | 0.02M | 0.06M | 6.86M | 91.23M | 0.21M | 109.87M | 0.97M | 0.63M | 198.04M | 1.72M | 1.28M | 2.81M | 1.44M | 2.60M | 1.13M | 9.33M | 282.99M | 20.76M | 226.08M | 3.99M | 11.49M | 7.01M | 7.90M | 4.79M | 2.88M | 2.95M | 0.21M | 300.60M | 4.18M | 4.65M | 319.97M | 43.06M | 3.75M | 47.40M | 11.71M | 18.13M | 7.73M | 5.00M | 1.07M | 4.37M | 2.47M | 3.83M | 0.29M | 1.61M | 1.47M | 5.48M | 12.75M | 5.43M | 1.04M | 3.56M | 0.27M | 1.97M | 1.84M | 15.96M | 9.42M |
|
Exchange Rate Effect
|
-0.02M | 0.04M | 0.08M | -0.03M | -0.02M | -0.06M | 0.11M | -0.01M | 0.01M | 0.00M | 0.00M | -0.00M | | | | 0.00M | | | | | | | | | 0.00M | -0.00M | | 0.00M | -0.00M | | | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | | 0.00M | 0.00M | | | -0.00M | 0.00M | -0.00M | -0.01M | -0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | -0.01M | -0.00M | | -0.00M | -0.01M | 0.01M | 0.00M | -0.04M | -0.06M | -0.01M | 0.02M | |
|
Change in Cash
|
-2.33M | -0.86M | -0.66M | 0.80M | -0.06M | -9.26M | 0.84M | -2.81M | -0.02M | 1.19M | 0.30M | -1.43M | -1.33M | 3.65M | -1.19M | 49.88M | -39.46M | 5.81M | -12.44M | -0.10M | 84.75M | -82.76M | 22.67M | 25.48M | 14.57M | 16.79M | -22.41M | 31.34M | 73.08M | -43.45M | 21.91M | 11.94M | -6.14M | -13.59M | -31.17M | -43.20M | 47.26M | -41.86M | -10.29M | 72.58M | -37.24M | -23.12M | 311.04M | -195.79M | -15.64M | 137.38M | 141.91M | -126.32M | -21.54M | -37.53M | -172.32M | 52.80M | 57.48M | -65.09M | 15.01M | -40.00M | 176.05M | -180.60M | -12.10M | 90.46M | 16.09M | -27.61M | -18.98M | 164.44M | -101.89M | 36.64M | 4.36M |
|
Free Cash Flow
|
-13.28M | 20.00M | -11.64M | -8.76M | -6.45M | -6.33M | -2.52M | 4.60M | -5.11M | -5.28M | -4.17M | -5.34M | -5.22M | -4.71M | -5.16M | -6.30M | -6.58M | -5.53M | -9.89M | -10.39M | -14.19M | -16.97M | -17.56M | -17.89M | -26.33M | -30.55M | -32.04M | -35.02M | -41.42M | -57.33M | -49.73M | -61.44M | -71.05M | -59.16M | -58.46M | -29.90M | -45.68M | -40.99M | -43.30M | -39.60M | -65.00M | -38.42M | -18.93M | -29.91M | -49.94M | -39.82M | -24.51M | -29.49M | -61.23M | -25.37M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.18M | 39.93M | 20.32M | 63.96M | 73.90M |
|
Net Cash Flow
|
-2.31M | -0.90M | -0.74M | 0.83M | -0.04M | -9.20M | 0.74M | -2.80M | -0.03M | 1.19M | 0.30M | -1.43M | -1.33M | 3.65M | -1.19M | 49.88M | -39.46M | 5.81M | -12.44M | -0.10M | 84.75M | -82.76M | 22.67M | 25.48M | 14.57M | 16.79M | -22.41M | 31.34M | 73.08M | -43.45M | 21.91M | 11.94M | -6.14M | -13.59M | -31.17M | -43.20M | 47.26M | -41.86M | -10.29M | 72.58M | -37.24M | -23.12M | 311.04M | -195.79M | -15.64M | 137.38M | 141.92M | -126.32M | -21.55M | -37.53M | -172.32M | 52.79M | 57.48M | -65.09M | 15.00M | -39.99M | 176.05M | -180.60M | -12.09M | 90.48M | 16.08M | -27.61M | -18.94M | 164.50M | -101.89M | 36.62M | 4.36M |