|
Net Income
|
3.12M | 2.85M | -0.73M | -1.18M | -0.00M | 0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -11.71M | -10.97M | 9.58M | -2.80M | -28.21M | -8.05M | -12.52M | 24.44M | -73.87M | -33.56M | -18.46M | -23.42M | -15.12M | 53.28M | -0.27M | -6.70M | -43.44M | -313.25M | 236.91M | -3.46M | -4.45M | -3.10M | -0.11M | -0.02M | 0.45M | -0.92M | 1.64M | -1.59M | |
|
Share-based Compensation
|
0.07M | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.11M | 0.42M | 0.47M | 0.52M | 0.54M | 0.45M | 0.46M | 0.47M | 0.50M | 0.52M | 0.64M | 0.65M | 0.64M | 0.68M | 0.49M | 0.56M | 0.63M | 0.74M | 0.90M | 0.68M | 0.71M | 0.71M | 0.70M | 0.08M | 0.21M | 0.39M | 0.26M | 0.14M | 0.34M | 0.45M | 0.45M | 0.18M | 0.29M | 0.46M | 0.34M | 0.17M | 0.41M | 0.40M | 0.43M | 0.78M | 0.69M | 0.64M | 0.73M | 1.47M | 1.05M |
|
Deferred Taxes
|
| | | | | | 1.58M | -2.19M | 1.72M | -1.04M | 0.24M | -0.32M | 0.22M | -0.54M | 0.13M | 0.85M | 0.24M | -2.21M | 0.07M | 0.76M | 1.37M | -1.63M | 1.38M | 0.07M | -0.07M | -3.83M | 0.01M | 1.59M | 1.10M | -0.90M | -1.78M | -0.64M | 2.70M | -4.03M | 0.94M | 8.96M | 4.03M | -5.66M | -1.61M | 5.70M | 0.96M | -4.74M | 8.37M | -0.30M | 3.46M | -10.61M | 8.32M | 8.72M | 7.58M | 9.53M | 3.42M | 2.28M | 11.35M | -36.12M | 0.14M | 0.48M | -15.77M | 12.46M | -10.03M | -1.09M | 0.26M | 4.51M | -2.21M | -0.19M | -2.90M | -5.97M | -2.87M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M |
|
Gains from Investment Securities
|
0.82M | 0.35M | -0.07M | 0.74M | 14.00 | 0.04M | 0.21M | 4.11M | | 0.11M | | 0.05M | 0.08M | 0.04M | 0.04M | -0.15M | -0.01M | 0.01M | | | | 0.11M | | | 0.07M | 0.09M | 0.02M | 0.00M | 0.10M | 0.17M | -0.00M | | | | | 11.24M | 0.18M | 0.23M | 0.69M | 0.43M | 5.36M | 0.60M | 0.43M | 0.46M | 1.48M | 3.04M | 27.94M | 11.58M | 7.48M | 27.79M | 7.26M | -0.39M | 0.46M | 0.38M | 1.07M | 0.36M | | 0.76M | 0.73M | 13.89M | | 0.20M | 0.20M | 0.60M | 0.12M | 0.97M | 0.97M |
|
Asset Writedowns and Impairment
|
| | | 143.00 | | | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.00M | 0.01M | 0.01M | 0.11M | 0.10M | 0.10M | -0.04M | 0.11M | 0.13M | -0.18M | 0.01M | 0.08M | 0.06M | 0.06M | 0.29M | -0.20M | 0.14M | 0.17M | 0.25M | -0.06M | 0.12M | 0.12M | 0.37M | 0.01M | 0.20M | -0.34M | | 0.08M | -0.01M | 0.04M | | 0.01M | -0.01M | -0.01M | | 0.01M | -0.00M | 0.01M | | -0.00M | 0.00M | 0.03M | | -0.01M | -0.02M | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | 0.80M |
|
Cash from Operations
|
16.23M | 22.39M | -5.14M | -27.03M | 0.01M | 23.87M | -15.11M | -16.71M | 15.05M | 34.52M | 5.18M | -16.11M | 19.07M | 34.19M | -1.08M | -16.66M | 32.19M | 38.37M | 9.03M | 30.18M | 17.13M | 30.89M | 11.18M | 9.72M | 18.78M | 34.57M | 29.84M | 15.12M | 40.86M | 11.66M | 36.80M | -23.57M | -4.93M | 63.32M | 25.95M | -48.79M | -15.77M | 94.36M | 42.97M | -95.80M | -2.46M | 181.74M | 48.84M | -79.11M | 17.50M | 121.82M | 25.27M | -175.06M | -66.65M | 38.39M | -81.28M | -185.85M | -20.89M | 29.18M | -106.22M | -75.18M | -104.16M | -128.66M | 47.93M | 48.89M | 124.48M | 126.40M | -8.98M | 1.60M | 26.44M | 127.95M | -35.62M |
|
Amortizatization of Intangibles
|
0.10M | 0.10M | 0.10M | 0.11M | 112.00 | 0.16M | | | | | | -0.50M | | | | | -0.23M | -0.32M | -0.39M | -0.38M | -0.37M | -0.36M | -0.38M | -0.42M | -0.56M | 1.39M | -0.55M | -2.28M | -0.69M | -0.92M | -1.01M | -1.06M | -1.04M | -1.28M | -1.34M | -1.41M | -1.40M | -1.24M | -1.18M | -1.18M | -1.19M | -1.28M | -1.42M | -1.44M | -1.56M | -1.45M | -1.67M | -1.74M | -2.29M | -2.27M | -2.28M | -1.98M | -1.63M | -1.41M | -1.37M | -1.22M | -0.16M | -0.34M | -0.26M | -0.25M | -0.20M | -0.20M | -0.15M | -0.19M | -0.17M | -0.18M | -0.14M |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.33M | 0.29M | 0.29M | 0.31M | 0.31M | -0.19M | 0.32M | 0.32M | 0.30M | -0.26M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.19M | 0.28M | 0.68M | 0.58M | 0.84M | 1.24M | 0.91M | 3.67M | 4.06M | 3.07M | 2.00M | 11.62M | 10.59M | 13.33M | 10.66M | 2.27M | 3.26M | 2.29M | 2.32M | 2.33M | 4.33M | 3.01M | 2.51M | 2.24M | 3.13M | 3.17M | 3.21M | 3.05M | 2.79M | 2.72M | 2.61M | 2.44M | 16.03M | 2.24M | 2.15M | 2.13M | 2.11M | 4.24M | 2.17M | 1.95M | 2.50M | 2.25M | 1.72M | 1.69M | 1.63M |
|
Change in Receivables
|
| | | | | | -3.15M | -0.64M | 2.75M | 4.28M | -2.83M | -0.80M | 3.05M | 3.70M | -0.52M | -0.24M | 2.28M | 10.28M | -0.60M | -2.99M | -0.97M | 9.47M | -0.57M | -2.56M | -1.73M | 14.30M | 1.27M | -5.26M | -3.04M | 3.31M | -2.53M | -3.15M | -1.13M | 24.35M | -23.32M | 5.54M | 3.82M | 37.74M | -38.30M | 17.64M | -2.95M | 34.02M | -40.34M | 0.57M | 3.85M | 22.94M | -14.69M | -11.62M | -8.54M | 17.95M | -33.43M | 15.96M | -2.27M | 24.65M | -56.33M | 40.78M | -15.18M | 7.53M | -33.20M | 24.80M | 6.71M | 0.46M | -33.60M | 27.34M | 16.75M | -8.26M | -23.17M |
|
Change in Account Payables
|
-7.30M | 85.28M | 64.73M | -36.56M | 15.31M | 84.80M | 53.45M | -38.47M | -14.38M | 21.04M | -2.86M | -17.71M | -16.23M | 23.48M | 0.90M | -27.45M | -25.39M | 28.40M | 3.46M | 5.89M | -18.70M | 31.70M | 4.21M | -19.92M | -21.41M | 41.60M | 27.25M | -6.67M | -26.29M | 46.17M | 20.82M | -17.71M | -42.93M | 90.76M | -0.78M | -199.93M | -63.04M | 95.02M | -8.02M | 30.91M | -59.15M | 119.74M | -27.50M | -63.79M | -53.74M | 95.51M | 11.83M | 7.84M | 127.83M | 69.99M | -30.97M | -498.51M | -117.24M | 54.39M | -46.69M | 267.37M | -278.14M | -213.69M | -91.27M | -73.19M | -90.67M | 323.92M | -408.80M | 262.32M | -65.91M | 205.66M | -273.25M |
|
Change in Accured Expenses
|
| | | | | | -1.00M | -0.74M | 5.13M | -1.27M | -1.48M | 3.33M | 7.38M | -9.29M | -0.64M | 4.53M | 12.38M | -6.01M | 0.44M | 12.96M | 2.85M | -6.45M | 0.08M | 3.01M | 10.64M | 1.97M | -1.48M | -6.52M | 20.32M | -12.48M | 0.07M | 4.39M | 13.52M | -5.56M | -1.99M | 22.77M | -1.93M | -27.87M | -14.92M | -6.33M | 23.31M | -5.43M | -0.36M | -1.99M | 18.00M | 3.76M | -5.43M | -6.98M | 13.54M | 2.67M | -5.69M | -17.57M | 8.29M | -3.66M | -11.57M | -9.36M | -3.56M | -11.83M | -4.93M | -7.34M | -0.19M | 1.38M | 3.28M | -4.84M | -0.34M | -0.06M | -0.13M |
|
Change in Taxes
|
0.82M | 2.85M | 0.32M | -6.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 2.81M | -0.20M | 14.78M | | | | | | | | -0.02M | 7.17M | -0.61M | | 0.22M | 1.01M | 0.01M | 0.02M |
|
Other Working Capital Changes
|
| | | | | | 0.07M | -1.90M | 0.23M | 3.84M | -2.61M | -1.84M | 0.10M | 0.29M | -1.38M | -1.25M | 0.67M | -0.31M | 0.72M | -1.11M | -0.36M | 0.01M | 0.08M | 1.77M | 4.26M | 0.70M | 4.62M | -5.68M | -0.67M | 2.97M | 0.00M | 8.71M | -3.17M | -1.80M | 17.32M | -16.41M | 2.72M | -1.84M | 0.59M | 0.07M | 2.90M | -0.21M | 5.34M | -1.21M | 7.00M | 4.50M | 18.56M | 1.85M | -3.94M | -4.78M | 4.33M | -16.51M | 4.62M | -2.89M | -5.04M | 6.53M | 31.63M | 18.07M | 4.24M | 1.65M | -20.55M | -5.82M | 0.00M | 4.84M | -1.83M | | |
|
Capital Expenditures
|
| | | | | | 0.10M | 0.02M | 0.01M | | | 0.01M | | | | 0.45M | 0.06M | 0.20M | 0.85M | 0.76M | 0.87M | 0.43M | 0.65M | 4.40M | 2.51M | 2.20M | 3.51M | 2.70M | 1.44M | 0.94M | 0.35M | 0.42M | 0.21M | 3.59M | 0.45M | 0.99M | 1.01M | 1.00M | 0.66M | 1.39M | 3.30M | 2.93M | 10.21M | 5.46M | 3.52M | 4.10M | 1.85M | 1.39M | 0.86M | 1.61M | 1.35M | 1.45M | 1.41M | 0.95M | 0.57M | 0.12M | 0.15M | 0.12M | -0.08M | | | | 0.01M | 0.01M | 0.10M | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 3.24M | 0.23M | 17.04M | 0.46M | 0.14M | 0.03M | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.74M | 1.72M | | | | -32.84M | 65.68M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.58M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.43M | | | | | | 42.53M | 71.92M | 3.10M | 18.17M | 3.01M | 12.31M | 3.77M | 21.75M | 3.27M | 23.85M | 53.94M | 28.96M | 12.23M | 7.10M | 15.32M | 74.63M | 55.10M | 74.83M | 48.78M | 16.97M | 47.63M | 86.20M | 55.35M | 56.57M | 35.34M | 40.26M | 40.71M | 41.29M | 24.15M | 7.61M | 41.26M | 52.58M | 58.62M | 67.11M | 45.59M | 86.44M | 36.31M | 86.86M | 63.74M | 35.45M | 48.36M | 547.74M | 80.56M | 62.26M | 66.20M | 233.38M | 85.98M | 21.56M | 20.78M | 122.22M | 178.21M | 52.21M | 3.98M | 5.59M | 2.04M | 5.24M | 5.40M | 6.91M | 10.50M | 45.37M | 56.91M |
|
Cash from Investing Activities
|
-0.59M | 32.26M | -32.02M | -3.16M | 0.01M | -1.76M | 31.34M | 50.33M | -42.34M | -33.80M | -2.05M | 10.04M | -1.83M | 0.02M | 0.18M | -25.47M | -41.30M | -53.66M | -4.74M | -46.45M | -47.80M | -7.05M | -6.47M | -30.15M | -7.69M | 3.84M | -49.87M | -13.30M | 2.23M | -5.27M | -31.80M | -14.92M | -9.98M | 75.09M | -4.24M | -68.22M | -53.85M | -52.86M | 3.57M | -22.50M | 15.47M | -9.82M | -63.92M | 24.29M | -19.19M | -119.71M | 72.75M | 102.71M | 40.98M | 11.20M | -14.15M | 213.35M | 69.46M | 15.81M | 15.71M | 135.86M | -37.19M | 63.67M | 5.25M | -34.27M | -2.00M | -150.81M | -10.09M | -16.31M | 5.20M | 24.55M | -12.46M |
|
Other financing activities
|
0.07M | 0.07M | 0.07M | 75.00 | 0.07M | 0.07M | 0.07M | 75.00 | 75.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.05M | -0.58M | -6.81M | 1.99M | -0.01M | -26.82M | -0.29M | -0.29M | 2.76M | -0.87M | -0.39M | -2.00M | -0.63M | -0.34M | -0.33M | 22.44M | 2.81M | 1.20M | -0.79M | -3.15M | 52.92M | -1.24M | -1.13M | -1.50M | -3.69M | -1.46M | -1.39M | -1.37M | -1.47M | 3.41M | -1.65M | 49.63M | -11.56M | -8.45M | 4.38M | 113.01M | 10.04M | -16.00M | 17.34M | -3.66M | -2.95M | -2.95M | -2.66M | -3.54M | -2.95M | -2.96M | -3.05M | -2.69M | -3.27M | -2.97M | -2.68M | -3.29M | -2.97M | -18.71M | -3.39M | -0.32M | | | 0.04M | 26.73M | 11.40M | 0.06M | 0.16M | -25.46M | 0.31M | 0.47M | |
|
Dividends Paid - Common
|
| | -0.53M | -0.53M | | | | 1.06M | | | | 0.52M | 0.52M | | | 0.46M | 0.48M | 0.49M | 0.49M | 0.49M | 0.83M | 0.83M | 0.83M | 0.84M | 1.07M | 1.08M | 1.08M | 1.08M | 1.08M | 1.30M | 1.30M | 1.30M | 1.30M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.58M | 2.58M | 2.58M | 2.60M | 2.59M | 2.58M | 2.59M | 2.59M | | | | | | | | | | | | | | |
|
Change in Cash
|
15.68M | 54.07M | -43.96M | -28.20M | 0.01M | -4.71M | 15.94M | 33.32M | -24.53M | -0.15M | 2.74M | -8.06M | 16.61M | 33.88M | -1.24M | -19.69M | -6.30M | -14.09M | 3.50M | -19.43M | 22.26M | 22.59M | 3.58M | -21.93M | 7.41M | 36.95M | -21.41M | 0.45M | 41.62M | 9.80M | 3.35M | 11.13M | -26.47M | 129.95M | 26.10M | -3.99M | -59.57M | 25.50M | 63.88M | -121.96M | 10.06M | 168.97M | -17.74M | -58.35M | -4.64M | -0.84M | 94.98M | -75.05M | -28.94M | 46.62M | -98.12M | 24.22M | 45.59M | 26.27M | -93.90M | 60.36M | -141.35M | -64.99M | 53.22M | 41.34M | 133.88M | -24.35M | -18.91M | -40.17M | 31.96M | 152.97M | -48.08M |
|
Free Cash Flow
|
16.23M | 22.39M | -5.14M | -27.03M | 0.01M | 23.87M | -15.22M | -16.73M | 15.04M | 34.52M | 5.18M | -16.11M | 19.07M | 34.19M | -1.08M | -17.11M | 32.13M | 38.18M | 8.17M | 29.42M | 16.27M | 30.46M | 10.53M | 5.32M | 16.28M | 32.37M | 26.33M | 12.43M | 39.42M | 10.72M | 36.45M | -24.00M | -5.14M | 59.73M | 25.50M | -49.78M | -16.78M | 93.35M | 42.31M | -97.19M | -5.76M | 178.81M | 38.64M | -84.56M | 13.98M | 117.72M | 23.43M | -176.45M | -67.51M | 36.78M | -82.63M | -187.30M | -22.30M | 28.23M | -106.78M | -75.30M | -104.32M | -128.78M | 48.01M | 48.89M | 124.48M | 126.40M | -8.99M | 1.59M | 26.35M | 127.95M | -35.62M |
|
Net Cash Flow
|
15.68M | 54.07M | -43.96M | -28.20M | 0.01M | -4.71M | 15.94M | 33.32M | -24.53M | -0.15M | 2.74M | -8.06M | 16.61M | 33.88M | -1.24M | -19.69M | -6.30M | -14.09M | 3.50M | -19.43M | 22.26M | 22.59M | 3.58M | -21.93M | 7.41M | 36.95M | -21.41M | 0.45M | 41.62M | 9.80M | 3.35M | 11.13M | -26.47M | 129.95M | 26.10M | -3.99M | -59.57M | 25.50M | 63.88M | -121.96M | 10.06M | 168.97M | -17.74M | -58.35M | -4.64M | -0.84M | 94.98M | -75.05M | -28.94M | 46.62M | -98.12M | 24.22M | 45.59M | 26.27M | -93.90M | 60.36M | -141.35M | -64.99M | 53.22M | 41.34M | 133.88M | -24.35M | -18.91M | -40.17M | 31.96M | 152.97M | -48.08M |