|
Net Income
|
-12.12M | -14.26M | 158.37M | -110.30M | -32.11M | -28.51M | -32.86M | -11.37M | -4.40M | -5.76M | -7.61M | 0.63M | -11.29M | 6.15M | 38.35M | 80.24M | -163.56M | 19.67M | 89.76M | 204.51M | -73.27M | -47.49M | 28.40M | -18.58M | 9.45M | -18.78M | 2.76M | 75.50M | -0.19M | -8.83M | -11.66M | -14.02M | 23.53M | -1.44M | -2.39M |
|
Share-based Compensation
|
2.13M | 1.49M | 9.45M | -4.18M | -1.02M | 1.21M | -0.01M | -0.49M | -0.01M | 0.46M | 0.30M | 0.32M | 0.33M | 0.42M | 0.49M | 0.42M | 0.45M | 0.53M | 0.30M | 0.77M | 1.17M | 1.08M | 1.03M | 0.53M | 0.48M | 0.87M | 0.97M | 0.97M | 0.86M | 0.89M | 0.78M | 2.27M | 0.92M | 0.95M | 1.88M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 15.74M | -15.04M | -0.46M | -0.47M | -1.84M | -0.24M | -0.38M | -0.45M | -2.59M | -3.65M | -7.29M | 5.43M | -0.54M | 3.32M | 0.32M | -0.04M |
|
Gains from Investment Securities
|
| 31.51M | | | 7.00M | -7.00M | 3.71M | 15.39M | 5.59M | | | -17.38M | -6.00M | 81.55M | | 283.02M | 3.59M | | | | 0.07M | | | -0.40M | 0.42M | 0.18M | 2.78M | 0.79M | 0.67M | 0.39M | | 0.02M | 0.47M | 0.20M | |
|
Asset Writedowns and Impairment
|
| | 2.25M | | | 29.21M | | | | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.28M | | | | 0.30M | | 3.87M | 5.95M | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.98M | -4.35M | 40.25M | -21.96M | 49.97M | -40.34M | -2.13M | 13.38M | -1.96M | -0.07M | -0.07M | -1.46M | -2.21M | -4.93M | 12.69M | -25.17M | -6.12M | -1.91M | -1.25M | 22.60M | -3.16M | -14.39M | 3.96M | -23.74M | -4.35M | -14.77M | 1.16M | -4.54M | 54.84M | 16.14M | -0.59M | -20.26M | 2.42M | 50.12M | 9.55M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.27M | 0.69M | 6.10M | 0.55M | -0.73M | 0.18M | 0.11M | 0.05M | 0.01M | 0.03M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
5.54M | 5.59M | 5.65M | 5.46M | 5.34M | 5.28M | 4.96M | 11.56M | 0.66M | 0.82M | 0.86M | 0.88M | 1.06M | 1.34M | 1.21M | 1.19M | 1.90M | 2.65M | 2.65M | 3.49M | 3.37M | 3.41M | 3.36M | 3.37M | 3.38M | 3.41M | 3.36M | 0.24M | 4.57M | 7.41M | 9.76M | 11.84M | 10.61M | 11.45M | 10.84M |
|
Change in Receivables
|
-18.97M | 6.46M | -13.95M | 53.05M | 0.06M | 0.88M | 4.94M | 22.31M | -8.92M | -8.66M | -13.51M | -1.29M | 0.11M | 0.77M | -1.13M | 0.24M | 3.92M | 8.32M | -12.34M | 0.84M | -0.32M | 4.66M | -6.58M | 1.24M | 0.45M | -3.08M | -0.35M | 73.30M | -65.16M | 3.43M | -7.98M | 0.48M | 68.81M | -72.31M | 3.79M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | -2.75M | | | | 1.08M | 2.04M | 1.75M | 0.42M | 0.50M | -0.72M | -1.63M | -1.45M | -1.04M | 2.41M | -0.07M | -2.35M | -1.22M | -0.54M | 0.77M |
|
Change in Accured Expenses
|
-2.58M | -2.48M | -1.55M | 0.26M | 1.06M | -0.20M | 0.19M | -0.09M | 2.34M | -0.74M | -1.28M | -0.22M | -0.91M | -0.68M | 2.20M | -3.16M | 2.33M | 0.49M | 4.18M | -6.24M | 4.26M | -3.54M | 4.26M | -5.12M | 2.35M | -12.98M | 5.00M | 0.97M | 7.11M | 13.33M | -12.31M | -16.25M | 1.22M | 1.33M | 2.90M |
|
Other Working Capital Changes
|
1.74M | -0.26M | -0.60M | -1.25M | 0.86M | -0.29M | -1.08M | 0.07M | 0.54M | 1.05M | -0.61M | -0.76M | 0.78M | -1.66M | -0.16M | 3.96M | 0.84M | -0.22M | 1.56M | -2.44M | 1.25M | 1.89M | -2.06M | 4.91M | 0.39M | 1.37M | -0.37M | -0.57M | 10.75M | -6.80M | -0.58M | 5.96M | -0.73M | 4.84M | -0.83M |
|
Capital Expenditures
|
| | | 0.00M | | | | 0.03M | 0.01M | -0.01M | 0.12M | 0.06M | 0.16M | -0.01M | 0.03M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.38M | 0.14M | 0.18M | 0.08M | 0.05M | 0.01M | 0.04M | 0.27M | 142.37M | 1.85M | 4.18M | 2.09M | 1.27M | 5.60M |
|
Change in Intangibles
|
| | | | | | | | | 4.42M | | | 5.78M | 8.00M | | | 11.00M | | 2.00M | 8.00M | | 5.00M | | | | | | 6.00M | | 5.00M | 5.00M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.68M | -1.23M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 0.53M | | | 1.18M | 27.23M | | | | 0.53M | | | | | | | |
|
Change in Acquisitions & Divestments
|
102.68M | 193.12M | 91.11M | 80.87M | 4.00M | 11.40M | 17.11M | 34.13M | 3.34M | 8.06M | 27.42M | 36.27M | 35.05M | 264.18M | 17.52M | -87.87M | 3.59M | 29.88M | 30.77M | 90.55M | 102.84M | 88.65M | 44.67M | 37.77M | 8.03M | 7.17M | | 16.91M | 57.85M | | | | 6.73M | 8.44M | |
|
Cash from Investing Activities
|
-72.47M | 1.35M | -2.42M | 57.42M | -36.31M | -5.19M | 11.56M | 5.87M | -53.57M | 625.00 | 0.00M | -6.88M | 0.51M | -31.38M | 21.06M | 28.41M | -13.94M | 13.91M | -1.36M | 37.14M | 9.93M | 68.62M | 45.71M | 60.21M | 2.78M | 6.43M | -0.60M | 7.56M | 42.04M | -151.87M | -7.23M | -95.90M | 1.04M | -1.49M | -14.25M |
|
Other financing activities
|
| | | | | 0.52M | 0.57M | 0.34M | -0.01M | 0.46M | 0.30M | 0.32M | 0.33M | 0.42M | 0.49M | -0.75M | 0.45M | 0.53M | 0.30M | -1.28M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.23M | 0.38M | 0.03M | 0.06M | 0.02M | -4.61M | -0.02M | | | 79.00 | 79.00 | 33.84M | 3.02M | 106.92M | -0.47M | -0.26M | -0.26M | 29.83M | 34.85M | -4.68M | -26.76M | -79.65M | -68.20M | 8.47M | 78.00M | -0.67M | -10.97M | -7.72M | 1.83M | 84.05M | -19.30M | 30.98M | -6.07M | -4.27M | -10.40M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 0.26M | 0.39M | 0.47M | 0.26M | 0.26M | 0.26M | 0.26M | 0.67M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | 0.15M | | | -3.54M | 0.97M | 0.01M | -0.03M | -0.04M | 0.06M | -0.03M | -0.09M | 0.19M | -0.99M | 0.69M | 0.40M | 0.16M |
|
Change in Cash
|
-73.22M | -2.62M | 37.86M | 35.52M | 13.69M | -50.14M | 9.41M | 19.25M | -55.52M | -9.80M | 3.37M | 25.50M | 1.32M | 70.60M | 33.28M | 2.98M | -20.32M | 41.84M | 32.08M | 55.22M | -19.99M | -25.42M | -22.07M | 45.91M | 76.44M | -9.04M | -10.46M | -4.64M | 98.67M | -51.77M | -26.94M | -86.17M | -1.92M | 44.76M | -14.94M |
|
Free Cash Flow
|
-0.98M | -4.35M | 40.25M | -21.96M | 49.97M | -40.34M | -2.13M | 13.34M | -1.96M | -0.06M | -0.18M | -1.53M | -2.37M | -4.92M | 12.66M | -25.19M | -6.15M | -1.92M | -1.27M | 22.58M | -3.20M | -14.77M | 3.81M | -23.92M | -4.43M | -14.83M | 1.15M | -4.58M | 54.57M | -126.23M | -2.44M | -24.44M | 0.34M | 48.85M | 3.95M |
|
Net Cash Flow
|
-73.22M | -2.62M | 37.86M | 35.52M | 13.69M | -50.14M | 9.41M | 19.25M | -55.52M | -0.07M | -0.06M | 25.50M | 1.32M | 70.60M | 33.28M | 2.98M | -20.32M | 41.84M | 32.23M | 55.06M | -19.99M | -25.42M | -18.54M | 44.94M | 76.43M | -9.01M | -10.41M | -4.70M | 98.70M | -51.68M | -27.13M | -85.18M | -2.61M | 44.36M | -15.10M |