|
Net Income
|
-2.88M | -0.36M | -0.18M | 0.02M | -0.45M | -7.42M | 0.75M | 1.84M | 2.17M | 2.73M | 3.41M | 4.21M | 5.03M | 2.70M | 5.12M | -21.88M | -1.85M | -3.87M | -2.16M | 1.04M | -0.39M | -0.62M | 0.54M | -2.25M | -0.24M | -6.02M | -3.40M | -10.38M | -4.29M | -1.23M | -3.42M | 0.94M | -5.08M | -4.03M | -4.62M | -4.34M | -3.69M | -2.42M | -2.50M | -1.82M | -3.33M | -1.53M | -2.11M | -1.68M | -1.66M | -3.61M | -2.39M | -1.68M | -3.96M | -3.98M | -3.07M | -4.03M | -6.13M | -6.23M | -12.93M | -6.74M | -11.36M | -20.73M | -12.36M | -18.35M | -2.51M | -3.36M | -0.24M | -0.13M | -0.33M | -1.69M | 2.82M |
|
Depreciation and Depletion
|
| | | 0.36M | | 0.65M | 0.66M | 0.62M | 0.66M | 0.68M | 0.71M | 0.71M | 0.65M | 0.72M | 0.89M | 1.01M | 0.88M | 0.87M | 0.84M | 0.84M | 0.80M | 0.76M | 0.76M | 0.98M | 0.76M | 0.63M | 0.72M | 0.63M | 0.60M | 0.60M | 0.57M | 0.57M | 0.53M | 0.54M | 0.49M | 0.63M | 0.50M | 0.56M | 0.55M | 0.60M | 0.62M | 0.62M | 0.68M | 0.84M | 0.79M | 0.90M | 0.98M | 1.04M | 1.09M | 1.14M | 1.15M | 1.25M | 1.41M | 1.33M | 1.37M | 2.29M | 1.32M | 1.33M | 1.25M | 1.64M | 1.22M | 1.16M | 1.10M | 2.15M | 1.17M | | |
|
Share-based Compensation
|
| | | 0.58M | | | | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 1.23M | 1.27M | 1.78M | 1.44M | 2.26M | 2.41M | 1.89M | 2.54M | 2.17M | 2.17M | 2.29M | 3.47M | 2.42M | 1.34M | 1.61M | 1.36M | 2.19M | 1.17M | 1.32M | 0.98M | | |
|
Deferred Taxes
|
| | | | | | | | | | | 0.21M | | | | 1.52M | 1.52M | 1.52M | 1.52M | 1.60M | 1.60M | 0.06M | 1.44M | 1.72M | 1.62M | 1.86M | 1.86M | 0.50M | 0.44M | 0.38M | 0.32M | 0.27M | 0.20M | 0.13M | 0.07M | 0.30M | 0.28M | 0.26M | 0.31M | 0.28M | 0.31M | 0.46M | 0.55M | 0.52M | 0.43M | 0.41M | 0.34M | 0.42M | 0.35M | 0.25M | 0.26M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.14M | | -0.58M | 0.06M | -7.77M | -0.00M | 0.01M | -18.00M | -6.00M | 0.00M | | | | | | | | | | | | 0.00M | | | | -0.00M | | | | 0.00M | | | | | | | | | | | | | | -40.38M | | -24.30M | | -3.50M | | -25.70M | | | | | | 0.08M | 0.28M | | | 5.79M | 0.06M | 0.26M | | |
|
Asset Writedowns and Impairment
|
| | | | | | 0.16M | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
2.11M | 0.64M | 2.08M | 1.54M | 0.62M | | | | 0.55M | 1.11M | 1.33M | 0.72M | 1.79M | 2.30M | 2.73M | 19.69M | 2.45M | 2.94M | 3.06M | 1.97M | 2.48M | 2.49M | 2.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 0.88M | | 1.50M | 0.96M | 1.42M | 0.96M | 2.90M | 3.38M | 7.96M | 4.40M | 4.79M | 0.15M | -0.61M | -7.56M | 0.76M | -19.46M | 7.02M | 3.44M | 1.41M | 2.92M | 8.07M | 1.90M | -2.35M | 2.91M | 1.54M | -1.41M | -1.22M | -5.03M | 4.20M | -1.17M | 0.87M | -1.02M | 1.09M | -1.08M | 2.18M | -0.82M | 0.76M | -2.48M | 0.63M | 14.46M | 3.48M | -5.51M | -0.77M | -0.14M | -5.81M | 5.72M | 3.59M | -5.50M | -10.53M | -6.80M | -7.80M | -8.29M | -9.69M | -8.80M | -11.33M | -4.43M | -5.18M | -2.31M | 1.17M | 1.88M | 4.08M | 1.69M | 4.38M | 4.04M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 6.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.36M | | 0.65M | 0.66M | 0.62M | 0.66M | 0.68M | 0.71M | 0.71M | 0.65M | 0.72M | 0.89M | 1.01M | 0.88M | 0.87M | 0.84M | 0.84M | 0.80M | 0.76M | 0.76M | 0.98M | 0.76M | 0.63M | 0.72M | 0.63M | 0.60M | 0.60M | 0.57M | 0.57M | 0.53M | 0.54M | 0.49M | 0.63M | 0.50M | 0.56M | 0.55M | 0.60M | 0.62M | 0.62M | 0.68M | 0.84M | 0.79M | 0.90M | 0.98M | 1.04M | 1.09M | 1.14M | 1.15M | 1.25M | 1.41M | 1.33M | 1.37M | 2.29M | 1.32M | 1.33M | 1.25M | 1.64M | 1.22M | 1.16M | 1.10M | 2.15M | 1.17M | | |
|
Change in Receivables
|
| | | 3.51M | | -1.72M | -0.44M | -3.20M | -2.77M | 2.36M | -1.66M | 0.87M | -4.39M | -1.11M | -4.14M | 1.50M | -5.35M | 2.87M | -0.76M | 6.09M | -4.51M | -2.37M | -1.54M | 1.57M | 0.17M | -2.30M | 2.15M | -0.87M | 0.28M | 0.26M | -3.62M | 2.79M | 1.26M | -1.47M | 1.72M | -0.09M | 0.75M | -2.63M | -1.83M | 0.36M | -2.59M | 6.82M | 0.89M | -8.03M | 5.87M | 1.62M | 2.58M | -1.74M | -7.14M | -3.11M | -0.28M | -6.25M | -0.72M | -4.08M | 0.37M | -7.19M | 4.49M | 10.40M | 9.60M | 9.78M | -0.19M | -2.79M | 0.44M | 0.89M | -2.75M | -0.90M | -0.68M |
|
Change in Inventory
|
| | | 2.16M | | -1.42M | -2.15M | -1.15M | -0.81M | 1.92M | 0.68M | -1.45M | -0.15M | 0.47M | 1.82M | 1.10M | 0.32M | -1.10M | -1.32M | -1.73M | 0.32M | -0.40M | 0.83M | 2.93M | 1.79M | -0.02M | -1.71M | -0.12M | 0.37M | -0.51M | 1.66M | 1.41M | -0.76M | -2.09M | 0.97M | 1.21M | -0.28M | 0.16M | -3.94M | 0.61M | -1.91M | 1.68M | 1.48M | -1.50M | -4.49M | -2.11M | 1.73M | 2.95M | -0.96M | 4.25M | 0.40M | -2.19M | -1.75M | 0.59M | -0.42M | -0.59M | -3.45M | -1.65M | 4.32M | 2.17M | 0.17M | 2.10M | -0.44M | 1.44M | 0.42M | -0.31M | -5.70M |
|
Change in Account Payables
|
| | | -0.76M | | 2.65M | -0.06M | 0.54M | 0.03M | -3.08M | 1.74M | -1.15M | 3.25M | -0.76M | -1.12M | -2.79M | -1.38M | 1.60M | -0.26M | -1.33M | 1.70M | 2.61M | -2.12M | 0.93M | -0.42M | 1.66M | -0.55M | 1.53M | 0.15M | -3.06M | -1.23M | 0.30M | 1.85M | 4.29M | -2.94M | -0.61M | 0.60M | -0.11M | 5.83M | -4.37M | 2.56M | -3.77M | 0.69M | 4.39M | 2.27M | -6.47M | 3.42M | -8.81M | -0.87M | 0.33M | -0.17M | 2.55M | 0.50M | -1.43M | 3.05M | 5.61M | 0.74M | -2.94M | -5.63M | -2.86M | -0.26M | 0.28M | 2.14M | -2.18M | 0.07M | -0.10M | 6.27M |
|
Change in Accured Expenses
|
| 7.36M | 6.28M | 1.82M | 6.76M | 8.02M | 1.06M | 1.79M | 10.87M | 0.41M | 10.15M | -0.85M | 8.43M | 12.79M | 1.79M | -1.16M | 1.17M | 14.82M | 13.66M | -2.10M | 12.85M | 12.18M | 14.95M | 0.67M | 15.23M | -0.73M | 13.60M | 1.82M | 13.87M | 12.70M | -0.03M | -1.72M | 11.14M | 11.48M | 12.25M | 2.29M | 15.58M | 0.21M | 0.10M | -1.00M | 1.02M | 0.52M | -0.95M | 4.05M | 19.89M | 22.61M | 22.92M | 2.40M | 25.20M | 1.29M | 21.89M | 2.53M | 23.88M | 26.07M | 26.50M | 1.87M | 23.39M | -1.04M | 20.33M | 1.11M | -0.55M | 18.13M | 19.77M | -1.80M | 9.79M | 11.00M | 11.11M |
|
Change in Taxes
|
0.00M | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | 1.52M | | | 0.08M | -0.05M | -0.00M | 0.00M | 0.10M | 0.00M | -0.00M | 0.00M | 0.06M | -0.05M | -0.03M | 0.02M | 0.03M | 0.00M | -0.08M | 0.01M | 0.13M | 0.04M | -0.18M | -0.19M | 0.33M | 1.24M | -0.11M | 0.48M | 0.38M | 0.83M | 0.31M | 0.26M | 0.04M | -0.61M | 0.79M | -0.40M | 0.06M | 0.08M | 0.07M | -0.34M | 0.11M | -0.16M | 0.16M | -0.00M | 0.11M | -2.31M | 1.50M | -0.46M | 0.10M | -0.14M | 0.42M | 0.02M | 0.14M | 0.20M | -2.17M | 0.87M | -1.68M | -2.81M | 1.37M | 0.59M | -3.37M | 3.27M | 2.26M | 0.27M | 0.42M |
|
Capital Expenditures
|
| | | 5.99M | | -0.62M | -0.53M | -0.35M | -0.71M | -0.59M | -0.74M | -0.92M | -0.70M | -0.77M | -1.53M | -0.82M | -0.86M | -0.57M | -0.55M | -0.73M | -0.92M | -0.70M | -0.90M | -0.88M | -0.67M | -0.42M | -0.52M | -0.62M | -0.33M | -0.41M | -0.45M | -0.40M | -0.81M | -0.95M | -0.30M | -0.78M | -0.69M | -0.87M | -0.49M | -1.43M | -0.73M | -0.75M | -1.31M | -0.92M | -1.35M | -2.35M | -1.85M | -2.04M | -1.70M | -1.93M | -0.96M | -3.05M | -1.27M | -1.28M | -1.58M | -1.51M | -0.27M | -0.29M | -1.31M | -0.62M | -0.43M | -0.96M | -0.29M | -0.45M | -0.28M | -0.41M | -0.10M |
|
Sales of Property, Plant and Equipment
|
| | | 0.08M | | | | 0.13M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | -10.40M | -13.49M | 48.78M | | | | 1.83M | 1.99M | 8.06M | 1.89M | 2.22M | 1.87M | 6.43M | 1.75M | 0.19M | 1.66M | | | | | | | | -3.05M | | | | | | | | | | | | | | | | | | | -0.50M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 4.91M | | | | | -6.00M | 18.00M | | | 15.96M | 61.04M | 15.00M | | -36.00M | 7.50M | 22.00M | | | 12.50M | 25.50M | | -5.95M | 10.00M | -0.27M | 5.65M | -2.50M | 0.47M | 4.80M | 2.80M | -9.30M | 14.10M | -4.00M | -3.50M | 1.90M | 3.99M | 0.93M | 9.07M | 3.00M | 4.76M | -14.20M | -40.38M | 7.94M | -24.30M | 0.10M | -3.50M | 14.21M | -25.70M | 0.52M | 2.00M | 15.35M | -15.90M | | 16.46M | 3.60M | 24.84M | -3.80M | -5.50M | -15.25M | 22.40M | -7.05M | -16.80M |
|
Cash from Investing Activities
|
| | | -1.15M | | 11.08M | -0.86M | -10.34M | -1.22M | -0.85M | -20.25M | -6.81M | 17.45M | 77.35M | -43.81M | 24.41M | 46.81M | 2.15M | -21.43M | -16.39M | 4.02M | 6.75M | -31.13M | -20.59M | 0.78M | 19.61M | -14.02M | -14.04M | 11.79M | -1.19M | 4.50M | -0.07M | -2.18M | 2.57M | 1.83M | -10.34M | 8.49M | -4.70M | -4.02M | -0.22M | 2.97M | -0.60M | -0.63M | -18.23M | 17.45M | 0.98M | -12.43M | 11.06M | -23.73M | -1.04M | 0.36M | 16.44M | -23.70M | 2.37M | 1.42M | 13.39M | 11.12M | 12.19M | 10.46M | -2.14M | 10.84M | -8.01M | 10.46M | -16.16M | -8.00M | 6.22M | -11.37M |
|
Other financing activities
|
| | | 128.48M | | | 131.32M | 133.48M | -0.49M | -0.00M | | 0.41M | -0.04M | | -0.15M | 1.04M | | | 0.14M | | | | | | | | | -0.20M | | | 0.20M | | | | | -0.43M | | -0.35M | -0.11M | -0.03M | | | -10.00M | -23.33M | | | | | | | | | | | | | | | | | | | | 318.14M | 319.35M | 367.19M | |
|
Cash from Financing Activities
|
| | | | | 0.45M | 0.43M | 1.85M | 1.25M | 0.21M | 0.55M | 85.74M | 2.37M | 1.74M | -0.75M | 0.56M | 0.16M | 0.10M | 0.30M | 0.33M | 0.76M | 0.63M | 0.01M | 0.07M | 0.08M | 0.02M | 0.00M | -0.14M | -1.04M | -2.26M | 0.07M | -0.49M | 0.02M | 0.02M | 0.06M | 0.27M | 0.08M | 0.06M | 0.20M | 0.07M | 0.61M | 0.06M | 0.11M | 0.22M | 0.62M | 0.84M | 0.22M | 0.15M | 1.56M | 0.91M | 0.19M | 0.15M | 39.66M | 0.01M | | 0.00M | | | 0.00M | -0.00M | | | -0.00M | 0.00M | 0.24M | 6.28M | 4.62M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | -0.00M | -0.03M | 0.23M | -0.12M | 0.22M | -0.32M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | 13.04M | 0.54M | -7.07M | 1.00M | 2.26M | -16.32M | 86.89M | 24.22M | -70.82M | -44.41M | 24.36M | 39.41M | 3.02M | -40.59M | -9.05M | 8.22M | 8.79M | -28.20M | -12.45M | 2.75M | 17.29M | -11.11M | -12.64M | 9.35M | -4.67M | -0.46M | 3.64M | -3.32M | 3.45M | 0.87M | -8.99M | 7.49M | -2.46M | -4.65M | 0.61M | 1.09M | 0.09M | 13.95M | -14.54M | 12.56M | 1.05M | -12.35M | 5.41M | -16.45M | 3.46M | -4.95M | 6.06M | 9.16M | -5.42M | -6.87M | 3.71M | 2.31M | 0.86M | 6.04M | -7.32M | 8.53M | -6.83M | 12.34M | -12.08M | -6.08M | 16.88M | -2.71M |
|
Free Cash Flow
|
| | | -5.11M | | 2.13M | 1.49M | 1.77M | 1.68M | 3.48M | 4.12M | 8.87M | 5.11M | 5.56M | 1.68M | 0.21M | -6.71M | 1.33M | -18.91M | 7.74M | 4.36M | 2.10M | 3.82M | 8.95M | 2.56M | -1.93M | 3.43M | 2.15M | -1.08M | -0.81M | -4.58M | 4.59M | -0.35M | 1.82M | -0.72M | 1.87M | -0.38M | 3.05M | -0.33M | 2.18M | -1.75M | 1.38M | 15.78M | 4.39M | -4.16M | 1.58M | 1.71M | -3.77M | 7.42M | 5.53M | -4.54M | -7.48M | -5.53M | -6.52M | -6.72M | -8.18M | -8.53M | -11.04M | -3.12M | -4.56M | -1.88M | 2.13M | 2.17M | 4.52M | 1.97M | 4.79M | 4.14M |
|
Net Cash Flow
|
| | | -0.27M | | 13.04M | 0.54M | -7.07M | 1.00M | 2.26M | -16.32M | 86.89M | 24.22M | 83.88M | -44.41M | 24.36M | 39.41M | 3.02M | -40.59M | -9.05M | 8.22M | 8.79M | -28.20M | -12.45M | 2.75M | 17.29M | -11.11M | -12.64M | 9.35M | -4.67M | -0.46M | 3.64M | -3.32M | 3.45M | 0.87M | -8.99M | 7.49M | -2.46M | -4.65M | 0.61M | 1.09M | 0.09M | 13.95M | -14.54M | 12.56M | 1.05M | -12.35M | 5.41M | -16.45M | 3.46M | -4.95M | 6.06M | 9.16M | -5.42M | -6.87M | 3.71M | 2.31M | 0.86M | 6.04M | -7.32M | 8.53M | -6.84M | 12.34M | -12.08M | -6.08M | 16.88M | -2.71M |