|
Net Income
|
-1.25M | -1.27M | -4.57M | -3.64M | -3.40M | -4.76M | -3.89M | -3.60M | -2.26M | -1.12M | -1.29M | 0.66M | 2.80M | 3.68M | 2.58M | 4.32M | 7.47M | 5.52M | 2.62M | 3.74M | 23.15M | 5.02M | 4.40M | 1.96M | 19.27M | 137.65M | -0.48M | 0.48M | 2.02M | -0.14M | -1.33M | -14.29M | -29.97M | -4.16M | -19.70M | -35.11M | -18.90M | 26.45M | 30.27M | 38.66M | 29.66M | 33.01M | 102.73M | 31.38M | 35.97M | 33.63M |
|
Share-based Compensation
|
| 0.06M | 0.73M | 0.13M | 0.21M | 0.28M | 0.38M | 0.46M | 1.09M | 1.29M | 1.46M | 1.10M | 1.62M | 1.59M | 1.79M | 1.32M | 1.34M | 1.76M | 1.92M | 1.55M | 1.69M | 2.19M | 2.63M | 0.96M | 2.75M | 3.10M | 3.50M | 3.17M | 3.64M | 4.53M | 5.80M | 7.96M | 10.52M | 11.41M | 13.34M | 14.64M | 11.39M | 15.85M | 12.98M | 13.47M | 14.79M | 16.04M | 17.78M | 16.37M | 18.30M | 20.79M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | -4.28M | -21.36M | -1.39M | -4.42M | 0.36M | -13.50M | 36.02M | 6.12M | -5.72M | -0.36M | -0.31M | 6.64M | -0.34M | -1.21M | 0.16M | 0.40M | 0.00M | 0.01M | -0.01M | -0.49M | | | | -76.94M | -5.54M | -7.64M | 30.30M |
|
Gains from Investment Securities
|
| -0.08M | 0.11M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.13M | 0.13M | 0.12M | 1.21M | 0.14M | 0.26M | 0.19M | 0.90M | 1.59M | 0.40M | 0.23M | 1.31M | 3.44M | 0.79M | 9.45M | 6.46M | 3.23M | 1.27M | 1.24M | 3.99M | 4.91M | 0.40M | 2.64M | 1.07M | 4.52M | 1.98M | 3.06M | 5.54M | 7.72M | 6.51M | 8.79M | 14.09M | 12.43M | 8.58M | 12.23M | 9.08M | 10.02M | 12.33M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 19.40M | 2.23M | | | | | | | | | | | |
|
Cash from Operations
|
| 1.21M | -0.81M | -1.21M | -1.60M | -0.97M | -3.07M | -0.74M | 3.11M | 2.35M | 6.78M | 3.81M | 8.06M | 9.69M | 7.82M | 3.34M | 11.71M | 9.55M | 11.67M | 0.29M | 11.52M | 11.60M | 15.47M | 3.08M | 24.29M | 17.84M | 3.08M | -4.44M | 15.10M | 15.80M | 8.93M | -2.24M | 5.53M | 16.00M | 6.08M | 1.57M | -9.23M | 36.76M | 31.18M | 42.95M | 50.87M | 57.77M | 36.57M | 38.47M | 52.64M | 86.01M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.94M | 0.99M | 1.09M | 1.11M | 1.05M | 1.02M | 0.90M | 0.73M | 0.66M | 0.74M | 0.91M | 0.89M | 0.89M | 0.92M | 0.69M | 0.69M | 0.57M | 0.54M | 0.51M | 0.51M | 0.52M | 0.53M | 0.49M | 0.49M | 0.50M | 0.51M | 0.52M |
|
Amortization of Deferred Charges
|
| | | 0.01M | 0.22M | 0.22M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 1.28M | -1.25M | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | | 2.72M | 2.70M | 2.80M |
|
Depreciation & Amortization (CF)
|
| 0.99M | 1.11M | 1.18M | 1.43M | 1.64M | 1.85M | 2.12M | 2.36M | 2.64M | 2.82M | 3.00M | 3.11M | 3.24M | 3.35M | 3.50M | 3.58M | 3.71M | 3.79M | 5.08M | 5.42M | 5.68M | 5.47M | 6.41M | 6.66M | 6.68M | 7.04M | 6.97M | 7.22M | 7.36M | 7.49M | 7.88M | 7.76M | 7.66M | 7.53M | 6.94M | 6.20M | 6.98M | 6.38M | 5.21M | 4.67M | 4.33M | 3.58M | 6.25M | 5.85M | 5.44M |
|
Change in Receivables
|
| -0.06M | -0.19M | 0.67M | 0.56M | -0.29M | -0.19M | 0.59M | 0.40M | -0.34M | -0.20M | 1.30M | 0.42M | -0.81M | -0.03M | 1.15M | 1.02M | -0.70M | -0.56M | 2.05M | 0.64M | 0.08M | -0.75M | 1.62M | 3.52M | -2.91M | 0.55M | 1.90M | 2.11M | -2.66M | 0.75M | 3.43M | -0.51M | -0.34M | 1.62M | 0.91M | 2.62M | 0.33M | 0.35M | 5.47M | -0.49M | -0.11M | -1.49M | 3.12M | 5.08M | 1.80M |
|
Change in Account Payables
|
| 0.25M | 0.80M | 0.21M | 0.67M | -0.72M | -0.61M | -0.65M | 0.08M | -0.54M | 0.20M | -0.02M | -0.30M | 0.69M | -0.47M | 0.41M | 0.42M | -0.36M | 0.14M | 0.10M | 0.09M | 0.08M | 0.24M | -0.36M | 0.56M | 0.50M | -1.60M | 0.87M | 0.43M | 0.08M | -0.89M | 2.99M | -2.97M | 0.21M | 0.94M | -1.78M | 0.79M | -0.50M | -0.08M | 0.73M | -0.30M | -0.73M | 1.85M | 2.55M | -1.69M | 0.89M |
|
Change in Accured Expenses
|
| 0.73M | 0.03M | 0.90M | 0.16M | 2.05M | -1.22M | 0.99M | 0.51M | -0.14M | 0.87M | -1.66M | 2.46M | 0.92M | 1.53M | -3.84M | 1.80M | 7.92M | 0.18M | -2.87M | 4.25M | -0.39M | 3.55M | -5.43M | 9.96M | 12.01M | -6.64M | -5.01M | -3.02M | 1.41M | 8.01M | -5.02M | 1.80M | 7.21M | 8.07M | 22.92M | -0.63M | -14.30M | -4.25M | -16.73M | 7.83M | 12.50M | -15.41M | -5.23M | 10.88M | -0.99M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | -6.49M | -2.54M | 0.12M | -0.05M | | | -0.19M | | | | -28.11M | | | | | | | | |
|
Other Working Capital Changes
|
| 0.06M | 0.26M | 0.53M | 0.08M | 0.74M | 0.55M | 1.28M | -0.13M | 0.53M | 1.01M | 1.06M | -0.66M | 0.46M | 0.15M | -1.33M | -1.96M | 8.29M | 1.07M | 3.58M | 1.62M | -0.80M | -0.37M | 2.82M | -2.29M | -1.67M | 7.03M | -0.67M | 2.84M | 1.39M | -0.13M | 1.94M | 0.71M | 0.51M | 4.12M | 2.40M | -7.04M | 1.56M | 16.57M | -6.35M | 4.93M | 7.78M | -10.49M | 5.46M | 5.97M | 4.25M |
|
Capital Expenditures
|
| 1.22M | 1.31M | 1.23M | 1.92M | 2.22M | 2.30M | 2.18M | 2.98M | 3.40M | 2.61M | 2.99M | 2.28M | 2.81M | 2.37M | 2.94M | 2.57M | 3.49M | 3.31M | 4.66M | 4.76M | 6.25M | 5.33M | 7.99M | 6.31M | 5.39M | 6.34M | 6.14M | 5.77M | 6.60M | 6.10M | 3.48M | 3.71M | 3.27M | 4.22M | 1.17M | 1.01M | 3.76M | 3.11M | 1.42M | 1.11M | 1.58M | 1.06M | 0.64M | 0.84M | 0.94M |
|
Change in Intangibles
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 14.44M | | 54.00M | | | | | | | | | | | | | | | | | | | | | | | 77.42M | 0.91M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | | | 5.12M | | 0.63M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 8.95M | 17.19M | 6.83M | 4.56M | 5.72M | 4.22M | 4.45M | 3.04M | 3.48M | 5.50M | 8.30M | 7.30M | 12.88M | 4.34M | 2.25M | 1.75M | 7.00M | 4.66M | 13.94M | | | 13.39M | 17.90M | 24.30M | 31.56M | 33.60M | 23.34M | 20.16M | 33.10M | 11.29M | 37.89M | 11.73M | 44.63M | 58.13M | 36.67M | 57.78M | 69.30M | 76.28M | 102.72M | 99.94M | |
|
Cash from Investing Activities
|
| -1.62M | -1.57M | -1.96M | -6.76M | -54.42M | 3.77M | -0.12M | -3.48M | -5.72M | -3.74M | -5.47M | -8.74M | -2.16M | -6.45M | -10.47M | -0.85M | -13.47M | 20.14M | -55.69M | -5.08M | -9.95M | -19.15M | 5.73M | -24.44M | 171.25M | -6.03M | -87.19M | -6.87M | 20.29M | -36.69M | -5.28M | -8.41M | 8.61M | -1.38M | 36.29M | -62.95M | 4.31M | -33.23M | -23.04M | -38.03M | -46.43M | -44.26M | 80.79M | 23.77M | -72.01M |
|
Other financing activities
|
| | | 0.41M | 0.39M | 3.19M | 0.21M | | | | | | | | | | | | | 0.36M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.01M | 0.01M | 9.79M | 66.24M | -2.78M | -0.40M | 0.06M | 0.06M | 0.01M | 0.06M | -1.06M | 0.10M | -0.14M | -0.03M | -0.43M | -1.41M | -0.34M | 28.53M | -1.90M | -3.70M | -1.04M | -0.63M | 32.16M | -3.32M | -98.38M | -0.82M | -3.89M | -4.36M | -0.26M | 1.16M | -0.97M | -4.02M | -0.01M | -1.16M | -4.71M | -7.05M | -5.83M | -8.38M | -10.21M | -12.41M | -8.57M | -12.21M | -104.83M | -59.86M | -11.38M |
|
Change in Cash
|
| -0.40M | -2.37M | 6.62M | 57.89M | -58.17M | 0.30M | -0.80M | -0.30M | -3.36M | 3.10M | -2.73M | -0.58M | 7.39M | 1.33M | -7.56M | 9.46M | -4.26M | 60.33M | -57.29M | 2.73M | 0.61M | -4.30M | 40.97M | -3.46M | 90.71M | -3.77M | -95.52M | 3.87M | 35.83M | -26.60M | -8.50M | -6.91M | 24.61M | 3.54M | 33.16M | -79.23M | 35.24M | -10.43M | 9.71M | 0.42M | 2.78M | -19.91M | 14.43M | 16.55M | 2.62M |
|
Beginning Cash Balance
|
8.19M | 8.19M | 7.78M | 5.41M | 12.03M | 69.92M | 11.76M | 12.06M | 11.27M | 10.96M | 7.60M | 10.70M | 7.97M | 7.39M | 14.78M | 16.11M | 8.55M | 18.01M | 13.74M | 74.08M | 16.78M | 19.51M | 20.12M | 15.81M | 56.78M | 53.31M | 144.03M | 140.26M | 44.74M | 48.61M | 84.44M | 58.03M | 49.54M | 42.63M | 67.23M | 70.77M | 103.92M | 24.70M | 59.94M | 49.51M | 59.21M | 59.64M | 62.42M | 42.50M | 56.93M | 73.48M |
|
Free Cash Flow
|
| -0.01M | -2.12M | -2.44M | -3.52M | -3.19M | -5.37M | -2.92M | 0.13M | -1.05M | 4.17M | 0.82M | 5.78M | 6.88M | 5.45M | 0.41M | 9.14M | 6.05M | 8.36M | -4.36M | 6.76M | 5.35M | 10.14M | -4.91M | 17.98M | 12.45M | -3.26M | -10.58M | 9.33M | 9.20M | 2.83M | -5.73M | 1.82M | 12.73M | 1.86M | 0.41M | -10.24M | 33.00M | 28.07M | 41.53M | 49.76M | 56.19M | 35.51M | 37.83M | 51.80M | 85.07M |
|
Net Cash Flow
|
| -0.40M | -2.37M | 6.62M | 57.89M | -58.17M | 0.30M | -0.80M | -0.30M | -3.36M | 3.10M | -2.73M | -0.58M | 7.39M | 1.33M | -7.56M | 9.46M | -4.26M | 60.33M | -57.29M | 2.73M | 0.61M | -4.30M | 40.97M | -3.46M | 90.71M | -3.77M | -95.52M | 3.87M | 35.83M | -26.60M | -8.50M | -6.91M | 24.61M | 3.54M | 33.16M | -79.23M | 35.24M | -10.43M | 9.71M | 0.42M | 2.78M | -19.91M | 14.43M | 16.55M | 2.62M |