|
Net Income
|
4.14M | 1.97M | 5.61M | 5.14M | 5.73M | 9.71M | 10.91M | 0.09M | 7.75M | 8.78M | -1.08M | 0.85M | 3.38M | 12.82M | 7.45M | 28.94M | 4.14M | 2.75M | 16.35M | 7.15M | | | 10.79M | -7.56M | | -3.91M | -2.52M | | 1.86M | -1.14M | 6.63M | 1.83M | 4.79M | -1.81M | 2.91M | 6.41M | 3.22M | -5.09M | 0.48M | -3.12M | 2.31M | -0.62M | | 6.60M | -4.82M | | 0.27M | -12.93M | | 2.57M | -0.10M | | 2.21M | 2.39M | 1.97M | -1.22M | 4.42M | 1.39M | -3.02M | 2.88M | 4.66M |
|
Depreciation and Depletion
|
1.58M | | | | 1.68M | | | | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | -0.28M | | | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
1.04M | | | | -1.76M | | | | | | | -0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | -158.00 | | | | -0.35M | | | | -0.11M | | | | 0.06M | | | 0.04M | | | -0.10M | | | | | | | | | | | | | -0.04M | | | -0.11M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.45M | | | | 0.54M | | | | 68.00 | | | | -519.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.43M | | | | -0.12M | | | | 0.01M | | | 0.00M | | | | 22.00 | -0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-8.84M | | | 13.18M | 3.32M | -9.91M | -1.35M | 5.30M | 6.15M | -13.14M | -5.88M | 0.02M | 5.56M | 10.85M | -11.84M | 0.01M | 16.16M | -15.05M | 18.71M | 10.45M | 24.37M | -20.15M | 1.62M | 9.97M | | 36.21M | -5.03M | | 2.31M | 3.44M | 9.22M | 11.08M | -39.30M | 2.57M | 14.35M | 4.60M | 0.14M | 26.62M | 6.73M | -10.96M | -8.91M | | | | | | | | | | 6.08M | | -10.46M | 7.89M | 12.11M | -22.88M | 13.62M | 24.45M | -2.01M | -15.45M | 11.59M |
|
Amortization of Goodwill
|
-0.07M | -0.00M | | 0.08M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 176.25M | 14.51M | 14.75M | 15.75M | 197.95M | 199.90M | 148.73M | 198.16M | 471.95M | 98.32M | 194.98M | 117.25M | 462.26M | 205.18M | 195.00M | 302.25M | -325.95M | 1.26M | 135.17M | 338.37M | 149.76M | 130.77M | 110.10M | -34.44M | 92.82M | 94.81M | -8.20M | | 96.02M | 111.79M | 101.28M | 100.68M | 91.18M | 83.81M | 71.74M | 70.95M | 67.58M | 66.54M | 53.65M | 64.47M | 63.99M | 263.70M | 306.62M | -18.88M | 162.19M | 129.41M | 131.37M | 133.60M | 125.42M | 127.28M | 140.57M | 0.71M | 127.86M | 2.51M | 108.02M | -2.30M | 1.36M | 2.49M |
|
Depreciation & Amortization (CF)
|
1.58M | | | | 1.68M | | | | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | 69.05M | 78.54M | 79.55M | 89.45M | 85.98M | | | 95.77M | -0.01M | 98.84M | 106.55M | | -0.01M | 111.61M | 113.52M | 98.19M | 95.94M | | 112.41M | 111.70M | 107.43M | 118.78M | 102.23M | 83.14M | 98.92M | 94.47M | 77.41M | | 100.23M | 119.71M | 97.20M | 104.86M | 95.16M | 102.32M | 83.92M | 92.47M | 100.21M | 97.96M | 85.19M | 104.69M | 98.21M | 96.37M | 133.30M | | 128.80M | 128.01M | 128.76M | 130.61M | 126.78M | 133.02M | 128.23M | | 123.22M | 130.03M | 126.81M | | 144.46M | 137.44M |
|
Change in Account Payables
|
| | | | | | | | | | | 580.00 | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.92M | | | 17.49M | 1.22M | 17.18M | 17.98M | 17.14M | | 0.02M | 17.47M | -0.01M | 13.05M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-1.20M | 3.16M | -1.82M | -5.48M | 7.38M | 7.17M | -1.88M | -3.42M | -1.99M | | | -4.57M | -1.05M | | | -8.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.37M | | | | -0.86M | | | | | | | -0.01M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 165.00 | | | | 173.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 24.00 | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-4.16M | | | -1.14M | -3.89M | -8.75M | 5.67M | 0.53M | -40.07M | -4.79M | -5.24M | -0.01M | -0.44M | -10.35M | -3.33M | -0.02M | -1.04M | -0.77M | -3.32M | -8.52M | -1.26M | -2.21M | -4.05M | 10.30M | | -1.40M | -1.94M | | -1.91M | -0.67M | 7.59M | -0.50M | -2.34M | -1.36M | -0.97M | -1.29M | -0.66M | -1.90M | -1.37M | -0.94M | 3.94M | | | | | | | | | | -1.18M | | -0.73M | -1.28M | -0.94M | 0.14M | -1.41M | -1.17M | -2.05M | -0.92M | -0.99M |
|
Other financing activities
|
| | | 111.54M | 111.54M | 111.54M | 0.11M | 111.54M | | 0.11M | 111.54M | | | | | -877.00 | | | 110.61M | 110.61M | | | 110.61M | 110.61M | 110.61M | 110.61M | 110.61M | 110.61M | 110.61M | 110.61M | | 110.61M | 110.61M | 110.38M | 110.38M | 110.38M | | 110.38M | 110.38M | 110.38M | 110.38M | 110.42M | 110.42M | 110.42M | 110.42M | 110.42M | | 110.25M | 118.10M | 118.10M | 118.10M | 118.10M | 118.10M | 118.10M | | 118.10M | 118.10M | 118.10M | 118.10M | 118.10M | 118.10M |
|
Cash from Financing Activities
|
2.36M | | | -21.71M | 4.80M | 20.98M | -6.07M | 6.70M | 19.67M | 14.50M | -14.84M | 0.01M | -14.31M | 18.69M | 3.47M | -62.00 | -21.27M | 11.85M | -18.04M | -1.47M | -5.65M | 15.63M | 24.69M | -17.03M | | -16.22M | -5.08M | | 2.92M | -7.30M | 7.98M | 3.17M | 3.11M | -7.22M | -7.92M | -0.11M | -4.33M | -7.21M | -2.89M | -4.24M | -6.48M | | | | | | | | | | 3.12M | | 12.49M | -10.60M | -6.25M | 15.34M | -14.51M | -18.84M | 8.04M | 11.58M | -10.26M |
|
Exchange Rate Effect
|
0.57M | | | 0.06M | 0.62M | -0.64M | 3.77M | 0.28M | 0.38M | -3.97M | -3.55M | -886.00 | 1.25M | -0.87M | 0.46M | 313.00 | 1.28M | -2.44M | -3.14M | -4.96M | | | -0.27M | 3.66M | | -3.11M | -7.15M | | 0.38M | -2.73M | 2.26M | 0.43M | 0.55M | 0.61M | 2.46M | -4.77M | 1.05M | -0.31M | 0.74M | 1.24M | 1.41M | | | | | | | | | | 3.69M | | -1.76M | 3.44M | -2.21M | 0.36M | 3.05M | -1.81M | 0.24M | 1.51M | -0.03M |
|
Change in Cash
|
-10.07M | | | 9.56M | 4.85M | 1.69M | 2.03M | 13.12M | -26.18M | 12.28M | 26.80M | 0.01M | -19.06M | | | -0.00M | -5.01M | -8.50M | -5.78M | | 17.88M | -6.43M | 18.76M | -12.40M | | -18.82M | 11.77M | | -0.92M | 5.54M | 8.62M | -7.97M | 2.62M | -5.39M | 7.91M | -1.57M | -3.80M | 12.14M | 3.22M | -14.90M | -10.03M | | | | | | | | | | 6.50M | | -0.47M | -0.55M | 2.72M | -7.03M | 0.75M | -0.37M | 4.22M | -3.29M | 0.31M |
|
Free Cash Flow
|
-8.47M | | | 13.18M | 4.18M | -9.91M | -1.35M | 5.30M | 6.15M | -13.14M | -5.88M | 0.03M | 5.56M | 10.85M | -11.84M | 0.02M | 16.16M | -15.05M | 18.71M | 10.45M | 24.37M | -20.15M | 1.62M | 9.97M | | 36.21M | -5.03M | | 2.31M | 3.44M | 9.22M | 11.08M | -39.30M | 2.57M | 14.35M | 4.60M | 0.14M | 26.62M | 6.73M | -10.96M | -8.91M | | | | | | | | | | 6.08M | | -10.46M | 7.89M | 12.11M | -22.88M | 13.62M | 24.45M | -2.01M | -15.45M | 11.59M |
|
Net Cash Flow
|
-10.64M | | | -9.67M | 4.23M | 2.32M | -1.75M | 12.53M | -14.25M | -3.42M | -25.95M | 0.01M | -9.19M | 19.18M | -11.70M | -0.00M | -6.16M | -3.97M | -2.64M | 0.46M | 17.46M | -6.74M | 22.26M | 3.24M | | 18.59M | -12.05M | | 3.32M | -4.52M | 24.80M | 13.74M | -38.53M | -6.01M | 5.45M | 3.20M | -4.85M | 17.52M | 2.48M | -16.14M | -11.45M | | | | | | | | | | 8.02M | | 1.30M | -4.00M | 4.92M | -7.40M | -2.30M | 4.45M | 3.98M | -4.80M | 0.33M |