|
Net Income
|
0.94M | 3.16M | -13.70M | 3.16M | 5.87M | 7.77M | 4.07M | 0.59M | 1.98M | 1.43M | 2.20M | 14.50M | -0.17M | 0.55M | 14.92M | 0.31M | 1.15M | 1.28M | -1.32M | 26.11M | -0.08M | 0.03M | | 0.05M | -0.01M | -0.01M | -0.03M | 0.01M | -0.14M | -0.02M | -0.05M | -0.10M | -0.10M | | -0.10M | | | -0.10M | | 43.80M | 43.50M | | | 42.80M | 57.30M | 66.30M | 65.40M | -0.80M | -0.10M | 2.10M | 55.60M | | | | 50.30M | 38.10M | 47.20M | 47.50M | 42.40M | 20.90M | 29.30M | 38.10M |
|
Depreciation and Depletion
|
| 1.50M | 1.48M | 1.55M | 1.69M | 1.68M | 0.39M | 1.43M | 1.58M | 1.82M | 1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 7.50M | 7.60M | 7.50M | 7.10M | 7.10M | 6.30M | 6.20M | 6.10M | 7.20M | 6.80M | 6.80M | 7.00M | 7.00M | 7.10M | 9.40M | 9.40M | 9.40M | 4.30M | | | |
|
Share-based Compensation
|
| 2.10M | 2.43M | 1.62M | 1.62M | 1.84M | 1.84M | 1.19M | 2.31M | 3.08M | 3.13M | 2.72M | 3.49M | 4.20M | 4.00M | 3.19M | 4.09M | 4.61M | 4.31M | 3.95M | 5.24M | 6.05M | 6.77M | 6.92M | 6.53M | 6.34M | 7.22M | 5.57M | 5.99M | 6.38M | 6.06M | 4.90M | 8.90M | 8.60M | 9.10M | 9.50M | 13.80M | 7.80M | 8.20M | 8.70M | 8.20M | 7.00M | 8.40M | 10.30M | 10.80M | 20.60M | 11.00M | 12.80M | 11.20M | 11.90M | 13.40M | 12.10M | 11.30M | 10.30M | 10.30M | 11.70M | 11.00M | 9.90M | 9.70M | 13.80M | 11.90M | 11.10M |
|
Deferred Taxes
|
| | | | | | 3.75M | | | -0.14M | 5.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 22.70M | | | | 31.20M | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.11M | -0.24M | 2.15M | 2.92M | 4.00M | 7.09M | 1.02M | 2.82M | 21.46M | 8.61M | 3.86M | 8.72M | 7.23M | 12.54M | 21.03M | 8.14M | 13.49M | 13.65M | -1.93M | 22.35M | 10.18M | 14.88M | 3.93M | 6.93M | 13.12M | 14.22M | -2.99M | 23.78M | 16.93M | 17.58M | -1.20M | -7.20M | -4.60M | 34.40M | -2.70M | 23.70M | 15.60M | 20.00M | 8.40M | 8.10M | 8.50M | 39.20M | 8.80M | 8.40M | 8.10M | 145.00M | 8.80M | 4.80M | 6.80M | 34.10M | 6.60M | 7.60M | 5.80M | 24.80M | 8.50M | 3.70M | 5.40M | 15.90M | 6.20M | 6.20M | 6.10M |
|
Asset Writedowns and Impairment
|
| 0.32M | 0.15M | | | 0.40M | -0.88M | | | | | | 14.96M | | | | | | 7.05M | | 3.75M | | 3.00M | 2.60M | | | 2.11M | 2.81M | 2.94M | 3.47M | 2.88M | 0.50M | 0.80M | 0.80M | -2.10M | 0.60M | 1.10M | 1.30M | 15.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 5.93M | 6.46M | 5.78M | 7.17M | 2.11M | 8.37M | 6.97M | -15.87M | 23.53M | 26.06M | 3.58M | 26.75M | 43.62M | 36.58M | -4.32M | 29.33M | 42.95M | 28.06M | 19.94M | 32.48M | 34.88M | 36.75M | 38.23M | 61.90M | 42.78M | 56.42M | 43.80M | 39.79M | 54.59M | 58.21M | 54.70M | 76.80M | 92.10M | 63.80M | 44.00M | 96.50M | 91.30M | 81.40M | 64.10M | 186.10M | 87.60M | 87.00M | 119.80M | 84.90M | 71.20M | -82.20M | 56.00M | 88.40M | 88.10M | 75.30M | 80.50M | 112.50M | 147.50M | 116.40M | 73.30M | 90.70M | 135.80M | 100.20M | 16.80M | 124.90M | 83.90M |
|
Amortization of Goodwill
|
| | 15.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.52M | 0.52M | 0.42M | 0.60M | 0.70M | 0.71M | 0.63M | 2.20M | 3.30M | 11.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.26M | 0.20M | 0.11M | 0.12M | 0.12M | 0.11M | 0.10M | 0.40M | 0.73M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 1.50M | 1.48M | 1.55M | 1.69M | 1.68M | 0.39M | 2.06M | 5.46M | 8.50M | 8.68M | 7.24M | 7.19M | 7.22M | 8.22M | 8.96M | 9.50M | 9.63M | 10.21M | 8.66M | 11.15M | 15.68M | 16.07M | 15.43M | 15.40M | 15.34M | 16.08M | 14.47M | 14.37M | 14.65M | 15.11M | 14.40M | 28.60M | 28.30M | 23.70M | 23.50M | 23.10M | 22.20M | 22.40M | 21.40M | 21.60M | 22.60M | 24.10M | 22.00M | 21.40M | 24.10M | 22.10M | 20.10M | 19.70M | 25.00M | 26.60M | 24.90M | 24.90M | 24.80M | 25.70M | 24.50M | 24.50M | 23.40M | 23.90M | 25.60M | 28.70M | 29.30M |
|
Change in Receivables
|
| -6.83M | 18.79M | -7.51M | 21.14M | 13.19M | -1.74M | 7.73M | 7.75M | 8.75M | -5.63M | 26.11M | 7.22M | 0.66M | -13.84M | 16.48M | 20.59M | 3.27M | 5.03M | 14.58M | 9.82M | 30.31M | -0.94M | 25.36M | 9.20M | 12.83M | -4.10M | 10.15M | 25.07M | 16.71M | -1.44M | 13.50M | 18.50M | 15.80M | 42.90M | -4.60M | 3.60M | -29.30M | 54.60M | 30.50M | -71.00M | 58.90M | -5.50M | -30.30M | 66.30M | 63.50M | 11.60M | 67.70M | 69.00M | 17.50M | -37.90M | -31.00M | 6.30M | -23.40M | -62.90M | -15.20M | -2.80M | -34.60M | -34.40M | 31.70M | -13.70M | 20.50M |
|
Change in Account Payables
|
| 0.24M | 0.17M | 1.09M | 0.62M | 1.24M | -4.77M | 1.31M | -0.70M | 0.19M | 1.19M | -1.09M | -0.16M | 0.86M | -1.20M | -3.01M | 0.13M | 1.05M | 0.13M | 0.20M | -0.36M | -0.90M | 2.74M | -2.29M | -0.89M | -0.34M | 1.29M | 0.71M | -0.67M | -0.18M | 0.43M | 5.80M | -9.00M | 13.10M | 13.40M | -17.30M | -3.70M | 3.10M | 10.60M | -3.90M | 3.70M | 13.50M | -12.50M | -10.00M | 4.20M | -6.20M | -11.60M | -0.50M | 12.60M | -2.10M | -2.40M | -1.20M | -9.20M | 7.90M | 0.10M | -6.80M | -3.00M | 2.60M | 0.60M | -2.30M | 6.90M | 7.00M |
|
Change in Accured Expenses
|
| 1.18M | -0.53M | 3.45M | 1.67M | 0.43M | 0.85M | 2.29M | -27.63M | 4.35M | -7.07M | 7.20M | 5.29M | 7.43M | -2.37M | 0.60M | 7.53M | 6.69M | -3.54M | 3.16M | 10.13M | 12.16M | -25.21M | 22.64M | 7.32M | -4.61M | -1.80M | 0.14M | 6.16M | 7.99M | -13.29M | 6.50M | 15.70M | 4.70M | -1.50M | -7.80M | 8.30M | 24.60M | -20.10M | 9.10M | -9.20M | 28.00M | -15.30M | 19.30M | 31.20M | 24.80M | -7.90M | 6.60M | 25.30M | -11.90M | -8.70M | -33.80M | 14.50M | -15.50M | -14.60M | -4.00M | 1.30M | 3.60M | -18.00M | -9.10M | 32.80M | 3.50M |
|
Change in Taxes
|
| 4.72M | -8.94M | 0.41M | 1.09M | 0.10M | -0.30M | 1.40M | 3.08M | 4.50M | -8.79M | 2.43M | -3.65M | 4.34M | -8.89M | -12.45M | 8.03M | 2.51M | -6.12M | -0.54M | -9.63M | 6.08M | -3.60M | 3.07M | 7.99M | 4.02M | -11.72M | 11.23M | 0.45M | 1.75M | -12.83M | -0.40M | 5.30M | 1.90M | -4.70M | 12.30M | -2.30M | 5.50M | -17.70M | 5.70M | 11.00M | -15.90M | -1.10M | 9.90M | 7.40M | 113.30M | -128.90M | -1.00M | 9.00M | 7.10M | | | | 15.50M | | | | 6.00M | | | | 15.50M |
|
Other Working Capital Changes
|
| 0.72M | -3.03M | 0.51M | -1.17M | -0.61M | 4.20M | -1.65M | -4.13M | -1.41M | 4.86M | -2.65M | 6.28M | -0.34M | -11.84M | 3.62M | -0.55M | 2.31M | 2.92M | 2.87M | -10.03M | 0.58M | 2.78M | 7.58M | -12.45M | -1.98M | 0.41M | 6.06M | -3.43M | 1.27M | 8.01M | -8.20M | -3.80M | -0.50M | -2.30M | 11.50M | -25.20M | -7.60M | 42.10M | -7.90M | -15.90M | -31.40M | -33.10M | 14.70M | -6.40M | -20.90M | 55.30M | -23.10M | -0.60M | -2.70M | 71.70M | 20.00M | -8.90M | -25.60M | 20.90M | 14.50M | -5.40M | 0.20M | -0.10M | 3.50M | 9.70M | 5.80M |
|
Capital Expenditures
|
| 1.36M | 2.11M | 2.65M | 2.02M | 1.37M | 2.37M | 2.12M | 5.05M | 3.71M | 3.47M | 2.79M | 4.54M | 4.96M | 4.24M | 4.02M | 5.62M | 4.62M | 5.47M | 8.00M | 5.33M | 4.85M | 6.51M | 7.28M | 6.63M | 6.64M | 6.59M | 6.79M | 6.42M | 4.83M | 6.26M | 6.20M | 8.40M | 7.50M | 6.60M | 7.50M | 8.40M | 6.90M | 9.90M | 15.30M | 7.30M | 5.70M | 4.30M | 9.30M | 8.30M | 8.00M | 9.10M | 9.60M | 8.80M | 8.60M | 10.50M | 11.70M | 11.20M | 9.80M | 7.20M | 10.80M | 5.30M | 7.90M | 11.30M | 10.20M | 9.10M | 11.90M |
|
Acquisitions
|
| 5.10M | | 17.11M | | 15.71M | | | 347.45M | 0.30M | | | | | 110.70M | 0.22M | -0.27M | | 0.05M | | | | -0.02M | | | | | | | 25.83M | 0.07M | | 760.50M | -0.20M | -0.10M | 48.80M | -0.30M | | 67.90M | 85.50M | | 66.00M | 34.70M | | 85.80M | 138.60M | -1.60M | | | 351.80M | 132.80M | | | | | | | | | 306.10M | | |
|
Divestments
|
| | | | | | | | | | | 28.89M | 3.03M | | 27.98M | | | | | 114.88M | 0.56M | | | 6.00M | | | | | | | | | | | | | | | | | | | | | | 499.10M | 4.70M | 9.80M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -6.23M | -2.31M | -19.18M | -2.32M | -16.96M | -2.66M | -2.07M | -353.14M | -5.30M | -2.46M | 24.42M | -1.70M | -4.69M | -86.38M | -3.89M | -5.34M | -4.50M | -5.83M | 106.90M | -558.16M | -4.25M | -6.01M | -1.11M | -7.15M | -7.08M | -6.65M | -6.78M | -6.58M | -30.51M | -6.23M | -6.20M | -769.00M | -7.30M | -6.20M | -57.00M | -8.30M | -6.10M | -77.70M | -101.00M | -7.40M | -71.70M | -38.90M | -9.40M | -94.00M | 352.60M | -2.70M | 0.20M | -6.30M | -360.50M | -143.40M | -12.30M | -11.20M | -9.80M | -7.20M | -10.80M | -5.20M | -8.00M | -11.30M | -316.30M | -9.10M | -11.90M |
|
Other financing activities
|
| 0.16M | 1.85M | -0.49M | 1.02M | 0.06M | 0.52M | 0.91M | 15.66M | 0.53M | 0.01M | 0.77M | 5.79M | -0.00M | 0.38M | 2.09M | 1.13M | 0.68M | 1.04M | 1.64M | 22.25M | -0.00M | | | 2.50M | 0.10M | -1.71M | 2.40M | 0.04M | 0.83M | 0.03M | | 22.50M | | | | | | 7.80M | | | -0.10M | | | 0.50M | 0.90M | | -8.10M | | | | | -5.00M | 13.60M | | | | | -2.40M | | | -0.30M |
|
Cash from Financing Activities
|
| -0.16M | -15.94M | 11.51M | -2.40M | 9.31M | -0.92M | -5.18M | 370.04M | -22.82M | -10.16M | -43.42M | -22.84M | -8.27M | 42.14M | -5.36M | -16.90M | -38.72M | -20.11M | -81.49M | 491.73M | -43.77M | -35.36M | -32.57M | -48.38M | -53.74M | -39.38M | -40.22M | -39.08M | -15.53M | -43.68M | -7.70M | 660.10M | -88.50M | -56.10M | 7.40M | -84.30M | -57.10M | 23.50M | 6.10M | -35.30M | 4.80M | -4.60M | 2.90M | -2.80M | -119.50M | -65.00M | -83.40M | -93.70M | -6.60M | -72.80M | -73.40M | -72.60M | -85.60M | -79.30M | -80.00M | -110.70M | -92.90M | -49.60M | 201.20M | -84.90M | -84.50M |
|
Exchange Rate Effect
|
| 0.26M | -0.08M | -0.69M | 0.91M | -0.40M | -0.29M | 0.23M | -0.30M | 0.04M | 0.17M | -0.28M | 0.12M | 0.31M | -0.06M | -0.39M | 0.27M | -0.60M | -0.29M | -0.70M | -0.54M | 0.20M | -0.42M | -0.06M | 0.05M | 0.22M | -0.32M | 0.15M | 0.82M | 0.46M | 0.37M | 0.40M | -1.10M | -0.10M | -0.60M | -0.60M | 0.60M | -0.70M | 0.50M | -0.40M | 0.50M | 1.10M | 1.20M | -1.20M | 0.80M | -0.30M | 0.10M | | -0.20M | -0.40M | | -0.10M | 0.10M | -0.30M | 0.40M | | -1.00M | -0.50M | -0.70M | 0.10M | 1.00M | 0.10M |
|
Change in Cash
|
| -0.20M | -11.87M | -2.59M | 3.36M | -5.94M | 4.49M | -0.05M | 0.74M | -4.55M | 13.61M | -15.71M | 2.34M | 30.97M | -7.73M | -13.96M | 7.36M | -0.87M | 1.83M | 44.65M | -34.50M | -12.95M | -5.05M | 4.50M | 6.41M | -17.81M | 10.07M | -3.04M | -5.04M | 9.01M | 8.67M | 41.20M | -33.20M | -3.80M | 0.90M | -6.20M | 4.50M | 27.40M | 27.70M | -31.20M | 143.90M | 21.80M | 44.70M | 112.10M | -11.10M | 304.00M | -149.80M | -27.20M | -11.80M | -279.40M | -140.90M | -5.30M | 28.80M | 51.80M | 30.30M | -17.50M | -26.20M | 34.40M | 38.60M | -98.20M | 31.90M | -12.40M |
|
Free Cash Flow
|
| 4.57M | 4.35M | 3.13M | 5.14M | 0.73M | 6.00M | 4.85M | -20.92M | 19.82M | 22.59M | 0.79M | 22.21M | 38.66M | 32.34M | -8.34M | 23.71M | 38.33M | 22.59M | 11.94M | 27.15M | 30.03M | 30.23M | 30.95M | 55.27M | 36.14M | 49.84M | 37.01M | 33.38M | 49.76M | 51.95M | 48.50M | 68.40M | 84.60M | 57.20M | 36.50M | 88.10M | 84.40M | 71.50M | 48.80M | 178.80M | 81.90M | 82.70M | 110.50M | 76.60M | 63.20M | -91.30M | 46.40M | 79.60M | 79.50M | 64.80M | 68.80M | 101.30M | 137.70M | 109.20M | 62.50M | 85.40M | 127.90M | 88.90M | 6.60M | 115.80M | 72.00M |
|
Net Cash Flow
|
| -0.46M | -11.79M | -1.89M | 2.46M | -5.54M | 4.78M | -0.28M | 1.04M | -4.58M | 13.44M | -15.43M | 2.21M | 30.66M | -7.67M | -13.57M | 7.09M | -0.27M | 2.12M | 45.35M | -33.96M | -13.14M | -4.63M | 4.55M | 6.36M | -18.03M | 10.40M | -3.19M | -5.87M | 8.56M | 8.30M | 40.80M | -32.10M | -3.70M | 1.50M | -5.60M | 3.90M | 28.10M | 27.20M | -30.80M | 143.40M | 20.70M | 43.50M | 113.30M | -11.90M | 304.30M | -149.90M | -27.20M | -11.60M | -279.00M | -140.90M | -5.20M | 28.70M | 52.10M | 29.90M | -17.50M | -25.20M | 34.90M | 39.30M | -98.30M | 30.90M | -12.50M |