|
Net Income
|
4.93M | 0.08M | -0.19M | 0.36M | 0.20M | 0.10M | 0.98M | 0.82M | 0.63M | 3.23M | -0.02M | -0.00M | 10.12M | 15.08M | 18.66M | 10.29M | 13.46M | 16.60M | 20.84M | 11.78M | 11.02M | 15.35M | 21.17M | 13.51M | 12.15M | 15.65M | 21.08M | 11.61M | 10.15M | 16.74M | 21.64M | 11.21M | 12.70M | 22.79M | 21.01M | 12.87M | 10.78M | 16.35M | 22.95M | 13.79M | 12.85M | 26.78M | 28.01M | 16.70M | 14.07M | 25.61M | 26.53M | 20.21M | 19.27M | 26.58M | 28.15M | 20.35M | 14.16M | 19.95M | 25.65M | 18.63M | 34.41M | 38.52M | 31.57M | 20.43M | 23.14M | 31.86M | 35.83M | 28.43M | 26.84M | 33.69M | 41.17M |
|
Share-based Compensation
|
0.38M | 0.44M | 0.22M | 0.29M | 0.46M | 0.49M | 0.28M | 0.24M | 0.40M | 0.57M | 0.28M | 0.28M | 0.54M | 0.63M | 0.31M | 0.45M | 0.66M | 0.47M | 0.58M | 0.30M | 0.81M | 0.59M | 0.56M | 0.26M | 0.85M | 0.47M | 0.80M | 0.64M | 0.79M | 0.67M | 0.51M | 0.57M | 1.03M | 0.60M | 0.67M | 0.58M | 1.00M | 0.64M | 2.01M | 0.20M | 2.00M | 0.18M | 0.29M | 0.05M | 1.84M | 0.28M | 0.35M | -0.01M | 1.93M | 0.45M | 0.08M | 0.11M | 1.91M | 0.28M | 0.26M | 0.13M | 2.25M | 0.32M | 0.52M | 0.20M | 2.50M | 0.35M | 0.63M | 0.26M | 2.72M | 0.34M | 0.32M |
|
Deferred Taxes
|
1.19M | -0.09M | 4.03M | 2.45M | -0.57M | -0.36M | 7.28M | 0.34M | -3.32M | 3.11M | 4.53M | 9.54M | -0.00M | 2.36M | 2.37M | 10.35M | 0.27M | 5.52M | 4.83M | 5.50M | -0.41M | -1.24M | -1.58M | 35.55M | 1.25M | -1.69M | 1.62M | 9.24M | 2.27M | 4.21M | 4.82M | 16.34M | 6.22M | -0.28M | 3.06M | 3.15M | 0.44M | -2.00M | -1.17M | -3.04M | -2.32M | 0.62M | 3.94M | 4.38M | 0.57M | 0.66M | 0.53M | 0.48M | -0.34M | 0.70M | 0.85M | 2.36M | 1.55M | -1.70M | -0.95M | 3.90M | -3.29M | 3.88M | 0.32M | 3.86M | 2.73M | -0.29M | 4.47M | -4.88M | 2.15M | 2.29M | -0.69M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01M | | | -1.22M | -0.00M | 0.01M | 1.28M | 0.03M | 0.12M | 0.13M | 0.67M | 0.82M | 0.14M | 0.00M | 0.23M | -0.29M | 0.18M | 0.03M | 1.22M | -0.98M | -0.17M | 0.36M | 1.50M | -1.70M | -0.34M | 1.74M | 0.06M | -2.29M | -0.19M | 0.38M | 1.26M | -1.05M | 0.35M | 0.17M | 0.78M | -0.01M | 1.21M | 0.00M | 0.28M | 0.06M | 1.60M | | | 0.03M | 1.81M | | 0.09M | -0.03M | 1.30M | | | -0.01M | 1.20M | 0.01M | 0.03M | 0.06M | 0.88M | 0.02M | -1.85M | 1.87M | 1.11M | 0.03M | 0.00M | -0.01M | 1.30M | 0.02M | 0.01M |
|
Asset Writedowns and Impairment
|
0.36M | 0.17M | 0.24M | 0.24M | 0.35M | 0.21M | 8.46M | 7.62M | 0.24M | 0.34M | 0.20M | 0.16M | 0.65M | 0.31M | 0.35M | 0.40M | 0.19M | 0.25M | 0.34M | 0.37M | 0.33M | 0.28M | 0.18M | 0.21M | 0.11M | 0.26M | 0.25M | 0.25M | 0.04M | 0.17M | 0.21M | 0.20M | 0.16M | 0.18M | 0.38M | 0.27M | 0.15M | 0.17M | 0.27M | 0.25M | 0.16M | 0.12M | 0.19M | 0.14M | 0.27M | 0.30M | 0.30M | 0.56M | 0.26M | 0.29M | 0.33M | 0.25M | 0.26M | 0.29M | 0.28M | 0.21M | 0.46M | 0.39M | 0.39M | -0.31M | 0.35M | 0.37M | 0.48M | 0.45M | 0.58M | 0.57M | 0.71M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
19.77M | 19.34M | 11.30M | 22.18M | 19.86M | 9.68M | 7.59M | 16.63M | 20.76M | 12.18M | 29.70M | 17.53M | 26.59M | 37.35M | 27.64M | 9.91M | 31.00M | 2.62M | 53.66M | 48.43M | 40.93M | 49.95M | 29.19M | 43.20M | 38.49M | 24.51M | 23.10M | 9.05M | 27.64M | 20.89M | 28.97M | 19.44M | 28.02M | 47.42M | 44.79M | 24.32M | 35.73M | 29.34M | 43.33M | 28.37M | 29.38M | 15.29M | 39.64M | 32.56M | 15.65M | 30.61M | 41.58M | 34.33M | 24.68M | 16.47M | 40.78M | 33.66M | 38.03M | 18.88M | 33.03M | 27.87M | 6.96M | 10.80M | 38.75M | 11.16M | 45.81M | 24.70M | 63.70M | 64.52M | 45.06M | 64.58M | 92.38M |
|
Amortization
|
| | | 778.98M | | | | 804.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
8.36M | 7.88M | 7.89M | 6.38M | 8.84M | 8.37M | 8.40M | 14.51M | 9.74M | 9.54M | 9.55M | 11.98M | 11.07M | 10.98M | 10.71M | 10.47M | 10.07M | 9.99M | 9.97M | 10.95M | 10.80M | 10.75M | 10.75M | 9.45M | 10.77M | 10.69M | 10.65M | 10.56M | 9.96M | 9.79M | 9.32M | 10.03M | 9.74M | 9.71M | 9.91M | 9.91M | 9.73M | 10.07M | 10.18M | 10.69M | 10.89M | 6.75M | 9.09M | 8.99M | 8.89M | 9.12M | 9.43M | 9.76M | 9.66M | 9.86M | 9.92M | 10.53M | 10.21M | 10.27M | 10.21M | 11.01M | 11.57M | 10.41M | 10.34M | 10.93M | 10.88M | 10.94M | 11.02M | 11.38M | 11.84M | 11.95M | 12.18M |
|
Change in Receivables
|
| | | | | | 5.03M | -7.49M | 1.41M | 4.91M | 1.92M | -5.55M | -1.99M | -2.32M | 14.04M | -15.15M | -2.00M | 10.34M | 3.16M | -6.19M | -3.63M | 5.54M | 1.44M | -7.32M | -1.96M | 0.71M | 5.12M | -5.11M | -2.62M | 4.39M | 2.71M | -2.72M | -4.10M | 10.51M | 4.28M | -3.01M | -6.74M | 3.13M | -2.24M | 0.70M | -5.75M | 6.88M | 4.03M | -7.04M | 4.08M | 6.43M | 4.25M | -1.49M | -5.71M | 7.80M | 6.66M | -4.06M | -7.63M | 5.09M | -0.64M | -2.25M | -4.46M | 6.10M | 5.99M | -1.00M | -5.00M | 10.55M | 5.83M | -6.27M | -3.10M | 8.74M | 5.11M |
|
Change in Inventory
|
| | | | | | -0.14M | 0.06M | 0.28M | 0.04M | 0.33M | 0.25M | 1.73M | 0.16M | 1.62M | -1.23M | 1.86M | -1.09M | -0.93M | -0.63M | -0.24M | -0.65M | 0.25M | -0.34M | 0.32M | 0.25M | 1.72M | -0.46M | -0.23M | 0.11M | -0.56M | -0.44M | 0.52M | 0.33M | 0.23M | -0.58M | -0.19M | 0.76M | 0.26M | 0.15M | 0.12M | 0.30M | -0.10M | 0.34M | 0.91M | 0.82M | 0.53M | -0.08M | 0.13M | 0.02M | 1.47M | 1.92M | -0.22M | 1.21M | 0.29M | 1.18M | 1.66M | 0.54M | -0.60M | 1.36M | -1.35M | 0.74M | -0.55M | -1.28M | 0.38M | 0.38M | 1.06M |
|
Change in Account Payables
|
| | | | | | -0.28M | -1.05M | 0.09M | 9.49M | -5.01M | 0.25M | 2.75M | 1.68M | 8.55M | -30.65M | -9.87M | -0.40M | 19.64M | -15.09M | -0.63M | 8.33M | 1.15M | -3.96M | -2.77M | 0.48M | -1.95M | -3.74M | -3.09M | 5.65M | -0.78M | -5.22M | -1.52M | -0.33M | 7.19M | -0.98M | -5.96M | 2.49M | 8.50M | -3.75M | -6.13M | 6.21M | 1.96M | -2.29M | -4.11M | 4.08M | 2.68M | 2.69M | -7.27M | 9.53M | 0.66M | -5.80M | 0.34M | 1.17M | -2.08M | 12.34M | -8.54M | -1.13M | 1.56M | -2.75M | -3.07M | 5.68M | -0.89M | 3.44M | -2.39M | 2.85M | 2.43M |
|
Change in Accured Expenses
|
3.86M | -1.57M | 4.43M | 3.87M | 1.06M | -8.05M | 5.94M | -10.10M | 1.94M | -2.31M | 6.07M | -4.03M | 1.84M | -2.91M | 4.97M | -2.91M | 1.16M | -2.73M | 7.79M | -3.09M | 1.57M | -3.50M | 4.53M | -3.95M | 0.94M | -3.45M | 6.92M | -3.46M | 0.87M | -3.20M | 5.31M | 0.11M | -2.81M | -0.47M | 5.11M | -3.42M | -0.34M | -2.04M | 4.40M | -2.95M | -2.22M | -5.71M | 6.04M | -2.77M | 0.35M | -3.26M | 8.00M | -2.49M | 3.10M | -4.85M | 3.75M | -0.01M | 1.57M | -8.07M | 6.47M | -4.72M | 3.60M | -4.87M | 5.62M | -3.93M | 1.87M | -5.66M | 5.76M | 1.96M | -2.58M | -5.59M | 8.51M |
|
Change in Taxes
|
1.54M | -0.51M | -2.26M | -2.34M | 6.70M | -4.95M | -9.96M | 5.54M | 5.19M | -7.39M | -0.61M | -11.73M | 7.60M | 6.07M | 7.62M | -17.12M | 15.11M | -0.64M | -0.49M | -6.66M | 5.64M | 5.35M | 3.22M | -25.86M | 6.59M | 11.07M | 5.38M | -13.41M | 3.61M | 5.20M | 7.85M | -23.65M | 2.85M | 26.24M | -5.43M | -10.45M | 2.68M | 2.14M | 0.01M | -2.12M | 5.57M | -2.21M | 0.22M | -7.37M | 3.33M | 7.51M | -2.36M | 3.79M | -0.27M | -7.16M | 4.20M | 0.98M | -1.59M | 0.42M | 2.12M | -7.43M | 12.87M | 8.56M | 9.19M | -28.13M | 4.62M | -0.85M | -6.18M | 2.39M | 6.31M | 7.25M | 13.37M |
|
Other Working Capital Changes
|
| | | 40.16M | | | 12.43M | 21.30M | 3.48M | 8.74M | 4.32M | 10.12M | 5.70M | 3.92M | 9.71M | -10.90M | 13.15M | 1.16M | -11.04M | 1.13M | -2.66M | 5.79M | 10.95M | -11.21M | -4.50M | 1.02M | 2.35M | -0.80M | 2.24M | 0.32M | -4.08M | 6.43M | -4.22M | 7.08M | -5.15M | 4.30M | 3.18M | -0.68M | -4.80M | 5.92M | 2.90M | 1.14M | 1.12M | -9.14M | 3.40M | -0.71M | -5.19M | -6.87M | 4.03M | -0.43M | -2.18M | 1.64M | 4.58M | -3.37M | -4.29M | -0.08M | 5.66M | -2.97M | -3.09M | -1.18M | 5.77M | -3.28M | -0.19M | 2.01M | 5.97M | -1.35M | 0.13M |
|
Capital Expenditures
|
17.68M | -54.62M | -18.69M | 133.09M | 15.98M | 22.37M | 19.36M | 21.35M | 17.47M | 19.82M | 26.28M | 16.71M | 14.97M | 14.48M | 18.72M | 19.93M | 18.43M | 22.76M | 27.87M | 28.32M | 20.53M | 15.09M | 18.09M | 18.84M | 17.39M | 16.82M | 25.64M | 27.48M | 29.45M | 35.88M | 34.57M | 29.96M | 23.99M | 21.90M | 32.00M | 35.23M | 30.36M | 28.42M | 28.55M | 39.23M | 40.56M | 40.59M | 29.93M | 40.85M | 33.54M | 29.04M | 32.24M | 35.60M | 37.09M | 39.05M | 30.57M | 37.79M | 35.17M | 41.38M | 45.50M | 44.18M | 49.34M | 39.31M | 47.48M | 52.41M | 47.55M | 61.75M | 64.18M | 58.48M | 67.56M | 50.92M | 54.65M |
|
Sales of Property, Plant and Equipment
|
0.02M | | | | 0.02M | 0.07M | 0.03M | 0.70M | | | | | | | 0.07M | -0.00M | 0.01M | | | | | | 0.04M | 0.02M | | | | | | | | | | | | | | | 0.03M | 0.01M | | 0.10M | 0.04M | 0.03M | 0.05M | | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | -19.33M | -20.64M | -17.47M | 9.13M | -25.70M | -16.49M | -14.97M | -14.48M | -18.66M | -19.94M | -18.41M | -22.96M | -29.09M | -28.30M | -20.65M | -15.17M | -19.59M | -18.65M | -17.46M | -18.15M | -25.70M | -28.83M | -29.53M | -35.93M | -35.90M | -29.87M | -23.95M | 12.61M | -33.53M | -35.16M | -30.23M | -28.42M | -30.10M | -39.28M | -40.35M | -40.52M | -29.80M | -42.52M | -33.38M | -29.11M | -32.15M | -36.97M | -36.98M | -39.10M | -30.41M | -38.60M | -35.05M | -41.37M | -45.32M | -45.37M | -49.16M | -38.66M | -47.36M | -53.59M | -47.41M | -61.48M | -63.96M | -59.93M | -67.37M | -50.96M | -54.36M |
|
Other financing activities
|
0.33M | 0.08M | 0.04M | -0.34M | 0.89M | -0.07M | -0.55M | -0.09M | 0.08M | | 0.16M | 0.47M | -0.48M | | | 1.37M | -0.77M | -0.10M | -0.10M | 2.00M | -0.92M | -0.22M | -0.04M | 0.21M | -0.81M | -0.22M | -0.06M | 0.12M | -1.50M | -0.02M | -0.02M | 0.04M | -1.29M | -0.01M | 0.02M | 0.20M | -1.21M | -0.00M | -0.00M | 6.77M | 1.93M | 4.36M | 1.97M | 1.91M | 3.52M | 1.11M | 2.95M | -9.24M | 2.02M | 4.82M | 3.80M | -11.80M | 1.79M | 2.32M | 1.38M | -6.62M | 2.06M | 2.54M | 2.60M | | 2.33M | 3.34M | 2.81M | | 1.97M | 2.56M | 2.78M |
|
Cash from Financing Activities
|
17.67M | 19.26M | 18.71M | -56.38M | 15.96M | -1.90M | 13.64M | 0.58M | -4.49M | -13.04M | -10.04M | -4.94M | -6.38M | -3.51M | 8.17M | -9.56M | -3.28M | -3.92M | -6.93M | -8.06M | 16.43M | -31.87M | -29.58M | -6.43M | -22.35M | -37.17M | -14.01M | -3.10M | 5.98M | 11.09M | 5.20M | 8.07M | -3.88M | -58.53M | -6.72M | 4.39M | 0.28M | -1.35M | -16.81M | 16.08M | 5.67M | 24.91M | -0.95M | 0.90M | 16.82M | 4.56M | -7.79M | 31.26M | -17.48M | 21.04M | -8.59M | 2.76M | 2.19M | 23.19M | 3.72M | 21.24M | 38.33M | 26.76M | 16.18M | 47.89M | 4.54M | 23.36M | 13.14M | 5.60M | 16.88M | -14.59M | -32.19M |
|
Dividends Paid - Common
|
4.33M | 4.33M | -21.95M | 31.38M | 4.82M | 4.83M | 4.83M | 4.84M | 4.85M | 5.20M | 5.20M | 5.25M | 5.28M | 5.30M | 6.70M | 6.82M | 6.84M | 6.80M | 7.80M | 7.84M | 7.85M | 7.90M | 8.20M | 8.18M | 8.15M | 8.00M | 8.30M | 8.19M | 8.18M | 8.20M | 8.20M | 8.85M | 8.85M | 8.86M | 9.35M | 9.35M | 9.36M | 9.37M | 10.10M | 10.11M | 10.11M | 10.12M | 11.23M | 11.24M | 11.24M | 11.25M | 12.36M | 12.36M | 12.36M | 12.37M | 13.48M | 13.48M | 13.48M | 13.49M | 14.69M | 14.69M | 14.70M | 14.70M | 15.90M | 15.90M | 15.90M | 16.02M | 17.45M | 17.63M | 17.76M | 17.93M | 19.41M |
|
Exchange Rate Effect
|
| | -0.12M | 0.02M | 0.19M | 0.23M | 0.81M | 0.06M | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
17.61M | -15.14M | -2.40M | -5.67M | 3.40M | 1.95M | 1.90M | -3.44M | -1.21M | 8.27M | -6.05M | -3.90M | 5.24M | 19.36M | 17.15M | -19.58M | 9.31M | -24.27M | 17.64M | 12.06M | 36.71M | 2.91M | -19.99M | 18.13M | -1.31M | -30.81M | -16.61M | -22.89M | 4.09M | -3.94M | -1.73M | -2.35M | 0.18M | 1.50M | 4.54M | -6.45M | 5.77M | -0.43M | -3.58M | 5.17M | -5.30M | -0.33M | 8.88M | -9.06M | -0.91M | 6.07M | 1.63M | 28.61M | -29.79M | -1.59M | 1.78M | -2.18M | 5.16M | 0.70M | -8.57M | 3.74M | -3.87M | -1.10M | 7.58M | 5.47M | 2.93M | -13.42M | 12.89M | 10.19M | -5.43M | -0.98M | 5.83M |
|
Free Cash Flow
|
2.09M | 73.96M | 29.99M | -110.91M | 3.88M | -12.69M | -11.77M | -4.72M | 3.29M | -7.64M | 3.42M | 0.82M | 11.62M | 22.87M | 8.92M | -10.02M | 12.58M | -20.15M | 25.79M | 20.11M | 20.40M | 34.86M | 11.10M | 24.36M | 21.11M | 7.69M | -2.54M | -18.43M | -1.81M | -14.98M | -5.60M | -10.52M | 4.03M | 25.52M | 12.79M | -10.91M | 5.36M | 0.93M | 14.79M | -10.86M | -11.18M | -25.31M | 9.70M | -8.29M | -17.89M | 1.57M | 9.34M | -1.27M | -12.42M | -22.59M | 10.21M | -4.13M | 2.86M | -22.50M | -12.48M | -16.32M | -42.37M | -28.51M | -8.73M | -41.24M | -1.74M | -37.04M | -0.48M | 6.03M | -22.50M | 13.66M | 37.73M |
|
Net Cash Flow
|
37.44M | 38.60M | 30.01M | -34.20M | 35.82M | 7.78M | 1.90M | -3.44M | -1.21M | 8.27M | -6.05M | -3.90M | 5.24M | 19.36M | 17.15M | -19.58M | 9.31M | -24.27M | 17.64M | 12.06M | 36.71M | 2.91M | -19.99M | 18.13M | -1.31M | -30.81M | -16.61M | -22.89M | 4.09M | -3.94M | -1.73M | -2.35M | 0.18M | 1.50M | 4.54M | -6.45M | 5.77M | -0.43M | -3.58M | 5.17M | -5.30M | -0.33M | 8.88M | -9.06M | -0.91M | 6.07M | 1.63M | 28.61M | -29.79M | -1.59M | 1.78M | -2.18M | 5.16M | 0.70M | -8.57M | 3.74M | -3.87M | -1.10M | 7.58M | 5.47M | 2.93M | -13.42M | 12.89M | 10.19M | -5.43M | -0.98M | 5.83M |