|
Net Income
|
-0.73M | 0.67M | 2.99M | 1.95M | 1.63M | -0.60M | 6.19M | 10.51M | 2.51M | -1.29M | 1.99M | 3.47M | -1.01M | -1.96M | -1.06M | -20.64M | -2.35M | -19.95M | -5.32M | -6.93M | -6.94M | -8.18M | -6.81M | -6.25M | -0.80M | 33.47M | 3.63M | -3.89M | -5.13M | -10.89M | -9.23M | 4.05M | 0.41M | -1.81M | -3.74M | -4.93M | -1.24M |
|
Depreciation and Depletion
|
1.32M | 1.15M | 1.17M | 1.24M | 1.24M | 1.23M | 1.22M | 1.17M | 1.30M | 1.58M | 2.08M | 1.98M | 2.18M | 2.78M | 3.17M | 3.21M | 3.16M | 3.60M | 4.18M | 4.34M | 4.47M | 4.54M | 4.60M | 4.58M | 4.66M | 4.57M | 4.62M | 5.46M | 6.65M | 7.72M | 8.05M | 7.96M | 7.99M | 7.73M | 8.22M | 8.75M | 9.21M |
|
Share-based Compensation
|
| 0.27M | 0.25M | 0.24M | 0.61M | 0.70M | 0.49M | 0.76M | 0.76M | 1.32M | 1.68M | 1.63M | 1.65M | 1.67M | 2.50M | 2.42M | 2.38M | 2.58M | 4.39M | 3.38M | 3.83M | 2.94M | 5.35M | 4.82M | 4.89M | 5.60M | 7.38M | 8.01M | 6.94M | 14.67M | 12.34M | 11.36M | 11.45M | 13.21M | 13.57M | 12.54M | 12.33M |
|
Deferred Taxes
|
| -11.34M | 1.56M | 0.89M | 0.99M | 2.72M | 2.61M | -9.29M | -2.36M | -1.79M | -7.66M | -6.60M | -2.83M | -0.41M | -2.34M | 16.59M | | 0.35M | -0.89M | 1.44M | 0.14M | -9.00M | 0.09M | -2.28M | -3.31M | -1.10M | -4.68M | -0.54M | -0.68M | -1.24M | -1.37M | -2.74M | -0.13M | -1.16M | -1.78M | -1.15M | 1.87M |
|
Cash from Discontinued Operations
|
| -4.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.03M | 0.52M | 0.21M | 0.16M | 0.09M | 0.07M | | -0.35M | 0.59M | 0.36M | 0.27M | 3.32M | 0.96M | 229.82M | | | 2.90M | 0.56M | 0.26M | 0.23M | 3.45M | -0.05M | -0.08M | 0.61M | 1.02M | 1.58M | 153.00M | 0.44M | 1.89M | 1.13M | 0.19M | 0.60M | 2.91M | 0.03M | 0.00M |
|
Cash from Operations
|
| 4.21M | -0.97M | 5.97M | 4.67M | 4.95M | 11.24M | 5.87M | 6.88M | 0.63M | -9.04M | 3.62M | 1.93M | 2.23M | -7.61M | 7.29M | 11.65M | -6.81M | 10.01M | -1.16M | 14.84M | 17.11M | -6.70M | 7.02M | 24.02M | 10.57M | -6.35M | 3.09M | 23.00M | 19.27M | 2.46M | 24.44M | 20.46M | 36.52M | -3.08M | 31.72M | 22.24M |
|
Amortizatization of Intangibles
|
| | | | | | 0.01M | 0.02M | | | 0.92M | 1.08M | 1.13M | 1.14M | 1.16M | 1.17M | 1.19M | 1.29M | 1.35M | 1.44M | 1.47M | 1.47M | 1.91M | 1.81M | 1.58M | 1.67M | 1.60M | 1.64M | 1.99M | 4.10M | 1.14M | 0.87M | 0.75M | 0.84M | 0.75M | 0.87M | 0.85M |
|
Amortization of Deferred Charges
|
| 0.03M | 0.03M | 0.03M | 0.03M | 0.28M | 0.02M | 0.02M | 0.02M | 0.02M | 0.12M | 5.77M | 4.29M | -10.01M | 1.75M | 4.56M | 4.60M | 4.73M | 5.19M | 7.12M | 7.17M | 7.28M | 0.76M | 0.77M | 0.81M | 0.74M | 1.01M | 0.47M | 0.51M | 0.53M | 0.53M | 0.44M | 0.37M | 0.38M | 0.36M | 0.34M | 0.34M |
|
Depreciation & Amortization (CF)
|
1.32M | 1.37M | 1.38M | 1.45M | 1.45M | 1.44M | 1.39M | 1.30M | 1.43M | 1.72M | 2.21M | 2.11M | 2.31M | 2.91M | 3.30M | 3.34M | 3.29M | 6.88M | 9.04M | 9.20M | 9.23M | 9.16M | 9.17M | 8.92M | 8.78M | 8.73M | 8.89M | 9.80M | 10.99M | 12.03M | 12.41M | 12.30M | 12.42M | 12.10M | 12.50M | 13.31M | 13.84M |
|
Change in Receivables
|
| 0.56M | 0.17M | -0.04M | 1.73M | 2.52M | 3.18M | -1.40M | 0.78M | 0.23M | 3.89M | -1.21M | 2.62M | 0.87M | 6.90M | 4.71M | 4.61M | 2.61M | -3.53M | 11.69M | 12.45M | -13.90M | 7.42M | 9.26M | 1.64M | -4.97M | -11.34M | 7.62M | 4.37M | 2.80M | 11.46M | -3.82M | 13.68M | -12.59M | 0.25M | 1.51M | 4.17M |
|
Change in Account Payables
|
| -0.84M | -1.66M | -1.33M | 0.66M | -0.09M | -0.66M | -1.72M | 1.60M | 0.61M | -0.43M | 0.34M | -0.07M | 1.31M | 0.30M | -0.26M | 2.86M | -2.59M | 1.39M | -0.27M | 6.00M | -5.13M | 0.01M | 11.73M | 2.56M | 2.90M | -10.71M | 4.54M | 10.34M | 1.22M | -8.64M | 7.53M | -10.83M | 7.30M | -10.93M | 2.69M | 13.88M |
|
Change in Accured Expenses
|
| 0.79M | -3.94M | 1.71M | 3.50M | -0.23M | -1.17M | 3.68M | 1.86M | 0.45M | -1.73M | 3.31M | 3.11M | 1.33M | -4.99M | 7.41M | 6.26M | 5.72M | -7.87M | 1.68M | 7.78M | 8.10M | 3.69M | -2.26M | 15.71M | -12.85M | -8.62M | -3.85M | -0.57M | 2.44M | 6.71M | -2.74M | 21.02M | -6.88M | -8.07M | 6.58M | -11.20M |
|
Other Working Capital Changes
|
| -0.57M | 1.23M | -0.05M | 0.29M | 1.10M | 5.88M | -1.74M | 1.21M | 0.67M | 1.55M | 2.03M | -0.54M | 1.20M | -1.28M | -1.33M | -1.33M | -1.36M | -1.37M | 5.86M | -9.02M | 11.29M | 11.33M | -0.84M | 2.89M | -20.97M | -1.90M | -2.02M | -4.08M | -1.98M | -1.23M | -0.79M | -0.93M | -2.65M | 5.37M | -3.90M | 3.30M |
|
Capital Expenditures
|
| 1.14M | 0.68M | 0.92M | 0.99M | 2.44M | 0.96M | 2.15M | 1.81M | 7.50M | 1.77M | 6.08M | 5.24M | 9.13M | 3.64M | 3.91M | 1.99M | 2.74M | 6.78M | 0.92M | 1.85M | 8.13M | 5.27M | 9.27M | 4.12M | 22.99M | 2.89M | 2.11M | 3.38M | 2.26M | 3.56M | 3.59M | 3.49M | 3.35M | 7.37M | 3.57M | 6.25M |
|
Sales of Property, Plant and Equipment
|
| | 0.00M | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| -0.31M | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 0.42M | 0.42M | 0.23M | 0.18M | 0.21M | 0.26M | 0.15M | 0.15M | 0.10M | 0.10M | 0.15M |
|
Change in Acquisitions & Divestments
|
| | | | | | | 3.00M | 6.00M | 9.00M | 9.00M | 9.00M | 68.47M | -0.00M | | | | 190.78M | 30.00M | 10.00M | | | | | 33.10M | 75.58M | 43.94M | 37.30M | 18.88M | 30.01M | 1.42M | 36.89M | 10.34M | 4.85M | 0.99M | 3.74M | 2.94M |
|
Cash from Investing Activities
|
| -2.14M | -0.81M | -1.91M | -2.02M | -3.23M | -9.90M | -5.75M | -7.64M | -8.39M | -43.82M | -3.63M | 49.72M | -9.92M | -4.43M | -235.40M | -2.33M | -212.92M | 22.12M | -7.78M | -2.66M | -8.85M | -5.92M | -156.67M | -17.79M | 46.94M | 28.96M | 3.62M | -5.70M | 3.97M | -27.01M | 21.70M | 7.00M | -3.13M | -13.84M | -8.23M | -7.99M |
|
Other financing activities
|
| 0.52M | | | | 0.03M | | | | 0.03M | 0.16M | 0.60M | 0.00M | | 11.05M | 0.92M | | 0.03M | 7.00M | 0.54M | | | | 0.49M | 0.07M | | | | 0.70M | 0.01M | | | 0.03M | 0.14M | | | 0.03M |
|
Cash from Financing Activities
|
| 2.59M | 0.49M | -3.90M | -2.96M | 30.56M | -0.24M | 6.91M | 3.56M | 0.46M | 150.45M | 1.49M | 0.58M | -0.11M | 344.92M | 2.14M | 0.04M | -0.21M | 215.29M | -1.10M | -0.24M | -6.93M | -1.62M | -0.76M | -0.21M | -117.41M | -52.06M | 0.13M | -0.79M | -0.05M | -1.81M | -89.21M | -15.12M | -25.13M | -29.03M | -0.03M | -0.01M |
|
Exchange Rate Effect
|
| | | | | | | | | | | -0.00M | -0.02M | 0.01M | -0.03M | 0.02M | 0.06M | 0.06M | 0.40M | -0.20M | 0.09M | -0.10M | -1.06M | -0.38M | -4.91M | 7.22M | 0.31M | -0.28M | -0.91M | 1.50M | -0.39M | -0.21M | 0.65M | -1.28M | -0.12M | 0.78M | -0.94M |
|
Change in Cash
|
| 0.49M | -1.29M | 0.16M | -0.31M | 32.28M | 1.10M | 7.03M | 2.80M | -7.31M | 97.59M | 1.49M | 52.22M | -7.80M | 332.86M | -225.95M | 9.41M | -219.89M | 247.82M | -10.24M | 12.04M | 1.23M | -15.30M | -150.79M | 1.11M | -52.68M | -29.15M | 6.55M | 15.60M | 24.68M | -26.74M | -43.29M | 12.98M | 6.97M | -46.08M | 24.24M | 13.30M |
|
Beginning Cash Balance
|
5.82M | 6.54M | 1.29M | 5.52M | 5.68M | 5.59M | 37.67M | 38.77M | 45.77M | 48.81M | 41.28M | 138.60M | 140.19M | 192.21M | 159.13M | 516.93M | 290.76M | 292.05M | 71.91M | 319.85M | 309.78M | 330.22M | 331.31M | 316.11M | 165.28M | 166.32M | 114.44M | 85.27M | 91.77M | 107.31M | 132.13M | 105.33M | 61.96M | 74.84M | 82.01M | 35.90M | 60.07M |
|
Free Cash Flow
|
| 3.07M | -1.65M | 5.05M | 3.68M | 2.51M | 10.28M | 3.72M | 5.08M | -6.87M | -10.80M | -2.45M | -3.31M | -6.90M | -11.24M | 3.38M | 9.66M | -9.55M | 3.23M | -2.09M | 12.99M | 8.98M | -11.97M | -2.25M | 19.89M | -12.43M | -9.24M | 0.97M | 19.62M | 17.01M | -1.09M | 20.85M | 16.97M | 33.17M | -10.45M | 28.15M | 15.99M |
|
Net Cash Flow
|
| 4.67M | -1.29M | 0.16M | -0.31M | 32.28M | 1.10M | 7.03M | 2.80M | -7.31M | 97.59M | 1.49M | 52.24M | -7.81M | 332.88M | -225.97M | 9.36M | -219.95M | 247.42M | -10.04M | 11.95M | 1.33M | -14.24M | -150.42M | 6.01M | -59.90M | -29.45M | 6.83M | 16.52M | 23.18M | -26.35M | -43.07M | 12.34M | 8.26M | -45.95M | 23.46M | 14.24M |