|
Net Income
|
| -0.01M | -0.13M | 0.18M | | | | -0.12M | -0.02M | -0.01M | -0.01M | -0.28M | -0.08M | -0.04M | -0.02M | 0.18M | -7.89M | 1.65M | 21.49M | 14.24M | -1.14M | -1.07M | 13.76M | 10.51M | -0.57M | -0.35M | 0.33M | 9.57M | -1.58M | -0.30M | 3.81M | | -3.18M | -11.03M | -4.95M | -43.53M | -11.36M | 5.53M | 6.86M | 15.83M | 24.19M | 24.08M | 25.94M | 19.50M | 26.92M | 24.47M | 36.86M | 37.39M | 28.76M |
|
Share-based Compensation
|
| | | | | 0.06M | 0.47M | 1.11M | 1.14M | 1.31M | 10.27M | | | 0.41M | 0.49M | 0.37M | 0.62M | 0.89M | 0.87M | 0.25M | 0.85M | 1.19M | 1.10M | 1.13M | 1.09M | 1.20M | 1.81M | 0.04M | 0.72M | 0.87M | 0.33M | | 1.67M | 0.81M | 0.67M | 1.77M | 0.59M | 0.70M | 0.94M | 1.94M | 2.05M | 2.49M | 2.47M | 1.59M | 2.51M | 7.43M | 2.97M | 1.88M | 2.36M |
|
Deferred Taxes
|
| | -1.38M | 2.48M | | -4.98M | 0.90M | -4.53M | -0.09M | 0.66M | 7.89M | 0.50M | -3.88M | 0.91M | 2.09M | -0.33M | 1.16M | -0.06M | 7.32M | -2.77M | 0.27M | -0.18M | 0.42M | 6.13M | -0.12M | -0.17M | 0.32M | -0.00M | -0.11M | -0.36M | 0.81M | | -1.70M | -7.42M | 2.83M | -11.42M | -2.99M | 1.39M | 2.12M | 7.54M | 1.14M | 0.68M | 2.34M | -5.84M | -2.15M | -1.82M | -1.48M | 8.38M | 2.77M |
|
Cash from Discontinued Operations
|
| | -0.10M | -0.45M | | | | -0.12M | -0.02M | -0.01M | -0.01M | -0.15M | -0.13M | -0.06M | -0.03M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.00M | 1.21M | | | | 7.14M | 0.22M | 0.58M | 2.72M | 0.38M | 0.61M | 0.62M | 0.09M | 7.10M | 0.03M | 3.57M | 0.07M | 0.01M | 8.04M | | | | 0.81M | 1.14M | | 1.55M | 0.38M | 0.38M | 0.38M | | 0.33M | 0.33M | 0.33M | 0.28M | 0.20M | 0.08M | 0.14M | 0.20M | 1.24M | 8.20M | 9.41M | 10.54M | 0.54M | 30.16M | 12.90M | 15.17M | 3.71M |
|
Asset Writedowns and Impairment
|
| | 0.08M | -0.09M | | 0.00M | 0.17M | -0.10M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 7.39M | 30.32M | | 0.64M | -0.91M | 39.03M | -39.23M | 26.80M | 37.57M | -6.93M | -23.68M | 20.13M | -4.96M | 27.35M | -25.97M | -1.08M | 18.19M | 26.40M | -46.99M | 22.11M | -6.94M | 63.23M | -85.58M | 38.42M | -31.38M | 69.82M | -9.88M | 0.92M | -7.37M | | -29.00M | 33.81M | -36.61M | 37.66M | 31.22M | 17.66M | 30.06M | 17.18M | -25.93M | 28.53M | -27.72M | 30.69M | -2.31M | 1.72M | 20.46M | 28.62M | 5.82M |
|
Cash from Operations
|
| 8.81M | | | -9.06M | -10.46M | 9.77M | 55.00M | -41.57M | 28.20M | 34.63M | 3.84M | -32.21M | 22.88M | 15.08M | 41.89M | -33.81M | 0.75M | 40.08M | 41.33M | -48.21M | 21.44M | 7.66M | 74.82M | -85.99M | 37.78M | -30.10M | 81.76M | -11.50M | 0.30M | -3.04M | | -33.08M | 21.67M | -43.04M | -10.20M | 19.93M | 24.79M | 39.41M | 35.80M | 0.22M | 54.55M | 0.99M | 55.35M | 26.41M | 27.77M | 56.92M | 65.12M | 36.58M |
|
Amortization of Deferred Charges
|
| | 0.49M | 0.76M | | 0.74M | 0.74M | 0.73M | 0.72M | 0.73M | 0.78M | 0.78M | 0.51M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | 0.20M | 0.21M | 2.24M | -0.28M | 1.65M | 0.62M | 2.31M | 0.63M | 0.09M | 0.56M | 0.90M | 0.76M | | 1.14M | 1.37M | 0.57M | 1.18M | 0.42M | 0.36M | 0.35M | 0.35M | 0.13M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF)
|
| | 2.42M | 2.50M | | 2.30M | 2.08M | 2.14M | 1.99M | 2.01M | 2.02M | 2.02M | 2.02M | 2.08M | 2.00M | 2.07M | 2.10M | 2.08M | 2.15M | 2.72M | 2.19M | 2.65M | 2.56M | 2.98M | 3.46M | 3.63M | 3.64M | 3.67M | 3.47M | 3.34M | 3.33M | | 3.29M | 3.39M | 3.41M | 3.90M | 3.36M | 3.71M | 5.01M | 3.90M | 3.62M | 3.64M | 3.66M | 3.91M | 3.86M | 3.85M | 3.96M | 3.92M | 3.98M |
|
Change in Receivables
|
| | 14.34M | -3.16M | | -1.25M | 20.93M | -20.17M | -1.34M | -6.34M | 13.69M | 0.56M | -1.36M | -12.08M | 27.14M | -23.87M | -3.87M | 5.91M | 10.38M | 1.50M | -13.79M | -2.00M | 31.96M | -29.69M | -4.62M | 1.16M | 6.61M | -6.07M | -2.72M | 1.60M | 3.95M | | -3.83M | 5.06M | 1.80M | -0.26M | -3.41M | 4.51M | -2.21M | 1.15M | -1.47M | 0.32M | 22.58M | 25.09M | -45.10M | 1.79M | 5.32M | -0.46M | -9.88M |
|
Change in Inventory
|
| | 15.67M | -37.54M | | 15.61M | 22.00M | -57.34M | 22.31M | 21.37M | 8.55M | -47.61M | 18.06M | 38.56M | 16.18M | -50.45M | -1.82M | 31.05M | 7.64M | -54.66M | 26.88M | 41.72M | 14.75M | -61.86M | 59.80M | 5.32M | 11.78M | -99.19M | 12.62M | 22.82M | 41.58M | | 16.75M | 13.72M | 61.05M | -50.49M | -13.86M | 0.04M | 0.01M | 6.12M | 7.17M | 2.94M | -0.86M | -16.74M | 35.32M | 0.71M | -12.79M | -11.57M | 1.46M |
|
Change in Account Payables
|
| | 12.36M | -17.67M | | 21.64M | 27.86M | -36.95M | -12.32M | 30.98M | 31.67M | -50.66M | -10.83M | 41.79M | 25.71M | -48.27M | -26.29M | 35.44M | 32.81M | -38.86M | -28.30M | 44.68M | 26.05M | -36.11M | -25.07M | 42.85M | -20.90M | -37.14M | -6.54M | 29.38M | 32.32M | | -11.12M | 50.00M | 17.40M | -20.07M | 16.57M | 11.54M | -0.16M | 0.76M | -23.10M | 25.40M | -12.26M | 16.63M | -5.47M | 15.40M | -2.62M | 0.71M | -29.03M |
|
Change in Accured Expenses
|
| -8.85M | | | -4.55M | -2.96M | 8.46M | -0.59M | -10.09M | 6.86M | 7.09M | -8.71M | -5.76M | 1.00M | 10.75M | -4.97M | -11.71M | -0.62M | -6.69M | 4.72M | -5.22M | 10.15M | 11.06M | -6.28M | -10.52M | -4.30M | -1.83M | -2.77M | 0.57M | -10.72M | 1.04M | | -8.57M | 2.21M | -3.57M | -6.22M | 0.46M | 2.96M | 19.65M | 11.71M | -3.74M | 8.16M | -10.41M | 24.86M | 0.03M | -17.77M | 7.33M | 7.75M | 28.94M |
|
Other Working Capital Changes
|
| -0.82M | | | -0.60M | 2.25M | -0.97M | -0.46M | 0.39M | 1.57M | 4.09M | -3.60M | 0.02M | 1.09M | 4.83M | -0.47M | -1.43M | 1.77M | 1.17M | -4.26M | 4.80M | -0.81M | 1.02M | -0.36M | -0.00M | 1.35M | -3.83M | -2.59M | -0.24M | -1.12M | -0.32M | | 2.55M | 0.52M | -3.15M | -0.23M | 5.23M | -2.85M | -2.15M | -0.68M | 3.10M | 6.92M | -10.70M | -0.29M | 9.24M | 1.71M | -2.25M | 7.09M | 9.88M |
|
Capital Expenditures
|
| | 1.03M | 2.27M | | 0.97M | 1.59M | 1.76M | 1.67M | 2.27M | 2.57M | 3.07M | 2.96M | 2.20M | 2.03M | 2.06M | 3.45M | 3.57M | 8.55M | 16.55M | 10.79M | 11.92M | 7.45M | 5.36M | 9.29M | 4.96M | 2.47M | 2.24M | 3.32M | 3.69M | 3.30M | | 1.57M | 1.91M | 1.27M | -3.85M | 1.15M | 2.59M | 2.65M | 2.13M | 2.90M | 2.74M | 4.49M | 5.13M | 4.59M | 9.02M | 4.60M | 4.66M | 5.46M |
|
Sales of Property, Plant and Equipment
|
| | | 0.08M | | | | | | | | | | | 0.00M | 0.00M | | | 0.01M | 0.00M | | | | 0.05M | 0.15M | | | 0.01M | | | 0.90M | 0.00M | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 3.21M | | | | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.97M | -1.59M | -1.76M | -1.67M | -2.27M | -2.57M | -3.07M | -2.96M | -2.16M | -2.03M | -2.06M | -3.45M | -3.57M | -8.54M | -16.54M | -10.79M | -11.92M | -7.45M | -5.31M | -9.14M | -4.96M | -2.47M | -2.23M | -3.32M | -3.69M | -2.40M | | -1.57M | -1.91M | -1.27M | 2.95M | -1.15M | -2.59M | -2.65M | -2.13M | -2.90M | -2.74M | -4.49M | -5.68M | -5.09M | -9.02M | -4.95M | -4.81M | -5.66M |
|
Other financing activities
|
-0.13M | | | | -13.06M | | | 0.24M | | | 1.12M | | 0.21M | 0.06M | 0.03M | | | | | 2.01M | | | | | | | 0.94M | | 2.48M | | | | 2.47M | | | 0.28M | 3.21M | 0.06M | | | 7.42M | | | -4.29M | | | | | |
|
Cash from Financing Activities
|
0.00M | | | | 133.28M | 10.56M | -2.97M | -28.20M | 7.01M | -13.95M | -17.97M | 8.84M | -4.15M | 4.71M | -1.16M | -27.53M | -2.15M | -10.04M | 0.04M | -6.45M | 17.55M | -2.73M | 3.26M | -27.62M | 31.87M | -6.43M | 11.02M | -47.57M | -5.78M | -1.80M | -2.06M | | 27.01M | -8.96M | 55.95M | 39.30M | -23.36M | -10.09M | -4.04M | -5.41M | 0.99M | -36.02M | -1.18M | -10.40M | -12.88M | -24.12M | -9.65M | -4.06M | -18.50M |
|
Dividends Paid - Common
|
| | | 1.12M | | | | | | 0.95M | 0.96M | 0.96M | 0.95M | 1.02M | 0.97M | 1.32M | 0.77M | 0.76M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | | | | 3.00M | -3.00M | | | | | | | |
|
Change in Cash
|
0.00M | | | | 10.99M | -3.75M | 8.09M | 56.81M | -41.55M | 17.30M | 45.55M | -21.86M | -39.31M | 25.43M | 11.88M | 12.30M | -39.41M | -12.86M | 31.57M | 18.34M | -41.44M | 6.78M | 3.48M | 41.88M | -63.26M | 26.39M | -21.55M | 31.97M | -20.59M | -5.19M | -7.50M | | -7.64M | 10.80M | 11.64M | 32.05M | -4.58M | 12.11M | 32.72M | 28.25M | -1.69M | 15.80M | -4.68M | 39.27M | 8.43M | -5.37M | 42.32M | 56.25M | 12.43M |
|
Free Cash Flow
|
| 8.81M | -1.03M | -2.27M | -9.06M | -11.43M | 8.18M | 53.24M | -43.24M | 25.93M | 32.06M | 0.77M | -35.16M | 20.68M | 13.04M | 39.83M | -37.26M | -2.82M | 31.53M | 24.79M | -58.99M | 9.52M | 0.21M | 69.46M | -95.28M | 32.81M | -32.57M | 79.52M | -14.81M | -3.39M | -6.34M | | -34.65M | 19.76M | -44.31M | -6.35M | 18.78M | 22.20M | 36.77M | 33.67M | -2.69M | 51.81M | -3.50M | 50.23M | 21.82M | 18.75M | 52.32M | 60.46M | 31.11M |
|
Net Cash Flow
|
0.00M | 8.81M | | | 124.21M | -0.87M | 5.21M | 25.04M | -36.23M | 11.98M | 14.09M | 9.61M | -39.31M | 25.43M | 11.88M | 12.30M | -39.41M | -12.86M | 31.57M | 18.34M | -41.44M | 6.78M | 3.48M | 41.88M | -63.26M | 26.39M | -21.55M | 31.97M | -20.59M | -5.19M | -7.50M | | -7.64M | 10.80M | 11.64M | 32.05M | -4.58M | 12.11M | 32.72M | 28.25M | -1.69M | 15.80M | -4.68M | 39.27M | 8.43M | -5.37M | 42.32M | 56.25M | 12.43M |