|
Net Income
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.73M | 22.01M | 18.25M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 26.02M | 23.51M | 26.52M | 30.47M | 32.05M | 22.75M | 27.36M | 34.61M | 16.60M | 15.83M | 27.53M | 31.38M | 31.39M | 27.76M | 35.49M | 47.21M | 30.78M | 20.55M | 35.19M | 19.67M |
|
Share-based Compensation
|
0.42M | 0.47M | 0.47M | 0.46M | 0.48M | 0.50M | 16.37M | 0.58M | 0.58M | 0.87M | 0.95M | 1.61M | 1.66M | 1.83M | 1.96M | 2.70M | 3.21M | 3.62M | 3.83M | 4.95M | 6.02M | 6.51M | 6.27M | 6.70M | 7.74M | 7.27M | 7.61M | 7.92M | 8.49M | 8.70M | 8.43M | 10.10M | 11.07M | 10.95M | 10.81M | 10.76M | 10.61M | 10.55M | 10.52M | 11.14M | 11.86M | 12.88M | 13.06M | 13.25M | 15.21M | 16.10M | 16.80M | 21.83M | 19.02M | 22.88M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -76.70M | 3.17M | 2.47M | 4.96M | 3.46M | 0.93M | 4.91M | 5.90M | 5.15M | 5.09M | 4.92M | 1.76M | 2.31M | -5.36M | 5.87M | 1.53M | 2.30M | -9.94M | -10.63M | -8.87M | -4.47M | -6.73M | -10.24M | -8.86M | -3.67M | -7.16M | -13.96M | -15.21M | -3.86M | -13.71M | -17.76M | 9.11M |
|
Gains from Investment Securities
|
| | | | | | | 7.96M | | | | | | | 17.66M | | | | 20.45M | | | | | 4.17M | | | 1.92M | | 0.10M | | 11.00M | 16.44M | 1.60M | 2.30M | 2.52M | 1.89M | 3.31M | 15.62M | 18.93M | 1.23M | 1.82M | 5.06M | 39.49M | 1.76M | 1.91M | 11.65M | 44.95M | 15.82M | 12.43M | 8.15M |
|
Non-cash Items
|
| | | | | | | 8.48M | | | | | | | 10.47M | | | | 263.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-3.66M | -6.20M | -3.73M | -4.38M | -5.89M | -4.52M | -6.43M | -5.46M | -7.29M | -168.67M | -175.28M | 3.30M | | | 4.57M | 9.56M | 15.57M | 10.93M | 24.88M | 34.43M | 15.21M | 44.51M | 21.52M | 23.68M | 25.55M | 38.43M | 48.45M | 33.27M | 53.19M | 30.44M | 35.07M | 25.42M | 44.34M | 48.70M | 49.43M | 35.25M | 18.04M | 33.65M | 33.39M | 25.96M | 42.29M | 52.91M | 5.89M | 23.76M | 41.19M | 73.29M | 59.83M | 5.13M | 43.94M | 54.48M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.58M | 0.52M | 0.46M | 0.37M | 0.27M | 0.15M | 0.04M | | | | | | 0.41M | 0.36M | 0.36M | 0.33M | 0.36M | 0.39M | 0.48M | 0.48M | 0.49M | 0.50M | 0.50M | -6.57M | 0.51M | 0.55M | 0.56M | 0.56M | 0.57M | 0.64M | 0.06M | 7.87M | 0.06M | 0.12M | 0.18M | 10.58M | 0.18M | 0.18M | 0.19M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | 0.41M | 0.36M | 0.36M | 0.33M | 0.36M | 0.39M | 0.48M | 0.48M | 0.49M | 0.50M | 0.50M | 0.51M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.12M | 0.12M | 0.12M | 0.03M | | | 0.01M | 0.01M | 0.01M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.10M | 0.17M | 0.21M | 0.23M | 0.24M | 0.12M | 0.09M | 0.08M | 0.25M | 2.22M | -1.69M | 0.29M | 0.29M | 0.12M | 0.20M | 0.66M | 0.17M | 0.42M | 0.23M | 0.21M | 0.12M | 0.08M | 0.32M | 0.28M | 0.28M | 0.29M | 0.29M |
|
Change in Receivables
|
| | | | | | | | | | | 0.53M | 2.55M | -1.06M | 1.62M | -0.65M | 0.29M | 13.32M | -0.07M | -12.88M | 26.28M | -26.30M | | 1.63M | 0.56M | 2.63M | -2.48M | 6.76M | -3.96M | -0.77M | 4.24M | -4.00M | 5.42M | -1.11M | 1.12M | -0.45M | 0.99M | 1.25M | 1.64M | 1.50M | -0.00M | 2.07M | 6.50M | 20.39M | -7.68M | 5.88M | -5.74M | 7.84M | 2.75M | 5.06M |
|
Change in Inventory
|
| | | | | | | | | | | -0.29M | -0.10M | 1.21M | -0.14M | 1.54M | -0.41M | -0.79M | 1.92M | -0.59M | 2.66M | 2.27M | 3.43M | -0.91M | 2.45M | -0.89M | 0.39M | -1.33M | -0.09M | 0.72M | 4.21M | -0.87M | -0.99M | -0.80M | -0.79M | 0.16M | -0.82M | -0.42M | -0.12M | -0.56M | -0.92M | 0.54M | -0.33M | -0.98M | 1.68M | -1.08M | 0.08M | -0.60M | 4.63M | 3.94M |
|
Change in Account Payables
|
0.27M | 0.67M | 0.89M | 1.27M | -0.25M | 1.17M | 1.68M | 0.82M | 1.05M | 2.29M | 1.07M | 0.76M | | | -2.02M | 1.96M | -2.18M | 4.14M | 2.37M | -0.76M | -1.46M | 7.56M | -5.73M | 0.95M | -2.25M | -1.12M | 1.69M | -2.60M | 1.35M | 0.26M | 4.15M | -3.49M | 2.19M | -2.66M | 0.36M | 2.26M | -1.58M | -0.17M | 4.24M | -0.65M | -3.15M | 8.59M | 0.99M | -4.86M | 6.60M | -0.65M | -3.33M | 12.93M | -4.78M | 10.92M |
|
Change in Accured Expenses
|
0.34M | 0.98M | 0.95M | 0.71M | -0.02M | 1.12M | 0.85M | 1.65M | -1.59M | 0.80M | 0.89M | 1.27M | | | 2.08M | 0.98M | 2.29M | 4.03M | 1.25M | -2.38M | 2.75M | 1.78M | 2.90M | -4.96M | -2.39M | 5.14M | 5.16M | -3.68M | 3.05M | -3.69M | 11.54M | -3.22M | 2.63M | 3.71M | 3.36M | 5.00M | -7.92M | 4.67M | 1.18M | 8.03M | 11.25M | 17.42M | -19.05M | 9.11M | -1.21M | 19.62M | 10.71M | -5.94M | 1.12M | 21.98M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -0.59M | 0.01M | -0.00M | 2.11M | 2.46M | 1.84M | 2.27M | 0.30M | 0.55M | 0.52M | -0.16M | 0.56M | 1.07M | 0.91M | 1.24M | 0.17M | 1.42M | -1.54M |
|
Other Working Capital Changes
|
| | | | | | -0.01M | -0.20M | 0.19M | 0.46M | 0.43M | 0.46M | | | 0.64M | -0.17M | 0.73M | 0.56M | -0.42M | 0.64M | 0.28M | 0.70M | 3.46M | -2.00M | 0.46M | 0.43M | 4.51M | -0.36M | 1.45M | 0.79M | -3.57M | 2.85M | -0.80M | 0.24M | 1.72M | -0.53M | 4.32M | 8.57M | -5.81M | -0.73M | -0.41M | 6.72M | 6.02M | -3.61M | 1.74M | -6.59M | 3.04M | 13.53M | -11.29M | 13.46M |
|
Capital Expenditures
|
| | | | | | | | | 0.06M | 0.06M | 0.02M | | | 0.07M | 0.11M | 0.20M | 0.08M | 0.03M | 0.08M | 0.06M | 0.04M | 0.11M | 0.26M | 0.41M | 0.29M | 0.14M | 0.04M | 0.05M | 0.72M | 0.43M | 0.13M | 0.12M | 0.16M | 0.07M | 0.01M | 0.02M | 0.35M | 0.03M | | 0.10M | 0.04M | | | 0.42M | 1.64M | 0.12M | 0.10M | 0.06M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 118.32M | 118.32M | | | | | | 1.80M | 10.67M | 17.48M | 16.65M | 23.65M | 48.20M | 54.16M | 70.83M | 59.32M | 38.30M | 13.85M | 68.25M | 84.95M | 40.23M | 108.67M | 124.23M | 120.74M | 63.89M | 90.07M | 42.13M | 45.18M | 74.41M | 79.43M | 207.47M | 64.82M | 100.50M | 47.00M | 68.86M | 82.95M | 180.73M | 80.33M | 112.08M | 93.46M | 52.00M |
|
Cash from Investing Activities
|
2.14M | 1.45M | | | -0.06M | | | | -0.06M | -0.06M | -0.06M | -0.02M | | | -0.07M | -19.41M | -14.95M | -11.65M | -27.45M | -34.29M | -21.21M | -33.51M | -1.76M | -0.37M | -1.16M | -54.32M | -61.99M | 19.73M | -85.94M | -64.27M | 11.22M | -3.28M | 24.74M | -25.80M | 140.47M | -50.50M | -41.80M | -4.79M | -17.24M | 207.47M | -24.10M | -109.57M | 17.10M | -9.01M | -60.19M | -44.04M | -64.36M | -3.17M | 70.13M | 14.64M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
6.00M | -0.00M | -0.00M | 17.53M | 0.57M | 21.35M | 0.02M | 1.06M | 41.92M | 220.96M | 221.25M | -2.97M | | | -0.82M | -3.71M | -4.97M | -1.84M | 2.57M | 1.92M | 4.04M | -8.27M | -12.03M | -15.29M | -15.91M | 2.70M | -0.14M | 0.20M | 6.80M | 5.87M | -0.66M | -45.95M | -26.03M | -23.64M | -206.97M | -0.51M | -2.76M | -13.96M | -0.06M | 0.18M | -145.75M | -3.92M | 0.77M | -0.54M | -2.15M | -21.09M | -4.56M | -39.80M | -102.93M | -46.41M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | -0.32M |
|
Change in Cash
|
4.48M | -4.75M | -3.73M | 13.15M | -5.32M | 16.84M | -6.41M | -4.40M | 34.62M | 52.23M | 45.91M | 0.31M | | | 3.67M | -13.56M | -4.35M | -2.56M | 0.00M | 2.06M | -1.96M | 2.73M | 7.73M | 8.03M | 8.49M | -13.19M | -13.68M | 53.21M | -25.95M | -27.96M | 45.63M | -23.81M | 43.05M | -0.74M | -17.07M | -15.76M | -26.52M | 14.90M | 16.09M | 233.61M | -127.56M | -60.58M | 23.75M | 14.20M | -21.16M | 8.70M | -9.62M | -37.85M | 12.93M | 22.39M |
|
Beginning Cash Balance
|
14.72M | 19.19M | 14.45M | 10.72M | 23.87M | 18.55M | 35.38M | 28.98M | 24.58M | | | 40.44M | 41.79M | 47.87M | 47.87M | 51.54M | 37.98M | 33.62M | 31.06M | 31.06M | 33.12M | 31.16M | 33.89M | 41.62M | 49.65M | 58.14M | 44.95M | 31.27M | 84.48M | 58.52M | 30.56M | 76.19M | 52.38M | 95.43M | 94.69M | 77.62M | 61.86M | 35.35M | 50.24M | 66.33M | 299.94M | 172.38M | 111.80M | 135.55M | 149.75M | 128.59M | 137.29M | 127.67M | 89.82M | 102.75M |
|
Free Cash Flow
|
-3.66M | -6.20M | -3.73M | -4.38M | -5.89M | -4.52M | -6.43M | -5.46M | -7.29M | -168.73M | -175.34M | 3.27M | | | 4.49M | 9.45M | 15.37M | 10.84M | 24.85M | 34.35M | 15.15M | 44.46M | 21.41M | 23.42M | 25.14M | 38.14M | 48.32M | 33.23M | 53.14M | 29.73M | 34.64M | 25.30M | 44.22M | 48.55M | 49.36M | 35.23M | 18.02M | 33.30M | 33.36M | 25.96M | 42.18M | 52.87M | 5.89M | 23.76M | 40.77M | 71.66M | 59.71M | 5.02M | 43.88M | 54.48M |
|
Net Cash Flow
|
4.48M | -4.75M | -3.73M | 13.15M | -5.38M | 16.84M | -6.41M | -4.40M | 34.56M | 52.23M | 45.91M | 0.31M | | | 3.67M | -13.56M | -4.35M | -2.56M | 0.00M | 2.06M | -1.96M | 2.73M | 7.73M | 8.03M | 8.49M | -13.19M | -13.68M | 53.21M | -25.95M | -27.96M | 45.63M | -23.81M | 43.05M | -0.74M | -17.07M | -15.76M | -26.52M | 14.90M | 16.09M | 233.61M | -127.56M | -60.58M | 23.75M | 14.20M | -21.16M | 8.16M | -9.09M | -37.85M | 11.13M | 22.71M |