|
Net Income
|
13.56M | 15.58M | 8.42M | 16.49M | 24.14M | 14.07M | 0.03M | 26.11M | 24.10M | 37.20M | 0.03M | 30.54M | -58.10M | -33.85M | 336.80M | 37.19M | 39.48M | 42.52M | 42.18M | 46.37M | 51.89M | 42.69M | 60.49M | 32.78M | 30.62M | 41.12M | 35.30M |
|
Deferred Taxes
|
| 1.78M | -1.71M | 1.48M | 1.22M | 1.78M | -0.06M | 1.93M | -1.40M | 3.00M | 2.45M | 2.95M | -14.94M | -14.73M | -58.27M | 6.06M | 7.59M | 7.46M | 8.45M | 6.76M | 4.41M | 6.03M | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | -0.09M | -2.02M | -8.10M | -2.54M | -0.74M | -14.54M | -7.22M | -4.45M |
|
Cash from Operations
|
| 23.42M | 24.19M | 14.09M | 27.04M | 22.65M | 36.07M | 22.03M | 21.81M | 33.74M | 18.52M | 28.38M | 21.13M | 22.18M | -20.91M | 19.23M | -56.82M | 28.71M | 32.97M | 33.42M | 32.48M | 37.05M | 55.75M | 35.74M | 30.55M | 36.77M | 42.89M |
|
Amortization of Deferred Charges
|
| 3.27M | | 3.39M | 1.60M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
8.36M | 8.36M | 8.34M | 7.98M | 7.98M | 7.98M | 7.64M | 7.48M | 5.87M | 2.36M | 2.21M | 2.21M | 1.49M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 1.30M | 0.83M | 0.82M | 0.83M | 1.10M | 1.11M | 1.18M | 2.51M | 2.60M |
|
Change in Receivables
|
| 1.36M | 10.00M | -6.42M | -6.71M | 0.69M | 16.54M | -11.58M | 2.62M | 10.97M | -3.64M | -0.33M | 0.82M | 0.21M | -0.66M | -7.71M | 2.05M | -1.19M | -4.55M | -1.81M | 0.07M | 0.79M | 2.41M | | | | |
|
Change in Account Payables
|
| | | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | 14.99M | | | | 24.56M |
|
Change in Accured Expenses
|
| 3.11M | 0.77M | -2.55M | 6.40M | 1.32M | 0.67M | -0.96M | 7.03M | -2.21M | -5.91M | 0.78M | 74.27M | -66.83M | -4.99M | -1.05M | -93.08M | 90.74M | -0.10M | -0.64M | -0.06M | 0.02M | -0.12M | -0.02M | 0.09M | -3.29M | 0.48M |
|
Change in Taxes
|
-3.62M | -3.82M | 9.23M | -3.63M | -7.14M | -5.77M | 1.46M | -6.69M | -2.84M | -7.18M | 4.20M | 1.74M | -1.74M | | | 0.01M | | 0.01M | 30.25M | 8.00M | -9.35M | -8.79M | -12.31M | 8.87M | -8.75M | -8.36M | -11.19M |
|
Other Working Capital Changes
|
| 0.67M | 2.46M | -1.40M | -4.55M | 5.45M | 0.69M | 1.69M | -1.19M | -3.13M | 5.58M | 3.40M | -4.24M | -0.55M | 1.53M | 0.27M | 1.25M | -0.44M | -2.92M | -0.27M | 2.75M | -1.96M | 2.62M | | | | |
|
Capital Expenditures
|
| -0.03M | 0.36M | -0.03M | -0.14M | -0.03M | 0.41M | -0.03M | -0.05M | -0.03M | 0.32M | -0.07M | -0.03M | -0.07M | 0.43M | -0.04M | -0.08M | -0.06M | 0.37M | -0.01M | -0.00M | -0.28M | -0.58M | -0.12M | 0.00M | -0.06M | -0.02M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 0.02M | -0.00M | | | | 0.01M | | | 0.00M | 0.01M | | | | 0.02M |
|
Change in Intangibles
|
| | | | | 0.00M | 0.01M | | | -0.01M | 0.07M | -0.00M | -0.00M | | 0.01M | -0.00M | 0.00M | | | | | -0.01M | -0.01M | | | | -0.10M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 5.23M | 135.78M | 225.29M | 84.75M | 33.73M | 32.72M | 9.19M | -222.00M | -31.93M | -39.81M | -9.92M | 0.67M | -141.08M | -23.23M | -21.84M | -77.74M |
|
Cash from Investing Activities
|
| -0.03M | -0.04M | -1.99M | -0.14M | -0.02M | -0.02M | -0.03M | 0.11M | -0.20M | -1.68M | -93.82M | -0.67M | 94.19M | -67.53M | 14.38M | -9.39M | 21.91M | -57.18M | -31.95M | 27.15M | -10.36M | -0.46M | -9.98M | -7.78M | -61.93M | -2.01M |
|
Other financing activities
|
| | 344.55M | | 588.06M | 588.06M | 0.59M | 588.06M | 588.06M | 672.24M | 671.83M | 671.83M | 671.83M | 619.47M | 359.28M | 359.28M | 359.28M | 359.28M | 359.28M | 359.28M | 359.28M | 359.28M | | | | | |
|
Cash from Financing Activities
|
| -17.16M | -13.39M | -16.76M | -32.95M | -25.25M | -1.31M | | | | -0.41M | | | | | | | | -3.25M | -0.79M | -0.58M | -0.40M | -0.23M | -0.21M | -0.34M | -0.30M | -0.51M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | -0.17M | 0.01M | | | | -0.09M |
|
Exchange Rate Effect
|
| -1.46M | -0.28M | -1.25M | -0.74M | -1.09M | 2.44M | -0.75M | 0.06M | -3.35M | 2.57M | -1.71M | -2.47M | 1.19M | -4.68M | -0.02M | -0.26M | -1.16M | 0.44M | -0.01M | -2.09M | 2.19M | -2.97M | -0.12M | 0.22M | -0.20M | 0.44M |
|
Change in Cash
|
| 4.77M | 10.48M | -5.91M | -6.79M | -3.71M | 37.18M | 21.25M | 21.82M | 116.81M | 19.00M | -67.14M | 17.99M | 117.56M | -93.12M | 33.59M | -66.47M | 49.47M | -26.02M | 2.97M | 61.38M | 21.30M | 45.17M | 30.93M | 11.54M | -28.88M | 40.12M |
|
Free Cash Flow
|
| 23.45M | 23.82M | 14.12M | 27.17M | 22.68M | 35.66M | 22.07M | 21.86M | 33.78M | 18.20M | 28.45M | 21.16M | 22.25M | -21.34M | 19.27M | -56.74M | 28.77M | 32.60M | 33.43M | 32.48M | 37.32M | 56.32M | 35.86M | 30.55M | 36.82M | 42.90M |
|
Net Cash Flow
|
| 6.24M | 10.76M | -4.65M | -6.05M | -2.62M | 34.73M | 22.00M | 21.92M | 33.54M | 16.43M | -65.44M | 20.46M | 116.37M | -88.44M | 33.61M | -66.21M | 50.63M | -27.46M | 0.68M | 59.05M | 26.29M | 55.06M | 25.56M | 22.43M | -25.46M | 40.37M |