|
Net Income
|
| | | | | -9.35M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.38M | -15.17M | -17.59M | -20.50M | -20.84M | -17.02M | -15.55M | -13.04M | -13.90M | -24.80M | -30.04M | -22.38M | -26.67M | -23.48M | -28.47M | -26.82M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.59M | -39.82M | -39.85M | -42.59M | -34.52M | -31.49M | -23.45M | -27.74M | -18.35M | -16.63M | 23.86M | 0.89M | -28.43M | 99.78M | 32.86M | 128.75M | 63.79M | 67.73M | -24.33M | 3.41M | 14.29M | 0.22M | -8.70M | 11.39M | 17.59M | 7.05M | -96.08M | 18.72M | 26.93M |
|
Share-based Compensation
|
0.52M | 0.67M | 0.00M | 3.02M | 0.03M | 0.01M | -0.00M | 0.86M | 1.48M | 1.17M | 1.29M | 1.25M | 2.32M | 2.07M | 1.90M | 4.14M | 4.27M | 3.74M | 2.85M | 1.49M | 1.27M | 1.68M | 1.59M | 1.56M | 1.95M | 1.92M | 2.63M | 2.81M | 3.24M | 3.12M | 3.66M | 4.10M | 3.82M | 3.36M | 3.66M | 4.07M | 4.80M | 6.29M | 6.05M | 6.34M | 6.17M | 9.35M | 4.75M | 5.19M | 1.78M | 4.09M | 4.10M | 3.52M | 4.72M | 5.02M | 5.38M | 6.16M | 7.65M | 7.93M | 8.61M | 8.73M | 10.03M | 10.56M | 10.69M | 11.31M | 13.01M | 13.52M | 13.08M | 13.00M | 14.46M | 12.98M | 12.39M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.04M | 0.12M | 0.12M | | | | 0.12M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.03M | 0.14M | 0.17M | 0.17M | 0.17M | 0.19M | 0.68M | 1.04M | 1.05M | 1.22M | 0.74M | 0.83M | 0.96M | 0.97M | 0.73M | 0.73M | 1.14M | 1.14M | 0.53M | 0.54M | 0.54M | 0.54M | 1.00M | 1.01M | 1.20M | 1.20M | 1.24M | 1.42M | 1.46M | 1.51M | 1.64M | 1.74M | | | | | |
|
Gains from Investment Securities
|
| | | | | | 2.22M | 0.10M | 0.00M | -0.02M | -0.02M | 0.88M | | 6.41M | 6.06M | 2.71M | 16.35M | 17.62M | | 0.30M | 20.11M | 0.00M | | 0.08M | 2.31M | 2.72M | 2.80M | 2.89M | 3.06M | 3.98M | 4.14M | 3.98M | 0.02M | 0.00M | 0.01M | 0.87M | 5.31M | 5.48M | 5.68M | 5.75M | 6.77M | | 8.00M | 1.52M | 9.26M | 25.66M | -21.25M | | 10.05M | 10.25M | 45.12M | -19.22M | 11.97M | 1.00M | | 0.37M | 10.73M | | 10.41M | | | | | 0.93M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | | | | 19.80M | | | | | 1.30M | | | 1.84M | 3.98M | | -0.34M |
|
Non-cash Items
|
| | | | | | | | | | | | | 6.69M | 6.73M | | | 0.26M | 10.98M | 1.43M | 1.57M | 0.65M | 10.55M | 1.04M | 8.28M | 12.30M | 1.23M | 1.27M | 1.51M | 0.37M | 0.18M | 1.84M | 2.18M | 2.29M | 13.42M | 7.48M | 2.46M | 2.37M | 1.45M | 2.98M | 3.67M | 3.89M | 4.49M | 4.53M | 4.83M | 5.15M | 0.49M | 0.62M | 5.97M | 5.97M | 15.03M | 42.76M | 20.27M | 6.54M | 15.32M | 16.29M | 11.82M | 31.45M | 6.84M | 37.39M | 23.03M | 14.93M | | | | | |
|
Cash from Operations
|
-8.05M | -7.37M | | | | | -12.19M | -17.89M | -19.50M | -9.63M | -12.70M | -5.29M | -8.18M | -15.69M | -12.35M | -7.59M | -18.89M | -15.69M | -12.26M | -11.84M | -11.18M | -22.61M | -23.09M | -16.87M | -24.14M | -23.57M | -23.00M | -21.85M | -27.13M | -25.43M | -28.21M | -26.28M | -25.25M | -17.39M | -17.13M | -17.75M | -29.87M | -33.93M | -33.87M | -33.63M | -39.90M | -36.36M | -21.98M | -23.01M | -26.87M | -21.82M | -27.82M | -15.74M | 38.03M | 110.79M | 66.21M | 120.50M | -50.44M | 16.65M | 61.56M | 34.95M | 27.62M | 28.05M | 31.13M | 13.77M | -16.68M | 10.71M | 19.47M | 53.01M | -19.64M | 23.43M | 33.83M |
|
Amortizatization of Intangibles
|
| | | | | 0.24M | 0.24M | 0.24M | -0.35M | 0.05M | | -0.28M | -0.30M | -0.33M | -0.33M | -0.33M | -0.28M | -0.25M | -0.16M | -0.23M | -0.26M | -0.24M | -0.21M | -0.17M | -0.17M | -0.14M | -0.16M | -0.18M | -0.07M | -0.05M | -0.03M | -0.02M | 0.01M | 0.03M | 0.07M | 1.09M | 2.42M | 2.30M | 3.80M | 2.32M | 2.30M | 2.30M | 2.30M | 2.32M | 2.30M | 0.20M | | 0.06M | -0.22M | -0.15M | -0.07M | 3.20M | 0.18M | 0.32M | 1.47M | 2.21M | 3.50M | 3.77M | 4.05M | 5.24M | 4.53M | 3.94M | 3.43M | 2.65M | 2.14M | 1.70M | 1.20M |
|
Amortization of Deferred Charges
|
| | | | | | 0.40M | 0.40M | 0.47M | 0.47M | 0.47M | 0.47M | 0.55M | 0.55M | 0.55M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 0.74M | 0.70M | 0.63M | 0.63M | 0.63M | 0.65M | 0.66M | 0.65M | 0.67M | 0.69M | 0.70M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.34M | 0.30M | 0.36M | 0.34M | 0.30M | 0.29M | 0.29M | 0.30M | 0.31M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.39M | 0.34M | 0.30M | 0.32M | 0.41M | 0.40M | 0.54M | 0.63M | 0.68M | 0.79M | 0.89M | 0.78M | 0.79M | 0.82M | 0.83M | 0.85M | 1.11M | 1.70M | 1.49M | 4.64M | 1.10M | 1.01M | 1.05M | 1.10M | 1.13M | 1.11M | 1.10M | 1.08M | 1.02M | 0.98M | 1.10M | 0.89M | 0.84M | 1.01M | 1.10M | 1.11M | 1.11M | 1.12M | 1.14M | 1.18M | 1.18M | 1.17M | 1.24M | 1.29M |
|
Change in Receivables
|
| | | | | | -0.09M | -0.25M | 0.13M | 0.01M | -0.36M | 8.74M | -8.15M | -0.09M | 2.40M | -2.68M | 0.54M | 0.48M | 0.13M | -0.53M | 0.10M | -0.44M | -0.56M | | 0.18M | -0.25M | 0.51M | 0.23M | -0.23M | 0.70M | 0.43M | -0.95M | 0.12M | -0.66M | -0.03M | 0.07M | -0.09M | 0.54M | 0.20M | 2.20M | 2.09M | 1.79M | 1.24M | 0.06M | -0.75M | -7.23M | 30.12M | -8.36M | 61.33M | 21.91M | 94.46M | -68.55M | 5.12M | 37.31M | -43.12M | 16.40M | -30.34M | -12.11M | 1.51M | -2.33M | 1.62M | 16.48M | 12.65M | -28.37M | 9.65M | 16.79M | -0.02M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 4.56M | 7.34M | 6.57M | 8.55M | 9.06M | 2.73M | -42.64M | 6.77M | 6.29M | 4.64M | 4.66M | 5.16M | 17.61M | -19.15M | -3.37M | 17.70M | -5.06M | 43.12M | -23.36M | -1.75M | -4.61M | -3.08M | 5.53M | 9.78M | 0.66M | -0.06M | 9.53M | 8.32M | 1.28M | -2.74M |
|
Change in Account Payables
|
1.09M | 1.22M | 1.04M | 1.69M | 1.09M | 1.03M | 2.07M | 2.33M | -0.45M | -0.14M | -0.43M | 0.73M | 0.32M | -1.20M | 0.42M | 0.59M | -0.44M | -0.47M | 0.04M | 0.22M | 0.15M | -0.04M | 3.17M | -3.81M | 2.04M | -1.40M | -0.38M | 0.97M | 0.66M | 0.95M | -0.90M | 0.48M | -2.11M | -0.82M | 1.44M | -0.42M | 0.35M | 1.27M | 0.75M | 1.04M | 4.42M | -1.61M | 0.22M | 1.81M | -2.10M | -1.90M | 2.56M | -2.02M | -0.29M | 7.50M | -7.75M | -0.22M | 16.94M | -14.62M | -2.02M | 0.39M | 4.10M | -4.25M | -0.46M | 2.56M | -2.64M | 2.07M | 2.59M | 1.88M | -4.67M | -1.83M | 1.35M |
|
Change in Accured Expenses
|
0.08M | -0.14M | | | | | 2.89M | -6.57M | -2.79M | -0.40M | 0.19M | 0.83M | -1.84M | 1.02M | 1.83M | 0.91M | -1.91M | -0.85M | 0.27M | 0.20M | -1.67M | 4.89M | 1.12M | 0.48M | -2.36M | -0.28M | 3.00M | 8.65M | -3.82M | 0.66M | 2.87M | -11.47M | -1.36M | -0.30M | 0.39M | 4.47M | 0.28M | 1.05M | 4.83M | 6.43M | -7.88M | 4.30M | -3.78M | -2.02M | -3.73M | 0.37M | 10.02M | -3.86M | -2.85M | 10.60M | 62.33M | -30.36M | -39.59M | 16.97M | 3.57M | -5.75M | -5.00M | 7.41M | 8.94M | 8.45M | -6.37M | 6.74M | 3.59M | 7.07M | -7.36M | 10.78M | -9.98M |
|
Other Working Capital Changes
|
| | | | | | -10.36M | -0.36M | -0.36M | -0.36M | -0.36M | 4.58M | -0.95M | 3.96M | -4.66M | 3.12M | -0.89M | -1.01M | -1.29M | -1.58M | 3.04M | 0.57M | -1.40M | 3.26M | -0.58M | -0.82M | -0.82M | -7.89M | -0.90M | -1.76M | | | 0.91M | 0.73M | 0.20M | -0.01M | -0.39M | 1.23M | 1.73M | 1.14M | -1.87M | -1.30M | 1.71M | -0.17M | 1.00M | 1.08M | 19.63M | 16.50M | 78.34M | 13.01M | 229.03M | -8.72M | -36.66M | -121.20M | -104.60M | -87.39M | 0.20M | 1.87M | 1.48M | 0.02M | 4.68M | 1.71M | -3.75M | 0.47M | 5.52M | 0.08M | -3.33M |
|
Capital Expenditures
|
| | | | | | 0.09M | 0.29M | 0.14M | 0.28M | 0.14M | 0.58M | 0.93M | 0.47M | 0.32M | 1.20M | 0.54M | 0.29M | 0.49M | 0.31M | 0.40M | 0.52M | 0.29M | 0.46M | 0.62M | 1.05M | 2.58M | 2.72M | 2.61M | 2.31M | 1.60M | 1.24M | 0.23M | 0.01M | 0.13M | 0.29M | 0.90M | 0.74M | 1.20M | 1.35M | 7.23M | 4.15M | 9.19M | 1.83M | 2.35M | 0.69M | 0.27M | 0.77M | 1.75M | 1.06M | 3.63M | 3.04M | 2.01M | 2.26M | 1.28M | 1.59M | 1.28M | 0.75M | 0.35M | 1.72M | 0.75M | 0.78M | 1.35M | 3.48M | 3.93M | 1.45M | 1.24M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | | | | | | | | | | | 1.00M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
13.75M | 9.25M | | | | | 11.75M | 19.00M | | | 18.31M | 25.05M | 27.43M | 42.66M | 57.00M | 42.30M | 50.34M | 24.57M | 26.19M | 41.22M | 28.95M | 36.84M | 33.71M | 37.57M | 8.75M | 25.84M | 48.34M | 47.19M | 84.42M | 50.75M | 51.50M | 34.09M | 37.88M | 23.00M | 17.42M | 41.34M | 91.81M | 73.64M | 47.25M | 71.76M | 54.70M | 44.61M | 41.77M | 60.73M | 37.90M | 36.50M | 43.25M | 30.91M | 51.13M | 30.23M | 48.30M | 57.98M | 35.25M | 117.70M | 83.25M | 86.25M | 134.25M | 99.70M | 117.78M | 134.36M | 154.26M | 147.45M | 150.81M | 59.86M | 104.53M | 114.34M | 168.42M |
|
Cash from Investing Activities
|
3.23M | 7.75M | | | | | 9.12M | -31.23M | 17.00M | -2.56M | -0.34M | -48.72M | -6.34M | -39.38M | 1.44M | 4.58M | 36.35M | 8.21M | 6.66M | -102.57M | 14.73M | 12.89M | 25.86M | 37.11M | -10.52M | 24.79M | -63.51M | -36.55M | 20.75M | 11.39M | 25.98M | 28.12M | -7.01M | -25.40M | -82.35M | 6.06M | -59.69M | 27.18M | 43.56M | 44.41M | 14.61M | -42.03M | -40.22M | 24.85M | 10.56M | -49.38M | -2.05M | 14.34M | -22.63M | -63.75M | 45.67M | 54.94M | -216.48M | 52.50M | -119.05M | -32.97M | -52.33M | 24.72M | -106.07M | -20.24M | 2.83M | -28.77M | -15.46M | 23.37M | 6.91M | 94.79M | 27.32M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.55M | | |
|
Cash from Financing Activities
|
0.04M | 0.00M | | | | | 2.12M | 43.36M | 0.94M | 18.66M | 4.79M | 67.05M | 2.25M | 70.04M | 0.93M | -14.18M | 0.01M | 0.02M | 0.08M | 125.29M | 0.07M | 0.01M | 0.06M | 9.76M | 0.14M | 20.51M | 153.01M | 0.30M | 0.34M | 0.02M | 0.39M | -0.22M | 29.39M | 58.66M | 81.71M | 18.08M | 98.83M | -0.12M | 0.36M | 0.01M | 88.26M | 0.34M | 65.74M | | 14.54M | 93.48M | 1.41M | 0.07M | 32.30M | 3.33M | 5.32M | 14.82M | 10.29M | 1.03M | 8.06M | 0.15M | -3.09M | -0.29M | 2.99M | 1.78M | -4.20M | -1.42M | 2.48M | -98.88M | -31.88M | -71.92M | -0.06M |
|
Exchange Rate Effect
|
-0.41M | 0.46M | | | | | 0.10M | -0.01M | 0.07M | 0.04M | -0.15M | -0.17M | 0.08M | -0.20M | 0.10M | 0.14M | -0.06M | 0.03M | 0.12M | 0.05M | 0.00M | -0.02M | -0.21M | -0.15M | -0.28M | 0.05M | 0.05M | -0.12M | 0.09M | -0.06M | 0.07M | -0.36M | 0.06M | 0.34M | 0.19M | 0.10M | 0.22M | -0.48M | -0.07M | -0.15M | -0.19M | 0.15M | -0.48M | 0.34M | -0.23M | 0.31M | 0.68M | 0.73M | -0.73M | 0.18M | -0.47M | -0.42M | -0.13M | -0.52M | -1.10M | 1.31M | 0.15M | -0.00M | -0.30M | 0.48M | -0.20M | -0.06M | 0.36M | -0.96M | 0.46M | 1.10M | 0.06M |
|
Change in Cash
|
-5.18M | 0.84M | | | | | -0.84M | -5.76M | -1.48M | 6.51M | -8.41M | 12.87M | -12.19M | 14.78M | -9.88M | -17.05M | 17.42M | -7.43M | -5.39M | 10.93M | 3.63M | -9.72M | 2.62M | 29.86M | -34.80M | 21.77M | 66.55M | -58.22M | -5.95M | -14.07M | -1.77M | 1.26M | -2.81M | 16.22M | -17.57M | 6.49M | 9.49M | -7.35M | 9.98M | 10.63M | 62.78M | -77.89M | 3.06M | 2.18M | -1.99M | 22.59M | -27.79M | -0.60M | 46.97M | 50.56M | 116.74M | 189.83M | -256.77M | 69.66M | -50.53M | 3.45M | -27.65M | 52.47M | -72.26M | -4.22M | -18.25M | -19.53M | 6.84M | -23.46M | -44.15M | 47.41M | 61.15M |
|
Beginning Cash Balance
|
28.10M | 22.92M | 24.73M | 36.72M | 30.08M | 29.05M | 29.05M | 28.21M | 22.45M | 20.97M | 27.48M | 19.07M | 31.94M | 19.75M | 34.53M | 24.65M | 7.60M | 25.02M | 17.59M | 12.19M | 23.12M | 26.75M | 17.03M | 19.66M | 49.51M | 14.71M | 36.49M | 103.03M | 44.81M | 38.86M | 24.79M | 23.03M | 24.29M | 21.46M | 37.67M | 20.09M | 26.58M | 36.08M | 28.73M | 38.72M | 49.35M | 112.12M | 34.23M | 37.70M | 39.89M | 37.89M | 60.48M | 32.68M | 32.08M | 79.05M | 129.61M | 246.36M | 436.19M | 179.43M | 249.10M | 198.56M | 202.00M | 174.35M | 226.77M | 154.50M | 150.28M | 132.03M | 112.49M | 119.34M | 95.87M | 51.70M | 99.10M |
|
Free Cash Flow
|
-8.05M | -7.37M | | | | | -12.28M | -18.17M | -19.64M | -9.91M | -12.85M | -5.87M | -9.11M | -16.16M | -12.67M | -8.80M | -19.42M | -15.98M | -12.74M | -12.16M | -11.57M | -23.13M | -23.38M | -17.33M | -24.76M | -24.62M | -25.58M | -24.57M | -29.75M | -27.73M | -29.81M | -27.52M | -25.48M | -17.40M | -17.26M | -18.04M | -30.77M | -34.67M | -35.07M | -34.98M | -47.13M | -40.51M | -31.16M | -24.84M | -29.22M | -22.51M | -28.09M | -16.51M | 36.28M | 109.72M | 62.58M | 117.46M | -52.45M | 14.39M | 60.28M | 33.36M | 26.34M | 27.30M | 30.78M | 12.04M | -17.43M | 9.93M | 18.12M | 49.53M | -23.57M | 21.98M | 32.59M |
|
Net Cash Flow
|
-4.78M | 0.38M | | | | | -0.95M | -5.75M | -1.56M | 6.47M | -8.25M | 13.04M | -12.27M | 14.97M | -9.97M | -17.19M | 17.48M | -7.46M | -5.52M | 10.88M | 3.62M | -9.70M | 2.83M | 30.00M | -34.52M | 21.73M | 66.50M | -58.10M | -6.05M | -14.01M | -1.84M | 1.62M | -2.87M | 15.87M | -17.76M | 6.39M | 9.27M | -6.88M | 10.05M | 10.79M | 62.97M | -78.04M | 3.55M | 1.84M | -1.76M | 22.28M | -28.46M | -1.33M | 47.70M | 50.37M | 117.20M | 190.25M | -256.64M | 70.18M | -49.43M | 2.13M | -27.80M | 52.47M | -71.95M | -4.70M | -18.05M | -19.47M | 6.48M | -22.50M | -44.61M | 46.30M | 61.09M |