|
Net Income
|
5.99M | 6.51M | 5.86M | -0.08M | 0.23M | 0.39M | 0.29M | 0.39M | 1.25M | -0.24M | 0.02M | -0.02M | 0.04M | | | | 0.01M | -0.00M | -0.01M | 4.29M | 5.36M | -57.42M | 3.33M | -2.83M | -92.00M | -5.98M | -40.85M | -2.43M | 3.22M | 2.95M | 1.54M | -1.86M | 5.43M | 6.41M | -40.57M | 3.69M | 9.56M | -1.48M | -3.78M | -2.63M | -7.46M | -13.48M | -0.41M | | | 0.07M | | -1.59M | 1.98M | | | -2.17M | 3.49M | 0.45M | -0.47M | 4.41M | 2.82M | 35.90M | -0.28M | -2.12M | 2.84M | 4.33M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | 2.07M | 2.14M | 2.62M | 4.16M | 3.82M | 3.84M | 3.73M | 3.60M | 3.29M | 3.30M | 3.28M | 3.25M | 3.18M | 3.14M | 2.94M | 2.94M | 2.80M | -0.62M | 2.77M | 2.77M | 2.00M | 1.96M | 1.94M | 1.96M | 1.94M | 2.01M | 1.99M | 2.02M | 2.04M | 2.00M | 1.94M | 1.88M | 2.27M | 2.55M | 2.50M | 2.48M | 2.46M | 2.50M | 2.37M | 2.36M | 2.34M | 2.38M | 2.31M | 2.27M | 2.27M |
|
Share-based Compensation
|
| 0.40M | 0.74M | 0.39M | 0.87M | 0.47M | 0.24M | 0.74M | 0.10M | 0.48M | 0.68M | 0.63M | 0.46M | 0.44M | 0.63M | 0.57M | 1.22M | 0.60M | 0.60M | 0.62M | 1.28M | -0.51M | 0.09M | -0.25M | 0.81M | 0.32M | 0.47M | 0.17M | 0.56M | 0.50M | 0.47M | 1.08M | 0.82M | 0.93M | 1.00M | 0.85M | 1.18M | 0.88M | 0.24M | 0.68M | 0.56M | 0.60M | -0.71M | 0.83M | 0.39M | 0.59M | 0.14M | 0.26M | 0.93M | 0.39M | 0.81M | 0.88M | 0.94M | 0.93M | 1.42M | 1.03M | 1.31M | 0.79M | 0.70M | 0.83M | 1.28M | 1.31M |
|
Deferred Taxes
|
| 0.05M | 1.20M | -0.95M | 0.19M | -0.14M | 4.39M | -0.20M | -6.37M | -2.22M | 4.23M | -0.22M | -0.22M | -0.22M | 3.90M | -0.20M | -0.22M | -0.22M | -2.27M | -0.21M | -0.22M | -16.86M | 2.70M | -0.22M | -38.26M | -1.22M | 43.06M | -0.09M | -0.35M | -0.22M | -0.57M | -1.26M | -0.14M | -0.08M | -0.12M | -0.17M | -0.23M | 1.37M | -31.36M | 0.71M | 1.01M | -10.38M | 4.34M | -0.71M | 0.62M | 0.62M | -0.39M | -0.57M | 0.40M | -0.79M | 36.75M | -1.23M | -0.48M | -0.25M | 0.11M | -0.04M | -0.02M | -30.06M | 0.98M | -0.77M | 3.35M | 2.24M |
|
Cash from Discontinued Operations
|
| | | | | 0.17M | -0.19M | 0.45M | -1.59M | 0.54M | 0.78M | 0.12M | 0.10M | 0.03M | 0.02M | 0.06M | 0.05M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.08M | -1.99M | 0.01M | -0.95M | -0.71M | -0.18M | -0.07M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00M | | | | 0.02M | | | | 0.04M | | | | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.30M | 0.56M | -0.03M | 0.38M | 0.15M | -0.11M | -0.06M | 0.03M | 0.23M | 0.98M | -0.09M | -0.06M | 0.08M | 0.48M | -0.04M | -0.06M | | 1.53M | 1.43M | | | 6.73M | 3.58M | | | -0.05M | -2.10M | -9.38M | 0.25M | 0.04M | -0.23M | -0.23M | -0.67M | -0.19M | -0.59M | 1.08M | -0.07M | -0.02M | 4.94M | -0.52M | -1.03M | -0.52M | -0.45M | -0.76M | -0.85M | 3.55M | -0.82M | -0.90M | -3.44M | 0.14M | -1.56M | 2.43M | -0.10M | -0.36M | -0.68M | -0.99M | -0.85M | 5.95M | 5.24M | -0.66M | 10.41M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 80.34M | | | 128.94M | 6.95M | | | | | | | | | | | | | | | 6.51M | | | | | | | | | | 4.88M | | | | | | | | | | | |
|
Cash from Operations
|
| 15.94M | 23.48M | -3.41M | -6.15M | 20.22M | 20.94M | -2.85M | 6.48M | 21.65M | 1.68M | -17.24M | 16.72M | 2.99M | 11.69M | 32.19M | -0.50M | 18.05M | 17.00M | -7.43M | 5.50M | 15.62M | 42.48M | -5.11M | 11.66M | 5.32M | 6.53M | 10.75M | 19.17M | -2.40M | 11.86M | 2.59M | 5.31M | 14.52M | 4.11M | -13.55M | 4.12M | 19.74M | 15.93M | -4.90M | 13.02M | 8.08M | 4.35M | 7.61M | -0.77M | -13.65M | 6.00M | -7.64M | -5.75M | -5.45M | 8.26M | 6.93M | -10.27M | 18.64M | 21.65M | -21.44M | -4.95M | 24.75M | 24.29M | -26.14M | 10.40M | 29.18M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 80.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 1.19M | 1.19M | 2.16M | 3.46M | 3.34M | 3.29M | 3.27M | 2.79M | 1.76M | 1.76M | 1.76M | 1.70M | 1.76M | 1.77M | 1.78M | 1.77M | 1.76M | 1.64M | 1.71M | 1.68M | 1.56M | 1.50M | 1.43M | 1.41M | 1.43M | 1.46M | 1.47M | 1.47M | 1.46M | 1.44M | 1.44M | 1.42M | 1.60M | 1.69M | 1.36M | 1.38M | 1.38M | 1.20M | 1.22M | 1.12M | 1.15M | 1.14M | 1.12M | 0.84M | 0.69M |
|
Depreciation & Amortization (CF)
|
| 2.24M | 2.58M | 2.94M | 3.00M | 2.87M | 3.20M | 3.02M | 3.08M | 3.47M | 3.40M | 2.37M | 2.38M | 2.36M | 2.90M | 2.90M | 3.09M | 3.26M | 3.33M | 4.78M | 4.16M | 3.82M | 3.84M | 3.73M | 3.60M | 3.29M | 3.30M | 3.28M | 3.25M | 3.18M | 3.14M | 2.94M | 2.94M | 2.80M | -0.62M | 2.77M | 2.77M | 2.00M | 1.96M | 1.94M | 1.96M | 1.94M | 2.01M | 1.99M | 2.02M | 2.04M | 2.00M | 1.94M | 1.88M | 2.27M | 2.55M | 2.50M | 2.48M | 2.46M | 2.50M | 2.37M | 2.36M | 2.34M | 2.38M | 2.31M | 2.27M | 2.27M |
|
Change in Receivables
|
| 0.45M | -11.17M | -8.21M | 21.68M | -2.54M | -12.56M | -7.26M | 32.63M | -6.31M | -25.88M | 12.85M | 6.85M | 9.23M | 7.85M | -31.57M | 27.30M | -3.65M | -7.38M | -16.04M | 9.52M | 8.01M | -32.71M | -4.27M | 7.03M | -16.25M | 1.53M | 9.90M | 0.05M | 1.95M | -2.68M | -0.01M | 20.07M | -9.43M | -0.98M | 13.17M | -0.76M | -9.42M | -6.35M | 1.22M | 6.22M | -19.54M | -3.62M | 7.21M | 12.66M | -13.49M | -8.68M | 4.56M | 12.77M | 6.43M | 1.30M | -26.24M | 19.66M | -9.34M | -11.44M | 4.04M | 18.49M | -9.56M | -0.71M | -7.76M | 13.24M | -6.82M |
|
Change in Inventory
|
| 0.52M | -24.74M | 11.11M | -5.80M | -0.59M | -2.78M | 3.82M | -9.66M | 6.88M | 16.60M | 0.29M | -8.29M | -5.40M | -16.53M | 0.83M | 6.76M | 4.24M | -1.97M | 8.28M | -0.44M | -6.55M | -5.61M | -4.10M | 4.33M | -3.42M | -7.29M | -0.94M | 1.43M | 18.85M | -4.68M | 3.05M | 2.21M | 7.71M | 10.54M | 17.46M | -7.62M | -4.84M | -11.50M | -3.61M | 0.70M | 2.38M | -2.70M | 0.48M | -5.95M | 14.82M | -5.37M | 4.78M | 5.91M | 10.88M | -9.77M | 15.56M | -2.50M | 2.98M | -9.44M | 12.76M | -5.72M | -6.57M | -2.84M | 11.08M | -6.19M | -5.71M |
|
Change in Account Payables
|
| 3.44M | -4.64M | 6.01M | 5.36M | -10.83M | 5.58M | -6.81M | 14.63M | 1.35M | -7.92M | -9.36M | 11.58M | 4.08M | -11.50M | -2.57M | 15.66M | 0.64M | 2.56M | -12.48M | -0.62M | -2.96M | -1.15M | -9.23M | 13.01M | -17.04M | -2.75M | 18.47M | 1.06M | 2.48M | -7.42M | 10.76M | 10.81M | -1.97M | 5.12M | 12.65M | -11.76M | -4.91M | -9.01M | 1.08M | 8.09M | -12.90M | -5.21M | 11.44M | -0.58M | -11.75M | -12.75M | 4.68M | 4.67M | 2.96M | -2.24M | 4.92M | -4.46M | 0.74M | -5.76M | 3.20M | 2.85M | -5.45M | 9.80M | -12.65M | 2.67M | -2.22M |
|
Change in Accured Expenses
|
| 0.69M | -0.82M | -3.68M | 0.87M | 13.36M | -12.71M | -4.41M | 23.11M | 2.50M | -14.54M | -3.94M | -0.33M | -1.96M | -1.33M | -3.13M | 5.14M | -0.80M | 1.53M | -5.54M | -0.16M | 0.42M | 0.15M | -2.97M | 0.31M | 0.36M | -0.38M | -1.50M | 0.34M | 3.90M | 1.53M | -5.62M | 3.78M | 4.12M | 3.61M | -5.44M | 2.95M | 1.22M | 2.40M | -5.68M | 1.78M | -0.12M | -0.07M | -3.50M | 0.93M | -0.90M | 1.05M | -4.18M | 1.24M | 2.53M | 1.76M | -6.39M | 4.50M | 3.69M | 4.55M | -11.60M | 2.59M | 3.16M | -0.85M | -10.13M | 2.40M | 1.41M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | 2.45M | 0.74M | 0.20M | -3.92M | 1.83M | 4.63M | -0.37M | 2.17M | 6.60M | -2.75M | -10.12M | 0.30M | -1.41M | 0.28M | 1.55M | 1.20M | -2.78M | 0.11M | 2.97M | 0.96M | -4.47M | 2.26M | -1.30M | 8.28M | -0.13M | -0.77M | 0.03M | -0.04M | 0.67M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 3.16M | -15.58M | -5.81M | -4.47M | 1.13M | -0.46M | -1.74M | -0.13M | -3.83M | 1.36M | 4.66M | -1.95M | -6.17M | 1.65M | 1.75M | -4.79M | 7.13M | -3.09M | -1.08M | 0.01M | 0.45M | -2.62M | 2.10M | 0.32M | -1.55M | -2.25M | 1.67M | -3.51M | 5.18M | -0.90M | 2.77M | -0.55M | 0.05M | -5.77M | 7.54M | -5.60M | 0.20M | -0.36M | 4.50M | -0.51M | -0.67M | -4.64M | 8.15M | 2.02M | -4.12M | 0.24M | 5.91M | -0.61M | 2.19M | -2.84M | 1.15M | 0.10M | -2.36M | -1.74M | 3.26M | -8.18M | 1.89M | 0.80M | 5.83M | -1.15M | -9.23M |
|
Capital Expenditures
|
| 1.36M | 1.86M | 2.86M | 3.76M | 1.35M | 3.76M | 2.47M | 2.34M | 1.53M | 0.82M | 1.03M | 2.10M | 2.52M | 4.03M | 3.50M | 4.18M | 3.91M | 5.46M | 4.47M | 3.78M | 3.37M | 3.29M | 3.12M | 1.95M | 1.44M | 1.16M | 3.45M | 1.14M | 0.74M | 0.81M | 0.72M | 1.09M | 1.38M | 0.46M | 2.57M | 1.28M | -1.34M | 3.52M | 2.81M | 2.90M | 1.94M | 1.53M | 1.33M | 0.92M | 1.32M | 1.05M | 1.76M | 1.28M | 1.51M | 3.07M | 0.70M | 0.80M | 1.29M | 1.73M | 2.71M | 2.05M | 3.07M | 1.96M | 2.58M | 2.67M | 2.81M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.04M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | 0.18M | | | | 0.00M | 0.16M | 0.23M | 4.95M | 0.10M | 0.67M | 0.15M | 0.05M | 0.14M | 0.01M | 1.25M | 0.07M | 0.01M | 2.08M | 0.18M | 0.04M | 0.06M | 0.02M | -0.04M | 0.90M | 0.00M | 0.01M | 0.00M | 0.00M | | | | 0.03M | 0.03M | 0.21M | 0.02M | 0.01M | 0.02M | 0.52M | | | 3.50M | 0.38M | | 0.01M | | 0.05M | 0.00M |
|
Acquisitions
|
| | 85.76M | 8.95M | | | | | | | | -0.38M | | | | 0.49M | | 12.29M | 68.01M | 189.20M | 4.67M | | 2.13M | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.23M | | | | 52.85M | -0.71M | | | 0.63M | 1.58M | | | | 0.42M | | | |
|
Divestments
|
| | | | | -0.11M | -0.07M | -0.04M | 8.56M | 2.02M | | 0.38M | 0.09M | 0.09M | | 0.09M | 0.45M | 0.09M | | 0.09M | | | | | | | | | | | | | | | | | | | -0.28M | -1.64M | -0.08M | 4.00M | | | | 22.71M | | 1.20M | | 7.61M | | 5.34M | 2.36M | | | | | | | | | |
|
Cash from Investing Activities
|
| -1.66M | -77.43M | -11.82M | -4.08M | -1.60M | -3.94M | -2.46M | -2.34M | -1.52M | -0.81M | -1.02M | -2.10M | -2.52M | -41.53M | -3.81M | -4.18M | -16.28M | -73.47M | -193.66M | -8.35M | -3.15M | -0.41M | -3.60M | -1.27M | -1.34M | -1.71M | -3.31M | -1.14M | 0.51M | -0.74M | -0.71M | 0.98M | 3.91M | -0.42M | -2.51M | -1.26M | 1.29M | -2.62M | -2.81M | -2.90M | -2.99M | -1.63M | -1.33M | -0.92M | 21.16M | -1.09M | -0.54M | -6.79M | -46.73M | -2.36M | 4.66M | 3.06M | -1.92M | -3.31M | 0.79M | -1.67M | -3.07M | -2.36M | -2.58M | -2.62M | -2.81M |
|
Other financing activities
|
| | 0.34M | 0.15M | 0.18M | 0.04M | 0.06M | 0.05M | -0.01M | 0.08M | 0.08M | 0.19M | -0.06M | 0.06M | 0.01M | 0.09M | 0.20M | 0.19M | | 1.67M | | | | -0.08M | 0.79M | | 0.70M | | | | | | | | 0.04M | | | | | -0.01M | 0.43M | 0.04M | 0.04M | 0.40M | | | 0.57M | | | 0.18M | | 0.33M | | | 0.26M | | | | | | | |
|
Cash from Financing Activities
|
| -1.41M | -18.04M | -1.16M | -2.19M | -5.42M | -0.57M | -1.78M | -1.04M | -0.45M | -0.48M | -0.69M | -0.43M | -0.23M | -0.36M | -0.67M | -0.19M | -0.81M | 23.73M | 189.14M | -0.18M | -13.21M | -41.45M | 5.50M | -7.82M | -33.16M | 22.95M | -4.40M | -17.28M | 0.29M | -8.32M | -27.87M | -3.37M | -22.57M | -1.52M | 14.67M | 0.03M | -18.09M | -14.82M | 4.36M | -9.04M | -6.47M | -4.13M | -8.45M | 0.53M | -5.11M | -0.87M | 4.01M | 14.46M | 50.09M | -8.33M | -12.02M | 8.46M | -17.56M | -18.18M | 21.30M | 7.52M | -22.39M | -22.65M | 28.82M | -6.35M | -27.10M |
|
Dividends Paid - Common
|
| | | | | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.41M | 0.42M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | 0.46M | 0.07M | -1.82M | 0.43M | 0.71M | -0.58M | 1.18M | -0.36M | -1.21M | -1.04M | 1.05M | -0.91M | -1.19M | 1.29M | -2.00M | -1.74M | -2.52M | 1.05M | -1.61M | -0.51M | 0.78M | -0.65M | 0.02M | -1.06M | 0.37M | 0.94M | 1.16M | -0.13M | -0.70M | -0.64M | 0.45M | 0.58M | 0.14M | 0.07M | -0.20M | 0.51M | -0.77M | -0.06M | 0.26M | 0.38M | -0.21M | 0.36M | -0.13M | -0.07M | 0.03M | -0.51M | -0.62M | 0.36M | 0.19M | -0.01M | -0.08M | -0.57M | -0.06M | -0.02M | -0.17M | 0.04M | 0.05M | 0.15M | -0.04M |
|
Change in Cash
|
| 12.87M | -69.38M | -15.92M | -13.19M | 11.44M | 16.59M | -5.98M | 9.49M | 23.41M | 0.81M | -20.03M | 13.24M | 1.32M | -31.37M | 26.51M | -3.58M | -1.04M | -34.49M | -14.47M | -1.99M | -2.35M | 0.10M | -2.43M | 1.92M | -29.15M | 26.71M | 3.40M | 1.69M | -0.45M | 2.67M | -26.69M | 2.29M | -3.69M | 0.70M | -1.24M | 2.96M | 3.37M | -1.20M | -7.76M | 0.97M | 1.92M | -1.75M | -2.55M | -0.88M | 2.27M | 3.97M | -4.13M | 1.42M | -2.72M | -2.06M | -0.24M | 1.24M | -0.91M | -0.41M | 0.59M | 0.87M | -0.89M | -0.68M | 0.16M | 1.57M | -0.76M |
|
Free Cash Flow
|
| 14.58M | 21.63M | -6.27M | -9.91M | 18.87M | 17.18M | -5.32M | 4.14M | 20.12M | 0.86M | -18.27M | 14.62M | 0.47M | 7.66M | 28.69M | -4.68M | 14.14M | 11.54M | -11.89M | 1.72M | 12.25M | 39.19M | -8.23M | 9.72M | 3.88M | 5.37M | 7.29M | 18.03M | -3.14M | 11.04M | 1.87M | 4.22M | 13.14M | 3.65M | -16.12M | 2.84M | 21.08M | 12.41M | -7.71M | 10.12M | 6.14M | 2.82M | 6.29M | -1.69M | -14.97M | 4.95M | -9.40M | -7.03M | -6.96M | 5.19M | 6.23M | -11.06M | 17.35M | 19.92M | -24.16M | -7.01M | 21.68M | 22.33M | -28.71M | 7.73M | 26.37M |
|
Net Cash Flow
|
| 12.87M | -71.99M | -16.38M | -12.43M | 13.20M | 16.43M | -7.09M | 3.10M | 19.67M | 0.39M | -18.95M | 14.18M | 0.24M | -30.20M | 27.70M | -4.87M | 0.96M | -32.75M | -11.95M | -3.04M | -0.74M | 0.61M | -3.21M | 2.57M | -29.18M | 27.77M | 3.04M | 0.75M | -1.60M | 2.80M | -26.00M | 2.93M | -4.14M | 2.17M | -1.39M | 2.89M | 2.94M | -1.51M | -3.35M | 1.09M | -1.38M | -1.41M | -2.16M | -1.17M | 2.39M | 4.04M | -4.16M | 1.93M | -2.10M | -2.42M | -0.43M | 1.25M | -0.83M | 0.16M | 0.64M | 0.89M | -0.72M | -0.72M | 0.11M | 1.43M | -0.72M |