|
Net Income
|
0.24M | -1.20M | -2.18M | 0.35M | 0.64M | -1.33M | 36.21M | -4.90M | 0.44M | 0.94M | 4.30M | -11.53M | 2.27M | 3.23M | 3.32M | 0.93M | -2.28M | -1.13M | -1.00M | 3.91M | -0.05M | 0.01M | -0.75M | | -5.61M | -9.08M | -0.20M | | -4.03M | -3.65M | -2.20M | 4.54M | -0.78M | 2.13M | 2.05M | 3.40M | 2.31M | 2.15M | 8.65M | 5.29M | 2.82M | 3.40M | 6.29M | 24.02M | -11.76M | -4.22M | -11.55M | 62.44M | -4.97M | -0.23M | 0.04M | 2.13M | -2.53M | 0.51M | 2.12M | -6.02M | 5.58M | 5.40M | 14.63M | 4.70M | 6.84M | 4.81M | 8.00M | 13.90M | -1.37M | -0.96M | 5.01M | 14.43M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.50M | 0.58M | 0.70M | 0.56M | 0.49M | 0.53M | 0.61M | 0.63M | 0.61M | 0.61M | 0.62M | 0.58M | 0.53M | 0.64M | 0.50M | 0.24M | 0.20M | 0.30M | 0.19M | 0.22M | | | | | 0.22M | 0.27M | 0.24M | 0.28M | 0.87M | 1.80M | 0.44M | 0.41M | 0.42M | 0.28M | 0.28M | 0.29M | -0.16M | 0.47M | 0.49M | 0.51M | 0.49M | 0.57M | 0.57M | 0.59M | 0.60M | 0.51M | 0.72M | 0.93M | 2.19M | 1.70M | 1.91M | 0.93M | 1.07M | 0.39M | 1.65M | 4.70M |
|
Deferred Taxes
|
0.03M | 0.18M | 0.11M | 0.67M | 0.01M | -0.01M | -0.01M | -0.25M | 0.46M | -0.09M | 0.79M | -1.59M | -0.18M | -0.15M | -0.75M | -2.57M | -0.02M | 1.13M | -0.83M | -3.02M | -0.04M | -0.01M | -0.01M | 0.06M | -0.04M | 0.00M | 0.05M | | | | 0.01M | | | | | | | | | 4.13M | | | | 18.45M | 17.79M | 18.29M | 18.33M | -0.97M | 0.52M | 19.11M | -0.23M | 1.69M | 17.25M | 15.88M | 0.16M | -2.45M | 17.14M | 16.45M | 2.04M | -1.20M | 0.45M | 9.76M | 9.95M | 0.30M | 9.91M | 16.13M | 18.22M | 15.56M |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 18.04M | | | | | | | | | | | | | | | | 10.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-5.57M | -0.99M | 0.51M | 5.85M | -9.66M | 17.94M | 1.24M | 3.41M | -1.73M | -6.64M | -0.02M | 16.99M | -8.29M | 3.25M | 8.53M | 3.43M | -0.08M | -3.25M | 2.03M | -4.69M | -5.93M | -7.78M | -9.88M | 7.42M | -5.67M | -3.48M | -5.77M | 0.14M | -4.06M | 3.92M | 3.59M | 0.28M | -13.73M | 17.76M | -0.36M | -20.89M | 25.99M | -7.56M | 9.59M | 3.99M | 5.83M | -8.25M | 17.17M | 20.04M | -3.58M | -6.58M | -7.10M | 60.42M | 0.34M | 8.40M | 4.99M | 5.17M | -7.38M | -3.31M | 4.71M | 16.78M | 6.20M | 2.01M | 13.77M | 9.96M | 4.22M | -3.53M | 14.70M | 16.28M | -6.61M | 5.14M | 28.44M | -6.30M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
1.52M | 7.32M | 4.25M | 1.21M | -8.78M | 10.38M | -7.90M | 4.73M | 0.82M | -0.81M | -2.93M | 3.55M | -7.92M | 0.81M | -3.51M | -0.05M | 4.18M | -6.38M | 2.87M | -4.89M | -2.04M | -5.99M | 9.57M | -4.00M | 0.72M | 5.61M | 10.39M | -12.18M | -1.39M | 5.39M | 6.12M | -47.70M | -6.96M | 12.00M | -2.21M | -22.42M | 18.42M | -3.22M | -3.67M | -9.36M | 7.83M | -5.33M | -2.37M | -1.46M | 13.61M | 4.76M | 2.49M | -1.52M | -1.93M | -5.42M | 4.87M | -8.71M | -6.41M | -5.47M | -0.39M | 1.11M | 6.49M | 2.91M | -5.51M | 9.56M | -8.80M | -8.94M | 10.71M | -2.33M | 4.53M | -13.76M | -1.38M | -25.23M |
|
Change in Inventory
|
1.28M | 4.88M | 1.17M | 1.68M | -1.91M | 1.04M | 0.51M | -2.58M | -1.17M | 0.18M | -2.71M | -1.19M | -3.26M | 2.87M | 2.84M | 0.91M | -3.91M | -0.54M | -3.34M | 1.29M | 0.67M | 0.03M | -1.93M | 0.78M | -4.18M | 1.36M | -2.09M | 2.09M | -2.69M | 0.23M | 3.32M | 1.36M | -3.31M | -0.25M | -5.67M | -1.53M | -1.45M | 1.78M | 0.50M | 4.42M | -3.66M | -2.48M | -1.55M | -0.39M | -6.63M | 0.94M | 0.55M | 0.10M | -2.21M | 3.99M | -2.12M | 2.80M | -2.34M | -1.73M | -1.96M | 0.61M | -7.62M | -0.27M | 1.71M | 3.80M | -3.19M | 4.17M | -3.45M | 0.54M | -11.46M | 11.55M | -3.45M | 4.90M |
|
Change in Account Payables
|
-6.69M | -6.98M | 2.27M | 4.54M | -1.01M | 1.11M | -3.79M | -1.06M | 0.87M | -1.29M | 3.58M | 3.91M | -2.19M | 7.59M | -4.58M | -1.94M | 0.26M | 2.77M | 0.60M | -4.85M | -2.05M | 2.00M | -4.65M | 6.93M | -0.20M | -5.11M | -2.35M | 2.51M | 4.09M | -0.90M | 0.66M | 8.61M | -0.39M | 0.93M | -1.62M | 5.17M | -8.27M | -3.36M | -0.61M | 3.32M | -0.92M | 4.86M | -8.45M | 0.63M | 2.38M | -2.88M | -2.83M | 3.18M | 0.95M | -1.74M | -1.93M | 2.01M | 1.67M | 2.53M | 0.11M | -4.57M | 1.99M | -6.23M | -1.08M | -2.31M | -0.67M | 4.25M | 1.50M | -1.88M | -7.83M | -6.86M | -4.68M | 17.18M |
|
Change in Accured Expenses
|
-1.71M | -1.65M | 0.87M | -3.55M | 1.20M | -1.83M | -0.27M | 3.16M | 0.31M | -1.33M | 0.46M | 0.57M | -3.91M | -2.24M | 3.52M | 1.76M | -0.83M | -2.61M | -0.80M | -0.46M | 1.68M | 2.50M | -2.69M | 3.91M | -2.17M | 0.41M | 1.25M | 3.44M | 7.41M | 7.08M | 11.53M | 4.13M | 7.49M | 3.92M | 3.24M | 4.98M | -2.01M | 0.03M | -3.13M | -2.28M | -2.17M | -4.91M | -1.83M | -2.77M | -1.65M | -4.16M | 5.62M | -7.36M | -0.50M | 0.30M | -1.11M | 0.86M | 0.75M | -1.56M | -0.08M | 2.32M | -0.85M | -14.16M | 2.26M | 3.52M | 0.14M | -2.32M | 4.90M | -8.58M | 3.45M | -0.93M | 5.61M | 6.87M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | -3.73M | -7.50M | -13.51M | | 58.10M | -1.72M | 24.27M | -11.82M | -24.46M | -30.36M | 13.56M | -3.10M | -2.61M | -6.00M | -7.25M | -4.90M | -0.08M | 16.11M | -2.70M | -0.43M | -0.23M | -1.14M | 10.02M | -4.85M | 11.56M | 1.61M | 2.22M | -3.18M | -0.83M | | | -2.01M | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.79M | -1.08M | -1.07M | -1.54M | -0.99M | -2.73M | -1.73M | -2.18M | -1.88M | -2.02M | -2.21M | -2.84M | -1.03M | -1.13M | -1.26M | -1.09M | -0.93M | -0.89M | -1.00M | -1.25M | -0.53M | -9.79M | -1.88M | -0.43M | -0.74M | -1.10M | -1.27M | -0.82M | 1.10M | -0.93M | -0.79M | -1.49M | -1.21M | -0.96M | -1.24M | -0.28M | -2.86M | -2.15M | -2.89M | -2.85M | -2.01M | -1.57M | -2.06M | -2.33M | -0.95M | -0.93M | -0.86M | -1.98M | -1.48M | -2.09M | -1.45M | -3.91M | -2.20M | -2.31M | -4.71M | -3.57M | -3.03M | -3.52M | -2.10M | -2.09M | -0.79M | -1.86M | -1.45M | -2.52M | -1.49M | -2.77M | -4.00M | -3.23M |
|
Change in Intangibles
|
| | | | | | -2.50M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.06M | -0.01M | -0.01M | -0.02M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | -26.32M | -127.57M | | -1.87M | | 3.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | | | | -0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 7.95M | 31.92M | | 22.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | | | | | | | | | | | | | | | -16.43M |
|
Cash from Investing Activities
|
0.66M | 8.57M | 48.16M | 1.79M | -27.47M | 24.48M | -3.35M | -101.88M | -5.08M | 3.73M | -1.78M | -4.83M | -7.84M | 2.57M | 1.04M | 5.12M | -1.42M | -2.22M | -3.28M | -23.98M | -1.73M | -13.57M | -4.53M | -6.92M | 22.25M | -8.47M | 5.80M | -7.24M | 9.74M | -1.80M | -0.97M | -13.49M | -1.21M | -0.96M | -1.24M | -0.28M | -2.86M | -2.15M | -2.89M | -2.85M | -2.01M | -1.57M | -2.06M | -2.33M | -0.95M | -0.93M | -0.86M | -1.98M | -1.48M | -4.25M | 0.71M | -6.07M | -2.20M | -0.15M | -6.25M | 0.44M | -3.03M | -3.52M | 0.07M | -6.20M | -0.79M | -1.86M | -1.45M | -2.52M | -108.93M | -3.77M | -4.00M | -19.66M |
|
Other financing activities
|
0.23M | 862.84M | 0.23M | 0.26M | 0.33M | 864.07M | 0.56M | 0.43M | 0.51M | 866.14M | 0.48M | 0.47M | 0.50M | 0.58M | 0.70M | 0.67M | | 871.54M | 872.24M | 873.04M | | 874.99M | 875.61M | 876.62M | 877.93M | 881.44M | 883.80M | 884.13M | 899.38M | 919.53M | 919.89M | 920.16M | 920.69M | 921.12M | 921.40M | 921.73M | 922.24M | 922.78M | 924.07M | 924.86M | 926.06M | 926.51M | 926.94M | 927.35M | 927.77M | 928.05M | 928.34M | 928.63M | 928.41M | 928.87M | 929.36M | 929.87M | 930.36M | 930.93M | 931.50M | 932.09M | 932.69M | 933.20M | 933.92M | 937.59M | 939.06M | 940.52M | 941.90M | 943.29M | 944.66M | 947.50M | 1,014.11M | |
|
Cash from Financing Activities
|
-0.08M | -0.13M | -4.09M | -6.71M | -0.08M | -0.49M | -4.28M | 34.70M | -1.21M | -0.30M | 0.73M | -0.41M | -4.66M | 11.45M | -1.02M | -15.75M | 14.26M | -2.45M | -6.45M | -3.57M | -2.22M | 5.85M | 6.22M | 2.53M | -13.45M | 7.11M | 2.81M | -2.33M | 8.64M | 15.22M | 0.04M | 0.02M | -3.98M | 0.09M | -0.07M | -0.05M | -3.69M | 0.02M | 0.96M | 0.40M | -3.79M | -24.93M | -0.12M | -0.09M | -4.10M | | | -20.00M | -39.00M | | | | | | | | | | | -1.59M | -2.74M | -4.58M | 2.60M | -3.38M | 58.97M | -0.75M | 64.74M | 40.23M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.86M | | | | | | -20.00M | -35.00M | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.01M | 0.49M | 0.23M | 0.05M | -0.06M | -0.02M | 0.06M | 0.03M | 0.03M | 0.07M | -0.54M | -0.01M | 0.13M | -0.29M | -0.07M | -0.03M | -0.04M | -0.19M | 0.01M | -0.10M | 0.03M | 0.32M | -0.58M | 0.05M | -0.48M | 0.07M | -0.71M | 0.14M | 0.41M | 0.27M | 0.02M | -0.12M | 0.43M | -0.54M | 0.36M | -0.20M | 0.30M | -1.00M | -0.13M | -0.65M | 0.10M | -0.08M | -0.26M | 0.14M | -0.69M | 0.16M | -0.09M | 0.27M | -0.25M | 0.09M | -0.09M | -0.05M | -3.72M | 3.75M | -0.89M | 5.21M | -0.58M | -0.43M | 3.35M | 2.29M | 3.51M | -0.45M | 0.16M | 8.59M | 18.39M | 0.52M | 0.30M | 3.95M |
|
Change in Cash
|
-4.98M | 7.94M | 44.81M | 0.98M | -37.27M | 41.91M | -6.34M | -63.73M | -7.99M | -3.13M | -1.62M | 11.74M | -20.66M | 16.97M | 8.49M | 5.94M | 4.55M | -5.68M | -11.93M | 4.51M | -9.85M | -15.18M | -8.76M | 3.09M | 2.64M | -4.77M | 2.13M | -9.29M | 14.72M | 17.60M | 2.68M | -13.31M | -18.49M | 16.35M | -1.30M | -21.43M | 19.73M | -10.70M | 7.53M | 0.88M | 0.13M | -34.84M | 14.73M | 17.74M | -9.32M | -7.35M | -8.05M | 38.72M | -40.40M | 4.25M | 5.61M | -0.95M | -9.32M | -3.68M | -1.58M | 17.27M | 2.59M | -1.94M | 12.50M | 4.46M | 0.41M | -10.41M | 16.01M | 9.49M | -55.98M | 1.15M | 89.48M | 14.10M |
|
Free Cash Flow
|
-4.78M | 0.09M | 1.58M | 7.39M | -8.66M | 20.67M | 2.97M | 5.59M | 0.15M | -4.62M | 2.19M | 19.83M | -7.25M | 4.38M | 9.80M | 4.52M | 0.85M | -2.37M | 3.02M | -3.44M | -5.41M | 2.01M | -8.00M | 7.86M | -4.93M | -2.38M | -4.50M | 0.96M | -5.17M | 4.85M | 4.38M | 1.77M | -12.52M | 18.72M | 0.87M | -20.60M | 28.85M | -5.41M | 12.48M | 6.84M | 7.85M | -6.68M | 19.23M | 22.37M | -2.63M | -5.65M | -6.24M | 62.40M | 1.82M | 10.49M | 6.44M | 9.08M | -5.17M | -0.99M | 9.42M | 20.35M | 9.23M | 5.54M | 15.87M | 12.05M | 5.01M | -1.67M | 16.14M | 18.80M | -5.12M | 7.91M | 32.45M | -3.07M |
|
Net Cash Flow
|
-4.99M | 7.45M | 44.59M | 0.93M | -37.21M | 41.93M | -6.40M | -63.76M | -8.02M | -3.21M | -1.08M | 11.74M | -20.79M | 17.27M | 8.55M | -7.20M | 12.76M | -7.93M | -7.70M | -32.24M | -9.88M | -15.50M | -8.19M | 3.04M | 3.12M | -4.84M | 2.83M | -9.43M | 14.31M | 17.34M | 2.66M | -13.18M | -18.92M | 16.88M | -1.67M | -21.22M | 19.44M | -9.69M | 7.66M | 1.53M | 0.03M | -34.76M | 14.98M | 17.61M | -8.63M | -7.50M | -7.96M | 38.45M | -40.15M | 4.15M | 5.70M | -0.90M | -9.58M | -3.46M | -1.53M | 17.22M | 3.17M | -1.51M | 13.84M | 2.17M | 0.68M | -9.96M | 15.85M | 10.39M | -56.58M | 0.63M | 89.18M | 14.27M |