|
Net Income
|
8.73M | 18.63M | -1.36M | 1.24M | 4.26M | 13.97M | -3.08M | -2.77M | -1.89M | 2.37M | -2.72M | -2.52M | -2.75M | -20.61M | 22.87M | -0.30M | | -0.37M | | | | | 7.17M | 5.09M | 5.91M | 7.10M | -4.78M | 0.11M | 10.34M | 19.57M | -1.16M | 5.99M | 1.94M | 24.00M | 4.45M | 1.65M |
|
Share-based Compensation
|
| | | | | | 0.95M | 1.67M | 0.65M | 0.35M | 0.81M | 0.82M | 0.80M | 0.37M | 0.56M | 1.26M | 1.91M | 0.26M | 1.11M | 1.43M | 0.35M | 0.35M | 0.76M | 1.04M | 0.73M | 0.89M | 0.80M | 0.96M | 1.42M | 2.22M | 1.90M | 1.18M | 4.30M | -1.11M | | 0.57M |
|
Deferred Taxes
|
| -1.56M | 1.25M | 0.78M | -3.93M | 5.38M | 0.58M | 1.21M | 0.10M | 3.57M | 2.31M | -0.41M | 1.12M | -1.53M | 1.18M | -0.14M | -0.69M | -1.77M | 3.70M | 0.22M | 0.32M | -2.13M | -0.56M | 2.09M | -0.62M | -0.54M | | | | -0.91M | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | -9.90M | -0.55M | -0.52M | 15.39M | -4.97M | -1.23M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -1.43M | 3.09M | -1.35M | -0.58M | 0.01M | 2.67M | 1.79M | -1.40M | -3.90M | 0.03M | -0.11M | -0.02M | -0.52M | -0.34M | 0.84M | | -2.56M | -0.41M | 0.46M | -1.26M | 0.18M | -0.12M | -0.10M | -0.68M | 1.03M | 0.22M | 0.39M | -0.44M | 0.19M | -1.25M | -0.35M | -1.60M | -3.15M | | 0.28M |
|
Cash from Operations
|
| 28.06M | -22.16M | 5.90M | 8.56M | 36.00M | -39.13M | -17.04M | 9.59M | 64.53M | -40.24M | 8.59M | 7.51M | 24.36M | -10.04M | 31.79M | -27.48M | -22.20M | -1.89M | 10.31M | -12.53M | 21.96M | -20.75M | -4.70M | -14.72M | 36.76M | 34.87M | 22.39M | 11.42M | 19.95M | 19.70M | 17.37M | -1.89M | 30.24M | | 9.13M |
|
Amortization of Deferred Charges
|
| 0.06M | 0.06M | 0.06M | 0.04M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.17M | 1.31M | 1.17M | 1.23M | 0.36M | 1.24M | 1.23M | 1.31M | 0.50M | 1.05M | 0.79M | 0.97M | 1.19M | 0.79M | 0.69M | 0.98M | 1.44M | 0.90M | 0.95M | 1.23M | 1.84M | 1.15M | 1.31M | 1.09M | 1.33M | 1.00M | 1.12M | 0.95M | 1.28M | 1.19M | 1.44M | 1.12M | 1.06M | | 1.25M |
|
Change in Receivables
|
| 20.75M | -42.83M | 8.61M | 23.16M | 19.18M | -25.52M | -5.55M | 36.06M | -23.52M | -19.89M | 6.97M | 19.02M | 16.67M | -34.81M | 15.73M | 11.51M | 48.88M | -36.85M | -8.30M | 18.60M | -1.08M | -15.55M | -4.30M | -1.52M | 16.84M | -25.29M | -1.10M | 12.71M | 32.45M | -46.24M | -3.35M | 14.98M | 20.76M | | 9.04M |
|
Change in Inventory
|
| -43.12M | 1.31M | 5.67M | 27.49M | -17.91M | 22.88M | 7.62M | 18.59M | -36.83M | -2.26M | 0.33M | 40.60M | -52.34M | -17.05M | -0.17M | 112.91M | -29.88M | -9.77M | -13.38M | 26.24M | 6.00M | 12.07M | 33.65M | 17.61M | -89.73M | -25.03M | 4.64M | 23.77M | -34.14M | 9.61M | -1.96M | 36.03M | -39.58M | | 14.04M |
|
Change in Account Payables
|
| -28.93M | -42.07M | 19.30M | 38.19M | 9.59M | -34.83M | -4.72M | 40.49M | -8.66M | -45.59M | 12.49M | 54.53M | -28.47M | -49.55M | 30.68M | 94.91M | -35.82M | -49.15M | -4.52M | 25.81M | 7.83M | -28.35M | 18.07M | -9.88M | -49.76M | -10.39M | 32.63M | 31.77M | -16.52M | -3.10M | 0.03M | 32.50M | -24.68M | | 29.83M |
|
Change in Accured Expenses
|
| 7.88M | -16.93M | 2.51M | 10.30M | 7.73M | -3.71M | -1.44M | 12.06M | -14.89M | -17.58M | 1.29M | 8.68M | 0.77M | -8.23M | 2.85M | 3.36M | 8.96M | -8.78M | -1.34M | 3.01M | -0.90M | 2.30M | -15.37M | 0.92M | 5.54M | -2.94M | -7.83M | 1.05M | 4.28M | -13.93M | 2.63M | 0.78M | 12.22M | | -0.82M |
|
Other Working Capital Changes
|
| 0.65M | 0.16M | 0.22M | -0.53M | 1.44M | 3.01M | 3.74M | -0.23M | -1.94M | 2.70M | -1.10M | -0.45M | -2.28M | 5.64M | -4.17M | 1.29M | -2.20M | -0.93M | 7.75M | 5.34M | -7.43M | 8.92M | -12.31M | -2.55M | -0.34M | -1.08M | 0.69M | -1.94M | -8.52M | 3.07M | -0.45M | 0.70M | -4.03M | | |
|
Capital Expenditures
|
| 1.61M | 1.23M | 1.17M | 1.97M | 1.83M | 2.40M | 2.15M | 2.69M | 0.52M | 0.85M | 1.12M | 1.18M | 0.97M | 0.62M | 0.97M | 1.00M | 0.72M | 1.75M | 5.87M | 1.49M | 2.73M | 0.41M | 0.26M | 0.90M | 0.72M | 0.46M | 1.02M | 0.80M | 1.13M | 0.94M | 0.60M | 0.81M | 0.85M | | 0.76M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | | | | | |
|
Divestments
|
| | | | | | | | | | 0.02M | -0.10M | -0.03M | 0.70M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -1.60M | -1.22M | -1.16M | -1.97M | -1.83M | -2.40M | -2.15M | -2.68M | -0.53M | -0.85M | -1.12M | -1.18M | -0.97M | -0.62M | -1.47M | -1.00M | -0.72M | -1.75M | -5.87M | -1.49M | -2.73M | -0.41M | -0.26M | -0.90M | -0.72M | -0.61M | -1.02M | -0.80M | -2.74M | -6.75M | -0.60M | -5.69M | -0.85M | | -1.04M |
|
Other financing activities
|
| 0.37M | | | | -0.07M | | | | | 9.40M | 0.05M | 0.10M | -9.65M | | | | 0.53M | -0.13M | -0.03M | -0.08M | 0.11M | | | 0.05M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -20.36M | 17.26M | -4.70M | -8.81M | -30.28M | 33.00M | 18.80M | -6.76M | -54.30M | 36.99M | -6.89M | -6.17M | -22.87M | 9.88M | -29.02M | 27.34M | 25.99M | 2.69M | -4.86M | 14.43M | -19.52M | 21.01M | 4.71M | 16.53M | -36.68M | -33.03M | -21.61M | -11.03M | -4.40M | -2.08M | -5.60M | -6.91M | -6.36M | | -2.19M |
|
Dividends Paid - Common
|
| 32.00M | 3.00M | | 35.00M | | 1.16M | 1.17M | 1.17M | 1.17M | 1.18M | 1.24M | 1.22M | 1.22M | 1.23M | 1.23M | 1.30M | 1.30M | 1.30M | 1.39M | 1.39M | 1.39M | 1.39M | 1.48M | 1.46M | 1.46M | 1.46M | 1.55M | 1.54M | 1.53M | 1.53M | 1.61M | 1.58M | 1.57M | | 1.62M |
|
Exchange Rate Effect
|
| -0.15M | 0.35M | -0.29M | 0.01M | 0.01M | 0.02M | -0.04M | 0.02M | 0.31M | -0.05M | -0.57M | 1.03M | -1.19M | 1.38M | -0.30M | 0.41M | -1.47M | -0.09M | 0.16M | -0.07M | -0.04M | 0.07M | -0.11M | -0.17M | 0.08M | 0.06M | 0.12M | -0.10M | 1.00M | -0.00M | -0.25M | -0.14M | -0.05M | | -0.06M |
|
Change in Cash
|
| 5.94M | -5.76M | -0.25M | -2.21M | 3.90M | -8.52M | -0.43M | 0.18M | 10.02M | -4.16M | 0.01M | 1.18M | -0.66M | 0.58M | 1.01M | -0.74M | 1.60M | -1.03M | -0.25M | 0.33M | -0.33M | -0.07M | -0.35M | 0.74M | -0.56M | 1.29M | -0.12M | -0.51M | 13.81M | 10.87M | 10.92M | -14.63M | 22.99M | | 5.84M |
|
Free Cash Flow
|
| 26.45M | -23.39M | 4.73M | 6.59M | 34.17M | -41.53M | -19.19M | 6.91M | 64.02M | -41.09M | 7.47M | 6.32M | 23.40M | -10.67M | 30.83M | -28.49M | -22.92M | -3.63M | 4.44M | -14.02M | 19.23M | -21.16M | -4.96M | -15.62M | 36.04M | 34.41M | 21.36M | 10.62M | 18.82M | 18.76M | 16.77M | -2.70M | 29.39M | | 8.37M |
|
Net Cash Flow
|
| 6.09M | -6.12M | 0.04M | -2.22M | 3.89M | -8.54M | -0.39M | 0.15M | 9.71M | -4.11M | 0.59M | 0.15M | 0.53M | -0.79M | 1.30M | -1.15M | 3.07M | -0.94M | -0.41M | 0.40M | -0.30M | -0.15M | -0.24M | 0.91M | -0.64M | 1.23M | -0.25M | -0.41M | 12.81M | 10.87M | 11.17M | -14.49M | 23.04M | | 5.90M |