|
Net Income
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | | | | 0.35M | 1.37M | -12.62M | -0.17M | 1.84M | 5.64M | 6.42M | -0.15M | 2.02M | 2.52M | 1.94M | 3.66M | 1.10M | 1.64M | 1.24M | -45.14M | | | | | 32.63M | -6.73M | -9.98M | 1.64M | -13.53M | | -5.99M | 5.12M | | -1.62M | 1.01M | -1.77M | 10.52M | 4.38M | 1.76M | 3.30M | 4.43M | 7.17M | 21.80M | -0.79M | 0.58M | 0.62M | -1.98M | | -27.83M | 0.11M | -2.43M | | -0.31M | |
|
Depreciation and Depletion
|
5.54M | 5.58M | 4.62M | 5.16M | 5.15M | 4.96M | -0.06M | 5.14M | 5.60M | 3.73M | 3.94M | 4.01M | 4.59M | 3.89M | 3.91M | 3.83M | 3.69M | 3.67M | 1.68M | 3.40M | 2.52M | 3.02M | 2.78M | 2.83M | 3.00M | 2.96M | 2.74M | 2.74M | 2.49M | 2.39M | 2.17M | 2.15M | 1.79M | 1.83M | 1.57M | | | | | | | | | | | | | | | | 1.07M | 1.03M | 0.95M | 0.35M | 1.05M | 1.02M | 1.04M | 0.39M | | 1.06M | 1.22M |
|
Share-based Compensation
|
| 1.05M | 0.95M | 1.09M | 1.70M | 1.00M | 0.02M | 1.00M | 1.20M | 0.60M | 0.61M | 1.29M | 2.10M | 1.20M | 1.33M | 1.29M | 1.30M | 1.00M | 0.68M | 1.32M | 1.30M | 2.56M | 0.31M | 0.64M | 0.97M | 0.79M | 0.30M | 0.50M | 0.50M | 0.80M | 0.88M | 0.55M | 0.72M | -2.00M | 0.11M | 0.20M | 0.30M | 0.30M | 0.21M | 0.10M | 0.30M | 0.20M | 0.22M | 0.50M | 0.30M | 0.40M | 0.30M | 0.60M | 0.90M | 0.56M | 0.54M | 0.50M | 0.20M | 0.21M | 0.55M | 0.73M | 0.37M | 0.28M | -0.05M | 0.22M | 0.15M |
|
Deferred Taxes
|
| 1.76M | 2.07M | 3.66M | 4.13M | 2.48M | -3.29M | 3.02M | -48.15M | 46.80M | 1.16M | 3.12M | -1.44M | -0.33M | 0.39M | 3.83M | -0.97M | 1.62M | 1.32M | 0.14M | 0.57M | -40.31M | -1.98M | -0.68M | 2.33M | -4.89M | 29.53M | -0.45M | -0.71M | -0.76M | -9.04M | -0.46M | -0.36M | -0.16M | -0.67M | 0.58M | | | -0.15M | -0.50M | -0.13M | 2.17M | | | | | | | | -19.84M | -0.19M | -0.14M | -0.13M | -1.02M | -0.16M | -10.06M | -0.04M | 0.97M | -0.04M | -0.01M | -0.03M |
|
Cash from Discontinued Operations
|
| | | | | | | 0.17M | 3.69M | 2.38M | 13.62M | 0.66M | 5.62M | -18.63M | 27.82M | | | | | | | 3.95M | 9.72M | 6.29M | -1.20M | -0.32M | -40.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.05M | | | | 0.05M | | | | 0.14M | | | | 0.30M | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | | | | 0.07M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.08M | -0.06M | 0.03M | -0.11M | -0.04M | -0.84M | -0.00M | -0.02M | 0.02M | -3.08M | 1.31M | -0.14M | -0.32M | 1.75M | 0.88M | -0.00M | -0.13M | -0.78M | | 0.93M | -0.03M | 10.10M | 1.24M | 0.83M | 0.18M | 4.77M | -0.80M | -33.45M | -0.47M | 67.64M | -0.61M | | 0.85M | -0.03M | 4.57M | | | 0.09M | -0.13M | 3.34M | 5.92M | 0.03M | 0.93M | 0.17M | 0.19M | -0.17M | 0.65M | 0.35M | -9.18M | -4.77M | 0.10M | 1.30M | 6.27M | 0.17M | 0.72M | 0.31M | -2.65M | 0.20M | 0.99M | 0.31M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 165.34M | | | | | 2.75M | | | | | | | | | | | | | | | | | 34.51M | | | 3.82M | 1.07M | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | | | 0.27M | 2.76M | 0.08M | 0.08M | 0.30M | 0.01M | 0.42M | 0.18M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 2.30M | | | | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.01M | | | | | | | | | | | |
|
Cash from Operations
|
| 24.98M | 33.15M | -1.19M | 19.20M | 15.83M | 36.36M | 12.95M | 13.69M | 13.26M | 36.48M | 12.10M | 17.81M | 4.90M | 24.77M | 6.69M | 5.12M | 6.15M | 8.05M | 20.43M | 6.33M | 1.23M | 5.30M | 5.38M | 16.41M | 4.74M | 23.44M | -0.55M | -41.28M | -0.14M | 11.17M | 2.80M | -0.30M | -9.51M | -2.17M | -2.87M | | | -3.97M | -3.47M | -3.99M | 3.59M | -5.67M | 0.96M | -1.22M | 4.17M | -0.76M | 10.63M | 12.39M | 6.54M | 1.70M | 2.88M | 1.52M | 4.37M | -5.69M | 1.61M | -2.95M | 4.04M | -0.82M | -4.85M | 3.20M |
|
Amortization of Goodwill
|
| | | | | | | | 156.94M | | | | | | | | | | | | | 209.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.23M | 0.20M | -0.44M | 0.21M | 0.21M | 0.17M | -0.36M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.01M | 0.01M | 0.01M | 0.34M | 0.04M | 0.82M | 0.74M | 0.74M | 0.33M | 0.70M | 0.70M | 0.70M | 1.04M | 1.04M | 1.04M | 1.04M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
5.54M | 5.58M | 4.62M | 5.16M | 5.15M | 4.96M | -0.06M | 5.14M | 5.60M | 3.73M | 3.94M | 4.01M | 4.59M | 3.89M | 3.91M | 3.83M | 3.69M | 3.67M | 1.68M | 3.40M | 2.52M | 3.02M | 2.78M | 2.83M | 3.00M | 2.96M | 2.74M | 2.74M | 2.49M | 2.39M | 2.17M | 2.15M | 1.79M | 1.83M | 1.57M | 1.44M | | | 1.12M | 1.04M | 0.74M | 0.71M | 0.70M | 0.66M | 0.61M | 0.59M | 0.60M | 0.58M | 0.58M | 0.96M | 1.07M | 1.03M | 0.95M | 1.19M | 1.05M | 1.02M | 1.04M | 1.28M | 1.06M | 1.06M | 1.22M |
|
Change in Receivables
|
| 14.14M | 1.77M | -8.09M | 4.25M | 0.47M | 9.68M | -22.41M | -4.27M | 9.94M | 4.68M | -15.48M | 3.23M | -1.53M | 6.16M | -9.94M | 4.76M | -7.07M | 20.79M | -18.61M | 0.48M | 8.48M | 2.41M | -14.04M | -14.13M | 2.19M | 11.03M | -10.92M | 3.54M | 9.25M | -9.29M | -7.04M | -1.83M | -1.15M | 2.55M | -7.75M | | | -3.09M | 2.70M | 7.14M | -5.82M | 3.58M | 2.35M | 4.83M | -1.59M | 7.20M | -6.62M | 2.33M | -6.76M | -3.45M | 0.14M | -0.50M | -1.84M | -1.19M | -2.37M | 3.85M | -2.67M | 0.50M | 0.27M | -3.14M |
|
Change in Inventory
|
| -0.15M | 0.71M | 1.27M | -1.01M | -0.62M | 0.34M | -0.47M | -0.12M | 0.65M | -0.01M | 0.34M | 0.18M | -0.05M | 0.04M | 0.03M | 0.15M | 0.07M | -0.30M | -0.00M | -0.14M | 0.15M | -0.28M | 0.16M | 0.12M | -0.22M | -0.18M | 0.03M | -0.09M | 0.02M | -0.21M | -0.11M | -0.01M | 0.07M | -0.08M | -0.06M | -0.09M | -0.00M | 0.05M | | | -0.27M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 12.54M | -1.75M | -8.88M | -1.23M | -3.15M | 12.41M | -6.99M | -3.10M | -1.96M | 7.78M | -2.11M | 1.32M | -5.30M | 4.75M | 0.12M | 0.25M | -4.44M | 3.33M | 1.15M | -1.52M | 3.00M | -0.74M | -9.34M | 5.89M | 5.11M | 7.46M | -5.42M | -2.63M | 4.21M | -6.56M | 5.11M | 6.03M | -1.45M | -0.45M | -5.15M | | | -0.35M | 0.83M | 0.22M | -1.69M | -0.16M | 0.82M | -0.15M | -0.90M | 3.94M | -2.42M | 3.27M | 1.42M | -2.42M | -2.02M | 0.65M | 4.63M | -7.03M | 4.06M | 0.98M | 1.19M | -0.17M | -3.45M | -0.50M |
|
Change in Accured Expenses
|
| 7.35M | 7.26M | -15.19M | 0.81M | -0.93M | 31.50M | -17.83M | -3.74M | 8.40M | 11.52M | -14.56M | 2.92M | 4.51M | 16.53M | -13.81M | -5.26M | -4.46M | 7.24M | -6.13M | 0.30M | -0.88M | -3.68M | -1.25M | -0.67M | -0.75M | 25.71M | -5.60M | -28.41M | 2.95M | 2.19M | -3.01M | -4.75M | -1.35M | 2.85M | -0.07M | | | -1.78M | 1.43M | -1.55M | 0.95M | 0.04M | 0.47M | -1.97M | -0.13M | -1.69M | 0.14M | 0.51M | 0.89M | -3.75M | 1.42M | -1.23M | 1.36M | -1.22M | -0.10M | -0.86M | -1.96M | -0.69M | -0.53M | 2.30M |
|
Other Working Capital Changes
|
| 6.08M | -9.09M | 2.04M | -1.15M | -0.67M | 5.29M | 2.21M | -1.37M | -4.50M | 8.27M | 1.05M | 0.73M | 0.81M | 14.50M | 0.70M | -3.61M | -1.00M | -0.95M | -0.22M | 0.95M | -1.52M | -0.17M | 0.92M | 1.93M | -5.73M | 0.16M | -2.45M | 7.76M | -0.45M | -5.57M | 10.47M | -0.74M | 0.91M | 6.30M | -2.69M | | | 11.24M | 0.72M | -4.66M | -3.83M | 1.22M | -0.63M | -0.27M | -1.24M | 0.54M | 1.68M | 0.88M | -5.88M | -3.83M | 1.12M | -1.40M | 0.67M | 0.52M | -0.23M | -0.08M | -1.81M | 0.89M | -0.36M | 0.33M |
|
Capital Expenditures
|
| 4.37M | 4.57M | 4.37M | 7.04M | 5.04M | 5.89M | 3.05M | 2.58M | 2.88M | 4.95M | 4.58M | 4.49M | 3.69M | 3.11M | 2.55M | 2.29M | 1.98M | 2.30M | 2.71M | 1.50M | 1.30M | 2.39M | 3.81M | 1.84M | 1.22M | -0.18M | 1.72M | 1.31M | 1.09M | 1.57M | 1.62M | 0.49M | 0.72M | 1.37M | 1.11M | | | 0.85M | 1.40M | -0.59M | 1.05M | 1.92M | -0.60M | 1.43M | 0.29M | 3.00M | 0.61M | 2.13M | 0.06M | 2.03M | -0.03M | -0.07M | 0.88M | 0.94M | 0.31M | 1.86M | 0.63M | 0.82M | -0.17M | 0.69M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | -0.06M | 0.45M | -0.35M | -0.04M | 3.42M | 0.01M | 0.00M | 1.10M | -0.57M | 4.78M | -0.04M | -0.06M | -0.96M | | 0.04M | 0.56M | -0.43M | | 0.48M | 0.24M | -0.42M | 0.02M | 0.06M | 0.20M | | | 0.02M | | | | | 0.23M | | 0.01M | | | 0.20M | 1.62M | 0.08M | 0.03M | | 0.10M | | 0.04M | 0.06M | | | | 0.00M | | 0.00M | | 0.00M | | | 0.00M | 0.00M | -0.00M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 29.86M | -0.00M | | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | -0.05M | -0.05M | -0.27M | 22.82M | | | | | -2.08M | | | | | -0.78M | -1.04M | -0.61M | 111.57M | | | | | 3.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -17.25M | -4.75M | -3.92M | -7.38M | -5.08M | -2.47M | -3.05M | -2.58M | -2.13M | -5.57M | 0.15M | -4.79M | 19.07M | -4.08M | -2.55M | -2.25M | -1.42M | -4.95M | -32.57M | 2.19M | -1.72M | -4.03M | -8.07M | -2.83M | -1.63M | 112.22M | -1.72M | -1.29M | -1.09M | -1.57M | 2.31M | -0.49M | -0.50M | -1.37M | -1.10M | | | -0.64M | 2.42M | -1.27M | -1.29M | -0.73M | -0.15M | -1.49M | -0.52M | -1.37M | -2.19M | -2.13M | -5.81M | -0.56M | -0.69M | -0.22M | -0.83M | -0.53M | -0.68M | -1.91M | -0.63M | -0.10M | -0.23M | -1.01M |
|
Other financing activities
|
| | | 0.21M | 0.01M | 0.00M | 0.31M | 0.04M | 0.01M | 0.01M | 0.40M | 0.01M | 0.00M | 0.02M | 0.01M | 0.42M | -0.42M | -0.00M | | | | -0.09M | 0.11M | 2.17M | 0.02M | | -2.19M | 0.01M | 0.38M | 0.12M | -0.40M | 0.00M | 0.07M | 0.04M | 0.01M | | -0.00M | | | | | | | 0.09M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -15.85M | -18.76M | -18.06M | -27.16M | 13.64M | -10.60M | -66.53M | -6.81M | -10.34M | -16.15M | -3.41M | -8.95M | -8.91M | -8.75M | -8.54M | -10.82M | -13.17M | -12.11M | -9.94M | -12.53M | -5.58M | -3.90M | -3.80M | -9.34M | -8.69M | -63.47M | -0.14M | 11.40M | -0.48M | -12.24M | 9.49M | -1.04M | 0.42M | 13.85M | 4.06M | | | -0.24M | 8.27M | -0.52M | -0.20M | -0.20M | -4.33M | -0.31M | -8.57M | -0.28M | 4.79M | -10.93M | -9.40M | -0.27M | -2.05M | -0.82M | -0.09M | -0.15M | -0.01M | -0.16M | -0.09M | -0.07M | 0.78M | -0.15M |
|
Dividends Paid - Common
|
| 4.79M | 4.79M | 5.14M | 5.12M | 5.06M | 5.06M | 5.41M | 5.41M | 5.41M | 10.74M | | 5.37M | 5.38M | 5.37M | 5.38M | 5.41M | 5.37M | 5.33M | 5.32M | 5.33M | 5.29M | 5.29M | 5.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.59M | 0.06M | 0.28M | 0.09M | -0.45M | 0.24M | 0.22M | -0.26M | 0.28M | -0.01M | 1.00M | 1.00M | -2.53M | -0.01M | 0.19M | 0.42M | -1.35M | -1.09M | -1.49M | 1.39M | -1.08M | -0.80M | -0.47M | -0.95M | -0.44M | 2.30M | 0.04M | 0.60M | 0.03M | -0.36M | -0.16M | -0.80M | -0.25M | 0.19M | -0.03M | | | -0.56M | 0.50M | 1.13M | -0.33M | -0.46M | -0.00M | -1.25M | 1.36M | -0.50M | -2.61M | -3.01M | 0.87M | 1.88M | 0.10M | -0.56M | 1.13M | -0.53M | -1.40M | -0.01M | 0.17M | 0.04M | 0.07M | -0.28M |
|
Change in Cash
|
| -7.53M | 9.69M | -22.88M | -15.25M | 23.93M | 15.24M | -56.41M | 4.04M | 1.07M | 14.76M | 9.84M | 5.07M | 12.46M | 11.99M | -4.21M | -7.52M | -9.79M | -10.09M | -23.57M | -2.62M | -7.15M | -3.43M | -6.95M | 3.29M | -6.02M | 39.12M | -2.36M | -30.57M | -1.67M | -3.01M | 14.45M | -2.63M | -9.84M | 10.50M | 0.06M | | | -5.41M | 7.72M | -4.65M | 1.78M | -7.07M | -3.52M | -4.28M | -3.56M | -2.92M | 10.62M | -3.67M | -7.80M | 2.75M | 0.25M | -0.08M | 4.58M | -6.90M | -0.49M | -5.03M | 3.49M | -0.95M | -4.22M | 1.75M |
|
Free Cash Flow
|
| 20.62M | 28.58M | -5.56M | 12.16M | 10.79M | 30.47M | 9.90M | 11.11M | 10.38M | 31.54M | 7.52M | 13.32M | 1.21M | 21.65M | 4.14M | 2.84M | 4.17M | 5.75M | 17.72M | 4.83M | -0.08M | 2.91M | 1.57M | 14.56M | 3.52M | 23.62M | -2.26M | -42.59M | -1.23M | 9.59M | 1.18M | -0.79M | -10.24M | -3.54M | -3.98M | | | -4.82M | -4.87M | -3.40M | 2.54M | -7.59M | 1.56M | -2.65M | 3.88M | -3.77M | 10.02M | 10.26M | 6.48M | -0.33M | 2.91M | 1.60M | 3.49M | -6.63M | 1.30M | -4.81M | 3.42M | -1.64M | -4.68M | 2.51M |
|
Net Cash Flow
|
| -8.12M | 9.63M | -23.17M | -15.34M | 24.38M | 23.30M | -56.63M | 4.30M | 0.79M | 14.77M | 8.84M | 4.07M | 15.05M | 11.94M | -4.39M | -7.94M | -8.44M | -9.00M | -22.08M | -4.00M | -6.08M | -2.63M | -6.48M | 4.24M | -5.58M | 72.20M | -2.41M | -31.17M | -1.70M | -2.65M | 14.61M | -1.83M | -9.59M | 10.31M | 0.09M | | | -4.85M | 7.23M | -5.78M | 2.10M | -6.61M | -3.52M | -3.03M | -4.92M | -2.42M | 13.23M | -0.67M | -8.67M | 0.87M | 0.15M | 0.48M | 3.45M | -6.37M | 0.91M | -5.02M | 3.33M | -0.99M | -4.30M | 2.04M |