|
Net Income
|
| | | | -0.07M | -0.17M | -0.50M | -0.66M | -10.56M | -5.85M | -4.18M | -3.22M | -1.76M | -1.75M | | | -5.30M | -6.44M | -7.64M | -8.48M | -6.88M | -11.56M | -18.76M | -15.69M | -20.68M | -23.38M | -22.15M | -25.85M | -26.52M | -30.66M | -33.83M | -32.58M | -36.95M | | | -107.37M | -106.50M | -113.76M | -116.36M | -112.98M | -97.06M | -83.54M | -78.57M | -116.16M | -111.67M | -91.25M |
|
Depreciation and Depletion
|
| | | | | | | | | | 0.03M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.90M | | | | | | | | | |
|
Share-based Compensation
|
| | | | | 0.04M | 0.07M | 0.04M | 4.20M | 8.01M | 0.26M | 1.18M | 3.55M | 4.27M | | | 1.02M | 1.28M | 3.48M | 2.75M | 1.78M | 4.60M | 7.90M | 3.12M | 3.30M | 3.00M | 2.60M | 2.76M | 4.10M | 5.20M | 5.40M | 5.18M | 5.85M | | | 15.66M | 16.74M | 15.82M | 14.40M | 17.18M | 30.47M | 31.01M | 30.98M | 22.91M | 14.94M | 11.90M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -1.24M | -1.76M | -1.41M | -1.46M | -1.52M | 1.56M | -1.84M | 1.99M | -2.40M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.27M | | | | 0.01M | | | | | | | | 0.77M | 0.92M | 1.11M | 1.25M | 0.88M | 1.17M | 2.88M | 3.15M | 3.56M | 4.14M | 4.65M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.78M | | | | | | 0.35M | 0.01M | 0.29M | 0.10M | 1.06M | 0.04M | 1.40M | 0.06M | 0.06M | 0.06M | 2.12M | 0.07M | | | 1.93M | 0.18M | 0.38M | 0.19M | 4.70M | 1.00M | 6.28M | 0.88M | 5.64M | 0.50M | 0.47M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | | | 1.39M |
|
Non-cash Items
|
| | | | | | | | | | | | 4.11M | | | | | | | 1.10M | | | | 2.50M | | | | | 2.56M | | | 3.12M | | 3.97M | 4.38M | 174.20M | 11.26M | 11.66M | 12.16M | 168.40M | 14.30M | 14.90M | 2.55M | 14.64M | 0.60M | 14.34M |
|
Cash from Operations
|
-0.00M | -0.00M | -0.01M | -0.06M | -0.08M | -0.11M | -0.37M | -0.56M | -2.52M | -4.17M | -2.71M | -0.76M | -8.84M | -9.12M | | | -3.46M | -4.50M | -3.84M | -6.58M | -4.55M | -3.75M | -12.21M | -12.16M | -18.80M | -17.50M | -21.45M | -20.96M | -17.85M | -23.92M | -27.93M | -31.55M | -29.09M | | | -99.81M | -93.95M | -84.08M | -83.97M | -122.28M | -98.43M | -58.97M | -73.32M | -103.70M | -67.44M | -78.70M |
|
Amortizatization of Intangibles
|
333.00 | 333.00 | -999.00 | 0.00M | 173.00 | | | | | -2.60M | 5.20M | | 5.00M | 5.50M | | | | | | | | | -0.07M | -0.01M | 0.03M | 0.01M | -0.02M | | | -0.00M | -0.39M | -0.94M | -1.23M | | | 2.93M | 1.90M | 4.00M | 2.85M | 4.63M | 5.50M | 5.50M | 5.50M | 5.41M | 5.70M | 5.80M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.00M | 0.06M | 0.02M | 0.10M | 0.12M | -0.05M | 0.00M | 0.07M | 0.07M | | | 0.18M | 0.24M | 0.27M | 0.31M | 0.27M | 0.27M | 0.15M | 0.29M | 0.22M | 0.24M | 0.25M | 0.24M | 0.23M | 0.23M | 0.25M | 0.25M | 0.27M | | | 2.80M | 2.90M | 2.90M | 2.98M | 3.00M | 3.00M | 3.00M | 4.02M | 2.80M | 3.40M | 2.94M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.03M | 0.15M | 0.08M | 31.37M | 24.16M | 13.57M | 1.60M | -11.00M | 6.82M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.55M | -0.35M | 0.92M | 6.74M | 8.86M | 9.86M | 14.46M | 13.97M | -6.94M | 3.18M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | 0.10M | -0.33M | -0.50M | 0.48M | 1.47M | 1.52M | -0.84M | -1.78M | 5.24M | -1.55M | 1.10M | -3.27M | 4.58M | | | 3.02M | 0.15M | -9.77M | 11.42M | -5.82M | -10.39M | 14.44M | -6.07M | 2.05M | 0.89M | -4.39M |
|
Change in Accured Expenses
|
| | | 0.02M | -0.00M | 0.01M | 0.00M | 0.04M | 0.13M | 0.24M | 0.17M | 0.87M | 1.11M | 1.85M | | | 0.25M | -0.04M | 0.99M | -0.94M | 0.10M | 3.10M | -1.19M | 1.41M | -0.78M | 1.84M | 0.27M | 3.22M | -0.55M | 0.87M | 1.67M | 1.23M | -3.35M | | | -9.05M | 3.49M | 15.93M | 9.40M | -23.02M | 14.81M | 12.70M | 4.08M | 2.25M | -0.28M | 5.50M |
|
Other Working Capital Changes
|
| | | | | | 0.00M | 0.01M | -0.00M | -0.02M | -0.04M | 0.02M | 0.02M | 0.01M | | | 0.06M | 0.25M | -0.15M | 0.05M | -0.08M | 0.59M | 0.49M | 1.77M | 2.35M | 1.02M | 1.58M | -0.45M | -0.55M | -1.06M | 2.25M | 1.42M | -1.59M | | | 4.23M | 2.83M | -15.14M | -2.72M | -5.89M | 0.21M | -2.75M | -3.65M | 3.25M | 6.89M | -18.14M |
|
Capital Expenditures
|
| | | | | | 0.00M | | -0.02M | -0.02M | 0.01M | | 0.04M | 0.04M | | | 0.78M | 0.14M | 0.07M | 0.15M | 0.00M | 0.05M | 0.72M | 0.74M | 0.80M | 0.03M | 0.26M | -0.06M | 0.02M | 0.42M | 0.46M | 0.29M | 0.82M | | | 7.78M | 7.41M | 3.58M | 3.53M | 4.17M | 0.44M | 2.29M | 4.17M | 6.21M | 7.46M | 10.84M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | -0.25M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | 7.48M | 8.42M | 54.70M | 39.16M | 28.73M | 26.28M | 26.50M | 19.60M | 25.36M | 14.75M | | | | | 41.00M | 91.04M | | | 164.38M | 62.25M | 20.95M | 38.00M | 87.00M | 115.00M | 110.00M | 116.00M | 120.00M | 90.00M | 120.00M |
|
Cash from Investing Activities
|
| | | -856.00 | -0.00M | | 0.00M | -0.05M | -0.02M | -0.02M | -0.06M | | -0.09M | -0.09M | | | -0.78M | -99.89M | 20.35M | 9.12M | 9.88M | -10.39M | -16.36M | 25.77M | 18.80M | 25.33M | 14.49M | 0.06M | -0.02M | -30.50M | -149.37M | -206.38M | 1.03M | | | 153.40M | -156.78M | -79.01M | -72.84M | -111.51M | 40.22M | -48.80M | 23.68M | 15.87M | 13.84M | 17.01M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | -0.04M | -0.07M | -0.02M | -0.10M | -1.93M | -0.30M | -0.38M | -0.19M | -4.70M | -1.00M | -6.28M | -0.88M | -5.64M | -0.50M | -0.46M |
|
Cash from Financing Activities
|
0.00M | 0.00M | 0.01M | 0.36M | -0.02M | 0.70M | 0.86M | 0.04M | 2.81M | 5.11M | 2.37M | 0.25M | 8.94M | 9.21M | | | 70.61M | 5.67M | 1.71M | 0.28M | | 96.19M | 0.49M | 0.22M | 0.38M | -0.65M | 56.05M | 2.90M | 169.58M | 3.36M | 12.02M | 239.34M | -0.00M | | | 258.17M | 1.02M | 202.80M | 0.96M | 193.58M | 152.82M | 41.95M | 2.31M | 143.31M | 13.23M | 88.06M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -1.99M | 3.02M | -0.49M | -0.12M | 1.25M | -1.18M | 0.51M | 0.74M | -0.68M |
|
Change in Cash
|
| | | | | 0.59M | 0.50M | -0.57M | 0.27M | 0.91M | -0.40M | -0.51M | 0.02M | | | | 66.37M | -98.72M | 18.22M | 2.81M | 5.33M | 82.05M | -28.07M | 13.82M | 0.38M | 7.19M | 49.09M | -18.01M | 151.71M | -51.06M | -165.28M | 1.41M | -28.06M | | | 311.75M | -253.47M | 37.71M | -152.83M | -40.70M | 94.49M | -64.57M | -48.49M | 56.00M | -39.64M | 25.69M |
|
Beginning Cash Balance
|
-0.00M | -0.00M | 0.01M | 0.31M | 0.21M | 0.21M | 0.80M | 1.29M | | | 0.91M | 0.51M | 15.72M | | 19.67M | 44.91M | 44.91M | 111.28M | 12.56M | 30.77M | 33.59M | 38.91M | 120.97M | 92.89M | 106.72M | 107.10M | 114.28M | 163.38M | 145.37M | 297.08M | 246.02M | 80.74M | 82.15M | 76.91M | 38.89M | 231.73M | 483.48M | 230.01M | 267.72M | 174.89M | 134.19M | 228.75M | 164.18M | 115.70M | 172.14M | 132.45M |
|
Free Cash Flow
|
-0.00M | -0.00M | -0.01M | -0.06M | -0.08M | -0.11M | -0.37M | -0.56M | -2.50M | -4.15M | -2.72M | -0.76M | -8.88M | -9.16M | | | -4.24M | -4.64M | -3.92M | -6.73M | -4.55M | -3.80M | -12.93M | -12.90M | -19.60M | -17.52M | -21.71M | -20.91M | -17.87M | -24.34M | -28.39M | -31.84M | -29.91M | | | -107.59M | -101.36M | -87.66M | -87.50M | -126.45M | -98.87M | -61.26M | -77.49M | -109.91M | -74.90M | -89.55M |
|
Net Cash Flow
|
-414.00 | -536.00 | 0.01M | 0.30M | -0.10M | 0.59M | 0.50M | -0.57M | 0.27M | 0.91M | -0.40M | -0.51M | 0.02M | | | | 66.37M | -98.72M | 18.22M | 2.81M | 5.33M | 82.05M | -28.07M | 13.82M | 0.38M | 7.19M | 49.09M | -18.01M | 151.71M | -51.06M | -165.28M | 1.41M | -28.06M | | | 311.75M | -249.71M | 39.70M | -155.85M | -40.21M | 94.61M | -65.82M | -47.33M | 55.48M | -40.37M | 26.37M |