|
Net Income
|
12.53M | 4.39M | 6.82M | 9.39M | 9.01M | 10.03M | 10.08M | -6.77M | 11.34M | 11.39M | 11.74M | -0.95M | 9.66M | 18.70M | 9.70M | 11.32M | 12.41M | 13.48M | 13.90M | 10.66M | 15.74M | 15.45M | 17.27M | 20.47M | 18.93M | 33.02M | 21.07M | 15.91M | 16.49M | 14.74M | -11.71M | 11.34M | -0.44M | 17.11M | 11.88M | 14.59M | 15.69M | 14.50M | 16.05M | 14.27M | 16.52M | 17.03M | 17.76M | 19.16M | 20.77M | 20.44M | 17.39M | 20.53M | 21.58M | 22.42M | 21.30M | 23.27M | 20.27M | 23.18M |
|
Deferred Taxes
|
-0.32M | 6.78M | 5.95M | 0.07M | 0.17M | 0.07M | 5.02M | -1.76M | 5.34M | -0.19M | -0.80M | -0.86M | 0.62M | 5.38M | 0.43M | 1.42M | 3.81M | 3.69M | 0.46M | -1.82M | 3.52M | 3.44M | -0.31M | 1.51M | 6.45M | 3.08M | 0.94M | 0.08M | 5.27M | 0.27M | -2.50M | 0.80M | -1.17M | -0.88M | -0.91M | 12.27M | 0.04M | 12.13M | 0.35M | 11.41M | -0.01M | -0.26M | -0.62M | 12.05M | 12.85M | -0.30M | -1.43M | 14.80M | -0.45M | 13.79M | 0.96M | 12.59M | -0.30M | 14.83M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 14.28M | | -0.05M | -0.04M | 13.59M | | -0.23M | -0.01M | 11.40M | | 0.05M | -0.01M | 10.89M | | -0.13M | 0.11M | 14.78M | | 0.06M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 0.38M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-0.25M | 2.18M | -0.23M | -0.66M | -1.91M | -0.79M | -2.25M | 0.27M | -1.65M | 1.81M | 0.60M | 2.89M | -2.23M | -1.02M | 0.78M | 2.17M | -4.54M | 0.67M | 1.37M | 1.89M | -4.20M | -1.00M | 2.33M | -4.12M | -1.64M | 3.62M | 8.31M | 4.93M | -0.37M | 1.97M | 4.18M | -4.49M | 7.98M | -1.98M | 2.99M | -5.59M | -0.94M | -0.46M | 3.00M | -3.69M | -1.37M | 0.76M | -0.81M | -2.78M | -0.17M | 1.16M | 1.77M | -4.84M | -1.70M | 1.75M | -0.43M | -6.56M | -1.13M | -0.77M |
|
Change in Inventory
|
-1.40M | | 2.69M | 0.29M | 0.66M | -0.29M | 0.12M | -0.57M | 0.82M | 0.01M | -2.03M | -1.78M | -1.24M | -0.52M | -0.88M | -0.96M | 2.67M | -0.19M | 0.58M | -1.71M | 2.64M | -0.11M | -0.30M | -0.57M | 0.58M | -2.87M | 6.43M | 1.29M | 0.71M | 1.61M | 0.20M | -0.38M | 0.61M | 1.60M | 1.29M | 1.66M | -0.43M | -5.32M | 0.25M | -4.75M | 0.76M | -4.81M | 2.98M | -0.16M | -0.45M | 1.51M | 0.20M | 0.52M | 1.01M | 1.06M | 0.78M | -0.13M | 0.07M | -0.85M |
|
Change in Account Payables
|
2.10M | -0.36M | -1.31M | 1.30M | 0.25M | 0.23M | 0.43M | -4.71M | -0.17M | -0.71M | 0.17M | 0.53M | 1.10M | 1.62M | -2.13M | -0.96M | -2.06M | 0.90M | 2.72M | -0.11M | -0.42M | -0.70M | 0.21M | 0.38M | -2.25M | 2.05M | -4.03M | -1.60M | 1.25M | -3.21M | 2.43M | 0.19M | -2.44M | 2.44M | -0.86M | -0.96M | 1.96M | 0.82M | -0.05M | 1.21M | -0.96M | 2.32M | -1.16M | 3.67M | -2.73M | -3.89M | 1.09M | -0.47M | 2.29M | -4.20M | 2.56M | 0.27M | -0.39M | -0.69M |
|
Change in Accured Expenses
|
0.24M | 0.22M | 0.19M | 0.19M | 0.17M | -0.38M | 0.94M | 3.24M | 0.84M | -0.79M | 0.25M | 7.06M | -2.69M | 3.37M | 0.31M | -3.43M | 1.57M | -0.48M | 0.00M | 1.52M | 2.05M | -1.53M | -1.07M | 0.35M | 2.50M | -0.39M | -3.25M | -2.78M | 0.10M | -0.66M | -0.98M | 3.38M | 2.80M | 1.27M | 2.51M | -0.52M | 1.26M | 0.78M | -1.02M | -2.25M | 1.02M | 0.76M | -0.37M | 1.04M | 2.50M | 0.02M | 0.23M | -0.46M | 3.27M | -0.16M | 0.95M | 0.41M | -0.25M | 0.86M |
|
Other Working Capital Changes
|
0.51M | -0.70M | -1.37M | 0.13M | -0.71M | -0.26M | -0.42M | 2.52M | -2.27M | 1.97M | 0.36M | -1.85M | -2.05M | -4.11M | -0.94M | 9.12M | 1.39M | 0.95M | -1.89M | 1.29M | -2.01M | 1.30M | -0.06M | -4.20M | 0.22M | -1.29M | -5.39M | -0.30M | 2.62M | -1.20M | 0.91M | -0.53M | 3.48M | 1.70M | -1.58M | -0.52M | 1.55M | 1.98M | -1.96M | -3.03M | -3.23M | -3.97M | -0.83M | -4.58M | -2.40M | 2.87M | 0.94M | -3.48M | -0.89M | -0.96M | -1.17M | -0.02M | 4.82M | 1.40M |
|
Cash from Operations
|
7.69M | 5.08M | 12.49M | 12.46M | 7.53M | 6.60M | 9.72M | 9.64M | 10.05M | 13.95M | 9.23M | 12.62M | 3.92M | 12.40M | 6.91M | 8.99M | 8.87M | 11.90M | 13.31M | 12.62M | 9.68M | 7.99M | 12.87M | 7.54M | 12.36M | 14.82M | 18.54M | 14.91M | 16.32M | 11.46M | 17.00M | 10.71M | 19.27M | 13.59M | 16.50M | 9.20M | 19.01M | 11.53M | 16.04M | 6.95M | 10.85M | 11.40M | 15.91M | 17.39M | 17.51M | 20.54M | 21.78M | 11.40M | 22.94M | 17.23M | 22.69M | 15.46M | 22.43M | 21.34M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.91M | 3.21M | 3.77M | 3.72M | 3.79M | 4.00M | 4.36M | 4.55M | 4.25M | 4.30M | 4.69M | 3.81M | | | 4.15M | 3.16M | | | 6.72M | 2.69M | | 2.86M | 3.62M | 3.07M | | 4.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-2.49M | -3.26M | -5.18M | -4.76M | -5.25M | -4.05M | -5.30M | -3.90M | -5.62M | -5.37M | -2.35M | -2.82M | -1.00M | -2.76M | -1.06M | -4.85M | -2.57M | -3.09M | -7.38M | -1.18M | -3.02M | -3.50M | -4.08M | -6.62M | -3.36M | -5.33M | -6.43M | -6.93M | -3.44M | -3.28M | -4.65M | -3.45M | -2.13M | -1.93M | -2.73M | -2.72M | -4.10M | -4.43M | -5.38M | -6.12M | -8.60M | -4.04M | -7.75M | -2.90M | -3.38M | -3.91M | -4.05M | -3.13M | -3.18M | -2.83M | -4.49M | -6.61M | -5.26M | -5.29M |
|
Sales of Property, Plant and Equipment
|
0.03M | 0.01M | 0.02M | 0.05M | 0.27M | 0.48M | 0.23M | 0.58M | 0.02M | 0.21M | 0.32M | 0.07M | 0.11M | 0.05M | 0.12M | 0.04M | 0.14M | 0.08M | 0.26M | 0.17M | 0.23M | 0.40M | 0.74M | 0.20M | 0.01M | 0.12M | 0.04M | 0.03M | 0.01M | 0.17M | 0.01M | 0.17M | 0.03M | 0.03M | | 0.22M | 0.41M | 0.07M | 0.23M | 0.21M | 0.57M | 0.07M | 0.20M | 0.02M | 0.04M | 0.09M | 0.06M | 0.16M | 0.14M | 0.10M | 0.07M | 0.30M | 0.15M | 0.11M |
|
Change in Intangibles
|
| | | | | | | -0.09M | | | -0.06M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
27.25M | 28.42M | 32.03M | 6.14M | 34.99M | 88.05M | 37.08M | 12.77M | 113.68M | 100.14M | 100.98M | 36.98M | 98.17M | 37.55M | 36.80M | 38.23M | 40.98M | 43.18M | 42.39M | 43.63M | 114.97M | 112.15M | 108.07M | 142.55M | 57.72M | 53.38M | 79.17M | 115.85M | 109.68M | 69.00M | 65.49M | 68.37M | 53.31M | 60.33M | 63.61M | 170.25M | 67.46M | 174.94M | 70.36M | 169.54M | 150.81M | 72.66M | 74.95M | 79.47M | 81.64M | 81.05M | 77.81M | 85.03M | 84.87M | 83.48M | 82.88M | 86.45M | 221.61M | 92.28M |
|
Change in Acquisitions & Divestments
|
30.10M | 15.50M | 18.64M | -3.64M | 4.21M | | | 1.34M | | | | | | 0.07M | | | | | | | | | | 0.05M | 1.62M | -0.24M | 0.07M | 0.38M | 1.07M | 0.07M | -0.16M | | | 0.27M | | | | -0.04M | 0.12M | | -0.10M | -0.04M | -0.09M | | | -0.10M | | | | | | | | |
|
Cash from Investing Activities
|
11.86M | -3.08M | 8.98M | | -2.22M | -4.09M | -5.29M | -3.54M | -4.96M | -5.03M | -2.25M | 1.44M | -0.70M | -2.86M | -1.01M | -4.99M | -2.35M | -3.11M | -7.27M | -2.75M | -5.89M | 1.77M | -3.55M | -3.95M | -3.08M | -71.06M | -6.77M | -6.68M | -3.49M | -3.21M | -4.90M | -3.91M | -2.36M | -2.12M | -3.09M | -3.60M | -4.60M | -4.75M | -5.58M | -6.70M | -8.18M | -4.28M | -8.19M | -3.46M | -4.47M | -4.64M | -4.65M | -3.48M | -3.97M | -3.72M | -4.76M | -6.69M | -5.71M | -6.54M |
|
Other financing activities
|
| | | 73.55M | | | | 71.93M | | | | 71.93M | | | | 71.93M | | | | | | | -0.50M | | | | 78.68M | | 78.68M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.11M | -3.81M | -0.17M | -0.19M | 0.51M | -31.78M | -1.70M | -0.68M | -0.01M | -21.83M | 0.08M | -22.95M | 0.12M | -28.24M | -0.99M | 1.77M | -2.31M | -7.95M | -3.08M | -4.21M | -3.15M | -9.85M | -5.08M | -5.50M | -5.57M | 76.12M | -15.28M | -7.26M | -3.90M | -12.74M | -15.02M | -6.67M | -10.18M | -6.06M | -6.53M | -10.85M | -14.70M | -8.97M | -24.15M | -7.12M | -10.42M | -8.97M | -9.85M | -7.79M | -11.95M | -8.82M | -4.37M | -6.68M | -7.82M | -9.44M | -7.83M | -9.55M | -9.95M | -11.44M |
|
Net Debt Issuances and Repayments
|
| | | | | | | 124.51M | 133.20M | | | 101.19M | | | | 88.03M | | | | 90.92M | | | | | 124.53M | | | | | | | | | | | | | | | | | | | | | | 174.45M | | | 182.96M | 185.23M | 190.67M | 206.04M | 212.00M |
|
Dividends Paid - Common
|
-0.12M | -3.57M | -0.24M | 7.13M | | -31.62M | | 0.00M | | -21.78M | -0.51M | -0.26M | -0.27M | -28.12M | -0.62M | -5.19M | -2.57M | -7.01M | -2.89M | -3.59M | -3.62M | -7.84M | -4.02M | -5.03M | -5.03M | -5.03M | -5.12M | -4.91M | -4.84M | -5.05M | -5.05M | -5.05M | -4.92M | -1.46M | -0.30M | -0.03M | -10.10M | -2.80M | -2.90M | -2.89M | -2.88M | -2.85M | -2.84M | -2.80M | -2.82M | -3.00M | -2.94M | -4.77M | -7.76M | -7.76M | -7.76M | -7.76M | -9.95M | -9.95M |
|
Exchange Rate Effect
|
-2.38M | 2.00M | 1.95M | -0.01M | 0.90M | -2.47M | 1.71M | 1.04M | 0.66M | 0.32M | -3.13M | 0.43M | 0.34M | -1.26M | -0.19M | -0.01M | 0.17M | -1.03M | 0.00M | -0.58M | -0.99M | 0.50M | -3.01M | -0.26M | -2.34M | -0.25M | -0.84M | 0.69M | 0.42M | -1.65M | 0.64M | -4.23M | 0.20M | -0.36M | 3.47M | -2.81M | 1.73M | -0.44M | 1.04M | -0.18M | -2.84M | -0.75M | -0.09M | -0.71M | -0.16M | -1.40M | 0.80M | -0.64M | -1.98M | 0.19M | -0.20M | -0.89M | 6.29M | 0.95M |
|
Change in Cash
|
17.28M | 0.20M | 23.26M | 7.56M | 6.71M | -31.75M | 4.44M | 6.46M | 5.73M | -12.60M | 3.93M | -8.47M | 3.68M | -19.97M | 4.71M | 5.76M | 4.39M | -0.19M | 2.96M | 5.08M | -0.34M | 0.41M | 1.24M | -2.17M | 1.37M | 19.64M | -4.34M | 1.65M | 9.34M | -6.14M | -2.29M | -4.11M | 6.92M | 5.05M | 10.35M | -8.05M | 1.44M | -2.63M | -12.64M | -7.05M | -10.58M | -2.60M | -2.22M | 5.43M | 0.93M | 5.67M | 13.55M | 0.60M | 9.18M | 4.25M | 9.89M | -1.67M | 13.05M | 4.34M |
|
Free Cash Flow
|
10.18M | 8.35M | 17.68M | 17.23M | 12.78M | 10.65M | 15.02M | 13.54M | 15.67M | 19.32M | 11.59M | 15.44M | 4.92M | 15.16M | 7.97M | 13.84M | 11.44M | 14.99M | 20.69M | 13.79M | 12.70M | 11.50M | 16.95M | 14.15M | 15.73M | 20.15M | 24.98M | 21.84M | 19.76M | 14.74M | 21.65M | 14.16M | 21.40M | 15.52M | 19.23M | 11.92M | 23.12M | 15.96M | 21.42M | 13.07M | 19.45M | 15.44M | 23.66M | 20.30M | 20.89M | 24.45M | 25.83M | 14.53M | 26.12M | 20.07M | 27.18M | 22.07M | 27.69M | 26.64M |
|
Net Cash Flow
|
19.66M | -1.80M | 21.31M | 12.27M | 5.81M | -29.28M | 2.74M | 5.42M | 5.07M | -12.91M | 7.07M | -8.90M | 3.34M | -18.70M | 4.90M | 5.78M | 4.22M | 0.84M | 2.96M | 5.66M | 0.64M | -0.09M | 4.25M | -1.92M | 3.71M | 19.89M | -3.50M | 0.96M | 8.92M | -4.49M | -2.92M | 0.13M | 6.72M | 5.41M | 6.88M | -5.24M | -0.28M | -2.19M | -13.69M | -6.87M | -7.74M | -1.86M | -2.13M | 6.14M | 1.09M | 7.08M | 12.76M | 1.25M | 11.15M | 4.07M | 10.09M | -0.78M | 6.76M | 3.37M |