|
Net Income
|
16.00M | 13.30M | 6.20M | 22.80M | 17.80M | 17.50M | 24.50M | 20.54M | 18.27M | 27.73M | | | | | | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | -1.62M | -4.96M | 1.17M | 1.69M | 28.75M | -3.24M | -0.44M | 5.07M | 0.49M | | | | | 15.02M | 7.97M | 10.22M | 6.38M | 6.17M | 6.05M | 8.02M | -5.40M | 8.96M | 6.50M | 24.84M | 7.87M | 12.58M | 37.18M | 10.61M | 13.75M | 5.69M | 2.52M | -3.83M | -43.98M | 4.57M | 5.97M | 15.63M | 7.57M | 4.90M | 3.26M | 13.25M |
|
Deferred Taxes
|
| -0.30M | 6.20M | 12.20M | -0.90M | -13.30M | 1.93M | 1.74M | -3.63M | 6.17M | 10.37M | 1.81M | -5.14M | -4.07M | -0.24M | 1.80M | -2.04M | 1.24M | -42.34M | 5.15M | -2.26M | -7.53M | -0.63M | 8.43M | 3.59M | 2.84M | -3.95M | 0.99M | 1.53M | 1.22M | 0.36M | 1.50M | 1.80M | 2.12M | 3.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | 94.78M | 19.07M | 34.00M | 15.62M | | | | | | | | | | | | | | | | | 37.70M | -22.16M | 5.90M | 8.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 9.20M | 18.10M | -3.20M | -6.20M | 7.70M | -4.71M | 2.06M | -16.45M | 14.54M | -13.26M | 16.55M | -4.10M | 3.35M | -1.23M | 3.56M | -11.13M | -2.52M | -4.58M | 8.22M | -1.29M | -6.24M | -2.80M | 1.97M | 0.57M | 0.04M | -5.64M | 6.58M | -5.40M | -2.08M | -10.40M | -0.31M | -0.32M | -0.24M | 8.82M | 0.01M | 0.01M | -0.00M | 7.38M | -0.02M | 2.02M | | 1.79M | 0.01M | 0.01M | 0.03M | -1.70M | 0.01M | 0.01M | 0.04M | 0.73M | 0.01M | 0.01M | 1.12M | -2.10M | 0.16M | 0.80M | -0.19M | 3.20M | -0.21M | -0.59M | -0.34M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -35.00M | 11.20M | -8.80M | 64.70M | 6.40M | 38.30M | -16.52M | 15.14M | 12.07M | 63.65M | -25.03M | 22.47M | 9.54M | 46.08M | -26.02M | 4.60M | 23.63M | 17.58M | 37.47M | 12.41M | 9.93M | 48.19M | -3.82M | 20.79M | 29.19M | 47.78M | -42.20M | 56.72M | 20.30M | 14.19M | -8.03M | 26.73M | 20.16M | 15.77M | -0.54M | 22.63M | 25.18M | 5.52M | -31.12M | 18.63M | 15.25M | -5.25M | -0.91M | 30.23M | 38.48M | 7.08M | -1.07M | 41.55M | 14.45M | 12.81M | 6.25M | 17.03M | 39.73M | -8.53M | -9.76M | 4.06M | 2.82M | 25.17M | 5.02M | -7.78M | 42.26M |
|
Amortization of Deferred Charges
|
| 0.70M | -0.60M | 0.70M | 0.70M | -0.60M | 0.33M | 0.25M | 0.56M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.17M | 0.18M | 0.09M | 0.08M | -0.12M | 0.63M | 0.16M | 0.16M | -0.10M | 0.16M | 0.16M | -0.04M | 0.09M | 0.09M | 0.09M | 0.20M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 12.40M | -20.30M | 11.50M | 11.40M | -11.00M | 4.40M | 3.41M | 3.36M | 4.63M | 6.59M | 5.37M | 4.84M | 6.17M | 8.20M | 5.98M | 6.62M | 6.85M | 8.62M | 5.76M | 5.80M | 5.78M | 0.04M | 4.19M | 4.52M | 1.16M | 3.18M | 3.18M | 3.24M | 3.16M | 3.19M | 3.40M | 3.72M | 3.81M | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 76.90M | -72.70M | 25.60M | -32.80M | -15.50M | 12.55M | -24.62M | 4.17M | 27.77M | 11.83M | -32.58M | -7.75M | 28.14M | 14.98M | -46.31M | 14.84M | 20.95M | 33.02M | -83.72M | -5.69M | 29.65M | 1.11M | -35.09M | 2.54M | 42.40M | -1.17M | 12.85M | -5.50M | -4.56M | 6.52M | 0.32M | 1.03M | -5.42M | 7.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 99.20M | -85.90M | 30.40M | 1.50M | -10.80M | -25.54M | -0.27M | 13.09M | 31.41M | -41.45M | -7.68M | 5.61M | 39.85M | -22.91M | 9.47M | -5.75M | 32.46M | -35.30M | -3.29M | 16.07M | 31.05M | -53.56M | -0.63M | 3.40M | -8.63M | -0.85M | 0.34M | -0.87M | 2.23M | -0.56M | 0.10M | -0.96M | 4.02M | -1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 96.70M | -125.90M | -1.40M | -11.80M | 18.70M | -16.84M | -21.88M | 14.46M | 42.80M | -11.51M | -37.86M | 0.12M | 51.58M | -8.99M | -26.90M | -6.80M | 50.58M | -19.85M | -24.80M | 8.34M | 45.52M | -34.06M | -12.58M | 11.35M | 0.59M | 0.84M | 0.61M | -0.23M | 1.90M | -1.24M | -1.14M | 5.31M | -3.68M | -0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 20.80M | -19.70M | -25.50M | 4.40M | 12.30M | 5.95M | -18.49M | 7.00M | 10.89M | -8.16M | -14.90M | 7.51M | 13.14M | 10.11M | -30.88M | 14.71M | 7.26M | -6.43M | -18.20M | 7.39M | 15.09M | 0.51M | -38.36M | 11.54M | 16.30M | 1.99M | -13.72M | 5.55M | 6.08M | 2.42M | -12.86M | 2.98M | 4.51M | 6.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | 0.32M | | -9.81M | 3.14M | -1.83M | 6.08M | -6.06M | -3.91M | -10.99M | 17.59M | 0.23M | -0.35M | 5.71M | -4.53M | -1.12M | -0.36M | -0.69M | -0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -39.70M | 14.60M | 11.80M | -3.60M | | -6.21M | 8.73M | -3.58M | -0.50M | -3.57M | 7.74M | -3.60M | -1.58M | -1.75M | 7.95M | -6.37M | -0.50M | -1.28M | 1.06M | 0.80M | -3.92M | -1.81M | 2.21M | -2.32M | -0.87M | 2.91M | 2.56M | 0.29M | -2.75M | 0.88M | 2.12M | -0.06M | -2.71M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 7.30M | -1.90M | 6.20M | 10.30M | -1.20M | 4.92M | 3.91M | 30.40M | 5.28M | 5.09M | 7.46M | 6.35M | 11.09M | 32.54M | 31.84M | 9.34M | 6.48M | 9.84M | 2.39M | 1.77M | 3.33M | -3.04M | 4.36M | 4.33M | -1.40M | 2.87M | 3.42M | 2.27M | 3.51M | 6.49M | 2.45M | 6.73M | 5.45M | 6.30M | 4.25M | 1.72M | 7.30M | 11.40M | 5.36M | 7.44M | 7.00M | 10.38M | 4.88M | 11.25M | 19.41M | 3.70M | 4.65M | 20.27M | 17.09M | 0.52M | 7.88M | 6.26M | 23.76M | 7.51M | 14.48M | 7.92M | 8.30M | 24.01M | 8.81M | 3.14M | 22.39M |
|
Sales of Property, Plant and Equipment
|
| 16.00M | -0.30M | | 0.70M | -0.20M | 2.85M | 20.58M | 2.92M | 11.04M | 1.44M | 0.95M | 0.32M | 0.04M | 1.19M | | | | | | | 0.36M | 1.59M | | | 1.65M | 3.70M | 0.61M | 0.84M | 0.55M | 1.95M | 0.06M | 0.22M | 0.07M | 1.11M | 0.02M | 0.02M | 4.44M | 0.10M | | 0.55M | | 0.02M | 0.04M | 0.01M | 0.49M | 0.09M | 0.14M | 2.69M | | 0.01M | 0.27M | 0.03M | 0.03M | 0.24M | 0.01M | 0.08M | 0.33M | 0.41M | 0.07M | 0.05M | 0.27M |
|
Acquisitions
|
| | | | | | | | | | 4.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | -5.42M | -1.58M | -4.13M | -4.76M | | | | | | | | | | | | | | | | | -1.60M | -1.22M | -1.16M | -1.97M | | | | | | | | | | | | | | | | | | | | | 18.63M | 1.15M | | | 2.42M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 8.40M | 1.60M | -5.80M | -10.00M | 1.00M | -1.99M | 16.64M | -13.07M | -59.08M | -8.27M | -6.63M | -6.09M | -16.14M | -31.88M | -31.90M | -8.90M | -6.50M | -27.64M | -1.52M | -1.54M | -3.26M | -1.97M | -4.34M | -4.26M | -1.32M | 0.11M | -3.84M | -2.17M | -4.64M | -4.36M | -2.09M | -6.19M | -5.14M | -4.96M | -4.25M | -1.71M | -2.86M | -11.45M | -5.34M | -9.30M | -6.54M | -24.80M | -4.85M | -11.24M | -18.95M | -9.11M | -4.53M | -17.59M | -17.12M | 6.09M | -6.46M | -6.24M | -24.86M | -44.04M | -14.63M | -8.64M | -7.78M | -40.24M | -8.53M | -2.51M | -21.77M |
|
Other financing activities
|
| 0.50M | -27.80M | -0.10M | 0.10M | -19.10M | -0.33M | -3.48M | -85.50M | -9.94M | | 0.00M | -0.01M | -0.02M | 1.24M | | 0.00M | -0.26M | 0.59M | -0.02M | -0.02M | -0.04M | -10.01M | -1.02M | 0.82M | -41.27M | -20.36M | 17.26M | -4.70M | -8.81M | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -31.40M | 20.20M | -1.00M | -3.80M | -46.80M | 29.15M | -40.94M | 44.99M | 42.65M | -71.23M | -11.34M | -28.19M | 0.90M | 1.85M | 32.60M | -4.90M | -27.39M | 20.67M | -67.76M | -20.82M | -14.15M | -5.58M | -8.63M | -17.86M | -17.86M | -11.35M | 21.46M | -46.78M | 21.43M | -2.17M | -8.08M | -23.98M | -11.91M | -8.60M | -1.41M | -1.56M | -5.68M | 13.76M | 7.30M | -7.51M | -6.69M | 20.93M | -3.56M | -13.11M | -17.03M | 0.53M | 1.21M | -8.47M | -1.69M | -0.90M | -0.90M | -3.42M | -3.73M | 9.51M | 1.13M | 5.10M | 5.65M | 24.85M | -7.44M | -2.20M | -17.23M |
|
Dividends Paid - Common
|
| 4.30M | 4.40M | 4.40M | 4.50M | 4.40M | 4.50M | 4.47M | 4.59M | 4.59M | 31.48M | 2.10M | 2.03M | 2.00M | 1.97M | 1.96M | 1.99M | 1.93M | 1.87M | 1.85M | 1.84M | 1.81M | 1.79M | 1.80M | 1.83M | 1.81M | 1.81M | 1.83M | 1.86M | 1.86M | 1.13M | 1.14M | 1.15M | 1.14M | 1.15M | 1.15M | 1.33M | 1.33M | 1.32M | 1.34M | 1.35M | 1.35M | 1.33M | 1.37M | 1.41M | 1.41M | 1.42M | 1.45M | 1.52M | 1.52M | 1.52M | 1.56M | 1.63M | 1.64M | 1.63M | 1.63M | 1.68M | 1.66M | 1.66M | 1.69M | 1.88M | 1.88M |
|
Exchange Rate Effect
|
| 3.90M | -1.60M | 3.50M | 0.80M | -3.90M | -4.23M | 3.06M | -3.24M | 1.02M | | 0.01M | -0.00M | -0.01M | -0.01M | -0.00M | 0.03M | -0.05M | -0.07M | -0.02M | -0.04M | 0.00M | 0.01M | 0.01M | -0.12M | 0.01M | -0.15M | 0.35M | -0.29M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -54.10M | 46.00M | -12.10M | 51.70M | -83.90M | 121.07M | -23.74M | -11.75M | -2.44M | -15.86M | -42.98M | -11.81M | -5.71M | 16.04M | -25.32M | -9.16M | -10.31M | 10.54M | -31.82M | -9.99M | -7.48M | 40.65M | -16.78M | -1.46M | 10.01M | 36.38M | -24.22M | 3.78M | 36.84M | 7.66M | -18.20M | -3.45M | 3.10M | 2.21M | -6.20M | 19.36M | 16.64M | 7.83M | -29.17M | 1.82M | 2.02M | -9.12M | -9.32M | 5.88M | 2.50M | -1.50M | -4.38M | 15.49M | -4.36M | 17.99M | -1.11M | 7.38M | 11.15M | -43.06M | -23.27M | 0.52M | 0.69M | 9.78M | -10.95M | -12.48M | 3.25M |
|
Free Cash Flow
|
| -42.30M | 13.10M | -15.00M | 54.40M | 7.60M | 33.38M | -20.43M | -15.26M | 6.79M | 58.56M | -32.49M | 16.12M | -1.55M | 13.54M | -57.86M | -4.73M | 17.15M | 7.74M | 35.09M | 10.64M | 6.60M | 51.23M | -8.18M | 16.45M | 30.59M | 44.91M | -45.63M | 54.44M | 16.79M | 7.69M | -10.48M | 20.00M | 14.71M | 9.47M | -4.80M | 20.92M | 17.88M | -5.88M | -36.48M | 11.19M | 8.25M | -15.63M | -5.79M | 18.98M | 19.07M | 3.38M | -5.72M | 21.28M | -2.64M | 12.29M | -1.62M | 10.78M | 15.97M | -16.04M | -24.24M | -3.86M | -5.48M | 1.16M | -3.79M | -10.92M | 19.86M |
|
Net Cash Flow
|
| -58.00M | 33.00M | -15.60M | 50.90M | -39.40M | 65.47M | -40.82M | 47.07M | -4.36M | -15.84M | -42.99M | -11.81M | -5.70M | 16.05M | -25.32M | -9.19M | -10.26M | 10.61M | -31.81M | -9.95M | -7.48M | 40.64M | -16.79M | -1.34M | 10.00M | 36.54M | -24.57M | 7.77M | 37.09M | 7.66M | -18.20M | -3.45M | 3.10M | 2.21M | -6.20M | 19.36M | 16.64M | 7.83M | -29.17M | 1.82M | 2.02M | -9.12M | -9.32M | 5.88M | 2.50M | -1.50M | -4.38M | 15.49M | -4.36M | 17.99M | -1.11M | 7.38M | 11.15M | -43.06M | -23.27M | 0.52M | 0.69M | 9.78M | -10.95M | -12.48M | 3.25M |