|
Net Income
|
4.51M | 11.71M | 57.52M | 2.60M | 0.20M | 0.60M | 0.20M | 0.57M | 0.77M | 1.50M | 14.96M | -2.00M | -14.02M | -5.68M | -32.84M | 4.03M | 5.81M | 14.18M | 5.61M | 10.36M | -28.90M | 1.24M | -5.41M | -2.18M | 1.17M | 7.76M | 9.95M | 8.76M | 41.60M | 17.80M | 49.67M | 14.73M | -41.96M | -19.33M | 3.12M | 15.73M | 6.56M | -0.98M | 6.73M | 2.54M | 4.87M | 4.09M | 4.61M | 13.87M | 13.30M | 10.81M | 15.37M | 19.21M | 31.06M | -8.36M | -5.45M | -5.94M | -2.59M | 0.67M | 8.44M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.37M |
|
Deferred Taxes
|
| 2.56M | 31.61M | 4.84M | 2.33M | 7.81M | 6.03M | 8.22M | 7.60M | 2.51M | 9.10M | -11.78M | -6.40M | -3.47M | -20.24M | 0.37M | -0.41M | 1.18M | 3.04M | 3.04M | -20.41M | -3.61M | -3.05M | -0.77M | 0.23M | -0.55M | -3.25M | 1.95M | 19.36M | 6.62M | -28.53M | 3.42M | -12.73M | -7.31M | 1.45M | 2.55M | 0.66M | -2.30M | -0.48M | -3.28M | -1.53M | 1.27M | 1.01M | 2.50M | 1.86M | 1.05M | 2.04M | 2.69M | 6.41M | -5.76M | -1.04M | 1.36M | -7.32M | -1.14M | -0.21M | 0.93M | 1.22M | 8.44M | 3.13M | -0.03M | -0.05M | -0.93M |
|
Gains from Investment Securities
|
| 0.61M | 5.87M | 22.01M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.99M | 5.99M | 5.99M | 5.99M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 6.69M | 1.76M | 1.76M | 1.76M | 1.76M | 1.78M |
|
Asset Writedowns and Impairment
|
| 0.50M | | | | 1.14M | | | | 0.41M | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 2.01M | 10.36M | 17.35M | 4.61M | 2.04M | 24.23M | -1.08M | 5.58M | 4.91M | 8.59M | -2.23M | 4.85M | 4.73M | 7.54M | 0.70M | 6.21M | 15.94M | 0.70M | 0.94M | 11.81M | 5.55M | 9.34M | 0.49M | 7.12M | 10.33M | 9.77M | 1.96M | 8.23M | 5.03M | 3.42M | 1.84M | 11.62M | 8.84M | -5.22M | 1.75M | 17.46M | -1.81M | 10.03M | 3.59M | 8.53M | -2.96M | 9.87M | 2.08M | 11.54M | -3.35M | 7.34M | 3.00M | 10.63M | -0.89M | 14.20M | 7.28M | 13.65M | -5.46M | 21.54M | 6.74M | 15.53M | -5.68M | 8.98M | -47.48M | 7.29M | 7.93M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.29M | 0.29M | 0.29M | 0.29M | 0.24M | 0.24M | 0.24M | 0.24M | 0.19M | 0.19M | 0.19M | 0.19M | 0.13M | 0.13M | 0.13M | 0.13M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF)
|
| 1.96M | 1.82M | 1.76M | 1.68M | 1.86M | 1.53M | 1.45M | 1.44M | 1.46M | 1.48M | 0.85M | 0.84M | 0.82M | 0.82M | 0.90M | 0.88M | 0.92M | 0.91M | 0.90M | 0.90M | 0.90M | 0.91M | 0.93M | 0.96M | 0.96M | 0.93M | 0.93M | 0.93M | 0.93M | 0.94M | 0.89M | 0.86M | 0.86M | 0.87M | 0.90M | 0.91M | 0.93M | 0.95M | 0.95M | 0.96M | 0.96M | 0.95M | 0.95M | 0.95M | 0.96M | 0.98M | 0.96M | 0.99M | 1.01M | 1.01M | 1.01M | 1.00M | 0.99M | 0.98M | 0.93M | 0.92M | 0.92M | 0.93M | 0.94M | 0.92M | 0.90M |
|
Change in Receivables
|
| 0.60M | -7.69M | 1.41M | 1.72M | 14.99M | -18.06M | 1.00M | 1.74M | 0.09M | -2.35M | 1.43M | 0.90M | 1.33M | -2.20M | 2.63M | -0.25M | -0.54M | -3.06M | 3.19M | 1.03M | -1.64M | -2.83M | 3.09M | 0.62M | 0.59M | -2.70M | 2.61M | -0.80M | -0.38M | -1.32M | 2.23M | 1.19M | 14.79M | -1.42M | 3.24M | 0.07M | -16.95M | -1.86M | 3.36M | -3.86M | 0.92M | -1.54M | 6.10M | -0.54M | -1.51M | 0.44M | 2.17M | -0.18M | 1.60M | -1.32M | 0.84M | -3.63M | 4.70M | -2.66M | 0.27M | -2.32M | -0.46M | 9.19M | -5.60M | -1.16M | 0.95M |
|
Change in Inventory
|
| 0.05M | -4.63M | 0.99M | 1.34M | -1.46M | -1.31M | 0.01M | -0.16M | -0.19M | 0.16M | 0.73M | 0.42M | 0.73M | 0.36M | 1.97M | 0.81M | -0.75M | 1.62M | 0.03M | -0.67M | -0.61M | -0.29M | -0.63M | -0.22M | 0.57M | 0.32M | 0.38M | 0.04M | 0.06M | -0.00M | 0.98M | 0.32M | 0.64M | -0.09M | 1.48M | -0.64M | 1.05M | -0.45M | 0.67M | 2.88M | -2.62M | -0.74M | -0.15M | 1.84M | 3.73M | 2.06M | 2.49M | 5.25M | 0.11M | -2.01M | -1.01M | 3.60M | 0.61M | -3.53M | -3.11M | -0.09M | 0.71M | 0.37M | 0.86M | 3.80M | -1.90M |
|
Change in Account Payables
|
| -0.93M | -1.25M | 1.25M | -1.28M | 2.99M | -1.87M | 0.37M | 0.22M | 0.21M | -0.07M | -1.15M | -1.63M | 0.32M | 2.10M | 0.71M | 0.06M | 2.62M | -2.65M | -0.43M | -1.09M | 0.02M | 1.06M | 0.16M | -0.15M | -0.04M | 2.11M | 0.03M | -1.01M | -1.08M | -0.98M | -0.13M | 1.93M | 1.14M | -1.83M | 0.56M | 0.23M | -0.64M | 0.30M | 0.10M | 0.43M | -0.04M | -0.29M | 0.28M | 0.04M | -0.00M | -0.05M | 0.01M | -0.12M | 0.08M | -0.63M | -0.25M | 0.88M | -0.22M | 0.17M | 0.05M | -0.03M | 0.78M | -0.11M | 0.17M | -0.24M | 0.10M |
|
Change in Accured Expenses
|
| -0.98M | 3.72M | -8.03M | 2.28M | 0.56M | 0.79M | -4.25M | 1.91M | 0.94M | 2.95M | -3.76M | 0.47M | 3.39M | -3.45M | -0.70M | 0.52M | 2.36M | 0.67M | -4.13M | 5.75M | -3.42M | 0.08M | -3.30M | 0.81M | 2.58M | -0.27M | -3.37M | 0.79M | 2.12M | -1.23M | -2.87M | 46.13M | 18.76M | -0.26M | -3.95M | 0.95M | -22.85M | -0.52M | -3.20M | -0.40M | -10.58M | 1.01M | -2.59M | 2.22M | -9.69M | 0.67M | -2.97M | 3.63M | -11.21M | 0.15M | -4.50M | 2.72M | -11.41M | 0.56M | -5.69M | 4.05M | -12.70M | 1.08M | -3.58M | 2.42M | 0.92M |
|
Change in Taxes
|
| 2.03M | 0.36M | 0.83M | 0.04M | -0.30M | -0.10M | -1.26M | -0.31M | 0.14M | -0.02M | 0.00M | -0.01M | -0.00M | | 0.01M | -0.01M | 0.01M | 0.00M | 0.01M | -0.01M | | | 0.00M | -0.01M | | 0.02M | 0.01M | -0.01M | 0.00M | 0.01M | 0.02M | -0.00M | -0.00M | 0.01M | 0.01M | -0.01M | 0.02M | 0.01M | 0.01M | 0.01M | -0.12M | 0.02M | 0.04M | -0.04M | -0.00M | 0.02M | | | | 0.02M | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.59M | -1.27M | 1.21M | -0.17M | 0.11M | -1.28M | 0.28M | -0.41M | 0.57M | 1.43M | -0.10M | -0.04M | -0.02M | 0.01M | -0.11M | -0.10M | 0.20M | -0.00M | 0.03M | 0.01M | -0.00M | 0.15M | 0.68M | -0.07M | -0.73M | 0.13M | 0.06M | -0.14M | 0.01M | 0.25M | 0.82M | -1.04M | 0.11M | 0.27M | -0.18M | -0.05M | 0.06M | 0.25M | -0.13M | -0.23M | 0.29M | 0.31M | 0.58M | -0.23M | 1.09M | -0.45M | 1.04M | 0.21M | -1.22M | -0.39M | -0.17M | -0.34M | 0.41M | 0.06M | -0.29M | -0.09M | 0.43M | -0.14M | -0.36M | -0.11M | 0.34M |
|
Capital Expenditures
|
| 0.26M | 0.66M | 0.60M | 0.72M | 0.51M | 1.44M | 0.66M | 1.55M | 0.96M | 1.39M | 0.67M | 0.88M | 1.04M | 0.95M | 0.75M | 0.90M | 0.54M | 0.66M | 0.80M | 1.20M | 0.58M | 1.73M | 1.23M | 0.46M | 0.67M | 0.85M | 0.62M | 0.99M | 0.54M | 0.66M | 0.64M | 0.72M | 0.68M | 1.07M | 0.44M | 1.37M | 0.64M | 0.71M | 0.36M | 0.50M | 0.43M | 0.45M | 0.57M | 1.03M | 0.67M | 1.83M | 1.72M | 0.50M | 0.79M | 0.69M | 0.27M | 0.21M | 0.09M | 0.57M | 0.30M | 0.42M | 0.46M | 0.24M | 0.82M | 1.34M | 0.98M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.01M | 0.02M | 0.02M | 3.51M | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.02M | 0.12M | | 0.12M | 14.76M | | | | | 1.83M | 1.21M | | | | | | | 0.26M | | | | | | | 4.80M | 12.50M | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 18.00M | 28.00M | 28.00M | 24.00M | 18.00M | 12.00M | | | | |
|
Cash from Investing Activities
|
| 1.57M | -1.73M | 1.40M | -1.96M | -3.24M | 13.61M | -0.81M | 13.95M | -2.40M | 81.50M | 3.37M | 0.70M | -0.15M | -0.94M | -0.65M | -0.76M | -1.29M | -0.18M | -0.22M | -1.77M | -0.23M | -2.08M | -1.23M | -0.46M | -11.37M | -17.55M | -2.22M | -11.49M | 2.26M | -2.16M | -0.22M | -0.32M | 3.92M | -2.08M | -6.44M | -1.24M | 7.29M | 10.31M | 2.24M | -5.50M | -0.43M | 0.55M | -0.27M | 2.17M | 3.53M | 1.27M | -1.12M | 1.15M | 1.24M | -69.14M | -24.09M | 0.65M | 16.71M | 28.83M | 24.50M | 18.18M | 12.84M | 3.36M | -0.81M | -0.94M | -0.18M |
|
Other financing activities
|
| 0.00M | -7.02M | | | | -0.03M | -0.03M | -0.03M | -0.00M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.12M | -6.18M | -24.49M | -5.37M | 8.65M | -40.34M | -4.91M | -16.97M | -1.19M | -21.01M | -6.54M | -6.42M | -24.15M | -6.17M | -0.08M | -0.08M | -0.08M | -0.08M | | | | | | | | | | | | | | | | | -0.12M | -0.12M | -0.12M | -0.12M | -2.12M | -2.12M | -2.12M | -2.12M | -4.02M | -3.26M | -3.26M | -3.81M | -3.82M | -5.58M | -23.61M | -3.79M | -3.81M | -3.81M | -3.81M | -3.81M | -4.37M | -4.38M | -28.51M | -4.38M | -4.86M | -4.87M | -16.70M |
|
Dividends Paid - Common
|
| 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.12M | 0.12M | 0.12M | 0.12M | 1.95M | 1.95M | 1.95M | 1.95M | 2.93M | 2.93M | 2.93M | 2.93M | 3.42M | 3.42M | 20.50M | 3.42M | 3.42M | 3.42M | 3.42M | 3.45M | 3.91M | 3.91M | 24.91M | 3.91M | 4.40M | 4.40M | 14.66M |
|
Exchange Rate Effect
|
| 0.10M | 0.26M | -0.03M | 0.02M | -0.24M | -0.07M | 0.11M | -0.04M | -0.03M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | -5.39M | -0.86M | -19.56M | 0.43M | -0.04M | 5.37M | 14.56M | 0.06M | 0.64M | 9.95M | 5.24M | 7.17M | -1.23M | 6.99M | -1.12M | -7.37M | -0.35M | -3.35M | 7.21M | 1.18M | 1.54M | 11.21M | 12.68M | -7.38M | -4.81M | 16.10M | 5.36M | 20.23M | 3.71M | 0.90M | -5.51M | 8.30M | -2.21M | 10.45M | -3.08M | 4.81M | -1.94M | 6.20M | -23.26M | -58.74M | -20.62M | 10.49M | 7.44M | 46.56M | 26.87M | 29.33M | -21.36M | 7.97M | -53.15M | 1.48M | -8.94M |
|
Free Cash Flow
|
| 1.75M | 9.70M | 16.75M | 3.88M | 1.53M | 22.79M | -1.73M | 4.02M | 3.95M | 7.19M | -2.90M | 3.97M | 3.70M | 6.59M | -0.05M | 5.31M | 15.39M | 0.04M | 0.14M | 10.61M | 4.97M | 7.61M | -0.74M | 6.66M | 9.66M | 8.91M | 1.33M | 7.24M | 4.49M | 2.76M | 1.20M | 10.90M | 8.16M | -6.30M | 1.31M | 16.09M | -2.45M | 9.32M | 3.23M | 8.03M | -3.39M | 9.42M | 1.51M | 10.51M | -4.02M | 5.52M | 1.28M | 10.13M | -1.69M | 13.51M | 7.01M | 13.44M | -5.55M | 20.97M | 6.44M | 15.11M | -6.15M | 8.74M | -48.30M | 5.94M | 6.95M |
|
Net Cash Flow
|
| 3.70M | 2.45M | -5.74M | -2.71M | 7.45M | -2.50M | -6.80M | 2.56M | 1.33M | 69.08M | -5.39M | -0.86M | -19.56M | 0.43M | -0.04M | 5.37M | 14.56M | 0.44M | 0.72M | 10.04M | 5.32M | 7.26M | -0.74M | 6.66M | -1.04M | -7.79M | -0.26M | -3.26M | 7.29M | 1.26M | 1.62M | 11.30M | 12.76M | -7.30M | -4.81M | 16.10M | 5.36M | 20.23M | 3.71M | 0.90M | -5.51M | 8.30M | -2.21M | 10.45M | -3.08M | 4.81M | -1.94M | 6.20M | -23.26M | -58.74M | -20.62M | 10.49M | 7.44M | 46.56M | 26.87M | 29.33M | -21.36M | 7.97M | -53.15M | 1.48M | -8.94M |