|
Net Income
|
| | -0.21M | 0.03M | 0.19M | -0.19M | 0.14M | 0.06M | 0.06M | -0.23M | 0.03M | -0.04M | 0.24M | 1.34M | 0.27M | -0.47M | 0.06M | -0.22M | -0.71M | -0.38M | -0.55M | -0.17M | -0.26M | -0.19M | -0.11M | -0.13M | -0.16M | -0.14M | -0.16M | -0.16M | -0.21M | -0.13M | -0.17M | -0.15M | -0.12M | -0.16M | -0.12M | -0.11M | -0.09M | -0.07M | -0.15M | -0.12M | -0.13M | -0.04M | -0.14M | -0.09M | -0.19M | -0.16M | -0.16M | -0.09M | -0.04M | 0.10M | -0.39M | -0.10M | -0.17M | -0.17M | 0.03M | -0.07M | -0.13M | -0.07M |
|
Share-based Compensation
|
| | | 0.08M | 0.07M | | | 0.03M | 0.04M | | | | | | | | 0.07M | 0.07M | 0.07M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.05M | 0.06M | 0.06M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.07M | 0.07M | 0.08M | 0.04M | 0.06M | 0.12M | 0.12M | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.15M | 0.16M | 0.15M | 0.13M | 0.18M | 0.19M | 0.20M | 0.19M | 0.21M |
|
Deferred Taxes
|
-0.61M | -0.40M | -0.22M | 1.45M | 0.48M | 0.23M | -0.53M | -0.33M | -0.39M | 1.00M | -1.43M | -0.20M | -0.43M | 1.43M | 0.03M | | 0.45M | 0.04M | 0.04M | 0.04M | 0.31M | 0.04M | -3.17M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | -0.77M | 0.02M | 0.01M | -1.38M | 0.24M | 0.02M | -0.01M | 0.02M | -0.02M | 0.00M | 0.00M | -0.01M | -0.12M | | | -2.93M | -0.93M | -0.67M | 0.35M | 0.18M | -0.24M | -0.20M | 0.43M | 0.25M | -0.55M | -0.96M | -1.16M | 6.42M | 0.15M | | | |
|
Cash from Discontinued Operations
|
-0.07M | -0.24M | -0.06M | 0.03M | -0.71M | -1.79M | -0.19M | -0.18M | -0.09M | -0.46M | -0.14M | -0.03M | -0.17M | -0.68M | 0.86M | | -0.13M | -0.23M | -0.57M | -0.43M | -1.63M | -0.18M | -0.27M | -0.25M | -0.25M | -0.14M | -0.14M | -0.18M | -0.18M | -0.18M | -0.14M | -0.15M | -0.15M | -0.18M | -0.15M | -0.12M | -0.20M | -0.15M | -0.11M | -0.07M | -0.17M | -0.15M | -0.17M | 0.02M | -0.23M | -0.14M | -0.23M | -0.19M | -0.16M | -0.20M | -0.14M | -0.14M | -0.12M | -0.16M | -0.09M | -0.22M | -0.13M | -0.06M | -0.17M | -0.10M |
|
Gains from Sales and Divestitures
|
-0.14M | 0.01M | | | | 0.01M | | 0.00M | -0.02M | | -0.00M | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 2.47M | 2.84M | -0.16M | 0.01M | 2.36M | 2.67M | -0.00M | -0.00M | | 0.00M | 0.07M | -0.02M | | | | | | | | | | | | | | | | 0.62M | 0.02M | 0.01M | 0.04M | 0.71M | 0.07M | 0.10M | 0.10M | 0.13M | 0.18M | 0.20M | 0.11M | 0.09M | 0.08M | 0.05M | 0.06M | 0.66M | 0.10M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M |
|
Asset Writedowns and Impairment
|
| | | | 0.04M | | | | | | | 1.15M | | 26.71M | | | | | 0.15M | | | | 8.29M | | | | | 0.67M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 2.37M | | | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.28M | 0.25M | 0.05M | 0.21M | 0.30M | 0.29M | 0.96M | 1.69M | 2.10M | 0.36M | 2.28M | 0.39M | 1.89M | 0.44M | 1.15M | 883.99M | 492.94M | 44.26M | 0.50M | 5,734.65M | 5,146.13M | 2,417.08M | 0.35M | 4,232.80M | 6,397.35M | 4,894.63M | 0.42M | 3,846.03M | 3,367.93M |
|
Cash from Operations
|
1.32M | 3.25M | -0.82M | 4.96M | 9.97M | 9.87M | -8.10M | -0.72M | 2.95M | 2.46M | -2.25M | -1.52M | -1.23M | 2.29M | -2.34M | | 1.91M | -2.93M | 0.86M | 3.57M | 0.25M | 0.32M | -2.25M | -0.12M | 3.11M | 2.01M | -3.04M | 1.38M | 0.73M | 2.62M | 0.04M | -1.61M | 1.53M | -0.33M | -0.87M | -2.27M | -1.22M | 3.42M | -0.47M | 0.55M | 4.36M | -6.60M | 7.41M | -5.13M | -2.51M | 0.15M | -3.21M | 2.16M | 0.34M | 1.76M | 3.00M | -4.26M | 6.57M | -4.52M | -1.30M | -5.62M | -3.30M | -2.10M | -1.89M | -4.63M |
|
Amortization of Deferred Charges
|
0.08M | 0.08M | 0.08M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | 0.01M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.12M | 0.06M | 0.12M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
1.15M | 1.16M | 1.16M | 1.18M | 1.17M | 1.31M | 1.39M | 1.36M | 1.35M | 1.37M | 1.29M | 1.29M | 1.27M | 0.28M | 1.21M | | 0.96M | 0.97M | 0.94M | 0.91M | 0.90M | 0.88M | 0.91M | 1.19M | 1.18M | 1.16M | 1.13M | 1.11M | 0.41M | 0.37M | 0.36M | 0.36M | 0.36M | 0.32M | 0.32M | 0.33M | 0.37M | 0.35M | 0.36M | 0.48M | 0.41M | 0.40M | 0.40M | 0.41M | 0.48M | 0.46M | 0.48M | 0.50M | 0.68M | 0.75M | 0.69M | 0.69M | 0.44M | 0.43M | 0.43M | 0.43M | 0.47M | 0.44M | 0.44M | 0.43M |
|
Change in Receivables
|
-5.46M | -0.89M | 5.04M | 1.28M | 2.19M | -15.64M | 1.46M | -3.49M | -2.03M | -1.87M | -0.70M | 0.64M | 0.84M | -4.55M | -0.53M | | -1.25M | 0.27M | 1.05M | -1.16M | 0.80M | -1.14M | 1.33M | -0.05M | -1.21M | -1.98M | 1.74M | 0.20M | -0.47M | -3.17M | 1.31M | 2.24M | -0.52M | -0.36M | 0.41M | 3.14M | 2.64M | -3.01M | 0.53M | 2.65M | -3.79M | 10.45M | -10.88M | 2.59M | -0.42M | -1.10M | 2.64M | -2.96M | -0.60M | 1.51M | 1.08M | 3.44M | -5.63M | -1.03M | -2.28M | 2.32M | 3.07M | -2.25M | -0.73M | 3.34M |
|
Change in Accured Expenses
|
| | | | -2.74M | | | | 4.84M | | | | | | | | 0.83M | 1.33M | 0.98M | 1.09M | 0.25M | 0.55M | 0.49M | 0.83M | 1.32M | -0.97M | 1.86M | -1.79M | -0.18M | 1.73M | 0.19M | -0.94M | -1.75M | 0.10M | -1.28M | -1.34M | 1.85M | -1.27M | 0.99M | -3.77M | 8.27M | -1.27M | -4.34M | -3.57M | 2.63M | -4.49M | 0.17M | -1.23M | -0.72M | 1.56M | 1.27M | -0.66M | -1.51M | -1.72M | -2.23M | -1.86M | -0.86M | -1.37M | -0.03M | 0.66M |
|
Other Working Capital Changes
|
-3.17M | -0.15M | -0.58M | -0.08M | -1.88M | 0.85M | 1.91M | 1.72M | -6.96M | 0.48M | -2.46M | 0.98M | -0.35M | -1.62M | 0.76M | | 1.36M | 0.17M | -1.50M | -0.02M | -0.82M | -1.83M | 0.04M | -0.44M | -0.65M | 1.13M | -0.29M | 0.71M | -3.14M | -0.35M | -0.42M | -0.50M | -0.66M | 0.13M | -0.41M | -0.22M | -0.42M | 0.45M | -1.16M | -0.57M | 0.14M | -0.56M | -0.52M | -0.62M | 0.54M | -1.10M | -0.89M | 1.16M | -1.19M | -1.88M | -1.28M | -0.54M | -0.82M | -0.41M | -1.26M | -0.61M | -0.80M | 0.03M | -0.49M | -1.22M |
|
Capital Expenditures
|
0.38M | 0.10M | 0.72M | 0.97M | 0.31M | 0.31M | 0.21M | 0.18M | 0.03M | | 0.12M | 0.06M | 0.20M | 0.57M | 0.21M | 0.04M | 0.09M | 0.12M | 0.14M | 0.07M | 0.28M | 0.01M | 0.02M | 0.08M | 0.33M | 0.02M | 0.09M | 0.08M | 0.24M | 0.25M | 0.31M | 0.55M | 0.33M | 0.22M | 0.09M | 0.50M | 0.72M | 0.90M | 0.47M | 0.12M | 0.23M | 0.36M | 0.29M | 0.48M | 0.45M | 0.34M | 0.41M | 0.19M | 0.08M | 0.75M | 0.30M | 0.34M | 0.33M | 0.24M | 0.60M | 1.38M | 1.18M | 0.52M | 0.91M | 1.18M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | | | | 0.03M | | | 0.12M | | | | | | | | | | | | 0.10M | 0.00M | 0.00M | 0.03M | 0.01M | | | | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.03M | -0.03M | 0.00M | 0.00M | 0.00M | | | 0.00M | | | 0.02M | 0.02M | 0.00M | | 0.00M | | | | | | | | | 0.01M | 0.03M | -0.01M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.07M | 0.43M | 0.07M | 0.10M | 0.05M | 0.02M | 0.03M |
|
Divestments
|
-0.07M | -0.12M | -0.02M | -0.11M | 5.51M | 2.31M | | | -0.00M | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.06M | 0.02M | 0.01M | | 0.10M | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | -0.02M |
|
Cash from Investing Activities
|
-1.47M | -0.23M | -2.63M | -1.10M | -0.22M | -16.72M | -0.60M | -0.18M | 0.08M | -0.01M | -0.12M | -0.58M | -0.21M | -0.58M | -0.22M | | -0.10M | -0.13M | -0.15M | -0.01M | -0.20M | -0.02M | -0.05M | -0.08M | -0.35M | -0.06M | -0.05M | -0.08M | -0.22M | -0.24M | -0.29M | -0.54M | -0.32M | -0.22M | -0.06M | -0.53M | -0.72M | -0.90M | -0.47M | -0.12M | -0.23M | -0.36M | -0.29M | -0.48M | -0.43M | -0.32M | -0.41M | -0.19M | -0.07M | -0.75M | -0.30M | -0.39M | -0.60M | -0.32M | -1.07M | -1.46M | -1.28M | -0.59M | -0.90M | -1.23M |
|
Other financing activities
|
-0.01M | -0.02M | -0.03M | -0.03M | -0.09M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | 1.21M | | | | | 0.07M | | 0.03M | 0.03M | | | | | | | | | | | 0.02M | | | | | | | | 0.03M | 0.01M | 0.02M | | 0.01M | 0.03M | 0.03M | 0.00M | 0.14M | | | | | 0.01M | 0.19M | | |
|
Cash from Financing Activities
|
-1.33M | -2.75M | 3.41M | -3.85M | -3.80M | 7.90M | -0.66M | -0.54M | -1.54M | -0.83M | 0.27M | -0.05M | 1.45M | -1.47M | 1.42M | | 0.20M | 0.59M | -0.81M | -1.37M | 1.06M | -0.79M | 1.68M | -0.05M | -1.79M | -1.86M | -2.55M | -0.30M | -0.30M | -0.30M | -0.28M | 0.96M | -0.96M | 0.14M | 1.04M | -0.12M | -0.06M | -0.83M | 4.83M | -1.26M | -0.84M | -0.22M | -0.22M | 5.22M | 0.16M | -0.19M | -0.26M | -0.25M | -0.23M | -0.20M | -0.09M | 2.18M | -0.19M | -0.12M | 18.25M | -0.32M | 23.15M | -0.40M | -0.23M | -0.21M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | -0.08M | 0.02M | | -0.04M | 0.04M | -0.04M | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | -0.01M | -0.00M | -0.01M | 0.00M | -0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -0.03M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.00M | | | -0.00M | | | | | | -0.02M | 0.02M | 0.00M | -0.00M | | | 0.02M |
|
Change in Cash
|
0.03M | 0.03M | -0.07M | -0.00M | 10.61M | 1.41M | -9.36M | -1.44M | 1.49M | 1.61M | -2.12M | -2.16M | -0.00M | 0.24M | -0.29M | | 2.01M | -2.55M | -0.09M | 0.96M | -0.56M | -0.64M | -0.42M | -0.23M | 0.02M | -0.03M | -5.48M | 0.56M | 0.04M | 1.90M | -0.65M | -1.31M | 0.10M | -0.38M | 0.15M | -2.87M | -1.98M | 1.52M | 3.80M | -0.79M | 3.14M | -7.19M | 6.60M | -0.09M | -2.78M | -0.50M | -3.73M | 1.72M | 0.04M | 0.61M | 2.48M | -2.62M | 5.66M | -4.98M | 15.90M | -7.40M | 18.56M | -3.09M | -3.02M | -6.05M |
|
Free Cash Flow
|
0.94M | 3.15M | -1.54M | 3.98M | 9.66M | 9.56M | -8.31M | -0.90M | 2.92M | 2.46M | -2.37M | -1.58M | -1.43M | 1.72M | -2.55M | -0.04M | 1.82M | -3.05M | 0.71M | 3.50M | -0.04M | 0.31M | -2.27M | -0.20M | 2.78M | 1.99M | -3.13M | 1.30M | 0.49M | 2.37M | -0.26M | -2.16M | 1.20M | -0.55M | -0.96M | -2.77M | -1.94M | 2.53M | -0.94M | 0.42M | 4.14M | -6.96M | 7.12M | -5.61M | -2.96M | -0.20M | -3.62M | 1.98M | 0.26M | 1.01M | 2.70M | -4.60M | 6.24M | -4.76M | -1.90M | -7.01M | -4.49M | -2.63M | -2.80M | -5.81M |
|
Net Cash Flow
|
-1.48M | 0.27M | -0.05M | 0.00M | 5.95M | 1.05M | -9.36M | -1.44M | 1.49M | 1.61M | -2.11M | -2.15M | 0.01M | 0.25M | -1.15M | | 2.01M | -2.47M | -0.11M | 2.19M | 1.11M | -0.49M | -0.61M | -0.25M | 0.96M | 0.09M | -5.64M | 0.99M | 0.21M | 2.07M | -0.52M | -1.19M | 0.25M | -0.41M | 0.12M | -2.92M | -2.00M | 1.70M | 3.89M | -0.84M | 3.30M | -7.19M | 6.90M | -0.39M | -2.78M | -0.36M | -3.87M | 1.73M | 0.04M | 0.81M | 2.62M | -2.47M | 5.77M | -4.96M | 15.88M | -7.40M | 18.57M | -3.09M | -3.02M | -6.07M |