|
Net Income
|
9.45M | 5.02M | 8.29M | 7.24M | 7.67M | 5.38M | 4.60M | 4.93M | 3.25M | 4.71M | 8.27M | 4.93M | 8.04M | 4.72M | -57.94M | 8.22M | 4.96M | 2.03M | 8.73M | 4.78M | 4.57M | 4.11M | -6.84M | 2.95M | 1.98M | 1.88M | -9.63M | 1.32M | -0.34M | 0.37M | 0.77M | 2.35M | 0.88M | 1.61M | 102.40M | -0.13M | 0.08M | -0.36M | -0.25M | -0.01M | -0.20M | -0.12M | | | | | | 1.91M | 1.89M | 2.23M | 4.71M | 1.85M | 1.75M | 1.20M | 2.67M | 0.99M | 2.07M | 1.58M | 1.25M | 2.08M | 2.40M | 2.95M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.20M | 0.21M | 0.21M | 0.20M | 0.16M | 0.19M | 0.19M | 0.19M | 0.26M | 0.27M | 0.27M | 0.28M | 0.24M | 0.94M | 0.30M | 0.30M | 0.31M | 0.51M | 0.42M | 0.42M | 0.35M | 0.34M | 0.35M | 0.35M | 0.26M | 0.25M | 0.24M | 0.23M | 0.23M | 0.74M | 0.20M | 0.20M | 0.19M | 0.66M | 0.12M | 0.14M | 0.14M | 0.32M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.10M | 0.10M | 0.22M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.09M | 0.10M | 0.10M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | -1.90M | -0.92M | -10.86M | | 0.19M | -0.74M | | | | 1.30M | | | 0.99M | 47.30M | | | -0.20M | 2.09M | -0.10M | 0.16M | 0.04M | -0.95M | | | | | 0.14M | 0.25M | 0.01M | -1.30M | 0.11M | 0.26M | -0.10M | -0.59M | 0.00M | -0.05M | -0.04M | -1.13M | 0.02M | -0.15M | -0.05M | -1.89M | -0.04M | 0.28M | 0.26M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 8.06M | 1.33M | 0.51M | 3.89M | 138.70M | -0.13M | 0.08M | -0.36M | -0.25M | -0.01M | -0.20M | -0.12M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.68M | -4.00M | | 0.14M | 6.77M | -6.27M | 0.67M | 0.01M | 1.02M | -6.31M | 0.00M | 2.26M | 2.20M | -4.22M | | 0.46M | 3.32M | -3.09M | 1.13M | 1.06M | 1.03M | -14.46M | | | 1.08M | -3.04M | | | 1.54M | -3.03M | 2.44M | 0.00M | 0.75M | -1.18M | 0.58M | 0.56M | 0.52M | -7.61M | -0.32M | 0.64M | 0.64M | -0.71M | -0.10M | 0.70M | 0.64M | -3.38M | 0.78M | 0.76M | 0.69M | -3.15M | 0.61M | 0.80M | 0.80M | -6.08M | | 0.84M | 0.83M | -5.26M | | 0.77M | 0.75M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.00M | 0.00M | | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | 0.01M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 0.55M | 0.49M | 0.74M | | | | 0.66M | | | | | | | | 0.72M | | | 0.68M | 0.76M | | | | 0.69M | 0.01M | 0.01M | 0.01M | 0.23M | 0.44M | 0.42M | 1.47M | 597.00M | 0.43M | 0.43M | 0.59M | 730.00M | | 0.43M | 0.39M | 0.43M | 0.47M | 0.46M | 0.61M | 2.16M | 835.00M | 0.48M | 0.48M | 2.42M | 0.52M | 0.52M | 2.93M | 0.40M | 1.00M | 0.45M | 0.43M |
|
Cash from Operations
|
| 14.70M | 8.66M | 10.21M | 4.72M | 7.83M | 8.68M | 2.38M | 3.93M | 6.95M | 6.08M | 6.37M | 6.60M | 9.71M | 7.71M | 9.34M | 8.81M | 2.81M | 8.05M | -5.82M | 7.80M | 4.80M | 7.16M | 8.41M | 0.40M | 1.85M | 2.50M | 2.55M | -1.05M | 3.48M | -11.24M | -1.59M | 5.07M | 7.47M | -2.90M | 2.77M | -3.75M | 3.67M | 3.18M | 4.74M | 1.58M | 2.29M | 4.73M | 4.13M | -1.16M | 0.28M | 4.95M | 0.04M | -1.75M | 3.84M | 4.36M | 0.12M | -2.76M | 1.76M | 5.29M | -0.42M | 1.45M | 2.73M | 0.97M | 1.59M | -2.12M | 5.11M |
|
Amortizatization of Intangibles
|
| 0.78M | 0.29M | 0.36M | 0.41M | 0.28M | 0.43M | 0.31M | 0.40M | 0.44M | 0.36M | 0.41M | 0.27M | 0.21M | 0.93M | 0.32M | 0.21M | 0.13M | 0.14M | 0.20M | 0.25M | 0.28M | 0.15M | 0.13M | 0.14M | 0.08M | 0.08M | 0.04M | 0.08M | 0.10M | 0.07M | 0.02M | 0.00M | -0.06M | -0.02M | -0.06M | 0.00M | 0.02M | 0.06M | -0.01M | 0.13M | 0.15M | 0.28M | 0.29M | 0.22M | 0.20M | 0.24M | 0.01M | -0.02M | 0.13M | -0.08M | 0.24M | 0.17M | -0.15M | 0.06M | 0.05M | 0.04M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
| 1.72M | 1.56M | 1.43M | 1.43M | 1.44M | 1.60M | 1.10M | 1.07M | 1.03M | 1.06M | 0.97M | 0.99M | 1.01M | 0.78M | 0.90M | 0.86M | 0.89M | 0.91M | 0.84M | 0.84M | 0.85M | 0.84M | 0.83M | 0.82M | 0.72M | -0.52M | 0.81M | 0.10M | 0.46M | 0.47M | 0.43M | 0.43M | 0.45M | 0.47M | 0.37M | 0.37M | 0.41M | 0.40M | 0.28M | 0.28M | 0.31M | 0.28M | 0.22M | 0.23M | 0.35M | 0.33M | 0.26M | 0.26M | 0.30M | 0.31M | 0.30M | 0.34M | 0.34M | 0.42M | 0.44M | 0.49M | 0.46M | 0.46M | 0.46M | 0.46M | 0.48M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.03M | -0.04M | 1.72M | 0.04M | 0.06M | -0.21M | -3.16M | -0.14M | -0.25M | -0.01M | 1.13M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | 61.56M | | | | 106.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.01M | | | | -0.32M | 0.58M | 0.46M | -0.72M | -0.10M | 3.14M | 0.68M | -3.95M | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.97M | | | | 8.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -6.98M | 5.33M | -0.96M | 4.99M | -0.58M | -1.80M | 4.15M | 3.13M | -0.51M | -3.65M | 0.21M | 2.99M | -3.53M | -2.11M | 0.39M | -2.47M | -1.35M | 1.72M | -141.54M | 141.01M | 0.97M | -1.07M | -4.17M | 2.92M | 1.19M | 0.59M | -0.07M | 1.18M | -0.28M | -1.17M | 3.06M | -1.51M | -1.12M | 1.15M | 0.47M | 6.24M | -0.22M | -6.98M | -2.50M | -0.03M | -0.53M | 2.90M | -0.68M | 3.96M | 2.13M | -4.87M | 2.33M | 4.23M | -1.18M | -5.62M | 2.56M | 5.20M | -0.31M | -7.45M | 2.90M | 1.15M | -0.59M | -4.96M | 0.99M | 5.42M | -1.30M |
|
Capital Expenditures
|
| 0.73M | 1.11M | 1.50M | 1.14M | 0.80M | 0.55M | 0.39M | 0.23M | 0.57M | 0.26M | 0.46M | 0.15M | 0.16M | 0.34M | 0.05M | 0.18M | 0.15M | 0.05M | 0.18M | 0.05M | 0.09M | 0.08M | 0.04M | 0.05M | 0.10M | -0.13M | 0.10M | 0.26M | 0.06M | 0.14M | 0.01M | 0.16M | 0.23M | 2.37M | 1.86M | 0.39M | 2.11M | 2.48M | 2.54M | 1.39M | 1.32M | 2.24M | 1.58M | 0.96M | 1.05M | 0.79M | 0.09M | 0.56M | 0.10M | 0.30M | 0.17M | 0.21M | 0.11M | 0.16M | 0.01M | 0.19M | 0.05M | 0.63M | 0.48M | 0.18M | 0.84M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 2.03M | | | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Acquisitions
|
| | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.04M | -0.00M | -0.02M | -0.14M | 145.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 60.01M | 47.79M | 69.01M | 48.25M | 14.00M | 38.99M | 72.55M | 38.38M | 25.27M | 54.53M | 46.07M | 39.46M | 38.89M | 36.62M | 31.94M | 10.00M | 35.68M | 28.37M | 3.56M | 35.44M | 30.24M | 27.07M | 19.57M | 9.90M | 21.17M | 24.90M | 20.70M | 53.51M | 20.37M | 112.46M | 3.09M | 6.99M | 4.16M | 111.28M | 14.20M | 17.26M | 12.49M | 24.98M | 19.50M | 13.83M | 32.65M | 58.41M | 5.41M | 6.76M | 7.37M | 14.69M | 12.57M | 11.89M | 11.73M | 21.10M | 26.35M | 11.57M | 1.05M | 0.76M | 3.42M | 12.05M | 6.79M | 10.36M | 4.92M | 13.12M | 19.06M |
|
Cash from Investing Activities
|
| 11.05M | -0.00M | 44.41M | -18.45M | -17.74M | -15.79M | -1.25M | -2.07M | 19.70M | 28.56M | -1.88M | -83.90M | 10.94M | 24.17M | -5.26M | -29.01M | 35.53M | 4.22M | -35.51M | 26.93M | -13.35M | 13.92M | 3.48M | -1.20M | 3.85M | -3.48M | -54.91M | -13.27M | 0.03M | 110.51M | 0.60M | 1.90M | -8.09M | 159.44M | -21.71M | -19.36M | -19.80M | 18.36M | 1.95M | -5.46M | 1.37M | 35.10M | -4.39M | -16.86M | -4.25M | -4.05M | -6.48M | 3.16M | -1.02M | -2.68M | 26.18M | 8.03M | -2.43M | -0.40M | 0.47M | 7.02M | 6.74M | 9.76M | 2.00M | 12.93M | 18.22M |
|
Other financing activities
|
| -0.04M | 0.10M | 0.00M | 0.05M | | 0.04M | | | 0.26M | -0.75M | 0.30M | 0.54M | 0.93M | -1.61M | | | | 0.26M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -1.67M | -20.93M | -1.96M | -1.38M | -2.08M | -0.98M | -2.05M | -1.95M | -2.17M | -1.60M | -2.04M | -1.83M | -1.40M | -27.27M | -2.01M | -0.59M | -2.20M | -21.15M | -39.00M | -6.98M | -4.53M | 1.01M | -2.77M | -2.77M | -2.77M | -2.77M | -2.77M | -2.99M | -3.02M | -121.93M | -1.98M | -1.45M | -1.99M | -100.10M | -1.98M | -1.76M | -2.02M | -22.55M | -3.68M | -2.04M | -2.04M | -2.03M | -2.04M | -1.58M | -1.77M | -2.04M | -2.05M | -1.91M | -2.05M | -2.05M | -24.70M | -3.74M | -2.52M | -2.50M | -2.53M | -4.39M | -4.87M | -1.86M | -4.59M | -1.90M | -2.37M |
|
Dividends Paid - Common
|
| 2.06M | 22.72M | 2.07M | 2.07M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 54.15M | 2.08M | 2.08M | 2.08M | 54.28M | 2.09M | 2.09M | 2.10M | 33.37M | 2.06M | 2.04M | 2.02M | 2.03M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 62.73M | 2.02M | 2.02M | 2.03M | 88.97M | 2.05M | 2.05M | 2.05M | 22.57M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.05M | 2.04M | 2.05M | 2.05M | 2.05M | 2.05M | 23.03M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.50M | 2.49M | 2.50M | 2.48M | 2.49M |
|
Exchange Rate Effect
|
| -0.25M | 0.17M | 0.02M | 0.01M | -0.14M | -0.05M | 0.01M | -0.14M | 0.10M | 0.14M | 0.51M | -0.01M | -0.51M | -0.13M | -0.12M | 0.13M | -0.33M | 0.16M | 0.35M | 0.08M | 0.43M | -1.07M | -0.02M | 0.15M | 0.11M | 0.02M | 0.00M | 0.18M | -0.02M | 0.97M | 0.12M | 0.10M | -1.43M | -1.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 23.82M | -12.10M | 52.68M | -15.10M | -12.12M | -7.98M | -0.92M | -0.23M | 24.61M | 33.15M | 2.97M | -79.65M | 19.25M | 4.47M | 2.06M | -20.79M | 36.14M | -8.88M | -80.33M | 27.74M | -13.07M | 21.87M | 9.12M | -3.44M | 3.04M | -15.88M | -55.13M | -17.65M | -0.44M | -21.39M | -2.97M | 5.57M | -8.22M | -82.94M | -21.04M | -24.74M | -18.55M | -1.27M | 3.00M | -6.12M | 1.50M | 38.13M | -2.30M | -19.60M | -5.74M | -1.15M | -8.48M | -0.50M | 0.77M | -0.37M | 1.60M | 1.53M | -3.19M | 2.39M | -2.49M | 4.07M | 4.60M | 8.87M | -1.00M | 8.92M | 20.95M |
|
Free Cash Flow
|
| 13.97M | 7.54M | 8.70M | 3.58M | 7.03M | 8.13M | 1.99M | 3.70M | 6.38M | 5.82M | 5.91M | 6.45M | 9.55M | 7.36M | 9.29M | 8.63M | 2.66M | 8.00M | -5.99M | 7.75M | 4.71M | 7.08M | 8.37M | 0.35M | 1.75M | 2.63M | 2.44M | -1.31M | 3.41M | -11.39M | -1.60M | 4.91M | 7.25M | -5.26M | 0.92M | -4.14M | 1.56M | 0.69M | 2.20M | 0.19M | 0.97M | 2.49M | 2.56M | -2.11M | -0.77M | 4.16M | -0.04M | -2.30M | 3.73M | 4.06M | -0.05M | -2.97M | 1.65M | 5.13M | -0.43M | 1.25M | 2.67M | 0.34M | 1.11M | -2.30M | 4.27M |
|
Net Cash Flow
|
| 24.07M | -12.27M | 52.66M | -15.11M | -11.98M | -8.10M | -0.92M | -0.09M | 24.48M | 33.04M | 2.46M | -79.14M | 19.25M | 4.60M | 2.06M | -20.79M | 36.14M | -8.88M | -80.33M | 27.74M | -13.07M | 22.09M | 9.12M | -3.57M | 2.92M | -3.75M | -55.13M | -17.31M | 0.48M | -22.66M | -2.97M | 5.53M | -2.61M | 56.44M | -20.91M | -24.86M | -18.15M | -1.02M | 3.01M | -5.92M | 1.62M | 37.81M | -2.30M | -19.60M | -5.74M | -1.15M | -8.48M | -0.50M | 0.77M | -0.37M | 1.60M | 1.53M | -3.19M | 2.39M | -2.49M | 4.07M | 4.60M | 8.87M | -1.00M | 8.92M | 20.95M |