|
Net Income
|
3.42M | 6.18M | 2.40M | 8.73M | -1.11M | 2.87M | 21.21M | -0.60M | -0.60M | -0.70M | -0.50M | -0.40M | -0.10M | 3.70M | -0.20M | | | | | 11.10M | 12.60M | 13.20M | 11.80M | 2.70M | 9.00M | 13.80M | 6.70M | 10.10M | 3.20M | 10.20M | 6.00M | 10.20M | 15.00M | 14.70M | 15.30M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.20M | 10.00M | 5.40M | -5.50M | -7.40M | 7.40M | 2.40M | -5.40M | -4.40M | -16.90M | -1.70M | -1.70M | -1.40M | -21.40M | -1.00M | -0.40M | -3.90M | -5.10M | -0.20M | -0.10M | -0.20M |
|
Share-based Compensation
|
| 0.41M | 0.49M | 0.43M | 0.49M | 0.60M | 0.57M | 0.60M | 0.60M | 0.90M | 0.60M | 1.40M | 1.00M | 1.20M | 1.10M | 1.30M | 1.20M | 1.70M | 1.60M | 1.60M | 1.30M | 2.40M | 2.00M | 2.50M | 3.00M | 2.60M | 2.50M | 2.20M | 1.90M | 2.20M | 2.30M | 2.20M | 2.40M | 1.90M | 1.80M | 1.90M | -0.20M | 1.10M | 1.30M | 1.40M | 1.30M | 1.70M | 1.70M | 1.60M | 1.40M | 1.70M | 1.80M | 1.60M | 1.80M | 2.00M | 1.80M | 1.60M | 1.70M | 1.60M | 1.60M | 1.50M | 1.20M | 1.40M | 1.50M | 1.50M | 1.30M | 1.30M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | 2.80M | -2.90M | 1.40M | -8.60M | 3.50M | -2.20M | -1.90M | -3.60M | -0.50M | | -1.10M | -0.20M | -0.10M | -0.20M |
|
Gains from Investment Securities
|
| | | | | | | | | | -0.25M | | | | | | | 1.40M | 0.20M | | | | 5.30M | 0.40M | 1.20M | 0.10M | 0.10M | 0.70M | 1.60M | | 0.10M | 1.10M | 2.40M | -0.40M | | 1.60M | 1.60M | 1.80M | 7.30M | 0.10M | 0.60M | 1.30M | 3.50M | 1.80M | 4.60M | -11.00M | 7.60M | 1.40M | 1.30M | -0.90M | 8.90M | 3.20M | 1.20M | 2.70M | 0.20M | 2.00M | 3.70M | 2.80M | 6.00M | 5.30M | 8.00M | 4.30M |
|
Asset Writedowns and Impairment
|
| | | | | -5.36M | 10.72M | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| 3.54M | | | | 5.36M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 23.27M | 17.36M | 12.97M | -1.40M | 14.50M | 9.83M | 17.10M | 2.00M | 24.00M | 12.80M | 16.40M | 17.40M | 3.10M | 23.40M | 4.80M | 10.70M | 18.70M | 19.40M | 1.00M | -6.00M | 16.70M | 33.00M | 10.10M | 17.40M | 13.30M | 32.10M | -0.20M | 9.20M | 18.20M | 19.50M | 8.40M | -9.70M | 23.10M | 33.00M | 6.60M | -3.80M | 30.70M | 30.20M | -3.90M | 13.40M | 23.30M | 25.80M | 9.90M | -33.20M | -2.60M | 13.70M | -2.10M | -32.90M | 8.00M | 0.40M | 0.20M | 0.70M | 23.40M | 29.10M | 2.30M | -2.70M | 9.00M | 26.40M | -10.00M | -13.70M | 17.30M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 3.67M | 5.03M | 3.96M | 4.32M | 3.65M | 4.28M | 3.50M | 4.80M | 4.90M | 4.80M | 4.60M | 4.90M | 4.00M | 5.70M | 5.30M | 5.30M | 5.70M | 6.90M | 7.00M | 7.00M | 7.20M | 7.50M | 7.40M | 7.40M | 7.40M | 7.30M | 7.80M | 8.00M | 7.80M | 7.90M | 8.90M | 9.20M | 9.20M | 9.00M | 9.20M | 8.50M | 7.80M | 8.70M | 8.90M | 8.90M | 9.10M | 1.30M | 9.40M | 9.90M | 9.60M | 1.90M | 7.80M | 7.30M | 7.60M | 7.50M | 7.70M | 7.80M | 7.90M | 8.30M | 8.40M | 8.30M | 8.50M | 8.40M | 8.30M | 8.20M | 8.30M |
|
Change in Receivables
|
| 6.17M | -13.78M | 20.06M | 0.83M | -2.42M | -4.98M | 20.20M | -7.60M | -10.40M | -12.00M | 10.10M | -4.30M | 7.90M | -22.20M | 17.20M | 9.20M | 7.50M | -6.00M | 12.80M | -2.20M | 3.90M | -18.30M | 11.60M | -10.60M | 0.60M | -15.30M | 30.00M | -6.00M | 5.90M | -4.80M | 16.50M | 19.90M | 0.80M | -25.30M | 23.00M | -2.10M | -0.30M | -27.10M | -8.10M | -54.00M | 52.50M | -4.40M | 1.40M | -6.30M | 11.50M | -3.20M | 28.60M | 2.30M | 3.10M | -10.80M | 9.00M | -0.20M | 11.40M | -6.10M | 16.10M | -6.00M | -2.20M | -20.00M | 25.00M | -1.50M | -7.60M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | -2.50M | 2.20M | 3.50M | -3.10M | 3.10M | -12.10M | 6.50M | -1.10M | 10.30M | 3.30M | 9.20M | 8.50M | 5.50M | 6.20M | 11.20M | -0.50M | -3.90M | 0.40M | 7.30M | -15.20M | -12.90M | 6.10M | 22.90M | 27.60M | 24.20M | -19.60M | 11.70M | 21.10M | 18.40M | 4.80M | 1.80M | -4.80M | 0.50M | 3.80M | 13.90M | -2.60M | 2.60M | 0.90M | -5.00M | 1.80M | 3.20M |
|
Change in Accured Expenses
|
| 20.55M | -8.83M | 25.99M | 0.53M | 11.34M | -19.75M | 30.40M | -9.60M | -11.30M | -30.90M | 18.10M | -11.50M | -1.40M | -12.70M | 11.70M | 0.50M | 12.70M | 3.00M | 11.10M | -28.80M | -3.70M | -15.50M | 16.90M | -23.20M | -3.60M | 1.10M | 27.10M | -12.20M | 19.50M | -10.60M | 15.00M | 7.00M | 4.00M | -10.50M | 11.20M | -17.70M | 11.90M | -19.50M | -9.50M | -47.70M | 39.00M | 14.10M | 17.10M | -7.90M | 15.50M | 11.90M | 31.50M | -23.50M | 15.60M | 9.50M | 1.10M | -16.20M | 29.30M | -10.90M | 20.90M | -34.30M | 3.80M | 6.90M | -1.90M | -32.10M | 11.00M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | 3.40M | -17.30M | 2.60M | 3.60M | -0.80M | -13.50M | 2.30M | 6.00M | 6.60M | -22.30M | 2.20M | 11.30M | -3.70M | -0.10M | -6.90M | 1.50M | 8.40M | -7.40M | 4.90M | 1.60M | -7.10M | 7.20M | -2.20M | 7.50M | -16.80M | 3.30M | 4.90M | -1.30M | 3.20M | 4.30M | 6.50M | 7.60M | 16.70M | -27.30M | 5.80M | -10.90M | 24.20M | -5.00M | 7.80M | -1.20M | 13.10M |
|
Capital Expenditures
|
| 1.52M | 1.80M | 1.51M | 3.74M | 4.29M | 3.16M | 2.80M | 4.10M | 12.20M | 10.50M | 6.00M | 10.00M | 8.40M | 5.70M | 3.10M | 9.20M | 1.60M | 11.90M | 11.50M | 8.40M | 11.20M | 5.40M | 8.90M | 5.10M | 6.30M | 8.20M | 6.10M | 6.30M | 6.50M | 9.00M | 8.90M | 13.40M | 13.60M | 9.20M | 10.60M | 10.10M | 10.90M | 8.50M | 4.90M | 4.50M | 5.50M | 5.40M | 6.60M | 7.80M | 10.50M | -2.60M | 5.50M | 7.20M | 7.30M | 6.90M | 6.00M | 7.40M | 7.40M | 7.40M | 5.80M | 7.40M | 9.10M | 9.10M | 9.50M | 7.40M | 10.70M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 14.20M | | | | 1.50M | 0.10M | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | | | | 20.30M | | 4.00M | | 5.50M | 1.40M | | 0.60M | | | | | 11.50M | | | |
|
Acquisitions
|
| | 9.90M | | | | | 94.70M | 2.00M | -0.10M | 0.40M | | | 0.80M | 24.20M | | | -0.50M | 67.30M | | | | | | | | 23.40M | | 10.50M | | 29.20M | 36.70M | -1.10M | 1.20M | 10.10M | | 7.60M | 0.50M | | | | | | | | | | | | 21.90M | 1.40M | 0.50M | 0.50M | 0.20M | | 11.00M | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.10M | -1.00M | -1.10M | -1.50M | -0.20M | -0.30M | 17.50M | | | | | | | |
|
Cash from Investing Activities
|
| -17.52M | -11.70M | -1.51M | -3.74M | -4.29M | -1.56M | -97.50M | -6.10M | -11.70M | -5.00M | -4.10M | -29.60M | 9.00M | -29.60M | -3.10M | -14.60M | 0.40M | -79.10M | -11.50M | -8.40M | -11.20M | -5.40M | -8.90M | -5.10M | -6.30M | -31.60M | -6.10M | -16.80M | -6.50M | -38.20M | -45.60M | -9.50M | -14.80M | -19.30M | -10.60M | -17.70M | -11.40M | -8.50M | -3.50M | -4.50M | -5.50M | -5.40M | -6.60M | -13.20M | -10.50M | 22.90M | -5.50M | -3.20M | -29.20M | -2.80M | -5.10M | -7.90M | -7.00M | 8.10M | -16.80M | -7.40M | -9.10M | 2.40M | -9.50M | -7.40M | -10.70M |
|
Other financing activities
|
| 0.29M | 0.00M | | 1.08M | -0.00M | 0.02M | 0.90M | | 0.20M | | | | | 0.80M | | | | | | | | 2.10M | -0.10M | 0.10M | | -2.10M | | 7.20M | 0.30M | 0.10M | | | | | | | | | | | | | | | | | -0.90M | -0.80M | -0.80M | -0.90M | -0.70M | -0.50M | -0.70M | -0.50M | | | | | | | |
|
Cash from Financing Activities
|
| 2.13M | -6.10M | -15.95M | 34.42M | 0.27M | -0.83M | 47.00M | 2.90M | -14.40M | -5.00M | -4.70M | 17.30M | -4.90M | -3.80M | 1.60M | 3.60M | -17.90M | 61.30M | 1.30M | 18.00M | 7.70M | -26.30M | -3.60M | -14.20M | -6.60M | 7.20M | 8.80M | 10.50M | -5.80M | 20.20M | 42.90M | 21.70M | -34.40M | -20.80M | -4.30M | 19.10M | -13.60M | -16.50M | 10.20M | -14.50M | -19.80M | -20.70M | 1.50M | 42.20M | 18.30M | -1.20M | 26.10M | 36.20M | 18.70M | 3.60M | 4.50M | 7.60M | -15.60M | -33.10M | 25.80M | 9.50M | -2.20M | -31.50M | 20.30M | 11.20M | -1.40M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | 1.60M | 1.50M | 1.60M | 1.60M | 1.50M | 1.60M | 1.60M | 1.50M | 1.60M | 1.60M | 1.50M | 1.60M | 1.50M | 1.90M | 1.90M | 1.60M | 1.60M | 1.60M | 1.60M | 1.90M | 2.00M | 1.60M | 1.50M | 1.60M | | | 1.60M | 1.60M | 1.50M | 1.60M | 2.30M | 1.60M | 1.60M | 2.10M | 1.70M | 1.60M | 1.60M | 1.70M | 2.50M | 1.60M | 1.70M | 2.10M | 1.80M | 1.80M | 1.80M | 2.40M |
|
Exchange Rate Effect
|
| | | | | | | | | | 0.30M | -1.10M | 0.20M | 0.90M | 0.90M | 0.50M | -1.30M | 3.90M | -6.10M | -2.10M | 0.60M | -1.40M | -2.00M | 0.80M | -0.50M | -0.70M | -1.10M | 0.70M | 2.30M | 2.10M | 0.60M | 0.70M | -3.30M | 0.60M | -0.10M | 0.10M | 0.20M | -1.20M | 1.00M | -2.00M | 0.70M | 1.00M | 2.20M | -0.90M | 0.60M | -0.90M | -0.10M | -0.50M | -3.40M | -2.00M | 1.90M | 0.40M | -0.10M | -0.80M | 1.40M | -0.90M | -0.60M | 1.90M | -2.60M | 0.80M | 1.10M | 0.20M |
|
Change in Cash
|
| 7.88M | -0.44M | -4.50M | 29.28M | 10.48M | 7.44M | -33.40M | -1.20M | -2.10M | 3.10M | 6.50M | 5.30M | 8.10M | -9.10M | 3.80M | -1.60M | 5.10M | -4.50M | -11.30M | 4.20M | 11.80M | -0.70M | -1.60M | -2.40M | -0.30M | 6.60M | 3.20M | 5.20M | 8.00M | 2.10M | 6.40M | -0.80M | -25.50M | -7.20M | -8.20M | -2.20M | 4.50M | 6.20M | 0.80M | -4.90M | -1.00M | 4.10M | 3.90M | -3.60M | 4.30M | -5.50M | 7.50M | -0.50M | -7.40M | 4.50M | -8.60M | 3.80M | -2.20M | 3.60M | 6.80M | -1.70M | -0.40M | -6.40M | 1.40M | -8.90M | 5.20M |
|
Free Cash Flow
|
| 21.75M | 15.56M | 11.46M | -5.14M | 10.21M | 6.67M | 14.30M | -2.10M | 11.80M | 2.30M | 10.40M | 7.40M | -5.30M | 17.70M | 1.70M | 1.50M | 17.10M | 7.50M | -10.50M | -14.40M | 5.50M | 27.60M | 1.20M | 12.30M | 7.00M | 23.90M | -6.30M | 2.90M | 11.70M | 10.50M | -0.50M | -23.10M | 9.50M | 23.80M | -4.00M | -13.90M | 19.80M | 21.70M | -8.80M | 8.90M | 17.80M | 20.40M | 3.30M | -41.00M | -13.10M | 16.30M | -7.60M | -40.10M | 0.70M | -6.50M | -5.80M | -6.70M | 16.00M | 21.70M | -3.50M | -10.10M | -0.10M | 17.30M | -19.50M | -21.10M | 6.60M |
|
Net Cash Flow
|
| 7.88M | -0.44M | -4.50M | 29.28M | 10.48M | 7.44M | -33.40M | -1.20M | -2.10M | 2.80M | 7.60M | 5.10M | 7.20M | -10.00M | 3.30M | -0.30M | 1.20M | 1.60M | -9.20M | 3.60M | 13.20M | 1.30M | -2.40M | -1.90M | 0.40M | 7.70M | 2.50M | 2.90M | 5.90M | 1.50M | 5.70M | 2.50M | -26.10M | -7.10M | -8.30M | -2.40M | 5.70M | 5.20M | 2.80M | -5.60M | -2.00M | -0.30M | 4.80M | -4.20M | 5.20M | 35.40M | 18.50M | 0.10M | -2.50M | 1.20M | -0.40M | 0.40M | 0.80M | 4.10M | 11.30M | -0.60M | -2.30M | -2.70M | 0.80M | -9.90M | 5.20M |