|
Net Income
|
2.39M | 6.99M | 1.04M | -5.63M | -3.30M | -1.32M | -4.71M | -3.54M | -1.27M | 0.18M | -2.45M | 8.08M | 9.73M | 5.56M | 4.76M | -0.96M | -2.64M | -3.44M | -0.93M | -12.29M | -6.95M | 1.61M | 6.43M | 4.81M | -2.07M | 7.40M | 14.83M | 9.03M | 12.67M | -0.47M | 0.05M | 19.77M | 0.64M | -0.45M | -11.61M | -11.14M | -6.40M | -2.34M | -6.17M | -25.67M | -14.03M | -15.89M | -35.73M | -9.59M | -17.16M | -12.98M | -41.31M | -14.64M | -39.13M | -4.21M | 0.73M | 1.03M | -25.85M | 14.54M | -17.81M | -9.75M | -5.04M | -18.89M | 3.19M | -3.95M | -11.57M | 8.18M | -107.05M | 34.62M | 50.45M | 11.68M | -7.45M |
|
Share-based Compensation
|
0.54M | 0.55M | 0.56M | 0.18M | 0.38M | 0.48M | 0.38M | 0.44M | 0.56M | 0.54M | 0.56M | 0.54M | 0.46M | 0.49M | 0.46M | 0.29M | 0.50M | 0.58M | 0.63M | 0.59M | 0.54M | 0.56M | 0.48M | 0.51M | 0.60M | 0.57M | 0.51M | 0.50M | 0.23M | 0.45M | 0.14M | 0.33M | 0.21M | 0.16M | 0.20M | 0.60M | 0.84M | 0.92M | 0.76M | 0.69M | 0.69M | -0.41M | 0.48M | 0.47M | 0.23M | -0.16M | 0.48M | 0.46M | 2.66M | 0.30M | -0.13M | 0.15M | 4.24M | -2.75M | 0.82M | 286.69M | -0.09M | -0.10M | 0.71M | 353.48M | 0.76M | 0.77M | 0.80M | 357.67M | 1.94M | 0.76M | 0.43M |
|
Deferred Taxes
|
7.45M | -0.40M | 4.67M | 0.11M | -2.73M | 17.03M | -2.34M | -1.62M | -2.60M | -2.22M | 4.16M | 2.53M | 6.47M | 2.40M | 2.31M | -0.76M | 2.89M | -2.28M | -0.27M | -11.89M | -4.90M | 0.45M | 4.56M | 1.88M | -1.07M | 2.75M | -1.37M | -2.98M | 16.15M | 0.76M | 0.30M | 5.52M | 0.41M | -1.27M | -6.63M | 1.06M | -1.99M | -0.68M | -2.17M | 14.81M | | | | 0.52M | | | | | | | | | | | | | | | | | | | -0.82M | | | | -4.15M |
|
Cash from Discontinued Operations
|
-20.72M | | | | 11.00M | | | | 10.93M | -27.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | | 0.04M | | | | 0.07M | | | | 0.31M | | | | 0.11M | | | | 0.29M | | | | 0.28M | | | |
|
Gains from Investment Securities
|
0.13M | 0.16M | 2.07M | 1.87M | -1.37M | -0.62M | 0.47M | -0.29M | 0.12M | 0.18M | 0.09M | -2.94M | 0.21M | 0.40M | 0.16M | 0.90M | -0.24M | -0.06M | 0.41M | 5.72M | 0.44M | 0.31M | 0.05M | -1.79M | -0.91M | -0.71M | 0.07M | 0.09M | -0.33M | -0.40M | -0.25M | -0.82M | -0.08M | -0.46M | -0.06M | -1.35M | -0.27M | 0.48M | 0.05M | 0.42M | 0.74M | -0.83M | 0.30M | 0.99M | -1.87M | | | 3.66M | 22.13M | -3.45M | 0.29M | -4.08M | 20.73M | -18.75M | 1.27M | -4.74M | -0.61M | 6.75M | -4.27M | 0.36M | 15.65M | -0.11M | 110.04M | -26.06M | -52.89M | 47.63M | 17.59M |
|
Asset Writedowns and Impairment
|
| | | 2.85M | | | | 2.44M | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 26.52M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | 10.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52M | -8.54M | 6.65M | -0.12M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.28M | | | | 0.33M | | | | 0.42M | | | | 0.49M | | | | 0.36M | | | | 0.34M | | | 2.20M | 0.18M | 2.49M | 1.86M | 1.39M | 0.12M | 1.07M | 0.80M | 0.70M | 0.08M | 0.48M | 0.33M | 0.25M | 0.10M | 1.28M | 1.29M | 1.14M | 0.19M | 2.06M | 1.40M | 1.32M | 0.91M | 1.88M | 1.82M | 1.51M | 1.56M | 2.13M | 2.50M | 2.06M | 1.64M | 1.95M | 2.07M | 1.64M |
|
Cash from Operations
|
-20.74M | 56.60M | -16.55M | 3.55M | 11.00M | -7.02M | -36.56M | -9.50M | -10.93M | -5.83M | 12.72M | 34.01M | 32.42M | -17.55M | 23.66M | 14.47M | -23.04M | -34.03M | -2.68M | 91.99M | -45.63M | -44.69M | -18.01M | 102.31M | -78.50M | -17.25M | 34.74M | -4.67M | -16.95M | -5.23M | -32.47M | 54.86M | 15.96M | 24.77M | -9.82M | 9.43M | -13.49M | -34.91M | -18.98M | 35.74M | 1.71M | -16.86M | -10.40M | 6.57M | -6.03M | -14.76M | -18.20M | -19.92M | -22.28M | -21.83M | -12.85M | 1.56M | 7.64M | -10.04M | -11.19M | 25.09M | -7.70M | -17.87M | -0.83M | 31.18M | -25.32M | 57.20M | 7.17M | 5.89M | 12.79M | 8.53M | 3.41M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 2.46M | 2.51M | 2.32M | 0.99M | 2.08M | 1.84M | 2.15M | 0.44M | 0.45M | 0.29M | 0.31M | 0.32M | 0.32M | 0.31M | 1.38M | 0.73M | 0.58M | 0.57M | 0.87M | 0.70M | 0.73M | 0.79M | 0.79M | 0.83M | 0.75M | 0.75M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 2.46M | 2.51M | 2.32M | 0.99M | 2.08M | 1.84M | 2.15M | 0.44M | 0.45M | 0.29M | 0.10M | 0.32M | 0.36M | 0.37M | 0.37M | 1.66M | 1.50M | | | | | | | | | |
|
Amortization
|
| | | 52.37M | | | | 62.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.19M | 1.35M | 1.48M | 1.63M | 1.62M | 1.67M | 1.67M | 2.05M | 2.12M | 2.33M | 2.24M | 2.12M | 2.10M | 2.07M | 2.00M | 2.23M | 2.22M | 2.36M | 2.71M | 2.79M | 2.49M | 2.45M | 2.54M | 2.59M | 2.40M | 2.37M | 2.60M | 2.48M | 2.62M | 2.50M | 2.29M | 2.33M | 2.34M | 2.33M | 2.35M | 2.35M | 2.55M | 2.90M | 2.89M | 3.68M | 3.21M | 3.27M | 3.02M | 2.95M | 3.01M | 2.87M | 2.07M | 1.25M | 1.20M | 1.00M | 1.11M | 1.00M | 1.02M | 1.04M | 1.05M | 1.02M | 1.07M | 1.03M | 1.08M | 1.42M | 1.40M | 1.41M | 1.44M | 1.51M | 1.50M | 1.55M | 1.55M |
|
Change in Receivables
|
| | | | | | 2.84M | -6.70M | 9.77M | 63.75M | -68.76M | 1.08M | 2.20M | -5.08M | 7.14M | -1.40M | -2.20M | 0.22M | 9.61M | -16.58M | 4.67M | 1.47M | 23.36M | -29.45M | 3.16M | 30.67M | -6.32M | 10.88M | -21.39M | -1.79M | 13.76M | -6.50M | -1.63M | -6.73M | 1.67M | -9.52M | 5.33M | 12.75M | 13.22M | -20.67M | -8.93M | 3.59M | -4.14M | -1.74M | -1.26M | 0.76M | 2.57M | 0.37M | -3.20M | 2.29M | -0.77M | 1.54M | 12.52M | 1.40M | -11.31M | -2.60M | -0.90M | 12.83M | -10.80M | -4.29M | 28.63M | -22.23M | 11.50M | -11.81M | 5.86M | -2.16M | 16.31M |
|
Change in Inventory
|
| | | | | | 18.70M | 1.19M | 9.80M | -2.90M | 20.34M | -19.30M | 4.49M | -4.79M | -15.89M | 16.90M | 1.75M | 2.89M | -11.79M | -0.30M | 17.05M | -0.91M | 21.37M | -38.10M | 78.33M | -8.68M | -6.16M | -26.56M | 21.35M | 0.09M | 7.58M | -46.08M | -20.10M | -3.29M | -3.69M | -23.57M | -1.93M | 13.52M | 2.87M | 1.85M | -12.59M | 9.38M | -7.19M | -30.24M | 17.81M | 4.21M | 13.07M | -17.15M | -4.82M | 11.64M | -2.54M | 8.09M | 2.15M | 14.77M | 13.18M | -21.63M | 19.70M | 5.41M | 32.10M | 3.70M | -16.96M | -46.76M | 22.86M | -14.10M | 6.55M | 26.25M | -4.90M |
|
Change in Account Payables
|
| | | | | | 6.63M | -6.77M | 14.61M | 2.85M | 8.01M | -10.08M | 23.69M | -14.51M | -8.52M | 4.48M | -15.00M | -4.74M | 7.04M | -4.87M | 3.64M | 18.42M | 25.86M | -31.54M | 11.27M | 19.30M | -5.40M | -25.04M | 5.43M | -0.94M | -5.97M | 1.75M | -1.17M | -4.60M | 3.35M | -8.75M | 2.28M | 12.34M | 3.54M | -7.47M | -4.52M | -0.37M | -6.32M | -12.76M | 6.95M | -0.50M | 2.38M | -5.68M | 1.59M | 36.28M | -9.13M | 6.38M | 4.80M | -1.27M | 0.86M | 3.79M | 9.70M | -15.74M | 8.79M | 37.20M | -7.88M | -32.18M | 31.77M | -30.07M | 18.59M | 22.58M | 6.54M |
|
Change in Accured Expenses
|
3.77M | 4.34M | 4.76M | 2.44M | 3.64M | 3.21M | 3.85M | 0.28M | 3.47M | -0.25M | 0.44M | 2.14M | 1.56M | 5.15M | 0.83M | 0.56M | -3.11M | 0.18M | 0.07M | -0.83M | 0.54M | 0.67M | 0.53M | 0.73M | -2.83M | 1.35M | 2.04M | -35.37M | -3.98M | -0.75M | -0.88M | -3.08M | 1.10M | -2.35M | 0.30M | -0.35M | 1.22M | 0.18M | -2.01M | -1.86M | 0.26M | 7.57M | -3.20M | 1.58M | 18.44M | -15.89M | -0.34M | -0.40M | -7.11M | 0.36M | 4.26M | 0.92M | -1.12M | -0.40M | 3.33M | | | | | | | | | | | | |
|
Change in Taxes
|
-6.54M | 10.36M | -5.61M | 9.54M | 0.79M | -1.78M | 1.78M | 4.97M | -0.27M | -0.14M | -0.13M | 1.44M | 0.24M | -0.17M | 0.68M | 1.63M | -0.34M | 0.42M | -0.15M | -5.51M | -0.12M | -0.38M | -0.38M | 4.83M | 0.34M | -1.07M | -7.32M | 1.68M | 6.28M | 1.41M | 0.93M | 4.14M | -0.05M | -12.66M | 0.15M | 24.50M | -0.65M | -0.03M | -0.13M | 0.16M | 0.20M | -0.00M | 0.09M | 0.69M | 0.01M | 0.01M | -0.92M | -0.22M | -0.13M | 0.49M | -1.47M | 1.12M | -0.25M | -0.78M | 0.30M | 1.96M | -0.52M | 2.03M | 0.34M | -1.61M | -3.94M | -1.01M | 2.77M | 1.82M | 0.62M | -1.28M | -6.81M |
|
Other Working Capital Changes
|
0.33M | -0.11M | -12.42M | 1.59M | -0.27M | 3.96M | 0.37M | -0.45M | -3.49M | -0.80M | -0.78M | 0.86M | 4.28M | -1.29M | -6.36M | 7.90M | -0.55M | -0.69M | 0.07M | -5.18M | 1.07M | 15.33M | -12.02M | 3.72M | 3.32M | 0.20M | -1.56M | -0.33M | -6.28M | 12.94M | 1.51M | -14.62M | 1.48M | -1.62M | -1.65M | 5.04M | 3.32M | -1.63M | -2.70M | -0.72M | 2.35M | -0.05M | -0.60M | 0.42M | 1.27M | 5.92M | -9.53M | 0.58M | 7.66M | -1.40M | -4.58M | -2.48M | 3.84M | 3.44M | -3.54M | | | | | | | | | | | | |
|
Capital Expenditures
|
-1.22M | -1.21M | -1.62M | 8.36M | -0.41M | 1.00M | 0.37M | 0.47M | 0.18M | 182.00 | 0.43M | 1.03M | 1.16M | 0.00M | 3.18M | 2.75M | 13.35M | 1.70M | 1.23M | 1.03M | 2.51M | 3.13M | 2.60M | 3.55M | 4.31M | 5.86M | 6.00M | 0.54M | 2.45M | 6.33M | 4.29M | 0.78M | 0.30M | 0.15M | 0.17M | 0.35M | 0.18M | 0.29M | 0.63M | 1.08M | 0.76M | 1.27M | 1.26M | 2.28M | 3.67M | 3.34M | 1.26M | 1.58M | 0.54M | 0.89M | 0.55M | 0.31M | 0.96M | 1.85M | 0.57M | 4.44M | 1.96M | 2.99M | 4.02M | 3.75M | 0.97M | 1.30M | 1.46M | 1.29M | 0.33M | 0.61M | 1.16M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.75M | 0.07M | 6.46M | 1.23M | 3.92M | 10.38M | 0.15M | | | | 0.04M | 6.70M | -6.74M | 0.05M | | 5.86M | 7.75M | 7.58M | 0.07M | 0.00M | | | | | 0.00M | 0.12M | | | | 0.23M | 0.37M | 1.86M | | | | 0.08M | 5.79M | 0.16M | 0.01M | | | 0.37M | 0.06M | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | -32.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-16.48M | | | | -4.03M | | | | -0.26M | 6.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 40.00M | | | | | | | | | | 9.00M | 15.00M | 18.00M | 21.00M | 6.00M | 18.00M | 18.00M | 18.00M | 6.00M | 18.00M | 12.00M | 18.00M | 6.00M | 6.00M | | 15.00M | 1.56M | 1.44M | 10.00M | 30.08M | 32.01M | 34.00M | 51.43M | 19.27M | 18.02M | 2.00M | | | 3.77M | | 3.85M | 0.18M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-16.46M | 5.22M | -21.54M | -18.51M | -4.03M | -6.88M | 42.23M | -24.42M | -0.26M | 6.38M | 2.09M | 1.99M | -5.17M | -2.65M | -1.70M | -43.90M | -1.62M | -5.32M | 10.69M | -4.37M | -14.90M | 2.87M | 4.61M | 4.22M | 7.85M | -1.32M | 35.41M | -6.21M | 5.28M | -0.33M | -5.09M | 14.23M | -12.87M | -19.54M | -21.03M | 8.16M | -8.93M | -5.20M | 26.71M | -23.53M | 18.56M | 12.17M | -0.02M | 0.24M | 0.26M | -7.19M | 2.42M | -1.58M | -0.17M | -0.65M | -0.55M | -0.31M | -0.96M | -1.85M | -0.57M | -4.44M | -1.96M | 5.36M | -4.02M | -3.75M | -0.97M | -1.30M | -1.46M | -1.29M | -0.33M | -0.02M | -1.16M |
|
Other financing activities
|
-0.73M | 0.73M | | -0.02M | -0.19M | -0.04M | -0.01M | | -0.02M | -0.04M | -0.01M | 0.16M | -0.02M | -0.03M | -0.01M | 0.11M | 0.05M | 0.01M | 0.08M | 0.20M | 0.21M | 0.01M | 0.01M | 0.00M | 0.12M | 0.93M | 0.00M | 0.00M | 0.07M | 0.01M | | 0.00M | 0.01M | | 0.01M | 0.00M | 0.12M | | -0.00M | 0.00M | 0.28M | 0.65M | | | 0.01M | | | 3.80M | 0.01M | 0.47M | 1.04M | 0.17M | 0.01M | | 0.04M | | 0.11M | | 0.19M | 0.05M | 0.04M | | | 6.11M | 1.34M | | |
|
Cash from Financing Activities
|
-0.73M | -0.73M | -0.57M | -0.72M | -0.91M | -0.04M | -0.11M | -0.01M | -0.02M | -0.04M | -0.01M | 0.00M | -0.73M | -0.74M | -0.72M | -0.73M | -0.78M | 18.67M | -1.42M | -1.11M | -1.15M | -1.08M | -1.06M | -19.45M | -1.21M | 2.85M | -1.11M | -1.05M | -1.18M | -1.20M | -1.12M | -1.12M | -1.13M | -1.12M | -1.12M | -0.00M | -0.12M | | 0.00M | -0.01M | -0.34M | 9.55M | | | -0.01M | 10.00M | | 42.80M | -0.05M | 11.66M | 20.16M | -2.50M | 8.09M | -7.59M | 8.60M | -1.11M | -0.45M | -3.29M | 8.23M | -2.25M | -0.29M | -30.50M | -0.25M | -4.98M | -2.83M | -1.24M | -0.86M |
|
Dividends Paid - Common
|
-0.71M | -0.72M | -0.71M | 5.01M | -0.72M | 1.43M | | | | | | | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 1.09M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.12M | 1.12M | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-37.93M | 61.09M | -38.66M | -15.68M | 6.07M | -13.94M | 5.57M | -33.93M | -11.21M | 0.50M | 14.81M | 35.99M | 26.52M | -20.95M | 21.23M | -30.16M | -25.43M | -20.67M | 6.59M | 86.51M | -61.69M | -42.90M | -14.47M | 87.08M | -71.86M | -15.72M | 69.04M | -11.93M | -12.85M | -6.76M | -38.68M | 67.96M | 1.96M | 4.11M | -31.97M | 17.58M | -22.53M | -40.11M | 7.73M | 12.19M | 19.93M | 4.86M | -10.42M | 6.82M | -5.77M | -11.94M | -15.78M | 21.29M | -22.49M | -10.83M | 6.76M | -1.25M | 14.77M | -19.48M | -3.16M | 19.54M | -10.11M | -15.80M | 3.38M | 25.18M | -26.58M | 25.39M | 5.46M | -0.38M | 9.63M | 7.27M | 1.39M |
|
Free Cash Flow
|
-19.52M | 57.81M | -14.93M | -4.81M | 11.41M | -8.01M | -36.93M | -9.96M | -11.12M | -5.83M | 12.29M | 32.98M | 31.26M | -17.55M | 20.48M | 11.72M | -36.39M | -35.73M | -3.91M | 90.95M | -48.14M | -47.83M | -20.62M | 98.76M | -82.81M | -23.11M | 28.75M | -5.21M | -19.39M | -11.56M | -36.76M | 54.08M | 15.66M | 24.62M | -9.98M | 9.07M | -13.67M | -35.21M | -19.61M | 34.66M | 0.95M | -18.13M | -11.66M | 4.29M | -9.70M | -18.09M | -19.46M | -21.51M | -22.82M | -22.72M | -13.40M | 1.25M | 6.68M | -11.89M | -11.76M | 20.65M | -9.66M | -20.87M | -4.85M | 27.43M | -26.29M | 55.89M | 5.71M | 4.60M | 12.46M | 7.92M | 2.25M |
|
Net Cash Flow
|
-37.93M | 61.09M | -38.66M | -15.68M | 6.07M | -13.94M | 5.57M | -33.93M | -11.21M | 0.50M | 14.81M | 35.99M | 26.52M | -20.95M | 21.23M | -30.16M | -25.43M | -20.67M | 6.59M | 86.51M | -61.69M | -42.90M | -14.47M | 87.08M | -71.86M | -15.72M | 69.04M | -11.93M | -12.85M | -6.76M | -38.68M | 67.96M | 1.96M | 4.11M | -31.97M | 17.58M | -22.53M | -40.11M | 7.73M | 12.19M | 19.93M | 4.86M | -10.42M | 6.82M | -5.77M | -11.94M | -15.78M | 21.29M | -22.49M | -10.83M | 6.76M | -1.25M | 14.77M | -19.48M | -3.16M | 19.54M | -10.11M | -15.80M | 3.38M | 25.18M | -26.58M | 25.39M | 5.46M | -0.38M | 9.63M | 7.27M | 1.39M |