|
Net Income
|
-2.63M | -3.72M | -3.73M | -5.49M | -3.77M | -3.42M | -2.96M | -3.46M | -2.72M | -2.79M | -3.01M | -2.45M | -1.87M | -2.25M | -2.40M | -2.44M | -2.85M | | -3.07M | -3.08M | -2.95M | | | 0.03M | 0.02M | -6.53M | -132.00 | -3.27M | -1.42M | -1.90M | -13.97M | -4.40M | -11.95M | -2.10M | 2.62M | 5.33M | 19.09M | -22.00M | -15.68M | 38.19M | -353.56M | -32.58M | -159.67M | 18.51M | -27.45M | -80.07M | 39.28M | 219.20M | -109.26M | -149.54M | 186.59M | -298.68M | 213.36M | 96.43M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.01M | -0.00M | | | | | | | | | 0.70M | 0.80M | 1.30M | 1.60M | 2.80M | 5.70M | 7.30M | 11.10M | 13.90M | 20.20M | 26.20M | | 57.90M | 64.70M | 63.10M | | 30.90M | 35.90M | 58.50M | | 76.90M | 82.20M | 82.00M |
|
Share-based Compensation
|
0.39M | 0.42M | 0.41M | 0.50M | 0.59M | 0.72M | 0.53M | 0.52M | 0.38M | 0.29M | 0.35M | 0.32M | 0.22M | 0.23M | 0.25M | 0.22M | 0.48M | 0.41M | 0.33M | 0.21M | 0.40M | 0.14M | 0.18M | | | | 4.38M | 0.23M | 0.12M | 0.08M | 0.31M | 1.91M | 0.47M | 0.47M | 0.56M | 0.94M | 0.97M | 36.02M | 30.56M | 3.04M | 0.70M | 3.56M | 17.25M | -2.30M | 3.43M | 13.52M | 17.52M | 32.00M | 32.13M | 30.57M | 30.50M | 29.58M | 30.12M | 32.86M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | | | | | | | | | | 3.73M | | -0.25M | | -6.63M | -3.04M | 56.12M | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.05M | 0.05M | 0.04M | -2.45M | 0.05M | 0.04M | 0.05M | -7.77M | 0.04M | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.22M | 12.83M | | | | 3.57M | 0.02M | 0.02M | -0.01M | 2.20M | 0.39M | 26.26M | 0.26M | | 0.37M | 8.61M | 7.67M | 15.45M | 5.78M | -0.03M | -5.31M | 4.55M | -20.23M | -0.07M | 24.32M | -21.88M | -41.89M | -0.35M | 2.74M |
|
Asset Writedowns and Impairment
|
| | 0.02M | 0.54M | 0.01M | 0.04M | 0.14M | -0.09M | 0.02M | 0.04M | 0.04M | 0.17M | 0.04M | 0.00M | | | | 0.00M | | | | | | | | 0.16M | 2.38M | | | | | | 9.41M | | | | | | | | | | | | | | | | | | | | | 15.30M |
|
Cash from Restructuring
|
| | 0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | | | 6.13M | | 1.67M | | | | 3.57M | 3.55M | 3.55M | 1.30M | 0.01M | 0.60M | 0.40M | 0.06M | 0.06M | | | | | | | | | | | | | | 6.90M | 12.80M |
|
Cash from Operations
|
-2.13M | -2.86M | -2.78M | -3.59M | -3.14M | -3.31M | -2.13M | -2.13M | -2.15M | -2.20M | -2.07M | -1.92M | -1.73M | -1.33M | -0.54M | -1.89M | -2.47M | -1.88M | -2.57M | -2.80M | -2.84M | | -1.68M | | -1.28M | | -3.09M | -3.18M | -5.00M | -4.75M | -2.48M | -2.66M | -2.63M | -3.54M | 5.97M | -5.99M | -21.17M | -33.71M | -25.21M | -45.32M | 30.93M | 13.43M | 1.49M | 32.36M | -38.15M | -6.17M | 45.03M | -57.85M | -42.51M | -56.33M | -98.36M | -122.06M | -231.32M | -114.02M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.65M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.02M | -0.02M | -0.02M | -0.17M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | | | | -0.02M | -0.02M | -0.02M | -0.02M | | | | | | | | | 0.57M | 0.58M | 0.58M | 0.57M | 0.64M | 0.01M | -0.28M | | | | -0.08M | 0.30M | 0.36M | 0.45M | 2.08M | 9.29M | 0.59M | 0.55M | 0.72M | 0.65M | 0.81M | 0.87M | 1.03M | 1.20M | 1.26M | 1.39M | 1.61M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.58M | 0.58M | 0.57M | 0.64M | 0.01M | -0.28M | | | | -0.08M | 0.30M | 0.36M | 0.45M | 2.08M | 9.29M | 0.59M | 0.55M | 0.72M | 0.65M | 0.81M | 0.87M | 1.03M | 1.20M | 1.26M | 1.39M | 1.61M |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.12M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.01M | -0.00M | | | | | 0.02M | 0.02M | 0.02M | 0.05M | 0.66M | 0.83M | 1.27M | 1.73M | 2.85M | 5.74M | 12.21M | 5.53M | 14.24M | 20.56M | 26.56M | 46.58M | 59.34M | 66.16M | 64.57M | 62.28M | 32.34M | 37.33M | 60.00M | 82.38M | 77.93M | 83.20M | 82.93M |
|
Change in Receivables
|
| | | | | | 0.02M | 0.03M | -0.01M | -0.05M | -0.02M | 0.03M | -0.03M | 0.02M | -0.02M | -0.00M | | | | -0.02M | 0.04M | | | | | | | | | | | | | | | | | 3.60M | 1.89M | 0.62M | 0.07M | 1.29M | 9.55M | | | | | | | | | | | |
|
Change in Inventory
|
-0.13M | 0.65M | 0.70M | 0.36M | 0.30M | 0.28M | 0.14M | 0.42M | 0.01M | -0.03M | -381.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | 0.20M | 0.10M | 0.22M | -0.09M | 0.19M | -0.04M | -0.12M | -0.02M | 0.21M | -0.03M | 0.09M | 0.17M | -0.00M | -0.09M | -0.09M | | 0.07M | | | | | -0.37M | -1.46M | 0.03M | -0.09M | -0.14M | 0.28M | -0.08M | -0.06M | 2.19M | 12.85M | -13.96M | -3.85M | -8.77M | 7.49M | -6.10M | 5.78M | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -0.08M | -0.02M | 0.49M | 0.30M | -0.53M | -0.05M | -0.19M | 0.42M | 0.06M | 0.11M | -0.42M | 0.01M | -0.00M | 0.11M | -0.49M | | -0.33M | | | | | 0.99M | -0.11M | 0.00M | 0.19M | 0.04M | -0.32M | 0.01M | 1.20M | 2.85M | -0.47M | 1.00M | 0.87M | -14.33M | 3.20M | 6.82M | 7.80M | -5.89M | -30.55M | -6.36M | 34.49M | -20.31M | -5.93M | 9.67M | 30.45M | -13.62M | 19.46M | -19.27M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | | | -3.04M | -2.08M | -5.04M | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.02M | -0.37M | -0.68M | | 0.36M | -0.11M | -0.11M | 0.31M | 0.83M | 0.15M | 0.20M | -0.46M | 0.58M | -0.01M | -0.07M | | -0.09M | | | | | -0.58M | -0.33M | 1.67M | -0.66M | -0.54M | -0.66M | 0.67M | -0.26M | -0.63M | -15.77M | -7.41M | 30.95M | 1.55M | -20.53M | -2.75M | 9.67M | -46.96M | 32.23M | 9.13M | -0.75M | -1.74M | -8.80M | -10.43M | 13.14M | -0.04M | 11.44M | -3.44M |
|
Capital Expenditures
|
-0.03M | -0.04M | -0.06M | 0.38M | -0.05M | 0.20M | 0.03M | 0.01M | 0.04M | 0.02M | 0.02M | 0.01M | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | 40.51M | 0.00M | 0.00M | 0.00M | 4.95M | | | 4.82M | 1.87M | 2.27M | 4.86M | 71.73M | 68.26M | 37.08M | 40.32M | 52.27M | 18.74M | 50.95M | 56.47M | 40.78M | 45.49M | 57.31M | 53.54M | 71.29M | 58.21M | 32.86M | 60.38M | 25.69M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.02M | 0.08M | -0.00M | 0.05M | | | | | | | | | | | | 1.13M | 2.30M | 0.19M | | 11.83M | | | 0.05M |
|
Change in Intangibles
|
-0.10M | -0.06M | -0.13M | 0.64M | -0.07M | 0.30M | 0.03M | 0.04M | 0.11M | 0.04M | 0.03M | 0.05M | 0.02M | 0.03M | 0.01M | 0.05M | 0.03M | 0.02M | 0.03M | 0.05M | 0.04M | | 0.01M | | 0.08M | | 9.27M | 1.00M | 2.19M | | | 0.03M | 0.00M | 1.00M | 7.27M | 0.04M | -0.02M | | 0.01M | 0.03M | 0.00M | -0.00M | 9.50M | 0.03M | 0.00M | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.66M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
4.48M | 0.74M | 0.92M | 1.30M | 0.51M | 0.04M | 1.61M | 3.05M | 1.69M | 0.60M | -0.96M | 1.64M | 0.44M | 0.56M | 0.21M | 1.62M | | | 2.58M | 10.97M | 4.64M | | 7.97M | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | | | |
|
Cash from Investing Activities
|
3.85M | -1.17M | 0.73M | 1.12M | 0.39M | -4.14M | -1.45M | 2.27M | 1.54M | 0.23M | -1.49M | 1.33M | 0.42M | 0.32M | -0.23M | -0.83M | -5.65M | -3.52M | -2.70M | 4.24M | -0.28M | | 4.86M | | 1.08M | | 2.00M | 0.97M | 2.19M | -0.00M | -6.41M | -0.01M | -6.89M | -9.63M | -24.61M | -58.66M | -72.55M | -89.90M | -269.51M | -140.27M | -129.66M | -59.48M | -25.47M | -73.99M | -33.47M | -124.93M | -182.38M | -194.49M | -326.20M | -205.50M | -782.62M | -59.23M | 19.21M | 118.65M |
|
Other financing activities
|
0.01M | 0.03M | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | -3.93M | | | 0.13M | 0.04M | 0.31M | 0.19M | 1.09M | 5.66M | 2.14M | 0.97M | 36.02M | 65.45M | 6.60M | 0.70M | 3.56M | 17.25M | -2.30M | 3.43M | 13.52M | 17.52M | 32.00M | 32.13M | 30.57M | 30.50M | 29.58M | 30.12M | 32.86M |
|
Cash from Financing Activities
|
-0.07M | 0.09M | 0.17M | 8.19M | 0.14M | 9.21M | -0.03M | -0.15M | -0.15M | -0.07M | -0.15M | 1.16M | -0.34M | 10.64M | -0.35M | 3.86M | -0.36M | 12.65M | -0.10M | -0.14M | 1.44M | | -0.08M | | 28.71M | | -0.29M | 3.00M | 17.90M | 3.81M | 1.17M | 9.18M | 4.70M | 34.11M | 211.93M | 82.28M | -0.11M | 34.31M | 549.16M | -13.15M | 255.63M | 30.31M | -0.45M | -0.93M | 173.02M | 132.03M | 444.41M | 343.67M | 161.38M | 209.04M | 803.89M | 67.86M | 304.49M | 71.47M |
|
Change in Cash
|
1.65M | -3.94M | -1.89M | 5.72M | -2.60M | 1.75M | -3.60M | -0.01M | -0.77M | -2.03M | -3.71M | 0.57M | -1.65M | 9.63M | -1.11M | 1.14M | -8.49M | 7.24M | -5.38M | 1.30M | -1.67M | | 3.08M | | 28.51M | | -1.38M | 0.79M | 15.10M | -0.95M | -7.72M | 6.52M | -4.82M | 20.95M | 193.30M | 17.63M | -93.83M | -89.30M | 254.44M | -198.73M | 156.90M | -15.73M | -24.42M | -42.56M | 101.41M | 0.93M | 307.06M | 91.33M | -207.33M | -52.79M | -77.08M | -113.43M | 92.38M | 76.11M |
|
Free Cash Flow
|
-2.10M | -2.82M | -2.72M | -3.97M | -3.09M | -3.51M | -2.15M | -2.15M | -2.20M | -2.22M | -2.09M | -1.93M | -1.73M | -1.33M | -0.54M | -1.89M | -2.48M | -1.90M | -2.57M | -2.80M | -2.84M | | -1.68M | | -1.28M | | -43.59M | -3.19M | -5.00M | -4.75M | -7.43M | -2.66M | -2.63M | -8.35M | 4.10M | -8.26M | -26.03M | -105.45M | -93.47M | -82.40M | -9.40M | -38.84M | -17.25M | -18.59M | -94.62M | -46.95M | -0.46M | -115.16M | -96.05M | -127.62M | -156.56M | -154.92M | -291.70M | -139.70M |
|
Net Cash Flow
|
1.65M | -3.94M | -1.89M | 5.72M | -2.60M | 1.75M | -3.60M | -0.01M | -0.77M | -2.03M | -3.71M | 0.57M | -1.65M | 9.63M | -1.11M | 1.14M | -8.49M | 7.24M | -5.38M | 1.30M | -1.67M | | 3.10M | | 28.51M | | -1.38M | 0.79M | 15.10M | -0.95M | -7.72M | 6.52M | -4.82M | 20.95M | 193.30M | 17.63M | -93.83M | -89.30M | 254.44M | -198.73M | 156.90M | -15.73M | -24.42M | -42.56M | 101.41M | 0.93M | 307.06M | 91.33M | -207.33M | -52.79M | -77.08M | -113.43M | 92.38M | 76.11M |