|
Net Income
|
-3.65M | -4.30M | -1.77M | -18.84M | 0.89M | 0.42M | 1.82M | 6.97M | 0.56M | -0.47M | 0.25M | -0.09M | -0.01M | 0.28M | -0.19M | -0.00M | | | | | | -0.03M | -0.00M | -0.03M | | | | | | | -0.04M | | -0.41M | | | 8.35M | | | 12.82M | 2.21M | 1.11M | 2.52M | -0.69M | 2.83M | 3.75M | 2.81M | -26.14M | 2.57M | -0.50M | -0.30M | -0.39M | | | | | 21.10M | 30.72M | 39.28M | 19.43M | 24.95M | 1.49M | 0.77M | 49.59M | 21.12M | -5.38M | -163.18M |
|
Share-based Compensation
|
| 0.91M | 0.98M | 1.68M | 1.00M | 0.92M | 0.72M | 2.28M | 0.86M | 0.76M | 0.75M | 1.33M | 0.71M | 0.67M | 0.44M | 0.97M | 0.65M | 0.52M | 0.43M | 0.66M | 0.96M | 0.76M | 0.77M | 0.57M | 0.84M | 1.27M | 1.22M | 1.35M | 1.87M | 1.45M | 1.71M | 1.64M | 1.56M | 1.88M | 2.05M | 2.10M | 2.73M | 2.03M | 2.33M | 2.37M | 3.72M | 4.00M | 2.48M | 1.67M | 2.51M | 1.98M | 2.02M | 2.37M | 2.57M | 1.83M | 1.88M | 1.35M | 2.77M | 1.76M | 2.44M | 1.59M | 3.46M | 2.20M | 2.49M | 2.64M | 3.27M | 2.09M | 2.96M | 3.07M | 3.17M | 1.23M |
|
Deferred Taxes
|
| | -6.92M | 0.12M | 0.12M | 0.12M | -11.22M | | | | | | | | 0.78M | | | | -1.27M | | | 0.08M | -6.72M | | | -0.65M | -1.33M | | | 0.16M | -5.25M | | | -0.14M | -6.97M | | | | 4.72M | 0.39M | -0.12M | -0.71M | 4.55M | -0.18M | -0.02M | 0.88M | 3.11M | | -0.04M | -0.65M | 3.66M | 0.02M | 0.01M | 0.15M | 6.16M | -0.05M | 0.23M | | 10.62M | | | -0.61M | 0.13M | | | |
|
Cash from Discontinued Operations
|
| 7.46M | 14.22M | 15.41M | 3.39M | 2.93M | 0.45M | -3.09M | -0.05M | 0.00M | | -0.03M | -0.01M | 0.15M | -0.27M | -0.01M | | -0.00M | | | | -0.04M | -0.00M | | | | | | | | | | | | | | | | | | | | | 0.81M | 2.90M | 7.17M | 5.21M | -2.01M | 0.01M | | | | | | | | | | | | | 23.54M | | | | 16.24M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.18M | | | | 0.20M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.75M | -5.73M | 2.41M | -1.29M | -2.28M | -6.08M | -0.54M | -0.58M | -0.32M | -1.88M | -0.28M | -2.53M | -0.35M | -1.02M | -0.42M | -1.23M | -2.35M | 0.82M | -0.55M | 0.43M | 1.70M | -1.86M | 0.06M | -1.22M | | -3.60M | -1.12M | | | -0.82M | | | | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 23.16M | | | | | 107.97M | | | | | | | | | | | | | | | | | | | 0.48M | -0.48M | | 0.35M | 0.16M | -0.51M | 1.19M | | | 7.11M | 1.20M | | 0.23M | -1.43M | -0.06M | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 1,165.00M | | | | 2.27M | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 46.45M | 19.53M | 18.83M | 11.96M | 23.64M | 14.94M | -12.51M | 6.26M | 56.08M | | -13.08M | 11.05M | 28.77M | 23.50M | -12.69M | 17.96M | 32.65M | 22.39M | -14.63M | 10.84M | 21.97M | 14.40M | -14.75M | 26.51M | 32.73M | 42.73M | 15.54M | 33.90M | 52.74M | 21.80M | 2.34M | 19.38M | 27.11M | 21.24M | -22.21M | 18.40M | 42.01M | 59.34M | -37.49M | 43.97M | 66.01M | 57.44M | -43.83M | 32.86M | 67.16M | 32.91M | -3.23M | 16.00M | -29.30M | 41.60M | -7.75M | 8.30M | 38.02M | 64.13M | 38.05M | 76.05M | 92.56M | 11.82M | 53.18M | 37.23M | 63.92M | 19.93M | 13.68M | 44.87M | 72.99M |
|
Amortization of Goodwill
|
| | 33.51M | | | | 66.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | 0.62M | 0.56M | 0.56M | 0.56M | 0.56M | 0.64M | 0.39M | 0.40M | 0.40M | 0.36M | 0.27M | 0.22M | 0.24M | 0.88M | 0.26M | 0.26M | 0.25M | -1.23M | 0.18M | -0.07M | -0.10M | 8.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 6.49M | 3.69M | 6.08M | 5.99M | 5.98M | -42.01M | 5.89M | 6.85M | 6.78M | 6.67M | 6.56M | 6.73M | 6.55M | 6.51M | 6.90M | 6.81M | 6.68M | 6.65M | 6.57M | 6.54M | 6.35M | 5.98M | 6.15M | 7.09M | 9.42M | 7.89M | 6.05M | 5.80M | 5.70M | 6.56M | 5.48M | 5.53M | 5.42M | 5.26M | 5.19M | 5.16M | 5.10M | 1.99M | 4.94M | 4.95M | 5.03M | 2.63M | 4.78M | 5.16M | 5.81M | 5.17M | 7.97M | 8.04M | 7.94M | 8.01M | 6.34M | 6.34M | 6.51M | 6.97M | 6.83M | 6.83M | 6.91M | 6.80M | 6.66M | 4.70M | 4.72M | 13.13M | 9.09M | 9.29M | 7.00M |
|
Change in Receivables
|
| 9.54M | -29.98M | 15.38M | 15.23M | -7.19M | -19.23M | 24.13M | 16.03M | -5.03M | -27.51M | 15.13M | 9.73M | -5.45M | -25.68M | 22.81M | 11.48M | -8.94M | -24.33M | 17.11M | 24.82M | -8.90M | -18.71M | 15.33M | 14.83M | -2.08M | -10.87M | -14.88M | 5.74M | 5.35M | -34.03M | 4.46M | 9.98M | 27.86M | -20.50M | -4.95M | 27.00M | 8.49M | -40.20M | 27.62M | 13.53M | 15.49M | -45.39M | 7.18M | 19.11M | 14.59M | -43.16M | 2.52M | 26.63M | 36.15M | -23.41M | 11.10M | 29.37M | -14.94M | -58.29M | 18.00M | 36.98M | -10.65M | -28.96M | 6.95M | 23.96M | 2.80M | -51.62M | 7.36M | 17.88M | 3.46M |
|
Change in Inventory
|
| 0.21M | -86.49M | 6.76M | -0.98M | -4.75M | -1.18M | 13.85M | 1.93M | -4.27M | -1.40M | 7.96M | -0.82M | -6.50M | 0.38M | 9.80M | -6.17M | -3.42M | 4.76M | 6.27M | -0.54M | -0.20M | 3.07M | 5.36M | -6.96M | -5.97M | -14.71M | -0.12M | -4.87M | -4.75M | -2.04M | -2.34M | 0.09M | 0.23M | 1.15M | 8.91M | 6.08M | 1.28M | -3.94M | -0.04M | -13.43M | -5.15M | 4.34M | 7.24M | -10.53M | 1.28M | 7.73M | 15.26M | 27.42M | 23.22M | 19.86M | 20.94M | 12.68M | -13.78M | -34.22M | 1.59M | -13.72M | -18.30M | -15.48M | 17.23M | -9.09M | -5.54M | 16.02M | 12.35M | 0.52M | -4.96M |
|
Change in Account Payables
|
| -2.33M | -17.78M | 18.36M | 6.24M | -6.03M | -6.07M | 14.58M | 2.51M | -3.19M | -11.82M | 12.01M | 3.84M | -9.72M | -9.90M | 13.28M | 0.21M | -1.57M | -11.50M | 13.06M | 16.64M | -7.44M | -11.05M | 8.45M | 11.80M | -10.41M | -15.00M | -5.10M | 2.67M | 4.79M | -19.43M | 5.67M | 11.29M | 8.17M | -13.80M | -1.69M | 7.76M | 3.17M | -14.73M | 5.33M | -1.32M | 18.76M | -17.97M | -18.91M | 17.92M | 13.85M | -14.02M | 1.47M | 33.70M | -3.15M | 6.34M | -11.96M | 1.46M | -14.26M | -51.50M | 23.08M | 25.25M | 4.87M | -67.58M | 35.45M | 11.26M | 2.78M | -22.97M | 12.42M | 5.87M | 7.69M |
|
Change in Accured Expenses
|
| 9.97M | -3.28M | 1.53M | -4.07M | 6.21M | 2.59M | -4.45M | 4.97M | 11.30M | -7.25M | -14.04M | -0.90M | 9.68M | -1.88M | -5.68M | 9.85M | | 4.23M | -8.02M | 6.55M | 2.13M | -1.68M | -6.87M | 11.18M | 8.06M | 6.63M | -11.03M | 1.23M | 20.84M | -9.79M | -12.06M | 1.98M | 17.59M | -10.24M | -33.31M | 16.96M | 15.87M | 2.83M | -31.90M | 22.10M | 25.45M | -1.60M | -33.27M | -2.77M | 13.66M | -22.19M | -6.33M | -2.94M | -2.99M | -2.12M | 9.76M | 11.53M | -22.35M | -10.19M | 1.59M | 29.58M | 14.99M | -21.86M | 5.59M | 4.18M | -5.62M | -0.24M | -15.04M | 14.32M | -5.73M |
|
Other Working Capital Changes
|
| 2.98M | 13.39M | 1.75M | -8.86M | -0.24M | 5.72M | -7.71M | -0.68M | -1.11M | -0.66M | -2.06M | 1.25M | -1.50M | -0.10M | -0.23M | 3.44M | -2.60M | -0.20M | 2.25M | 1.72M | -2.76M | 1.25M | -1.79M | 3.20M | -0.89M | -1.29M | 0.25M | 4.08M | -2.43M | -4.41M | -0.41M | 2.58M | -0.17M | 0.63M | -1.50M | 4.34M | -1.73M | -1.15M | 2.46M | 2.53M | 1.97M | 2.36M | -6.22M | 4.33M | -4.16M | 0.59M | 0.43M | 0.18M | 0.66M | -0.85M | 1.40M | 1.27M | 0.95M | -5.68M | -2.54M | -1.53M | 7.01M | -3.46M | 1.62M | 1.48M | 1.06M | 18.36M | -2.49M | 8.66M | -11.15M |
|
Capital Expenditures
|
| 1.34M | 2.35M | 1.52M | 2.84M | 1.91M | 2.10M | 1.78M | 2.76M | 3.29M | 3.71M | 2.74M | 1.82M | 2.29M | 4.50M | 1.98M | 2.76M | 4.08M | 6.12M | 4.06M | 7.44M | 7.68M | 4.11M | 2.02M | 2.60M | 2.20M | 5.55M | 1.50M | 2.53M | 3.56M | 3.18M | 1.45M | 1.82M | 1.88M | 6.25M | 1.03M | 2.67M | 3.06M | 3.60M | 3.13M | 3.13M | 1.44M | 1.07M | 2.14M | 2.03M | 3.71M | 5.17M | 4.39M | 5.08M | 3.78M | 4.45M | 4.40M | 6.80M | 4.50M | 4.43M | 2.19M | 3.09M | 2.69M | 7.02M | 4.37M | 2.96M | 4.18M | 8.97M | 11.43M | 17.53M | 8.22M |
|
Sales of Property, Plant and Equipment
|
| 0.05M | 0.02M | 0.01M | 0.06M | 0.11M | 0.04M | 0.46M | 0.01M | 0.50M | 0.25M | 0.01M | 0.41M | 0.00M | 0.24M | 0.13M | 0.12M | 12.20M | 0.16M | 0.14M | 5.81M | 0.01M | 0.03M | 26.18M | | 0.21M | 0.11M | 0.06M | 0.10M | 0.09M | 0.70M | 9.23M | 3.54M | 0.16M | 0.16M | 2.82M | 0.11M | 0.22M | -2.80M | 0.02M | 0.04M | 0.03M | 0.01M | 0.05M | 0.01M | 1.30M | -1.28M | | | 0.06M | 0.15M | 0.01M | 0.08M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | 1.64M | 2.71M | | | 42.37M | | | 5.20M | 0.19M | | | | | | 134.32M | 6.30M | 0.00M | 2.31M | | | 21.10M | 18.56M | -0.07M | | | | | 5.24M | | 0.26M | | 8.40M | -0.07M | 54.54M | -0.15M | | 259.30M | 0.00M | | -4.14M | | | | 51.62M | | -0.55M | | 10.42M | | | | | | 184.59M | 8.36M | 17.51M |
|
Divestments
|
| -0.30M | -0.39M | 30.10M | -0.94M | | | 58.00M | 1.03M | | 8.50M | | | | | | | | | | | | | | | | | | | -0.23M | | | | | | | | | | | | | -2.39M | -0.68M | -0.38M | 0.10M | -1.08M | 26.99M | 13.00M | -1.93M | | | | | | | | | 8.05M | | -1.03M | -1.44M | 30.94M | 0.35M | -1.33M | -0.04M |
|
Cash from Investing Activities
|
| -5.60M | -3.31M | 28.59M | -4.46M | -2.05M | -2.31M | 56.43M | -109.33M | -2.79M | 3.39M | -5.44M | -1.41M | -2.29M | -46.62M | -1.85M | -2.79M | 2.93M | -6.15M | -3.92M | -1.51M | -7.67M | -3.92M | 24.10M | -135.71M | -8.29M | -5.44M | -2.64M | 6.05M | -3.71M | -23.57M | -10.78M | 1.79M | -1.72M | -6.09M | 1.79M | -2.56M | -8.09M | -6.40M | -3.37M | -3.10M | -9.81M | -3.39M | -57.31M | -1.54M | -2.30M | -265.56M | 22.60M | 7.92M | -1.56M | -4.24M | -4.40M | -6.80M | -56.12M | -4.36M | -1.64M | -3.09M | -13.11M | 2.12M | -4.37M | -3.99M | -5.62M | 22.52M | -195.66M | -26.86M | -25.77M |
|
Other financing activities
|
| 2.29M | 0.09M | 0.11M | -0.04M | 0.10M | | | | | 1.54M | 0.10M | -0.04M | -0.04M | | 3.71M | 0.04M | 0.10M | 0.04M | 0.09M | -0.01M | 0.02M | 0.00M | 0.02M | 0.02M | -0.04M | 1.17M | 0.05M | | | | | | | | | | | | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -42.87M | -8.21M | -50.93M | -0.31M | -0.12M | -0.00M | -0.72M | 19.51M | -20.05M | -1.51M | -0.79M | -0.51M | -0.03M | 0.16M | -2.32M | -0.46M | -0.11M | 0.19M | 0.05M | -0.38M | 0.03M | -0.02M | -0.33M | 29.76M | -19.16M | -10.99M | -0.34M | 1.48M | 0.12M | 0.09M | -0.91M | -0.24M | -0.58M | -0.86M | -0.62M | -5.27M | 0.28M | -0.57M | -213.25M | -2.93M | -0.15M | -0.72M | -4.16M | -0.22M | -1.65M | 85.49M | -30.39M | -25.90M | 26.02M | -36.34M | 15.04M | 0.99M | 23.64M | -64.68M | -46.51M | -61.46M | -12.21M | -0.15M | -1.43M | -0.01M | -9.49M | -1.25M | -62.39M | -0.10M | -1.04M |
|
Exchange Rate Effect
|
| | | | | | | 0.44M | 0.15M | -1.26M | 0.21M | 0.52M | -0.39M | 0.61M | 0.01M | -0.88M | -0.36M | 0.75M | -0.24M | -0.35M | 0.61M | -1.02M | -0.86M | -1.33M | 0.56M | -1.37M | -0.77M | 1.20M | 0.06M | -0.21M | -1.20M | 0.07M | 0.56M | 0.84M | -0.04M | -0.50M | -0.57M | 0.46M | -1.48M | 0.61M | 0.42M | -0.31M | 0.42M | -0.92M | 0.90M | -0.55M | -0.61M | -0.13M | 0.22M | -0.18M | -0.10M | -0.16M | -0.92M | -0.77M | 0.60M | -0.01M | -0.37M | -0.40M | 0.17M | -0.14M | -0.03M | 0.21M | -0.60M | 0.01M | 0.27M | -0.07M |
|
Change in Cash
|
| -2.01M | 8.49M | -3.80M | 7.02M | 21.50M | 12.55M | 43.64M | -83.41M | 11.96M | 21.06M | -18.79M | 8.74M | 27.06M | -23.10M | -17.74M | 14.35M | 36.21M | 16.19M | -18.85M | 9.57M | 13.26M | 9.60M | 7.69M | -78.88M | 3.91M | 25.53M | 13.77M | 41.49M | 48.95M | -2.88M | -9.28M | 21.48M | 25.65M | 14.25M | -21.54M | 10.00M | 34.67M | 51.59M | -253.50M | 38.37M | 55.74M | 53.74M | -105.40M | 34.89M | 58.96M | -147.76M | -11.32M | -3.77M | -3.03M | -1.08M | 2.72M | 1.58M | 4.77M | -4.31M | -10.11M | 11.12M | 66.84M | 13.96M | 47.24M | 32.44M | 49.78M | 40.60M | -244.37M | 18.18M | 46.11M |
|
Free Cash Flow
|
| 45.11M | 17.18M | 17.32M | 9.12M | 21.73M | 12.84M | -14.29M | 3.50M | 52.79M | -3.71M | -15.82M | 9.23M | 26.48M | 19.00M | -14.67M | 15.20M | 28.57M | 16.26M | -18.68M | 3.40M | 14.29M | 10.29M | -16.77M | 23.91M | 30.53M | 37.18M | 14.04M | 31.37M | 49.18M | 18.62M | 0.89M | 17.56M | 25.23M | 14.99M | -23.24M | 15.73M | 38.95M | 55.73M | -40.62M | 40.84M | 64.57M | 56.37M | -45.97M | 30.82M | 63.45M | 27.73M | -7.61M | 10.92M | -33.08M | 37.14M | -12.16M | 1.50M | 33.52M | 59.70M | 35.85M | 72.95M | 89.87M | 4.80M | 48.81M | 34.27M | 59.74M | 10.96M | 2.25M | 27.34M | 64.77M |
|
Net Cash Flow
|
| -2.01M | 8.02M | -3.51M | 7.19M | 21.47M | 12.63M | 43.20M | -83.56M | 33.24M | 1.88M | -19.31M | 9.12M | 26.45M | -22.96M | -16.86M | 14.72M | 35.47M | 16.43M | -18.50M | 8.96M | 14.32M | 10.46M | 9.02M | -79.44M | 5.28M | 26.30M | 12.57M | 41.43M | 49.16M | -1.68M | -9.35M | 20.92M | 24.81M | 14.29M | -21.04M | 10.57M | 34.21M | 52.36M | -254.11M | 37.95M | 56.04M | 53.33M | -105.30M | 31.09M | 63.22M | -147.15M | -11.01M | -1.99M | -4.85M | 1.02M | 2.88M | 2.49M | 5.54M | -4.91M | -10.10M | 11.49M | 67.24M | 13.79M | 47.38M | 33.23M | 48.81M | 41.20M | -244.37M | 17.91M | 46.18M |