|
Net Income
|
49.00M | 39.97M | 50.80M | 30.95M | 4.56M | 19.41M | -23.26M | 10.52M | -0.31M | 32.29M | 12.76M | 20.89M | 19.34M | 21.57M | 11.49M | 9.64M | 4.57M | 15.67M | 293.54M | 6.71M | 8.75M | 7.97M | 5.54M | 5.94M | 4.36M | 0.14M | 85.73M | -6.14M | -9.36M | 16.24M | 37.88M | -10.82M | 113.93M | 8.64M | 4.43M | -0.47M | 1.68M | 11.25M | | | -1.13M | 1.44M | | -1.12M | 3.22M | | | -31.58M | 2.67M | |
|
Share-based Compensation
|
| 1.38M | 1.39M | 1.69M | 1.88M | 2.05M | 3.12M | 2.67M | 2.39M | 2.23M | 2.71M | 0.64M | 2.44M | 1.90M | 2.24M | 2.27M | 2.74M | 1.48M | 2.51M | 2.48M | 4.52M | 3.15M | 2.86M | 4.00M | 0.48M | 2.00M | 0.45M | 2.00M | 3.00M | 2.00M | -0.28M | -0.69M | 1.00M | 1.30M | 3.48M | 2.26M | 4.47M | 1.96M | 1.31M | 1.48M | 1.89M | 2.00M | 1.64M | 2.00M | 2.00M | 2.00M | 2.01M | 2.00M | 1.00M | 2.00M |
|
Deferred Taxes
|
| 43.18M | -19.13M | -0.80M | 5.91M | -4.35M | -34.43M | -4.22M | -1.89M | -8.67M | 5.01M | 10.10M | 12.31M | 13.53M | 9.26M | 5.13M | 1.23M | 12.14M | 11.28M | 8.68M | 17.24M | 4.83M | -23.11M | -9.57M | -10.58M | -2.70M | 6.58M | 17.38M | -13.43M | 5.36M | -21.56M | -2.12M | -21.17M | -6.28M | -7.53M | -0.70M | 2.23M | -1.16M | -4.32M | -0.08M | -2.24M | -5.82M | -19.58M | 0.05M | -1.00M | -4.84M | -3.81M | -6.02M | 338.72M | -10.10M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 5.53M | 3.86M | 10.22M | 5.36M | -35.96M | 0.20M | -11.73M | 17.99M | 63.72M | 15.78M | 124.86M | 21.60M | -2.69M | -0.64M | 0.64M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 20.20M | 12.18M | -0.53M | 1.01M | 17.87M | 16.24M | -0.31M | 13.41M | 11.04M | -24.53M | 1.24M | 1.10M | 1.09M | -0.00M | -0.78M | 0.79M | -2.85M | 0.81M | -1.57M | -0.99M | -2.76M | 1.14M | -0.03M | -0.90M | 3.08M | 1.21M | -0.28M | 0.71M | -5.54M | 9.53M | 1.42M | 2.59M | -9.83M | -28.90M | -1.76M | 8.09M | -22.82M | 1.28M | 5.11M | 1.98M | 0.12M | 0.02M | -2.36M | -2.40M | -14.85M | 0.60M | 2.84M | -6.92M | -2.20M |
|
Asset Writedowns and Impairment
|
| | | | | | 7.18M | | 28.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | | | 25.17M | | | | |
|
Cash from Operations
|
| 72.63M | 69.23M | 54.75M | 48.27M | 24.68M | 60.05M | 56.18M | 32.58M | 63.27M | 49.62M | 73.97M | 76.84M | 30.39M | 51.02M | 37.75M | 48.91M | 30.97M | 12.15M | 32.52M | 56.71M | 71.14M | 86.58M | -30.73M | 49.03M | 5.76M | 34.37M | -12.95M | 35.54M | 40.48M | 61.40M | 38.22M | 148.20M | 20.48M | 26.32M | -23.52M | -12.76M | 43.73M | 61.37M | 51.39M | 32.47M | -1.72M | 54.13M | 11.27M | 87.59M | 49.83M | 54.92M | 39.62M | -30.18M | -17.79M |
|
Amortization of Deferred Charges
|
| 6.30M | 2.10M | 1.31M | 1.24M | 3.11M | 3.45M | 3.61M | 3.74M | 3.68M | 3.67M | 3.02M | 3.06M | 3.06M | -7.22M | 0.47M | 0.47M | 0.47M | 1.98M | 0.25M | 0.26M | 0.43M | -0.11M | 0.18M | 0.10M | 0.15M | 1.36M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 22.34M | 23.24M | 20.65M | 17.53M | 23.93M | 23.49M | 21.75M | 20.69M | 22.95M | 23.80M | 22.08M | 19.43M | 22.53M | 24.24M | 21.53M | 20.96M | 21.39M | 32.76M | 36.74M | 33.79M | 35.17M | 40.25M | 35.72M | 35.27M | 40.70M | 30.46M | 37.84M | 29.39M | 34.05M | 37.09M | 33.32M | 32.41M | 35.56M | 37.02M | 27.39M | 33.75M | 35.15M | 38.28M | 35.26M | 32.43M | 36.38M | 35.91M | 33.28M | 33.51M | 35.19M | 35.19M | 31.25M | 31.19M | 33.15M |
|
Change in Receivables
|
| 7.37M | -25.16M | 9.01M | -14.82M | 27.22M | -23.11M | -17.57M | -8.24M | 20.38M | 4.74M | -10.89M | -23.44M | 9.57M | -6.50M | 12.96M | -11.36M | 3.65M | -2.67M | -2.66M | 8.37M | 4.21M | 21.61M | -22.69M | -13.46M | 0.91M | 20.79M | 10.69M | -15.54M | -11.26M | 11.57M | 6.58M | 6.70M | 22.98M | -24.75M | 22.75M | 8.35M | 10.50M | -7.78M | -9.24M | -26.90M | -6.73M | 22.89M | -12.79M | 22.50M | -10.32M | 25.01M | -47.74M | -18.74M | 30.60M |
|
Change in Inventory
|
| 33.23M | 9.80M | -3.02M | -3.98M | 0.44M | 18.07M | -8.27M | -7.14M | -2.47M | 3.08M | -12.10M | -7.03M | 13.87M | -1.78M | 3.23M | -7.97M | -7.05M | 12.45M | 55.43M | -29.27M | 8.03M | -12.61M | 26.26M | -45.95M | 8.38M | -36.46M | 24.92M | -26.26M | 7.29M | -21.13M | 19.15M | 6.08M | 8.33M | 24.75M | -6.95M | 20.10M | 28.35M | -6.39M | -28.60M | -18.08M | 24.38M | -36.65M | 21.23M | -2.32M | 7.57M | -24.35M | 3.22M | 17.38M | 18.32M |
|
Change in Account Payables
|
| -5.17M | -13.03M | 7.17M | -4.13M | -13.60M | 6.19M | -3.99M | 1.81M | -9.38M | -8.23M | 3.58M | 4.07M | -2.59M | -7.11M | 12.73M | 12.95M | -10.43M | 2.37M | 33.81M | -11.35M | -27.35M | 35.05M | -19.11M | 11.21M | -27.31M | 9.96M | -1.52M | 7.58M | -8.26M | -3.51M | -2.47M | 8.60M | -9.03M | 10.28M | 13.51M | -1.26M | -14.64M | -5.87M | -6.97M | 10.15M | 2.36M | 8.21M | -14.32M | 18.25M | -13.24M | 17.38M | 5.86M | -4.07M | -11.24M |
|
Change in Accured Expenses
|
| 0.03M | -3.04M | 2.35M | 5.61M | 17.02M | -12.10M | -3.35M | -9.58M | 23.18M | 5.21M | -8.06M | 5.91M | 11.50M | -9.18M | -8.29M | 3.20M | 11.09M | -10.30M | -5.14M | -17.18M | 27.90M | -0.72M | -2.69M | -15.53M | 9.61M | -12.67M | 20.71M | -8.71M | 4.56M | -7.43M | 26.96M | 0.60M | -1.70M | -1.96M | 5.05M | 9.43M | 9.14M | 4.29M | -26.41M | -1.57M | -3.75M | 19.51M | -12.48M | 17.20M | 3.67M | 12.11M | -6.53M | -20.26M | 13.85M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | -0.14M | | | |
|
Other Working Capital Changes
|
| -9.73M | -10.46M | 2.94M | 22.00M | -4.58M | -16.37M | -3.09M | 27.07M | -17.91M | -7.30M | -9.82M | 19.38M | 2.32M | -7.54M | -8.24M | 16.36M | 1.09M | 9.63M | 10.54M | 24.39M | -9.20M | -25.89M | 8.37M | 25.61M | -1.52M | -17.82M | 25.29M | 26.63M | 30.15M | -50.24M | -8.15M | -4.80M | -17.32M | 21.39M | 24.50M | 12.12M | -36.29M | -9.74M | -9.93M | 35.30M | -13.56M | 1.98M | -13.35M | 13.26M | -8.22M | -12.00M | 13.78M | 19.95M | -4.57M |
|
Capital Expenditures
|
| 37.21M | 3.75M | 21.71M | 29.00M | 9.49M | 14.58M | 24.54M | 16.80M | 18.31M | 17.77M | 20.39M | 18.03M | 20.04M | 30.25M | 13.54M | 18.83M | 11.71M | 30.88M | 29.00M | 34.62M | 26.47M | 38.70M | 30.75M | 28.07M | 21.98M | 9.69M | 12.58M | 6.59M | 16.25M | 26.45M | 16.09M | 30.95M | 13.98M | 32.19M | 45.17M | 41.42M | 27.57M | 24.06M | 30.04M | 24.11M | 41.05M | 32.47M | 32.56M | 25.46M | 21.64M | 28.28M | 38.54M | 36.44M | 23.69M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | -16.13M | | | | 2.63M | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 18.73M | -0.63M | -0.45M | -1.53M | 142.98M | | -3.43M | -3.98M | -4.12M | -3.43M | -2.33M | 188.45M | 0.06M | | 43.29M | 1.14M | | | | | 1.17M | | | | | | | |
|
Cash from Investing Activities
|
| -68.76M | -30.40M | -21.21M | -42.67M | -12.01M | -14.58M | -24.54M | -16.80M | -18.31M | -17.77M | -20.39M | -15.89M | -20.04M | -30.25M | -13.54M | -18.83M | -11.71M | -233.35M | -29.00M | -34.62M | -12.82M | -39.52M | -31.38M | -28.52M | -23.52M | -4.46M | -12.58M | -10.02M | -20.22M | -35.00M | -20.51M | -36.31M | 174.34M | -214.88M | -45.17M | -41.42M | -27.57M | -24.44M | -21.35M | -32.98M | -41.30M | -32.83M | -32.56M | -25.46M | -21.64M | -28.28M | -37.51M | -37.47M | -22.19M |
|
Other financing activities
|
| | | | | 2.50M | | | | 0.01M | -0.01M | | | | -0.41M | | | | | | | | | | | | 3.51M | | 3.38M | | 20.44M | | | 0.19M | | | | | | | | 10.08M | | 1.88M | | | 21.91M | | | 0.20M |
|
Cash from Financing Activities
|
| -3.87M | -38.83M | -33.55M | 14.04M | -4.15M | -7.66M | -19.99M | -20.05M | -17.95M | -30.91M | -44.81M | -5.00M | 143.29M | -13.79M | -5.76M | -6.49M | -8.78M | -62.59M | -11.98M | -28.98M | -31.90M | -43.60M | 18.30M | 4.84M | -5.20M | -156.43M | 5.37M | -8.98M | 1.46M | -17.23M | -3.49M | -4.33M | -129.90M | -18.94M | -4.41M | -17.26M | -29.31M | -22.13M | -13.59M | -12.05M | -86.13M | 24.82M | 0.93M | -2.03M | -8.87M | -32.50M | -0.72M | 1.63M | 46.52M |
|
Dividends Paid - Common
|
| | | | | | 5.93M | | | 2.95M | 6.04M | | 2.96M | 2.96M | 6.59M | 3.45M | 3.45M | 3.45M | 3.45M | 3.94M | 3.82M | 3.58M | 3.92M | 5.09M | 3.58M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | 0.85M | 1.30M | -2.38M | -0.25M | -0.47M | -1.03M | 0.62M | -4.39M | 3.94M | -1.39M | 1.25M | 0.91M | 1.60M | -1.12M | 0.42M | -0.50M | -1.10M | -1.46M | -2.85M | -4.06M | 5.34M | 1.15M | 0.01M | -0.58M | 1.34M | -0.79M | -0.56M | 2.63M | -5.01M | 3.25M | 6.84M | -0.19M |
|
Change in Cash
|
| | | | 19.63M | 8.53M | 37.81M | 11.64M | -4.27M | 27.01M | 0.95M | 8.77M | 55.95M | 153.65M | 6.99M | 18.45M | 23.59M | 10.48M | -283.80M | -8.46M | -6.89M | 26.42M | 3.46M | -39.95M | 21.49M | -22.95M | -2.67M | -19.96M | 4.82M | 33.24M | 9.16M | 14.21M | 107.57M | 64.92M | -24.74M | -73.10M | -28.15M | -12.01M | 14.79M | 16.45M | -12.55M | -129.15M | 47.30M | -20.37M | 60.10M | 19.32M | -5.86M | 1.39M | -66.02M | 6.54M |
|
Free Cash Flow
|
| 35.43M | 65.48M | 33.04M | 19.26M | 15.19M | 45.47M | 31.64M | 15.78M | 44.96M | 31.86M | 53.58M | 58.81M | 10.35M | 20.78M | 24.21M | 30.08M | 19.26M | -18.73M | 3.51M | 22.09M | 44.66M | 47.88M | -61.48M | 20.96M | -16.22M | 24.68M | -25.53M | 28.96M | 24.23M | 34.94M | 22.12M | 117.25M | 6.50M | -5.86M | -68.69M | -54.18M | 16.16M | 37.30M | 21.35M | 8.36M | -42.77M | 21.67M | -21.30M | 62.13M | 28.19M | 26.64M | 1.07M | -66.62M | -41.48M |
|
Net Cash Flow
|
| | | | 19.63M | 8.53M | 37.81M | 11.64M | -4.27M | 27.01M | 0.95M | 8.77M | 55.95M | 153.65M | 6.99M | 18.45M | 23.59M | 10.48M | -283.80M | -8.46M | -6.89M | 26.42M | 3.46M | -43.80M | 25.35M | -22.95M | -126.52M | -20.16M | 16.55M | 21.72M | 9.16M | 14.21M | 107.57M | 64.92M | -207.49M | -73.10M | -71.44M | -13.15M | 14.79M | 16.45M | -12.55M | -129.15M | 46.13M | -20.37M | 60.10M | 19.32M | -5.86M | 1.39M | -66.02M | 6.54M |