|
Net Income
|
-0.87M | -0.50M | -3.45M | -1.90M | -1.75M | -0.88M | -4.30M | -10.20M | -4.20M | -3.66M | -4.12M | -3.11M | -3.57M | -1.98M | -0.51M | -1.03M | -0.11M | -0.21M | -6.61M | -8.99M | -8.45M | -1.92M | -39.41M | -6.31M | -3.72M | -7.75M | -11.30M | -1.48M | -13.11M | -2.09M | 3.67M | 17.03M | 0.92M | 4.09M | 1.92M | 3.53M | 3.26M | 2.39M | -0.90M | 0.04M | -1.81M | -1.92M | -5.39M | -2.08M | -0.36M |
|
Share-based Compensation
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.16M | 0.20M | 0.22M | 0.42M | 0.52M | 0.57M | 0.49M | 0.80M | 0.79M | 0.82M | 1.17M | 0.95M | 0.93M | 0.93M | 1.11M | 1.51M | 1.46M | 1.18M | 1.13M | 1.42M | 1.31M | 1.40M | 1.25M | 6.74M | 6.26M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.06M | 0.08M | 0.08M | 0.01M | 0.10M | 0.10M | 0.11M | 0.03M | 0.13M | 0.13M | 0.17M | 0.12M | 0.12M | 0.12M | 0.23M | 0.15M | 0.15M | 0.15M | 0.26M | 0.01M | 0.02M | 0.02M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | 0.05M | 0.18M | | | 0.30M | 3.64M | -7.20M | 0.50M | 1.60M | 2.60M | 2.12M | 0.40M | 0.70M | 9.40M | 0.51M | 0.80M | 0.20M | -447.00 | | | | | 8.76M | 8.74M | 8.77M | | 2.07M | 1.43M | 1.44M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | 4.38M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 0.54M | -2.51M | 0.52M | 0.19M | -1.85M | -1.96M | 1.76M | 1.19M | 2.77M | 6.19M | 6.72M | 4.25M | 4.44M | 5.97M | 5.97M | 1.98M | 0.88M | 3.06M | 4.21M | 1.62M | 3.68M | 10.49M | 8.37M | 4.22M | 4.69M | 16.94M | 21.10M | 16.04M | 15.58M | 25.68M | 28.51M | 18.13M | 15.89M | 29.42M | 23.40M | 4.48M | 14.41M | 17.26M | 21.75M | 10.61M | 10.55M | 8.01M | 52.06M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 36.47M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.10M | 0.14M | 0.15M | 0.15M | 0.22M | 0.60M | 2.09M | 0.94M | 0.45M | 0.31M | 0.33M | 0.33M | 0.32M | 0.33M | 0.33M | 0.61M | 0.84M | 1.07M | 1.08M | 1.00M | 0.94M | 0.94M | 0.95M | 0.75M | 0.67M | 0.50M | 0.50M | 0.01M | 0.59M | 0.65M | 0.68M | 0.67M | 0.71M | 0.65M | 0.66M | 0.70M | 0.80M | 0.97M | 1.20M | 1.14M | 1.07M | 0.92M | 0.92M |
|
Depreciation & Amortization (CF)
|
| | 1.66M | 2.41M | 2.91M | 2.13M | 3.31M | 5.29M | 7.36M | 6.11M | 8.49M | 8.73M | 8.67M | 7.56M | 6.25M | 6.12M | 5.28M | 5.16M | 8.60M | 9.77M | 11.38M | 11.35M | 11.39M | 11.06M | 9.59M | 10.03M | 9.80M | 14.40M | 14.46M | 14.71M | 15.01M | 16.30M | 18.07M | 15.24M | 15.19M | 15.21M | 15.16M | 14.67M | 13.66M | 13.81M | 14.05M | 14.59M | 16.69M | 17.30M | 19.18M |
|
Change in Account Payables
|
| | 2.82M | -3.68M | -0.62M | -0.08M | 0.18M | 0.01M | 0.23M | -0.46M | 0.03M | 0.02M | 0.06M | 0.22M | 0.14M | -0.31M | 0.48M | -0.39M | -0.10M | -0.01M | -0.65M | 0.35M | -0.33M | 0.01M | 0.00M | 0.01M | 0.00M | -0.75M | 0.00M | 0.20M | -0.04M | 0.02M | -604.00 | 351.00 | 0.01M | -0.01M | 0.01M | -0.01M | | -0.01M | -0.04M | -0.01M | -0.01M | -0.34M | 0.00M |
|
Change in Accured Expenses
|
| | 0.70M | 0.44M | 0.24M | -0.26M | 0.32M | 3.19M | 0.14M | -0.98M | 0.72M | 0.69M | 2.57M | -2.26M | -0.09M | 0.87M | 0.79M | -2.36M | -0.53M | 1.86M | 3.08M | -2.83M | -0.43M | 3.05M | 0.46M | -2.78M | -3.82M | 2.77M | 3.61M | -2.46M | -2.14M | 1.46M | 8.13M | -4.15M | -2.47M | 2.72M | 5.28M | -8.78M | 2.81M | 0.49M | 8.98M | -4.43M | 1.58M | -6.86M | 11.57M |
|
Other Working Capital Changes
|
| | 1.06M | -0.14M | 0.23M | 0.38M | 1.30M | 0.18M | -0.04M | 0.74M | 1.70M | -0.08M | 0.95M | -1.14M | 1.39M | -0.50M | 0.36M | -0.01M | 0.22M | -0.69M | 0.06M | 1.24M | -2.75M | -0.28M | -0.28M | -2.63M | -1.87M | -0.06M | -0.29M | 3.59M | 1.79M | -2.59M | 1.28M | 0.30M | -0.65M | -5.00M | -1.53M | 6.22M | -0.65M | -1.93M | -0.11M | 3.32M | -0.56M | -1.62M | -0.10M |
|
Capital Expenditures
|
| | 110.53M | 14.46M | 7.96M | 3.16M | 69.28M | 347.62M | 37.46M | 45.50M | 49.43M | | | | 0.15M | 0.26M | -0.41M | | 1.76M | 3.87M | 3.80M | | | | 0.61M | | 16.01M | 31.06M | | 17.51M | 18.82M | 53.70M | | 114.00 | | | 15.62M | | 0.04M | 10.48M | -5.03M | 140.87M | 80.50M | 122.70M | 85.68M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 3.36M | | | | | | | | | | | | | | | | | | 0.88M | 0.04M | | | | 0.50M | 3.04M | 0.58M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 345.54M | -1.00 | | | | | | | 46.49M | | | | | 65.54M | | 277.00 | | | | | | | | -0.47M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | | | 0.01M |
|
Cash from Investing Activities
|
| | -111.19M | -14.37M | -9.98M | -5.32M | -74.15M | -351.85M | -40.17M | -42.20M | -48.75M | -1.43M | -6.12M | -1.24M | 1.78M | -3.18M | -0.75M | -1.03M | -339.24M | -7.16M | -12.67M | 11.28M | -2.77M | -4.65M | -11.14M | -10.40M | -52.77M | -45.57M | -3.04M | -18.85M | -21.36M | -124.64M | -27.52M | -31.63M | -20.86M | 39.05M | -14.70M | -3.23M | -0.61M | -12.57M | -67.12M | -100.64M | -70.31M | -165.14M | -115.59M |
|
Other financing activities
|
| | 1.76M | 1.42M | 2.99M | 15.13M | 10.81M | 8.60M | 4.40M | 5.97M | 3.87M | 4.06M | 4.06M | -11.44M | 3.97M | 4.03M | 4.04M | -10.15M | 8.30M | 0.16M | 0.05M | 0.02M | 0.19M | 0.16M | 0.17M | 0.14M | 4.93M | 0.43M | 0.01M | 1.60M | 0.16M | 0.01M | 0.01M | 0.00M | 0.21M | 0.04M | -0.00M | 0.62M | 9.05M | 0.13M | 0.44M | 0.46M | 0.54M | 56.28M | 0.46M |
|
Cash from Financing Activities
|
| | 115.94M | 18.31M | 2.76M | 26.69M | 111.60M | 302.81M | 37.79M | 46.74M | 43.37M | -3.07M | -0.39M | -8.64M | -7.96M | -2.45M | -6.56M | 4.43M | 344.51M | 5.61M | 8.62M | 33.48M | -8.15M | -8.89M | -8.88M | 39.67M | 6.46M | 23.28M | -13.88M | 9.82M | 4.53M | 109.19M | -3.34M | 9.68M | -7.74M | -59.40M | -7.08M | 8.11M | -20.71M | -8.41M | 48.24M | 75.70M | 70.37M | 159.72M | 74.79M |
|
Dividends Paid - Common
|
| | 0.18M | 1.18M | 0.97M | 2.58M | 1.67M | 2.73M | 3.32M | 16.05M | 3.99M | 4.19M | 4.24M | 20.47M | 8.24M | 8.37M | 8.50M | 20.57M | 8.41M | 8.53M | 8.71M | 20.79M | 8.67M | 8.78M | 8.92M | 21.00M | 9.38M | 12.47M | 12.49M | 28.02M | 12.43M | 13.36M | 14.74M | 20.28M | 14.68M | 14.50M | 14.64M | 14.63M | 14.44M | 14.45M | 14.55M | 14.52M | 14.22M | 22.18M | 22.29M |
|
Exchange Rate Effect
|
| | | | | | -0.13M | -0.00M | 0.02M | -0.06M | -0.13M | 0.16M | 0.21M | -0.06M | -0.07M | -0.07M | 0.10M | -0.45M | -0.28M | -0.02M | 0.39M | 0.26M | -0.36M | 0.13M | 0.13M | 0.63M | 0.14M | 0.03M | -0.30M | -0.07M | 0.06M | -0.39M | -1.12M | -0.02M | 0.05M | 0.17M | -0.44M | 0.25M | -0.45M | -0.30M | 0.13M | -1.41M | -0.03M | 0.67M | -0.18M |
|
Change in Cash
|
| | 5.28M | 1.43M | -6.70M | 21.56M | 35.47M | -51.01M | -0.60M | 5.66M | -2.74M | 1.85M | 0.42M | -5.69M | -1.81M | 0.26M | -1.24M | 4.94M | 5.87M | 1.49M | 0.55M | 46.64M | -7.60M | -2.92M | -11.52M | 34.12M | -41.48M | -5.32M | 3.88M | 6.95M | -1.19M | 9.85M | -3.47M | -3.83M | -12.65M | 9.24M | 1.18M | 9.62M | -7.36M | -4.03M | 2.99M | -15.74M | 10.58M | 3.25M | 11.08M |
|
Free Cash Flow
|
| | -109.99M | -16.97M | -7.44M | -2.97M | -71.14M | -349.59M | -35.70M | -44.31M | -46.66M | 6.19M | 6.72M | 4.25M | 4.29M | 5.71M | 6.38M | 1.98M | -0.88M | -0.81M | 0.40M | 1.62M | 3.68M | 10.49M | 7.76M | 4.22M | -11.32M | -14.12M | 21.10M | -1.47M | -3.23M | -28.02M | 28.51M | 18.13M | 15.89M | 29.42M | 7.78M | 4.48M | 14.37M | 6.79M | 26.77M | -130.26M | -69.95M | -114.69M | -33.62M |
|
Net Cash Flow
|
| | 5.28M | 1.43M | -6.70M | 21.56M | 35.60M | -51.00M | -0.62M | 5.72M | -2.61M | 1.69M | 0.21M | -5.63M | -1.74M | 0.33M | -1.34M | 5.39M | 6.15M | 1.51M | 0.17M | 46.38M | -7.24M | -3.05M | -11.65M | 33.49M | -41.62M | -5.35M | 4.18M | 7.01M | -1.25M | 10.23M | -2.35M | -3.81M | -12.71M | 9.07M | 1.62M | 9.37M | -6.91M | -3.72M | 2.86M | -14.33M | 10.61M | 2.58M | 11.25M |