|
Net Income
|
-0.37M | -1.44M | -0.43M | -0.30M | -0.35M | -1.05M | -0.21M | -0.30M | -0.32M | -0.60M | -0.40M | -0.39M | -0.36M | -0.39M | -0.46M | -0.68M | -0.53M | -8.24M | -0.42M | -0.39M | -0.43M | -0.73M | -0.55M | -0.45M | -0.62M | -0.42M | -0.49M | -0.63M | -0.50M | -3.98M | -0.54M | -0.61M | -0.88M | -3.52M | -8.84M | -0.89M | -1.12M | -7.90M | -1.22M | -0.99M | -0.88M | -7.59M | -13.57M | -1.16M | -0.85M | -5.12M | -1.33M | -1.12M | -1.67M | -14.29M | -0.61M | -0.78M | -9.22M | -18.20M | -0.80M | -1.04M | -0.92M | -22.77M | -1.40M | -1.14M | -1.06M | -34.17M |
|
Share-based Compensation
|
| | | 0.33M | 0.67M | 0.54M | 0.48M | 0.44M | 0.83M | 0.31M | 0.77M | 0.55M | 0.95M | 0.49M | 1.69M | 0.97M | 1.43M | 0.54M | 1.90M | 1.32M | 1.61M | 1.02M | 1.43M | 1.11M | 1.63M | 1.37M | 2.02M | 1.86M | 2.14M | 1.66M | 1.98M | 1.92M | 1.98M | 1.72M | 2.38M | 1.90M | 1.95M | 1.89M | 1.18M | 2.10M | 1.20M | 2.76M | 2.03M | 1.80M | 2.58M | 2.81M | 2.29M | 1.98M | 2.48M | 1.86M | 1.85M | 1.53M | 2.10M | 1.61M | 1.35M | 1.27M | 1.78M | 1.42M | 1.66M | 1.55M | 1.75M | 2.21M |
|
Deferred Taxes
|
| | | 2.05M | 8.35M | 2.06M | 9.17M | -1.43M | -2.68M | -0.86M | -1.12M | 0.17M | -0.32M | 0.53M | 0.14M | 0.34M | -0.06M | 4.26M | 0.43M | 0.06M | -0.01M | -0.63M | 2.07M | -0.54M | -0.84M | 0.58M | 1.49M | -0.21M | -0.54M | 0.05M | -18.36M | 0.08M | -0.58M | 3.06M | 7.49M | -1.21M | -1.33M | -0.69M | -1.50M | -0.61M | 0.38M | 2.76M | 5.81M | -1.06M | 3.41M | -2.35M | 1.80M | -0.19M | -1.90M | 1.84M | -0.82M | -0.21M | 0.60M | 2.91M | 3.65M | 0.18M | 0.06M | 4.17M | 5.59M | 0.02M | -0.52M | 4.09M |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | 0.02M | 0.00M | 0.01M | | -0.00M | 0.24M | 0.00M | 0.01M | 0.10M | 0.11M | 0.00M | 0.02M | 0.13M | 0.13M | 0.03M | 0.04M | 0.05M | 0.19M | | 0.01M | 0.01M | 0.14M | 0.01M | 0.01M | 0.04M | 0.17M | 0.00M | 0.03M | 0.03M | 0.17M | 0.02M | 0.04M | 0.07M | 0.19M | 0.03M | 0.06M | 0.07M | 0.16M | 0.02M | 0.06M | 0.06M | 0.23M | 0.00M | 0.01M | 0.17M | 0.19M | 0.01M | 0.06M | 0.06M | 0.25M | 0.01M | 0.04M | | | | | |
|
Gains from Investment Securities
|
| | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.60M | | 0.19M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | -0.98M | 0.26M | 0.26M | 0.26M | -0.81M | 0.22M | | | 3.78M | -0.03M | -0.02M | -0.00M | -0.01M | -0.01M | | -0.01M | 24.65M | -0.00M | | -0.03M | 125.45M | 3.79M | 15.10M | 2.94M | 3.18M | 3.16M | 6.19M | 2.00M | 4.67M | 3.53M | 2.90M | 4.51M | 361.54M | 3.87M | 5.37M | 4.16M |
|
Asset Writedowns and Impairment
|
| | | 0.70M | 0.39M | 1.28M | 2.13M | 1.20M | 0.38M | 1.89M | 1.46M | 1.41M | 1.65M | 1.07M | 0.51M | 0.51M | 1.45M | 0.11M | 1.48M | 0.24M | 0.16M | 0.51M | 2.47M | 1.19M | 1.16M | 1.45M | 1.57M | 0.98M | 0.25M | 0.35M | 1.72M | 1.22M | 0.33M | 1.20M | 1.23M | 0.92M | 0.63M | 1.45M | 1.85M | 1.40M | 1.65M | 1.58M | 1.34M | 0.08M | -0.54M | 0.02M | -0.14M | 1.19M | 1.77M | 1.40M | 1.68M | 0.96M | 0.64M | 0.41M | 1.06M | 1.07M | 1.84M | 0.82M | 0.42M | 1.84M | 2.06M | 1.46M |
|
Non-cash Items
|
| | | | | | | | 0.10M | 0.03M | 0.30M | 0.02M | 0.40M | 0.40M | 0.40M | 0.01M | 0.30M | 0.01M | 0.30M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | -11.88M | 32.89M | 36.28M | 18.02M | -9.04M | 30.22M | 41.67M | 30.71M | -26.83M | 14.43M | 46.05M | 23.96M | 9.23M | 8.39M | 15.06M | 14.30M | -14.16M | 40.34M | 46.66M | -7.66M | -1.33M | 25.06M | 59.24M | 14.84M | -26.88M | 20.05M | 43.60M | 27.86M | -6.15M | 10.34M | 63.40M | 2.67M | -26.73M | 7.22M | 62.61M | 33.82M | -32.79M | 31.90M | 79.49M | 19.29M | -11.40M | 34.55M | 55.98M | 6.43M | -103.96M | 8.63M | 19.86M | 47.94M | -20.44M | 59.81M | 93.52M | 11.37M | -45.72M | 35.58M | 88.34M | -1.51M | -60.22M | 54.32M | 91.58M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.25M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.11M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.10M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 1.42M | 0.26M | 0.33M | 0.31M | 0.29M |
|
Depreciation & Amortization (CF)
|
| | | 3.42M | 3.62M | 3.38M | 3.72M | 3.83M | 4.07M | 4.20M | 4.37M | 4.27M | 4.27M | 4.66M | 4.39M | 4.08M | 4.36M | 4.45M | 4.41M | 4.29M | 4.26M | 4.49M | 4.59M | 4.37M | 4.90M | 5.56M | 5.63M | 5.63M | 5.68M | 6.12M | 6.48M | 6.02M | 5.69M | 6.04M | 6.36M | 6.18M | 6.57M | 6.52M | 6.55M | 6.54M | 6.34M | 6.44M | 7.01M | 6.51M | 6.59M | 7.06M | 7.08M | 6.95M | 6.94M | 7.00M | 7.40M | 7.08M | 7.05M | 7.33M | 7.56M | 7.30M | 7.32M | 7.39M | 9.40M | 10.27M | 10.93M | 11.20M |
|
Change in Receivables
|
| | | 34.90M | 10.88M | -15.20M | -40.18M | 18.10M | 26.37M | 3.54M | -63.40M | 29.05M | 24.67M | -9.73M | -16.71M | 0.85M | 15.30M | 1.32M | -19.22M | 25.29M | 9.27M | -9.47M | -23.10M | 19.28M | 22.45M | -6.53M | -26.37M | 45.33M | 7.74M | -25.32M | -22.65M | 20.37M | 14.16M | -11.10M | -28.78M | 22.25M | 4.37M | -10.04M | -19.37M | 28.11M | 10.51M | 45.26M | -11.95M | -23.53M | 28.25M | 10.63M | -43.81M | 44.71M | 4.95M | 2.23M | -58.80M | 42.62M | 5.65M | -9.42M | -46.81M | 43.98M | 37.08M | -22.02M | -50.29M | 68.88M | 39.30M | -29.49M |
|
Change in Inventory
|
| | | 0.26M | -7.70M | -1.17M | 6.12M | 13.01M | -16.31M | -17.78M | 22.64M | 26.73M | 5.16M | -26.54M | 0.75M | 12.71M | 6.81M | -16.02M | 3.20M | 7.47M | -6.65M | -5.58M | 17.26M | 14.62M | 6.20M | -13.40M | 12.73M | 19.34M | 7.70M | -8.30M | -4.84M | 3.39M | 3.26M | -9.41M | 32.96M | 14.66M | 5.04M | -31.52M | 29.73M | 5.34M | -18.06M | -40.60M | 35.35M | 46.26M | 0.43M | 6.06M | 54.87M | 67.66M | 20.08M | -12.44M | -7.80M | -6.20M | -24.73M | -23.36M | 24.79M | 14.67M | -11.03M | -6.54M | 39.78M | 14.58M | -11.36M | 19.56M |
|
Change in Account Payables
|
| | | 13.61M | 1.10M | -6.21M | -11.61M | 16.71M | 2.18M | -13.93M | -1.67M | 14.27M | 2.28M | -17.00M | 12.95M | 9.31M | 4.54M | -17.27M | -0.90M | 5.25M | 13.07M | -9.94M | -6.50M | 11.43M | 7.56M | -9.09M | -2.56M | 13.66M | 3.81M | -17.39M | -7.28M | 10.67M | 5.01M | -10.49M | 11.70M | 1.18M | -8.18M | -17.11M | 22.16M | -11.88M | -9.92M | 8.69M | 20.55M | 8.42M | 7.68M | 8.13M | 8.82M | 1.94M | -0.35M | -33.44M | -16.76M | 4.81M | -0.49M | 11.53M | 3.79M | -9.27M | 7.11M | 6.66M | 3.68M | 0.96M | 16.11M | 5.36M |
|
Change in Accured Expenses
|
| | | -4.32M | 19.58M | 6.12M | -17.35M | -6.89M | 16.52M | 17.25M | -20.05M | -1.49M | 20.80M | 7.18M | -17.81M | -5.97M | 19.50M | -5.61M | -15.61M | -6.29M | 16.23M | 11.76M | -19.84M | -5.00M | 18.38M | 17.64M | -10.03M | -2.27M | 7.93M | 3.06M | -14.74M | -13.00M | 3.88M | 21.94M | -23.47M | -12.91M | 5.37M | 4.99M | -0.41M | -7.25M | 9.34M | 29.64M | 8.93M | -29.55M | 23.06M | 25.40M | -5.47M | -21.23M | 16.21M | 8.83M | -32.90M | -10.66M | 13.43M | 9.57M | -16.63M | 3.99M | 25.98M | 15.50M | -21.30M | -3.19M | 19.05M | 30.35M |
|
Other Working Capital Changes
|
| | | 0.60M | 10.88M | 1.38M | -3.04M | 0.74M | 0.62M | 0.93M | 2.50M | 1.49M | 1.52M | 1.34M | 3.60M | -2.04M | 8.75M | -3.41M | 5.25M | -3.62M | 4.69M | -3.42M | 1.33M | -5.06M | 0.99M | -1.35M | 1.95M | -2.06M | 3.29M | 3.58M | 0.06M | -1.56M | 4.55M | -4.19M | -3.72M | 1.50M | 4.90M | 0.10M | 1.79M | 2.71M | -8.37M | 0.03M | 19.54M | -3.75M | 7.42M | 0.86M | 10.52M | 5.25M | 5.53M | -2.44M | -2.82M | 2.96M | -1.94M | -5.14M | 12.69M | 3.23M | 1.29M | -9.96M | 4.53M | 5.03M | -10.84M | 2.41M |
|
Capital Expenditures
|
| | | 2.35M | 2.21M | 2.12M | 4.36M | 2.44M | 2.85M | 2.71M | 3.81M | 2.58M | 2.97M | 2.92M | 2.94M | 2.76M | 3.62M | 2.96M | 4.56M | 4.01M | 6.17M | 4.43M | 3.44M | 4.10M | 6.04M | 5.06M | 5.73M | 3.23M | 5.61M | 8.87M | 6.73M | 6.90M | 4.42M | 4.31M | 4.51M | 3.08M | 4.49M | 4.75M | 3.86M | 4.42M | 4.60M | 4.14M | 4.65M | 4.97M | 6.74M | 7.70M | 6.47M | 6.45M | 6.75M | 6.30M | 6.46M | 4.36M | 5.14M | 8.47M | 10.66M | 10.09M | 12.86M | 11.20M | 9.88M | 9.13M | 10.16M | 10.04M |
|
Sales of Property, Plant and Equipment
|
| | | 0.03M | | 0.01M | 0.01M | 0.01M | | 0.00M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 43.55M | | 38.59M | | | 12.76M | | | | 12.22M | 25.50M | | | | | | | | | | | | | | 6.81M | 6.47M | 2.10M | 1.28M | | | 38.43M | 5.06M | | | | | | 2.08M | 107.19M | 15.40M | -124.66M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | 1.00M | | 0.32M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -1.32M | -28.52M | -1.20M | -44.85M | -2.44M | -41.45M | -2.70M | -3.32M | -15.94M | -2.97M | -2.92M | -2.94M | -14.99M | -29.11M | -2.95M | -4.16M | -3.98M | -6.17M | -4.42M | -3.43M | -4.10M | -73.32M | -4.87M | -5.73M | -3.23M | -5.61M | -8.86M | -13.52M | -13.38M | -6.51M | -5.57M | -4.44M | 1.75M | -42.90M | -9.81M | -3.84M | -4.42M | -4.60M | -4.14M | -4.64M | -7.04M | -113.93M | -23.07M | -7.21M | -6.45M | -6.75M | -6.28M | -8.33M | -4.35M | -5.09M | -5.62M | -10.64M | -10.07M | -12.85M | -11.20M | -384.56M | -6.21M | -10.11M | -9.97M |
|
Other financing activities
|
| | | 0.00M | 0.01M | 0.39M | 0.10M | 0.01M | -0.00M | -0.24M | 0.58M | 0.00M | 1.26M | | 0.00M | 0.04M | 0.12M | 1.11M | 0.01M | 0.04M | 0.09M | 0.04M | 1.08M | 0.12M | 0.01M | 0.00M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | | | |
|
Cash from Financing Activities
|
| | | 13.97M | -4.83M | -31.29M | 22.72M | 9.11M | 11.80M | -38.54M | -25.15M | 40.05M | -8.15M | -46.15M | -25.05M | 5.12M | 22.71M | -6.52M | -6.00M | 13.12M | -30.29M | -40.75M | 16.76M | -0.24M | 47.44M | -35.74M | -19.22M | 25.27M | -13.52M | -25.93M | -21.77M | 28.00M | -10.80M | -49.77M | -13.55M | 25.17M | 41.44M | -57.02M | -32.98M | 39.98M | -18.15M | -80.93M | -12.41M | 16.10M | 89.62M | -26.60M | -10.10M | 108.33M | -6.67M | -9.65M | -36.52M | 27.34M | -56.43M | -81.91M | 1.39M | 50.38M | -21.91M | -76.14M | 397.22M | 72.51M | -39.88M | -52.99M |
|
Dividends Paid - Common
|
| | | 1.59M | 1.60M | 1.60M | 1.59M | 2.06M | 2.07M | 2.04M | 2.05M | 2.51M | 2.53M | 2.53M | 2.54M | 2.98M | 2.97M | 2.97M | 2.98M | 3.43M | 3.44M | 3.42M | 3.40M | 3.85M | 3.86M | 3.86M | 3.88M | 4.34M | 4.34M | 4.32M | 4.30M | 4.72M | 4.72M | 4.71M | 4.71M | 5.16M | 5.14M | 5.13M | 5.16M | 5.62M | | | 5.60M | 5.59M | 5.55M | 5.54M | 5.50M | 5.93M | 5.89M | 5.78M | 5.83M | 6.26M | 6.28M | 6.30M | 6.32M | 6.39M | 6.31M | 6.30M | 6.34M | 6.78M | 6.82M | 6.82M |
|
Exchange Rate Effect
|
| | | 0.73M | -0.09M | -1.98M | 0.09M | 0.78M | -0.61M | 1.23M | -0.05M | -0.64M | -0.76M | 0.83M | -0.51M | -0.50M | -0.20M | -1.23M | -1.00M | -0.58M | 0.71M | -0.83M | -0.23M | 0.23M | -0.15M | -0.49M | -0.63M | 0.63M | -0.11M | 0.21M | -0.64M | 0.43M | -0.69M | 0.69M | -0.87M | 0.41M | -0.08M | 0.06M | 0.11M | 0.13M | 0.09M | -0.15M | 0.47M | -0.04M | 0.11M | -0.63M | -0.51M | 0.32M | -1.02M | -0.58M | 0.53M | 0.50M | 0.53M | -0.53M | 1.93M | -0.01M | -1.77M | -0.81M | 6.93M | -0.23M | 4.20M | -0.22M |
|
Change in Cash
|
| | | 1.50M | -0.54M | 1.80M | -4.03M | -1.59M | -0.04M | 1.65M | 2.19M | -3.35M | 2.55M | -2.18M | -4.54M | -1.14M | 1.79M | 4.37M | 3.14M | -5.61M | 4.58M | 0.66M | 5.44M | -5.44M | -0.96M | 18.14M | -10.74M | -4.21M | 0.81M | 9.01M | -8.07M | 8.90M | -7.65M | 8.75M | -16.18M | 0.61M | 5.67M | -4.16M | -2.89M | 2.90M | 9.24M | -5.73M | 2.71M | -2.39M | 10.35M | 5.69M | -11.39M | -1.76M | -5.81M | 3.34M | 3.62M | 3.05M | -1.18M | 5.47M | 4.04M | -5.41M | -0.96M | 0.19M | 18.08M | 5.85M | 8.52M | 28.41M |
|
Free Cash Flow
|
| | | -14.23M | 30.68M | 34.15M | 13.66M | -11.48M | 27.36M | 38.96M | 26.90M | -29.41M | 11.46M | 43.13M | 21.02M | 6.47M | 4.77M | 12.10M | 9.74M | -18.17M | 34.16M | 42.23M | -11.10M | -5.43M | 19.03M | 54.18M | 9.11M | -30.12M | 14.44M | 34.73M | 21.12M | -13.05M | 5.92M | 59.09M | -1.83M | -29.81M | 2.73M | 57.86M | 29.97M | -37.21M | 27.30M | 75.35M | 14.64M | -16.36M | 27.81M | 48.29M | -0.04M | -110.41M | 1.88M | 13.56M | 41.48M | -24.80M | 54.67M | 85.05M | 0.71M | -55.80M | 22.72M | 77.14M | -11.39M | -69.35M | 44.15M | 81.55M |
|
Net Cash Flow
|
| | | 0.76M | -0.45M | 3.78M | -4.11M | -2.37M | 0.57M | 0.42M | 2.24M | -2.72M | 3.31M | -3.01M | -4.03M | -0.63M | 2.00M | 5.60M | 4.14M | -5.03M | 3.87M | 1.49M | 5.67M | -5.67M | -0.82M | 18.63M | -10.11M | -4.85M | 0.92M | 8.80M | -7.43M | 8.47M | -6.96M | 8.06M | -15.32M | 0.19M | 5.76M | -4.22M | -2.99M | 2.77M | 9.15M | -5.58M | 2.24M | -2.35M | 10.24M | 6.32M | -10.88M | -2.08M | -4.79M | 3.92M | 3.10M | 2.55M | -1.71M | 6.00M | 2.11M | -5.41M | 0.82M | 1.00M | 11.14M | 6.08M | 4.32M | 28.63M |