|
Net Income
|
0.02M | 0.81M | 0.57M | 0.11M | 1.05M | 0.64M | 0.89M | 0.44M | 0.49M | -0.11M | 0.18M | 13.14M | 0.26M | 0.43M | 0.17M | 0.37M | 0.20M | 0.29M | 0.27M | 0.29M | 0.37M | 0.64M | 0.84M | 0.85M | 0.59M | 0.65M | 1.27M | 2.13M | 1.04M | 0.35M | 2.51M | 0.13M | 2.98M | 1.97M | 2.18M | -6.78M | 3.25M | 5.42M | 8.06M | 7.14M | 6.81M | 8.80M | 8.94M | 9.16M | 9.52M | 11.19M | 11.41M | 13.47M | 10.20M | 10.18M | 11.45M | 12.77M | 12.60M | 10.75M | 15.86M | 15.91M | 15.29M | 14.68M | 16.84M | 19.01M | 18.00M | 18.03M | 23.46M | 17.56M | 22.20M | 19.73M | 25.57M |
|
Share-based Compensation
|
0.05M | 0.05M | 0.08M | 0.05M | 0.05M | 0.17M | 0.23M | 0.29M | 0.31M | 0.49M | 0.49M | 0.48M | 0.61M | 0.71M | 0.71M | 0.71M | 0.92M | 1.11M | 1.08M | 1.08M | 1.34M | 1.36M | 1.29M | 1.41M | 1.50M | 1.65M | 1.61M | 1.62M | 1.93M | 2.06M | 2.01M | 2.02M | 2.30M | 2.19M | 2.35M | 5.89M | 3.53M | 3.18M | 3.27M | 2.53M | 5.29M | 2.88M | 3.15M | 3.37M | 4.34M | 5.01M | 4.89M | 4.69M | 6.92M | 7.50M | 6.85M | 6.30M | 9.02M | 8.66M | 7.96M | 7.76M | 11.78M | 12.88M | 11.44M | 9.41M | 20.02M | 11.49M | 10.75M | 12.29M | 13.87M | 15.00M | 14.45M |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.14M | 0.22M | -0.14M | -0.23M | -0.07M | 0.10M | 0.12M | 0.29M | 0.17M | 0.40M | 0.49M | -0.03M | -0.05M | 0.21M | 0.12M | 1.05M | -0.30M | -0.14M | -0.38M | -1.26M | -0.32M | 1.63M | 0.93M | 7.38M | 1.27M | 0.23M | 0.44M | 0.86M | 0.84M | 1.80M | 2.73M | 2.22M | 0.67M | 0.78M | 2.88M | -0.08M | 0.16M | 0.19M | 0.66M | 2.87M | -0.27M | -1.89M | 0.07M | -1.64M | -5.15M | -3.51M | -3.25M | 1.83M | -7.07M | -1.10M | -1.75M | 0.13M | -4.42M | -1.50M | 18.50M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.13M | 0.08M | 0.08M | 0.08M | 0.18M | 0.10M | 0.10M | 0.19M | 0.22M | 0.19M | 0.20M | 0.21M | 0.22M | 0.29M | 0.29M | 0.32M | 0.33M | 0.22M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 1.67M | | | | 1.37M | | 1.80M | 1.80M | 1.10M | 2.60M | 2.60M | 2.60M | 1.09M | 3.40M | 3.30M | 3.30M | 0.94M | 3.90M | 3.90M | -1.03M | 24.24M | 5.00M | 17.36M | 7.47M | 18.06M | 19.93M | 32.19M | 12.32M | 17.23M | 6.20M | 6.16M | -0.02M | 11.73M | 14.00M | 42.68M | 12.49M | 7.16M | 13.60M | 30.00M | 39.99M | 37.22M | 54.98M | 59.63M | 19.67M | 26.15M | 34.33M | 34.25M | 34.18M | 31.23M | 44.41M | 34.58M | 6.76M | | -0.17M | -0.11M | 0.62M |
|
Asset Writedowns and Impairment
|
0.10M | 0.11M | 439.00 | 0.12M | 0.10M | | 0.06M | 0.05M | 0.06M | 0.07M | 0.12M | 0.18M | 0.08M | 0.08M | 0.13M | 0.09M | 0.08M | 0.10M | 0.13M | 0.16M | 0.16M | 0.17M | 0.18M | 0.21M | 0.14M | 0.38M | 0.33M | 0.42M | 0.30M | 0.29M | 0.39M | 0.40M | 0.33M | 0.54M | 0.49M | 0.34M | 0.41M | 0.57M | 0.80M | 0.81M | 0.66M | 0.85M | 0.93M | 1.07M | 1.28M | 1.74M | 1.18M | 1.46M | 1.21M | 1.63M | 1.21M | 0.68M | 1.14M | 1.49M | 0.26M | 0.47M | 1.21M | 1.28M | 1.51M | 1.70M | 1.41M | 2.24M | 2.59M | 1.44M | 1.82M | 2.29M | 2.73M |
|
Non-cash Items
|
| | | | | | | | | | | 29.70M | | | | 34.10M | | 0.70M | 0.64M | 50.10M | 0.68M | 0.72M | 0.72M | 33.80M | 0.70M | 0.72M | 0.70M | 30.50M | 0.65M | 0.64M | 0.58M | 25.60M | 0.63M | 0.67M | 0.71M | 7.31M | 0.79M | 0.72M | 0.59M | 26.65M | 0.58M | 0.57M | 1.13M | 39.19M | 1.10M | 0.90M | 0.80M | 67.92M | 0.70M | 0.70M | 0.60M | 66.23M | 0.60M | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.19M | 1.62M | 1.27M | 1.07M | 0.25M | 2.45M | 1.37M | 0.85M | 0.56M | 0.57M | 2.42M | 0.94M | 1.60M | 2.97M | 3.69M | -1.44M | 6.55M | 2.08M | 7.47M | 2.14M | 3.56M | 3.38M | 4.68M | 5.17M | 3.06M | -0.68M | 4.49M | 7.55M | 6.91M | 1.88M | 1.56M | 8.41M | 10.40M | 7.51M | 4.07M | 9.08M | 9.35M | 12.90M | 15.30M | 17.47M | 10.20M | 19.46M | 21.30M | 20.83M | 14.67M | 22.13M | 28.73M | 23.03M | 21.61M | 33.05M | 26.91M | 31.32M | 4.35M | 32.44M | 39.70M | 23.57M | 21.63M | 34.04M | 43.84M | 32.79M | 34.06M | 29.44M | 53.33M | 40.56M | 39.98M | 32.32M | 60.61M |
|
Amortizatization of Intangibles
|
| | | -0.15M | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.53M | 0.72M | 0.72M | 0.72M | 1.01M | 0.72M | 0.72M | 0.68M | 0.65M | 0.81M | 0.84M | 0.83M | 0.83M | 0.80M | 1.16M | 1.20M | 1.19M | 1.19M | 1.22M | 1.12M | 1.13M | 1.11M | 1.12M | 1.03M | 0.93M | 1.01M | 1.30M | 1.27M | 1.33M | 1.42M | 1.34M | 1.32M | 1.33M | 1.55M | 2.66M | 2.67M | 2.40M | 2.39M | 2.47M | 2.47M | 3.00M | 3.83M | 3.85M | 3.48M | 3.79M | 5.00M | 4.34M | 4.84M | 6.47M | 7.86M | 8.59M | 9.51M | 9.49M |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.40M | 0.39M | 0.42M | 0.47M | 0.54M | 0.57M | 0.59M | 0.65M | 0.87M | 1.03M | 1.17M | 1.18M | 1.23M | 1.31M | 1.30M | 1.52M | 1.43M | 1.46M | 1.54M | 1.57M | 1.58M | 1.57M | 1.63M | 1.63M | 1.62M | 1.72M | 1.69M | 1.74M | 1.83M | 1.95M | 2.08M | 2.09M | 2.13M | 2.29M | 2.64M | 2.69M | 2.82M | 2.98M | 3.14M | 3.14M | 3.20M | 3.65M | 3.77M | 3.53M | 3.69M | 3.80M | 3.86M | 3.95M | 4.17M | 4.44M | 4.63M | 4.66M | 4.67M | 4.67M | 4.69M | 4.68M | 4.63M | 4.71M | 4.96M | 4.99M | 5.35M |
|
Change in Receivables
|
| | | | | | 0.59M | 0.11M | 0.84M | 0.96M | 0.47M | 0.55M | 0.10M | 1.13M | -0.05M | 0.88M | -0.07M | 1.02M | -0.43M | 0.63M | -0.71M | 2.77M | 0.43M | 1.40M | 0.59M | 1.80M | 1.03M | 0.09M | 2.19M | 0.31M | 1.38M | -0.14M | 2.20M | -0.59M | 2.87M | 1.11M | 1.52M | 2.85M | -0.09M | 0.29M | 1.33M | 3.44M | -1.10M | 3.10M | 1.05M | 6.02M | -2.52M | 1.37M | 2.83M | 4.12M | -1.62M | -0.37M | 5.56M | 2.30M | -3.86M | 2.44M | 6.22M | 3.72M | -1.14M | 3.15M | 6.76M | 4.65M | 0.05M | -1.80M | 7.44M | 6.27M | 2.59M |
|
Change in Account Payables
|
0.27M | -0.32M | 0.19M | 1.34M | -0.14M | 0.98M | 1.06M | 1.00M | 0.58M | 0.24M | -0.43M | 0.02M | -0.17M | 0.70M | 0.80M | -0.88M | 0.18M | -0.38M | 0.04M | 0.11M | 0.45M | 0.76M | -0.90M | 0.97M | -0.48M | 0.60M | -1.62M | -0.07M | 1.69M | -0.97M | -0.81M | -0.29M | 1.17M | -0.97M | 0.44M | 0.20M | 0.32M | -0.13M | 0.19M | 0.56M | 0.35M | -0.84M | 0.67M | -0.67M | 0.66M | -0.33M | 1.04M | -0.14M | -0.83M | 0.68M | -1.37M | 3.78M | -3.23M | -0.01M | 3.36M | 0.01M | -4.85M | 0.43M | -0.88M | 1.34M | 5.10M | -6.55M | 2.12M | 0.13M | 1.68M | 0.41M | 0.84M |
|
Change in Accured Expenses
|
| | | | | | 0.22M | -0.14M | -0.21M | 0.47M | 1.35M | -0.07M | -0.57M | 1.03M | 1.05M | -0.60M | 0.66M | -0.16M | 1.87M | -0.42M | -0.29M | 0.71M | 1.64M | -0.49M | 0.42M | -0.83M | 0.30M | 1.40M | -0.32M | 0.78M | -0.29M | 2.12M | -1.87M | 1.03M | -0.68M | 2.82M | -3.94M | 2.48M | 0.75M | 4.67M | -8.84M | 3.63M | 1.49M | 4.42M | -9.30M | 3.14M | 2.18M | 2.73M | -2.99M | 6.23M | 3.37M | 0.16M | -10.49M | 3.31M | 2.80M | 0.60M | -4.42M | 1.51M | 10.98M | -0.93M | -9.52M | -1.25M | 11.61M | 3.27M | -7.95M | -3.06M | 8.78M |
|
Other Working Capital Changes
|
0.42M | 0.12M | 0.29M | 0.01M | 0.32M | 0.27M | 0.28M | 0.29M | 0.36M | 0.25M | 0.71M | 0.53M | 0.93M | 0.87M | 0.21M | 1.53M | -2.83M | 0.32M | -0.13M | 0.05M | 0.57M | 1.24M | 0.27M | 0.36M | -0.15M | 2.86M | -0.65M | -0.02M | 3.02M | 1.31M | -0.40M | -1.07M | 5.04M | 0.98M | -0.75M | 0.32M | 3.68M | 2.56M | 0.80M | 0.06M | 3.70M | 1.55M | -0.32M | 1.44M | 3.40M | 1.31M | -0.74M | 0.47M | 7.57M | 5.33M | 0.51M | 1.08M | 6.74M | 2.07M | -0.54M | -2.30M | 5.82M | 4.09M | 0.13M | -3.58M | 4.13M | 1.84M | -0.54M | 1.89M | 3.16M | -0.15M | 22.22M |
|
Capital Expenditures
|
| | | | | | 0.02M | 0.54M | 0.49M | 0.50M | 0.73M | 0.87M | 0.63M | 1.26M | 0.95M | 3.14M | 1.09M | 0.65M | 3.29M | 0.67M | 0.86M | 2.52M | 1.01M | 3.19M | 2.31M | 2.77M | 1.43M | 2.25M | 2.12M | 0.95M | 2.90M | 2.04M | 1.30M | 2.04M | 1.91M | 2.03M | 3.88M | 2.60M | 3.39M | 3.88M | 2.90M | 2.45M | 3.04M | 5.20M | 3.96M | 4.43M | 3.24M | 4.83M | 3.26M | 5.47M | 6.83M | 4.02M | 4.36M | 3.84M | 5.70M | 5.99M | 5.26M | 4.51M | 5.70M | 4.29M | 3.53M | 5.06M | 5.24M | 6.21M | 6.15M | 6.67M | 6.06M |
|
Acquisitions
|
| | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | 17.94M | 0.12M | | -0.03M | | | | | | | | | | | | | | | | | | | | 17.07M | | | | 46.50M | | | 70.22M | | | 29.34M | 118.06M | 0.52M | 141.64M | 0.99M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | 10.00M | 2.52M | 7.50M | 13.50M | 2.03M | 10.00M | 17.50M | 27.50M | 15.00M | 22.22M | 15.22M | 22.50M | 17.50M | 29.25M | 15.88M | 15.18M | 16.25M | 22.16M | 12.50M | 22.50M | 32.50M | 43.69M | 65.00M | 52.50M | 15.00M | 26.44M | 35.00M | 25.00M | 35.00M | 36.33M | 45.00M | 60.00M | 31.77M | 6.51M | | | |
|
Cash from Investing Activities
|
-0.07M | -0.18M | -0.26M | -0.49M | -0.13M | -1.08M | -0.02M | -0.54M | -0.49M | -11.37M | -0.73M | -0.84M | -0.63M | -1.26M | -27.22M | -3.14M | -1.09M | -0.65M | -3.29M | -0.67M | -0.86M | -2.52M | -1.01M | -15.78M | -2.31M | -12.76M | -8.95M | -7.27M | -20.05M | -7.08M | -2.54M | -4.49M | 0.71M | -5.89M | -7.35M | -10.09M | -6.69M | -7.29M | -0.71M | -25.77M | -0.12M | -12.05M | -14.46M | 12.32M | -0.55M | -31.94M | 0.52M | -88.49M | -4.80M | -12.97M | -14.31M | -14.62M | 5.67M | -10.96M | -55.30M | -52.20M | -4.59M | -13.76M | -75.10M | 0.81M | -2.94M | -8.98M | -98.30M | -0.23M | -147.79M | -7.66M | -6.06M |
|
Other financing activities
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.10M | 0.01M | | | | 0.13M | 0.03M | 0.04M | | 0.20M | 0.30M | 0.10M | 0.78M | 1.16M | 1.02M | 0.40M | 1.29M | 1.36M | | | | | 0.50M | 0.30M | 0.50M | 0.90M | 0.60M | 0.60M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.53M | -0.37M | -0.60M | -0.44M | -0.06M | 30.61M | -0.21M | 1.05M | -0.10M | 0.14M | 0.07M | 0.34M | 0.10M | 0.73M | 57.74M | 0.91M | 1.05M | 1.14M | 1.50M | 49.02M | 0.61M | 1.04M | 0.65M | 1.18M | 2.35M | 1.19M | 1.66M | 3.06M | 2.09M | 1.87M | 3.06M | 3.09M | 1.04M | 1.22M | 0.06M | -4.79M | -5.16M | -0.76M | 4.68M | -2.54M | -0.49M | -4.02M | -4.02M | -3.60M | -8.92M | 0.26M | 4.81M | 6.18M | 2.74M | -5.02M | -1.08M | -5.00M | -14.57M | -11.61M | -10.47M | 5.02M | 2.42M | 6.53M | 1.05M | 5.96M | -14.89M | -15.06M | 2.25M | 4.67M | -38.95M | -12.77M | -28.43M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 0.04M | -0.66M | 0.31M | 0.40M | -0.40M | 0.39M | -0.77M | 0.69M | 0.20M | 0.46M | -0.06M | -0.08M | -0.02M | 0.09M | -0.04M | 0.27M | -0.08M | -0.12M | -0.02M | 0.03M | -0.08M | 0.02M | 0.04M | 0.04M | 0.03M | -0.07M | 0.04M | 0.10M | -0.23M | -0.42M | 0.27M | -0.06M | 0.15M | -0.35M | 0.82M | -0.67M | 0.20M | 1.32M | -2.83M | 0.66M | 0.79M | -0.01M |
|
Change in Cash
|
| | | | | | 1.14M | 1.36M | -0.03M | -10.66M | 1.76M | 0.44M | 1.08M | 2.44M | 34.21M | -3.67M | 6.51M | 2.58M | 5.68M | 50.48M | 3.31M | 1.91M | 4.31M | -10.03M | 2.75M | -12.21M | -3.46M | 3.65M | -10.65M | -3.73M | 2.48M | 6.24M | 12.83M | 3.04M | -2.76M | -5.86M | -2.58M | 4.84M | 19.36M | -10.89M | 9.86M | 3.31M | 2.70M | 29.52M | 5.23M | -9.63M | 34.08M | -59.24M | 19.58M | 15.09M | 11.44M | 11.75M | -4.46M | 9.64M | -26.50M | -23.34M | 19.41M | 26.96M | -30.56M | 40.38M | 15.56M | 5.59M | -41.39M | 42.17M | -146.10M | 12.68M | 26.12M |
|
Beginning Cash Balance
|
0.60M | 1.67M | 2.08M | 5.93M | 6.00M | 37.97M | 37.97M | 39.11M | 40.47M | 40.45M | 29.79M | 31.55M | 31.98M | 33.06M | 35.50M | 69.72M | 66.05M | 72.56M | 75.13M | 80.81M | 131.29M | 134.60M | 136.51M | 140.82M | 130.79M | 133.55M | 121.34M | 117.89M | 121.54M | 110.89M | 107.16M | 109.64M | 115.88M | 128.71M | 131.74M | 128.98M | 123.13M | 120.55M | 125.39M | 144.75M | 133.86M | 143.72M | 147.02M | 149.73M | 179.25M | 184.48M | 174.85M | 208.93M | 149.69M | 169.27M | 184.37M | 195.80M | 207.55M | 203.09M | 212.72M | 186.23M | 162.89M | 182.30M | 209.26M | 178.70M | 219.08M | 234.64M | 240.23M | 198.84M | 241.02M | 94.92M | 107.60M |
|
Free Cash Flow
|
1.19M | 1.62M | 1.27M | 1.07M | 0.25M | 2.45M | 1.35M | 0.30M | 0.07M | 0.07M | 1.69M | 0.07M | 0.97M | 1.71M | 2.74M | -4.58M | 5.46M | 1.44M | 4.18M | 1.47M | 2.70M | 0.86M | 3.66M | 1.98M | 0.75M | -3.45M | 3.07M | 5.30M | 4.79M | 0.93M | -1.34M | 6.38M | 9.10M | 5.47M | 2.16M | 7.05M | 5.46M | 10.30M | 11.91M | 13.59M | 7.30M | 17.01M | 18.26M | 15.64M | 10.70M | 17.70M | 25.49M | 18.20M | 18.34M | 27.58M | 20.08M | 27.30M | -0.01M | 28.60M | 33.99M | 17.58M | 16.37M | 29.53M | 38.14M | 28.49M | 30.53M | 24.38M | 48.09M | 34.35M | 33.83M | 25.66M | 54.55M |
|
Net Cash Flow
|
0.60M | 1.07M | 0.41M | 0.14M | 0.07M | 31.98M | 1.14M | 1.36M | -0.03M | -10.66M | 1.76M | 0.44M | 1.08M | 2.44M | 34.21M | -3.67M | 6.51M | 2.58M | 5.68M | 50.48M | 3.31M | 1.91M | 4.31M | -9.43M | 3.10M | -12.24M | -2.80M | 3.34M | -11.05M | -3.33M | 2.08M | 7.01M | 12.14M | 2.83M | -3.22M | -5.80M | -2.50M | 4.86M | 19.27M | -10.85M | 9.59M | 3.39M | 2.82M | 29.55M | 5.20M | -9.56M | 34.06M | -59.28M | 19.55M | 15.06M | 11.51M | 11.71M | -4.56M | 9.87M | -26.07M | -23.60M | 19.47M | 26.81M | -30.21M | 39.56M | 16.23M | 5.40M | -42.72M | 45.01M | -146.76M | 11.89M | 26.13M |