|
Net Income
|
-0.54M | -0.31M | -0.81M | -0.65M | 0.14M | -14.19M | -2.40M | 1.47M | -0.10M | -0.07M | -0.11M | 1.06M | -3.27M | 0.03M | -0.05M | -3.60M | -0.38M | -0.08M | -0.14M | 0.09M | -0.16M | -0.07M | -0.06M | 0.12M | -0.05M | 0.01M | 0.00M | 7.45M | 1.30M | 1.54M | 0.98M | 2.30M | 1.50M | 0.92M | 17.61M | -0.22M | 1.87M | -0.05M | -18.38M | -4.26M | -0.63M | -0.63M | -0.33M | -0.48M | -0.00M | -0.05M | -0.09M | 0.05M | -0.05M | -0.04M | -0.06M | -0.02M | -0.08M | -0.20M | -0.14M | -0.10M | 0.01M | -0.01M | -0.05M | 0.01M | -0.03M | 0.05M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | 0.40M | 12.60M | 0.30M | 0.30M | 0.40M | 12.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.98M | 0.69M | 0.63M | 1.50M | 0.55M | 0.82M | 1.45M | 1.04M | 0.80M | 0.92M | 1.08M | 0.54M | 0.85M | 1.47M | 3.13M | 1.18M | 1.04M | 0.62M | 1.14M | 0.96M | 1.78M | 1.02M | 0.97M | 1.31M | 1.36M | 1.48M | 1.07M | 1.11M | 1.16M | 1.71M | 0.90M | 1.23M | 2.16M | -0.13M | 0.65M | 1.72M | 2.76M | 2.06M | 0.47M | 1.74M | 1.75M | 2.53M | 1.37M | 2.74M | 2.09M | 2.54M | 3.59M | 2.99M | 2.56M | 2.13M | 3.81M | 3.20M | 2.19M | 2.63M | 3.70M | 1.29M | 2.57M | 2.59M | 2.72M | 0.82M | 1.77M | 3.06M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-0.28M | -2.67M | -5.99M | 4.45M | -2.76M | 0.30M | -0.05M | 0.69M | -1.24M | -0.18M | -1.59M | -1.02M | -0.35M | -2.02M | 1.01M | -0.34M | 0.12M | -0.77M | -1.16M | -0.31M | -0.53M | -0.12M | -0.10M | -0.15M | -0.08M | -0.14M | -0.23M | 13.37M | -2.18M | 2.90M | 1.10M | 11.11M | 3.56M | 1.85M | -9.41M | 4.42M | -1.03M | 5.96M | -8.49M | -3.88M | 2.19M | 0.06M | -0.03M | -0.51M | -0.01M | -0.35M | -0.01M | -0.05M | 0.00M | -0.05M | 0.01M | -0.01M | -0.23M | -0.20M | -0.07M | -0.19M | 0.03M | -0.06M | -0.01M | -0.01M | 0.02M | -0.14M |
|
Gains from Investment Securities
|
1.15M | -0.02M | 0.51M | 4.03M | -0.38M | -2.52M | 3.14M | 13.14M | | | 0.54M | 13.58M | 3.28M | 5.48M | 2.64M | 2.64M | -1.55M | 9.19M | 2.83M | 2.42M | 6.90M | 8.03M | 3.32M | 6.53M | 3.83M | 5.38M | 1.19M | 10.01M | 5.26M | 2.81M | 9.64M | 4.42M | 5.26M | 1.85M | 0.91M | 15.94M | 5.11M | 4.47M | 6.61M | 2.54M | 5.75M | 2.61M | 6.27M | 2.55M | 6.62M | 1.32M | 6.85M | 3.19M | 9.42M | 3.40M | 9.24M | 4.13M | 5.12M | 8.89M | 5.73M | 8.23M | 5.48M | 0.77M | 10.68M | 10.81M | 5.72M | 10.23M |
|
Cash from Restructuring
|
0.37M | -0.00M | 0.10M | 0.01M | 0.04M | 0.05M | 0.01M | 1.59M | | | | | | | | | | | | | | | | | | | | | | | -1.85M | -0.08M | 0.01M | -0.14M | 0.05M | -0.25M | -0.12M | -0.03M | 0.06M | 0.47M | -0.41M | -0.08M | -0.05M | 0.05M | -0.05M | 0.39M | 0.26M | 1.10M | -1.07M | -0.12M | 1.31M | -0.57M | 0.40M | -0.05M | 0.55M | -0.74M | -0.14M | -0.75M | 0.49M | 0.41M | 0.15M | |
|
Cash from Operations
|
8.41M | 16.26M | 8.16M | 28.00M | -5.44M | 14.45M | 14.12M | 22.36M | 9.51M | 15.15M | -5.22M | 44.77M | 1.29M | 18.48M | 15.43M | 36.79M | -10.96M | 22.76M | 11.28M | 43.09M | 7.87M | 22.99M | 16.43M | 33.92M | 1.45M | 19.39M | 10.63M | 31.96M | -5.49M | 31.12M | 3.09M | 36.21M | -2.57M | 21.83M | 10.32M | 43.77M | 9.44M | 12.22M | 7.83M | 25.19M | 11.42M | 22.34M | 17.80M | 32.02M | 13.09M | 23.61M | 11.93M | 29.51M | -2.71M | 29.80M | 23.26M | 40.45M | 16.41M | 23.76M | 24.44M | 28.74M | 17.57M | 9.09M | 9.55M | 33.43M | 16.83M | 20.68M |
|
Depreciation & Amortization (CF)
|
3.35M | 3.01M | 3.20M | 3.71M | 3.53M | 3.26M | 3.36M | 3.00M | 3.83M | 3.94M | 3.86M | 3.61M | 3.69M | 3.70M | 3.64M | 3.56M | 4.01M | 4.29M | 4.30M | 4.08M | 4.41M | 4.39M | 4.51M | 4.64M | 4.37M | 4.67M | 4.78M | 3.99M | 6.27M | 6.57M | 6.79M | 5.40M | 6.66M | 8.16M | 6.78M | 7.69M | 7.98M | 8.09M | 8.23M | 7.99M | 8.19M | 8.33M | 8.32M | 8.40M | 7.72M | 7.50M | 7.19M | 7.29M | 7.01M | 6.96M | 7.31M | 7.20M | 7.08M | 6.89M | 7.18M | 6.99M | 7.06M | 8.51M | 9.74M | 10.13M | 9.82M | 9.98M |
|
Change in Accured Expenses
|
| | | | | | | | -3.56M | -0.31M | -0.28M | -0.42M | -0.36M | -0.38M | -0.36M | -0.43M | -0.32M | -0.17M | -0.58M | -0.41M | -0.33M | -0.32M | -0.32M | -0.36M | -0.25M | -0.38M | -0.34M | -0.48M | -0.26M | -0.27M | -0.28M | 14.68M | -0.25M | -0.25M | -0.25M | 6.86M | -0.24M | -1.69M | -1.52M | -0.59M | -0.05M | -4.83M | -3.08M | -0.16M | -0.05M | -0.05M | -0.05M | 2.36M | -0.05M | -0.05M | -0.05M | -5.32M | -0.05M | -1.49M | -6.96M | -13.16M | -3.38M | -1.39M | -1.39M | -17.62M | -1.28M | -1.51M |
|
Other Working Capital Changes
|
-4.74M | 6.31M | 1.67M | -1.95M | 18.43M | 1.97M | -2.88M | -14.86M | 3.48M | 0.42M | 19.55M | -20.57M | 18.53M | -2.22M | -0.19M | -9.74M | 29.06M | -6.91M | 6.20M | -32.98M | 14.71M | -4.89M | -0.11M | -16.44M | 18.37M | -3.12M | 2.73M | -21.90M | 23.70M | -24.52M | 26.43M | -26.36M | 25.50M | 3.63M | 4.62M | -19.48M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
1.40M | 1.88M | 1.56M | 1.09M | 2.26M | 2.81M | 3.15M | 1.53M | 4.91M | 4.82M | 2.67M | 1.72M | 3.73M | 3.66M | 8.30M | 3.13M | 7.20M | 6.76M | 4.89M | 3.71M | 5.34M | 3.39M | 4.54M | 4.59M | 7.12M | 5.91M | 4.79M | 7.63M | 8.33M | 6.39M | 5.48M | 3.36M | 7.46M | 8.73M | 0.72M | 15.59M | 6.69M | 3.69M | 5.43M | 5.71M | 4.82M | 5.33M | 5.47M | 6.14M | 5.02M | 4.70M | 3.42M | 10.75M | 5.27M | 5.76M | 5.62M | 7.62M | 4.34M | 4.25M | 5.18M | 6.53M | 6.72M | 6.96M | 6.07M | 8.58M | 6.42M | 7.66M |
|
Sales of Property, Plant and Equipment
|
4.64M | 0.23M | 0.87M | 0.00M | 0.04M | 0.01M | 5.11M | 0.04M | | | | 0.00M | | | | | | | | | | | 0.02M | 0.12M | | | 0.10M | 0.98M | | | | 0.90M | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
1.32M | 2.48M | 22.80M | | | | | | 38.53M | 1.08M | | | 55.02M | -55.02M | | 23.07M | 57.15M | | | | | 13.54M | 0.16M | | | | 129.16M | -0.00M | 10.40M | | | | 96.83M | -0.91M | 0.85M | 31.16M | | | | 0.62M | 27.40M | | 0.01M | | | | 9.90M | 3.08M | | | | | 29.23M | | 18.47M | 1.14M | | 419.65M | 57.73M | 1.51M | | |
|
Divestments
|
| | 0.03M | -0.03M | -0.02M | 1.64M | 13.09M | 1.10M | | | | | -0.52M | -0.05M | -0.02M | 3.04M | | | | | | 2.80M | | | 0.70M | -0.05M | -0.12M | -1.52M | -0.53M | -0.43M | -0.22M | -1.79M | -0.23M | 2.92M | -0.69M | 105.98M | 8.65M | 1.03M | -0.27M | 10.59M | | | 11.68M | | | | | | | | 67.02M | | 0.27M | | 7.50M | | | | | | | |
|
Cash from Investing Activities
|
0.79M | -4.25M | -23.97M | -0.82M | -1.89M | -0.27M | 13.59M | -2.84M | -43.44M | -5.79M | -3.19M | -0.27M | -4.24M | -7.21M | -4.22M | -19.95M | -62.80M | -7.07M | -4.93M | -3.72M | -5.29M | -16.75M | -5.09M | -4.46M | -6.41M | -30.60M | -134.34M | -7.70M | -17.11M | -5.66M | -5.24M | -4.25M | -102.19M | -6.77M | -2.20M | -46.48M | -6.31M | -2.04M | -5.93M | -6.33M | -32.02M | -5.25M | 4.48M | -6.30M | -5.05M | -3.02M | -9.25M | -13.72M | -5.22M | -5.71M | 59.98M | -7.49M | -33.29M | -4.25M | -16.41M | -7.67M | -6.31M | -423.12M | -63.91M | -10.09M | -6.36M | -7.73M |
|
Other financing activities
|
0.10M | 0.10M | 0.05M | | 0.50M | 0.08M | -9.55M | 9.62M | 1.69M | 0.32M | -0.02M | | 1.47M | -0.05M | -2.92M | 3.15M | -1.31M | 2.95M | | 0.44M | 0.47M | 0.34M | -0.01M | | 0.39M | 0.18M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-31.28M | 0.02M | 23.62M | -41.59M | 22.20M | -14.21M | -21.28M | 3.75M | 11.51M | -7.98M | 7.60M | -22.05M | -2.51M | -7.30M | -2.41M | -2.61M | 74.17M | -1.96M | 0.78M | -28.38M | 0.12M | 2.08M | -4.83M | -18.12M | 4.91M | 17.00M | 88.57M | -25.79M | 7.95M | 7.65M | -13.72M | -13.79M | 103.03M | -5.10M | -25.45M | -110.67M | -11.09M | -5.59M | 14.66M | -16.96M | -7.11M | -5.14M | -11.39M | -8.10M | -12.58M | -3.00M | -14.83M | -39.01M | 12.20M | -19.79M | -22.39M | -10.06M | -49.68M | -7.62M | -8.53M | -3.37M | -6.27M | 376.32M | 41.39M | -30.95M | -15.49M | -14.63M |
|
Dividends Paid - Common
|
0.62M | 0.76M | 0.75M | -5.08M | 0.75M | 0.88M | 0.88M | -5.97M | 0.88M | 1.01M | 1.00M | -6.87M | 1.00M | 1.26M | 1.26M | 1.35M | 1.26M | 1.52M | 1.52M | 1.59M | 1.52M | 1.78M | 1.78M | 1.85M | 1.77M | 2.02M | 2.03M | 2.12M | 2.03M | 2.29M | 2.31M | 2.32M | 2.32M | 2.58M | 2.54M | 2.53M | 2.50M | 2.77M | 2.76M | 2.73M | 2.73M | 2.98M | 2.97M | 2.95M | 2.95M | 3.18M | 3.18M | 3.15M | 3.14M | 3.36M | 3.35M | 3.29M | 3.40M | 3.50M | 3.61M | 3.57M | 3.55M | 3.92M | 3.88M | 3.84M | 3.84M | 4.09M |
|
Exchange Rate Effect
|
1.32M | -0.34M | 0.65M | 0.28M | -1.51M | -0.15M | 0.67M | -1.38M | 0.71M | 0.12M | -0.53M | -0.56M | 0.80M | 0.06M | -0.39M | 0.43M | -2.80M | -2.37M | -4.54M | 1.45M | -2.99M | -2.12M | 2.78M | -2.61M | -0.61M | -5.60M | 2.02M | 1.68M | 1.36M | 1.01M | 2.81M | -4.89M | -2.16M | -0.18M | -0.10M | 0.51M | -2.57M | 2.04M | -2.35M | 0.90M | 2.59M | 3.46M | -1.96M | 0.71M | -1.12M | -0.77M | -1.09M | -5.79M | -5.69M | 5.82M | 0.92M | -2.51M | -2.08M | 3.90M | -3.05M | -2.10M | 5.39M | -5.70M | 1.64M | 2.35M | -0.86M | 0.15M |
|
Change in Cash
|
-21.04M | 9.01M | 2.48M | -9.67M | 13.36M | -1.02M | 5.42M | 22.58M | -22.95M | 1.32M | -2.92M | 20.86M | -5.01M | 2.00M | 9.43M | 16.77M | -2.28M | 10.59M | 1.42M | 12.14M | -0.80M | 8.89M | 9.19M | 8.59M | -0.73M | 0.05M | -33.35M | 0.61M | -13.30M | 34.12M | -13.06M | 13.28M | -0.33M | 8.90M | -22.13M | -2.90M | -2.90M | 8.68M | 10.38M | 9.51M | -25.11M | 15.41M | 8.93M | 18.33M | -5.68M | 16.47M | -13.25M | -29.06M | -1.42M | 10.07M | 61.79M | 20.42M | -68.88M | 15.59M | -3.62M | 15.40M | 10.38M | -43.44M | -11.34M | -5.27M | -5.89M | -1.66M |
|
Free Cash Flow
|
7.02M | 14.38M | 6.60M | 26.91M | -7.70M | 11.64M | 10.97M | 20.83M | 4.60M | 10.33M | -7.88M | 43.05M | -2.44M | 14.81M | 7.13M | 33.65M | -18.16M | 15.99M | 6.39M | 39.38M | 2.54M | 19.61M | 11.89M | 29.34M | -5.67M | 13.49M | 5.84M | 24.33M | -13.82M | 24.73M | -2.39M | 32.85M | -10.04M | 13.11M | 9.59M | 28.18M | 2.75M | 8.53M | 2.40M | 19.47M | 6.60M | 17.01M | 12.33M | 25.88M | 8.06M | 18.91M | 8.51M | 18.76M | -7.97M | 24.04M | 17.64M | 32.82M | 12.07M | 19.51M | 19.26M | 22.20M | 10.85M | 2.12M | 3.48M | 24.85M | 10.41M | 13.02M |
|
Net Cash Flow
|
-22.08M | 12.03M | 7.82M | -14.40M | 14.88M | -0.04M | 6.42M | 23.27M | -22.42M | 1.38M | -0.80M | 22.44M | -5.45M | 3.96M | 8.80M | 14.23M | 0.41M | 13.73M | 7.12M | 11.00M | 2.71M | 8.33M | 6.51M | 11.34M | -0.05M | 5.79M | -35.14M | -1.53M | -14.66M | 33.11M | -15.87M | 18.17M | -1.74M | 9.96M | -17.34M | -113.39M | -7.96M | 4.58M | 16.56M | 1.90M | -27.70M | 11.95M | 10.89M | 17.62M | -4.55M | 17.59M | -12.15M | -23.22M | 4.27M | 4.30M | 60.86M | 22.89M | -66.56M | 11.89M | -0.50M | 17.70M | 4.99M | -37.71M | -12.96M | -7.61M | -5.03M | -1.68M |