|
Net Income
|
3.73M | 8.24M | 2.13M | -0.00M | 7.92M | 10.22M | 3.96M | 0.80M | 8.60M | 13.90M | 7.60M | 1.53M | 10.34M | 14.35M | 7.42M | -1.08M | 12.54M | 18.95M | 14.51M | 1.66M | 16.08M | 20.91M | 27.03M | 5.72M | 17.27M | 20.09M | 28.17M | 6.97M | -63.73M | 23.43M | 18.09M | 4.67M | 13.13M | 21.22M | 16.43M | 8.76M | 17.73M | 24.38M | 14.89M | 8.28M | 19.41M | 26.68M | 8.71M | -150.49M | -8.17M | 8.79M | 8.03M | 6.90M | 15.88M | 18.64M | 20.21M | 10.52M | 24.01M | 20.70M | 7.04M | -4.29M | -7.32M | -0.01M | -2.55M | -1.70M | -104.71M | -7.63M | -11.71M | -14.35M | -0.16M | -1.92M |
|
Share-based Compensation
|
| 1.57M | 1.47M | 0.00M | 3.91M | 1.50M | 1.75M | 2.58M | 1.52M | 1.49M | 1.85M | 2.90M | 1.94M | 1.42M | 1.65M | 2.88M | 1.71M | 1.83M | 1.98M | 2.88M | 2.11M | 3.92M | 2.15M | 3.39M | 2.38M | 2.51M | 2.82M | 3.18M | | | | 3.30M | 1.84M | 1.01M | 1.58M | 3.41M | 2.57M | 3.57M | 4.32M | 3.61M | 1.65M | 2.86M | 1.65M | 1.51M | 2.84M | 2.42M | 2.35M | 3.34M | 3.57M | 3.23M | 3.79M | 3.81M | 0.68M | 3.19M | 2.01M | 2.63M | 2.66M | 4.92M | 3.69M | 2.10M | 2.74M | 0.83M | 1.92M | 2.06M | 2.36M | 1.21M |
|
Deferred Taxes
|
| 0.52M | -1.31M | 0.00M | 2.78M | -0.80M | 3.34M | 0.69M | 1.30M | -1.09M | -2.81M | -1.01M | 0.99M | 1.21M | 1.90M | -3.57M | 1.01M | 0.87M | -2.15M | -1.43M | -2.65M | 10.16M | 6.59M | -0.30M | -1.24M | -4.49M | 11.21M | -1.08M | | | | 0.73M | 2.25M | 1.92M | -2.45M | 1.37M | 0.00M | 1.26M | -4.57M | 3.21M | -0.82M | -1.33M | 0.20M | -23.43M | -3.62M | 1.09M | -0.84M | -5.00M | 5.65M | -0.21M | 0.31M | 1.26M | 0.86M | -0.07M | 1.89M | -0.05M | 0.03M | -3.32M | -6.56M | -12.21M | 46.20M | 0.70M | -0.63M | | -0.11M | -0.24M |
|
Gains from Investment Securities
|
| -0.14M | -1.13M | 23.00 | 0.06M | 0.23M | 0.00M | -0.53M | 3.33M | 4.00M | | 0.40M | -1.37M | 3.05M | 0.08M | 2.01M | 0.17M | 0.47M | 0.15M | 2.47M | 0.19M | 0.36M | 0.09M | 3.03M | 0.16M | 0.54M | 30.68M | -12.98M | | | | -8.49M | 3.75M | 1.77M | 7.57M | 2.34M | 3.35M | 4.14M | 3.07M | 4.70M | 4.10M | 4.48M | 5.48M | -5.38M | 14.22M | 4.31M | 25.70M | 4.14M | 4.19M | 4.07M | 4.19M | 4.09M | 4.32M | 3.41M | 4.14M | 4.03M | 4.10M | 3.59M | 4.08M | 3.95M | 3.69M | 3.89M | 3.75M | 3.59M | 3.69M | 3.37M |
|
Asset Writedowns and Impairment
|
| 4.89M | 3.21M | 0.00M | 4.33M | 1.50M | 2.33M | 0.58M | 1.55M | 2.30M | 2.21M | 1.05M | 0.97M | 2.28M | 2.69M | 1.65M | 4.76M | 2.37M | 3.28M | 3.49M | 2.80M | 3.33M | 2.20M | 1.75M | 2.23M | 0.51M | 2.65M | 1.31M | | 4.28M | | 1.45M | | | | 2.21M | 3.36M | 4.57M | -0.10M | | | | 1.66M | 175.19M | | | 0.01M | 0.21M | | | 3.61M | 0.99M | | | 1.11M | 1.38M | 9.48M | | 0.01M | 0.37M | 59.67M | | | 0.25M | 0.20M | |
|
Cash from Operations
|
| -3.06M | 28.94M | 0.00M | 10.48M | 3.86M | 27.62M | -4.59M | 5.73M | 15.33M | 14.13M | 17.69M | 10.06M | 5.21M | 19.36M | 6.10M | 18.02M | 21.16M | 40.79M | 23.50M | 5.43M | 30.98M | -12.38M | 95.76M | 10.94M | 13.62M | -48.24M | 160.50M | | | | 54.12M | 10.09M | 16.57M | 19.35M | 44.84M | 4.61M | 19.18M | 57.07M | 21.51M | 15.46M | 15.56M | 40.99M | 27.61M | 75.87M | -4.71M | 53.76M | 27.88M | 19.48M | -46.80M | 19.88M | 26.44M | 26.66M | 26.97M | 40.43M | 9.15M | 11.71M | -1.29M | 15.19M | -14.24M | -1.82M | -7.13M | 6.13M | -22.11M | -11.79M | -19.77M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.63M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.28M | 4.24M | 4.37M | 0.00M | 3.92M | 3.87M | 4.58M | 3.92M | 3.86M | 4.21M | 4.40M | 4.77M | 4.73M | 4.66M | 4.73M | 5.16M | 5.20M | 4.77M | 5.34M | 5.16M | 5.25M | 9.72M | 9.35M | 10.52M | 10.40M | 10.50M | 10.43M | 11.29M | 11.69M | 11.69M | 12.02M | 11.17M | 12.29M | 11.19M | 11.46M | 10.09M | 10.10M | 10.59M | 10.27M | 9.95M | 9.83M | 8.75M | 9.02M | 9.09M | 7.26M | 7.65M | 8.03M | 6.96M | 7.02M | 6.43M | 7.15M | 7.29M | 7.25M | 7.48M | 7.26M | 6.41M | 6.28M | 6.18M | 6.95M | 7.96M | 7.69M | 6.97M | 6.95M | 6.81M | 7.50M | 7.34M |
|
Change in Receivables
|
| 27.38M | -51.69M | -0.00M | 14.91M | 19.45M | -22.75M | 12.29M | 24.16M | 33.67M | -18.29M | -8.44M | 20.38M | 21.59M | -13.12M | -4.98M | 13.51M | 16.25M | -20.59M | -9.95M | 25.13M | 11.21M | 51.24M | -67.41M | 35.51M | 38.50M | 82.88M | -147.07M | | | | -49.08M | 37.15M | 46.12M | -5.71M | -42.68M | 41.79M | 18.85M | -29.60M | -26.56M | 10.40M | 33.78M | -23.07M | -45.41M | -66.40M | 56.40M | -1.74M | -18.02M | 34.51M | 37.14M | 27.99M | -27.70M | 15.18M | -8.86M | -13.38M | -31.02M | -12.89M | 9.12M | -21.97M | -8.29M | -12.77M | -4.74M | -9.93M | -9.13M | 6.87M | 26.67M |
|
Change in Accured Expenses
|
| 0.57M | -0.35M | -0.00M | 5.52M | -0.95M | -1.81M | 3.69M | 5.19M | 10.75M | -8.84M | -2.64M | 8.59M | 2.30M | -6.72M | -6.99M | -0.51M | 18.91M | -4.71M | -3.31M | 8.60M | 6.08M | 0.70M | 4.37M | 1.55M | 11.53M | 5.81M | -16.15M | | | | -16.07M | 2.89M | 14.27M | -8.74M | -10.12M | 13.59M | 1.08M | -1.52M | -10.27M | -6.28M | 9.57M | -2.52M | -28.44M | 6.25M | 9.47M | 6.16M | -9.63M | 20.84M | 13.07M | 10.30M | -19.03M | 4.39M | -8.30M | 15.00M | -11.94M | -15.03M | 0.09M | 7.67M | -11.52M | -7.33M | 0.08M | -0.38M | -9.58M | -1.23M | 3.12M |
|
Change in Taxes
|
| 5.31M | 0.48M | -0.00M | -2.45M | 3.79M | -4.68M | -1.26M | 2.28M | 5.93M | -3.44M | 1.04M | 3.45M | -2.28M | -5.95M | -2.14M | 1.99M | 6.72M | -10.69M | 3.57M | 0.08M | -6.83M | -2.52M | 0.94M | 4.09M | 4.64M | -26.35M | 14.74M | | | | 9.56M | -0.74M | 3.96M | -27.66M | -2.84M | -0.80M | 9.03M | -4.39M | 3.65M | 2.70M | -2.37M | 2.50M | -0.43M | 7.73M | -2.36M | -3.81M | -4.91M | 3.81M | 0.14M | -0.64M | 1.25M | 2.30M | -3.73M | 2.85M | 2.51M | 0.53M | -0.04M | -1.68M | -0.97M | 0.55M | 0.21M | -2.98M | -0.37M | 0.09M | -2.87M |
|
Other Working Capital Changes
|
| -0.05M | -0.03M | -587.00 | -0.31M | 0.06M | 0.98M | -0.46M | 2.30M | -3.56M | 2.96M | -1.08M | -1.01M | 2.68M | 0.62M | -0.25M | -0.09M | 5.04M | 2.64M | 0.33M | -0.27M | 6.44M | 0.85M | -4.50M | 3.02M | 5.16M | 2.71M | 3.67M | | | | -3.63M | -2.35M | -0.33M | 1.02M | 1.96M | 1.56M | 8.59M | 0.82M | 5.27M | -0.80M | 4.98M | 3.13M | -5.96M | 1.28M | 7.33M | -0.52M | 4.58M | -2.08M | 4.51M | 6.71M | -4.27M | 12.75M | -7.92M | 15.58M | -6.46M | -8.59M | -11.74M | -4.57M | -1.57M | -6.67M | -0.47M | -14.05M | -7.15M | -1.44M | 3.36M |
|
Capital Expenditures
|
| 3.21M | 2.61M | 777.00 | 2.46M | 2.80M | 1.79M | 1.69M | 1.99M | 2.57M | 3.46M | 3.70M | 5.83M | 4.39M | 3.90M | 3.95M | 3.25M | 3.15M | 2.65M | 2.09M | 4.02M | 4.10M | 6.71M | 3.46M | 4.00M | 5.13M | 5.80M | 3.88M | | | | 6.17M | 2.97M | 7.17M | 5.66M | 1.91M | 4.56M | 3.85M | 6.74M | 5.86M | 5.20M | 7.23M | 9.82M | 7.03M | 4.61M | 4.60M | 10.82M | 10.00M | 9.87M | 8.90M | 6.23M | 5.78M | 8.21M | 8.69M | 7.94M | 8.08M | 7.66M | 7.36M | 8.18M | 7.38M | 5.90M | 5.59M | 5.28M | 4.68M | 4.26M | 3.62M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 53.25M | 1.62M | -0.00M | 22.69M | | | 307.97M | -2.10M | | | | 67.50M | 72.00M | | | | | -72.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.04M | 0.10M | 0.04M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 0.30M | 1.61M | 0.17M | | | 0.21M | | | | | | | | | | | | | | | | | | 2.93M | | | 0.17M | | | 0.40M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 5.30M | 0.89M | 3.04M | 3.91M | 8.82M | 1.69M | 3.70M | 4.13M | 6.74M | 2.47M | 6.71M | 9.45M | 26.73M | 7.74M | 0.25M | 4.29M | 3.22M | 3.54M | 1.46M | 3.16M | | | | 4.42M | 9.12M | 1.50M | 5.12M | 6.42M | 6.63M | 3.98M | 4.61M | 10.34M | 9.35M | 9.29M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.89M | -0.43M | 0.00M | 7.12M | -6.32M | -4.21M | -5.43M | -3.76M | -20.33M | 2.58M | -3.93M | -1.26M | -12.24M | -8.72M | -58.93M | -15.27M | -23.30M | -27.77M | -14.97M | 27.99M | -309.93M | -21.52M | -5.88M | 2.70M | -22.60M | -79.23M | -87.53M | | | | -16.72M | 0.42M | -20.97M | -17.11M | 9.71M | -27.80M | 0.73M | -3.15M | 1.41M | -4.10M | -9.01M | -9.93M | -0.74M | -5.33M | -17.41M | -10.93M | -3.19M | -1.09M | -5.38M | -6.56M | 0.26M | -1.37M | -2.82M | -17.01M | -8.38M | -4.05M | -14.13M | -5.77M | 0.92M | -6.23M | 3.87M | -1.01M | -23.97M | 4.18M | 3.70M |
|
Other financing activities
|
| -0.04M | | 77.00 | 0.06M | -0.01M | 0.08M | 0.54M | 0.15M | -0.02M | -0.01M | 0.64M | -0.08M | 0.21M | -0.01M | 0.48M | -0.00M | 0.24M | -0.01M | 0.97M | 0.30M | -0.03M | -0.26M | 0.86M | 0.10M | 0.17M | -0.06M | 0.17M | -0.15M | -0.01M | | | | | -0.02M | | | | | -0.07M | -0.05M | -0.08M | -0.09M | -0.51M | -0.84M | -0.09M | -0.10M | -0.09M | -0.09M | -0.08M | -0.07M | -0.07M | -0.07M | -0.06M | -0.05M | -0.04M | -0.05M | -0.01M | -0.00M | -1.80M | -0.00M | | | -0.01M | -0.39M | -0.01M |
|
Cash from Financing Activities
|
| 0.10M | 0.07M | -874.00 | -0.95M | 0.00M | 0.18M | -0.60M | -12.78M | -37.21M | -6.63M | 1.72M | -4.10M | -3.50M | -0.29M | 34.34M | 2.87M | -4.52M | -0.32M | -1.47M | 0.29M | 146.37M | 24.59M | -90.32M | -10.70M | 11.90M | 131.91M | -81.33M | | | | -59.84M | -2.44M | 10.03M | -23.09M | -48.56M | 26.29M | -14.80M | -37.95M | -44.23M | -21.20M | -3.20M | -14.29M | 202.07M | -249.28M | -43.77M | -1.52M | -2.39M | 0.06M | -0.21M | -16.57M | -36.05M | -28.63M | -0.03M | 0.02M | -26.82M | -9.47M | -1.03M | -0.25M | -13.66M | -6.86M | -4.25M | 7.68M | 49.37M | -4.25M | 14.47M |
|
Exchange Rate Effect
|
| 0.42M | 0.27M | 16.00 | -0.11M | 0.50M | 0.58M | 0.26M | 0.04M | -0.76M | 0.18M | 0.21M | -0.27M | 0.43M | -0.17M | -0.22M | -0.32M | 0.11M | -0.25M | -0.24M | 0.33M | -1.02M | -0.27M | -1.45M | 0.57M | -0.97M | 2.12M | 0.45M | | | | -0.34M | 0.18M | 0.52M | -0.17M | -0.76M | -0.16M | 0.34M | -0.96M | 0.31M | 0.25M | 0.17M | 0.20M | -1.74M | 1.00M | 0.27M | 1.09M | 0.26M | 0.06M | -0.93M | 0.09M | -0.06M | -0.44M | -1.99M | 0.06M | 0.01M | -0.03M | -0.74M | -0.12M | -0.60M | 0.05M | -0.08M | -0.97M | -0.23M | 0.16M | -0.06M |
|
Change in Cash
|
| -8.42M | 28.86M | 0.00M | 16.55M | -1.95M | 24.17M | -10.36M | -10.77M | -42.97M | 10.26M | 15.69M | 4.44M | -10.11M | 10.17M | -18.71M | 5.29M | -6.54M | 12.46M | 6.82M | 34.03M | -133.60M | -9.58M | -1.89M | 3.51M | 1.94M | 6.55M | -7.89M | | | | -22.78M | 8.25M | 6.15M | -21.01M | 5.22M | 2.94M | 5.45M | 15.01M | -21.00M | -9.59M | 3.52M | 16.98M | 227.21M | -177.74M | -65.62M | 42.40M | 22.56M | 18.50M | -53.33M | -3.16M | -9.41M | -3.78M | 22.14M | 23.50M | -26.04M | -1.84M | -17.19M | 8.75M | -27.59M | -14.86M | -7.58M | 11.82M | 3.06M | -11.71M | -1.66M |
|
Free Cash Flow
|
| -6.27M | 26.33M | 0.00M | 8.03M | 1.06M | 25.83M | -6.29M | 3.74M | 12.76M | 10.67M | 13.99M | 4.23M | 0.82M | 15.46M | 2.15M | 14.77M | 18.01M | 38.14M | 21.40M | 1.41M | 26.88M | -19.08M | 92.30M | 6.94M | 8.49M | -54.05M | 156.63M | | | | 47.95M | 7.12M | 9.41M | 13.70M | 42.92M | 0.05M | 15.34M | 50.33M | 15.65M | 10.26M | 8.33M | 31.17M | 20.58M | 71.26M | -9.32M | 42.94M | 17.88M | 9.61M | -55.71M | 13.65M | 20.66M | 18.45M | 18.28M | 32.49M | 1.07M | 4.06M | -8.65M | 7.00M | -21.61M | -7.73M | -12.72M | 0.85M | -26.80M | -16.05M | -23.38M |
|
Net Cash Flow
|
| -8.84M | 28.59M | 0.00M | 16.65M | -2.45M | 23.59M | -10.62M | -10.81M | -42.21M | 10.08M | 15.49M | 4.71M | -10.53M | 10.34M | -18.49M | 5.61M | -6.65M | 12.70M | 7.05M | 33.70M | -132.58M | -9.31M | -0.44M | 2.93M | 2.91M | 4.43M | -8.35M | | | | -22.44M | 8.07M | 5.64M | -20.84M | 5.98M | 3.10M | 5.12M | 15.97M | -21.31M | -9.83M | 3.35M | 16.78M | 228.94M | -178.74M | -65.89M | 41.31M | 22.30M | 18.44M | -52.40M | -3.25M | -9.35M | -3.34M | 24.12M | 23.44M | -26.05M | -1.81M | -16.46M | 9.16M | -26.98M | -14.91M | -7.50M | 12.79M | 3.29M | -11.87M | -1.59M |