|
Net Income
|
8.01M | 12.34M | 30.71M | 0.49M | 0.58M | 0.48M | -1.09M | 0.16M | -0.28M | -25.88M | | | | | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 98.24M | 12.89M | 20.66M | 15.90M | -0.01M | 8.55M | 20.94M | | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.90M | 15.51M | 10.96M | 13.29M | 16.82M | 14.06M | -13.84M | -0.73M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
Share-based Compensation
|
| 0.41M | | 7.26M | | | 8.24M | 1.30M | 0.86M | 1.03M | 0.10M | 0.55M | | | 2.15M | 0.52M | 0.32M | 1.01M | 4.47M | 4.63M | 1.83M | | 1.26M | | | -5.05M | 1.11M | 0.71M | 2.66M | 2.77M | 2.86M | 2.76M | 3.56M | 5.32M | 2.82M | 2.02M | 1.66M | 2.20M | -2.93M | 0.72M | 0.80M | 0.91M | 0.92M | 1.55M | 1.68M | 2.18M | | | 4.38M | 3.00M | 2.12M | 2.21M | 2.93M | 3.92M | 2.62M | 2.63M | 3.75M | 4.14M | 2.77M | 3.62M |
|
Deferred Taxes
|
| | | | | | | -3.11M | | | | -1.36M | -1.96M | -1.72M | 0.15M | | | 1.50M | | | | | | | | | 0.92M | 1.95M | 3.06M | 2.23M | 1.80M | -2.53M | -9.98M | -1.00M | -6.09M | -5.49M | -0.23M | 2.31M | -15.73M | -1.63M | -3.07M | -0.36M | 0.23M | 0.83M | 1.51M | 4.20M | 4.75M | | 7.75M | | | -8.50M | -10.52M | -0.68M | -0.36M | -0.12M | -3.29M | -0.84M | 1.09M | -10.57M |
|
Gains from Investment Securities
|
| 1.19M | | 1.45M | 0.96M | | -0.25M | 1.03M | | -0.47M | 1.10M | 0.48M | | | 0.96M | 0.70M | 0.29M | -4.37M | -0.04M | 0.50M | -0.38M | | 4.62M | | | 4.82M | 1.45M | -0.04M | 0.07M | 0.00M | 0.99M | 0.07M | 0.00M | 0.13M | 2.63M | 0.64M | 0.29M | | 1.34M | 0.41M | 0.44M | 0.22M | 0.53M | 0.59M | 0.68M | 0.48M | 0.53M | 0.53M | -6.12M | 1.17M | 0.67M | 0.55M | | 4.27M | 0.72M | 0.72M | | 7.73M | 0.78M | 0.74M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 121.30M | | | | | | | | | | 36.18M | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 18.96M | | -18.20M | -45.71M | | -7.24M | 24.33M | | 65.29M | 2.98M | -9.00M | | | -2.56M | 3.36M | 34.09M | 11.48M | 22.09M | 28.77M | 41.83M | | 0.33M | | | 5.37M | 6.12M | 15.82M | 45.96M | 35.44M | -5.78M | 10.77M | 53.69M | 33.09M | -11.70M | 32.13M | 69.47M | 51.86M | -15.72M | 48.14M | 64.84M | 21.80M | 24.86M | 10.26M | 28.94M | -17.70M | | | -21.00M | 29.58M | 18.34M | 66.29M | 27.82M | 12.62M | 21.54M | 76.23M | 38.04M | 11.74M | 30.13M | 76.73M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.99M | 1.91M | 1.34M | 1.33M | 1.30M | 1.31M | 1.32M | 1.40M | 1.40M | 1.42M | 1.44M | 1.41M | 1.34M | | | 0.77M | 1.28M | 1.30M | 1.30M | 1.31M | 1.30M | 1.29M | 1.31M | 1.30M | 1.25M | 1.35M | 0.47M |
|
Depreciation & Amortization (CF)
|
| 5.94M | | 5.32M | | | 7.83M | 6.25M | 6.40M | 6.52M | 6.71M | 6.16M | | | 6.66M | 6.65M | 6.81M | 10.55M | 7.79M | 7.75M | 7.65M | | 7.52M | 7.44M | 7.51M | 7.44M | 6.97M | 7.45M | | 8.06M | 8.73M | 8.46M | 9.88M | 12.02M | 11.34M | 11.35M | 10.88M | 11.35M | 10.94M | 10.81M | 11.73M | 12.44M | 11.93M | 11.74M | 11.42M | 10.67M | 10.17M | 9.82M | 5.25M | 9.99M | 10.15M | 10.45M | 10.18M | 9.62M | 9.73M | 9.90M | 10.09M | 9.40M | 9.83M | 9.94M |
|
Change in Receivables
|
| 2.99M | | -6.58M | | | -2.62M | -31.89M | 17.14M | -14.88M | 9.64M | -21.94M | | | -8.11M | 20.51M | -5.03M | 21.88M | -29.90M | 14.69M | -2.64M | | -13.24M | | | 18.22M | -11.66M | 17.95M | -4.89M | 8.92M | -6.34M | 22.75M | -10.87M | 4.57M | -13.73M | 18.37M | -3.71M | 0.00M | -28.64M | -9.03M | -9.91M | 7.48M | -9.79M | 18.61M | 8.24M | -26.14M | | | 0.43M | -35.79M | 18.02M | -19.63M | 15.60M | -13.84M | 32.74M | -8.25M | 3.22M | -10.68M | 25.41M | -6.13M |
|
Change in Inventory
|
| 6.43M | | 20.30M | | | 11.18M | 3.77M | 5.84M | -2.87M | -7.81M | 17.09M | | | 19.96M | 1.97M | -6.41M | -16.86M | 22.39M | 4.76M | 1.52M | | 9.39M | | | -31.36M | 18.61M | 2.48M | 1.29M | -8.75M | 17.24M | 7.04M | 2.76M | -8.25M | 28.86M | -15.51M | -1.54M | -14.38M | 22.51M | -13.72M | -22.00M | -25.46M | 19.05M | 14.81M | 2.38M | 56.46M | | | 13.42M | 5.31M | -25.25M | 5.81M | -16.91M | 20.48M | -14.82M | -3.27M | -12.86M | 16.34M | -4.24M | -1.19M |
|
Change in Accured Expenses
|
| 8.92M | | -22.26M | | | -44.80M | 2.13M | 1.90M | -3.37M | -4.92M | -18.62M | | | -3.34M | 5.28M | 12.48M | 1.00M | -9.37M | 6.53M | 3.04M | | -27.08M | | | 11.99M | -1.17M | 2.56M | 9.41M | 1.17M | -7.08M | 12.97M | 5.10M | -1.05M | -7.92M | -3.21M | 22.65M | 7.87M | -27.06M | 1.01M | 8.35M | -43.21M | 28.51M | 11.60M | 4.78M | -13.80M | | | -69.11M | 1.08M | -27.04M | 21.69M | -2.18M | -3.17M | 7.84M | 19.21M | -5.70M | -9.20M | 6.63M | 17.28M |
|
Other Working Capital Changes
|
| -0.01M | | 5.40M | | | -8.76M | 4.26M | -1.74M | 5.02M | 4.40M | 10.30M | | | 0.05M | 0.07M | -1.92M | -0.99M | 5.03M | -2.70M | -1.95M | | 0.06M | | | 7.34M | 3.31M | -2.65M | -0.01M | -1.67M | 16.27M | 1.70M | -8.58M | 6.10M | 5.69M | 0.51M | -1.73M | 5.21M | 7.46M | -8.47M | -7.81M | -4.15M | 15.85M | -1.02M | -7.81M | 5.25M | | | -14.04M | 16.15M | -12.54M | -0.77M | -1.57M | -3.71M | 10.04M | -1.75M | -13.06M | 3.44M | 0.97M | -5.92M |
|
Capital Expenditures
|
| 7.13M | | 10.31M | | | 19.61M | 10.35M | 11.39M | 7.07M | 13.61M | 14.88M | | | 9.06M | 12.96M | 10.11M | 6.80M | 4.57M | 7.55M | 11.61M | | 4.46M | | | 4.34M | 7.22M | 8.13M | 7.46M | 7.67M | 7.43M | 8.93M | 12.49M | 26.00M | 19.97M | 14.96M | 18.95M | 20.77M | 22.20M | 13.46M | 11.22M | 16.07M | 5.21M | 6.90M | 5.29M | 4.78M | | | 1.03M | 5.71M | 5.62M | 5.91M | 8.87M | 4.03M | 9.57M | 6.50M | 13.68M | 7.47M | 7.35M | 10.66M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 10.00M | 10.72M | | | 3.25M | | | | -23.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | | | 1.04M | | 1.33M | | | | |
|
Cash from Investing Activities
|
| -8.32M | | -11.76M | | | -19.36M | -11.39M | -11.49M | 34.71M | -4.00M | -15.37M | | | -10.02M | -13.65M | -10.40M | -2.43M | -4.54M | -8.05M | -11.23M | | -4.73M | | | -2.62M | -7.61M | -7.44M | -8.18M | -7.86M | -7.17M | -8.66M | -413.19M | -26.67M | -20.01M | -14.88M | -18.90M | -20.43M | -22.29M | -13.40M | -11.37M | -14.62M | -5.21M | -6.90M | -5.29M | -4.78M | | | -1.03M | -5.71M | 0.97M | -5.91M | -8.87M | -1.99M | -9.57M | -5.13M | -13.68M | -7.47M | -7.35M | -10.66M |
|
Other financing activities
|
| | | -0.11M | | 0.63M | | | -1.03M | | 0.51M | -18.48M | 16.91M | | | | 1.68M | 0.99M | | | | | | | | | | | | 0.01M | | | | 0.05M | | | | | | | 1.52M | 6.38M | 0.04M | | | | | | 1.00M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -7.92M | | 0.06M | | | 44.33M | -1.18M | 24.61M | -38.89M | -0.45M | -0.79M | | | 2.25M | -2.42M | -4.55M | -21.50M | -10.36M | -8.05M | -28.29M | | 9.70M | | | 66.35M | -86.83M | -22.50M | -28.29M | -19.37M | -5.76M | -1.68M | 400.18M | -31.21M | 17.64M | -0.43M | -47.37M | -36.52M | 32.48M | -16.85M | -45.81M | -12.53M | -12.98M | -8.34M | -31.76M | 2.89M | | | 33.59M | -21.04M | -28.03M | -31.78M | -30.72M | -29.78M | -7.18M | -52.59M | -35.69M | -8.67M | -5.07M | -0.26M |
|
Dividends Paid - Common
|
| 7.11M | 3.58M | 1.30M | | | | 1.31M | 1.32M | 1.65M | 1.65M | 1.65M | | | 2.00M | 1.99M | 2.66M | 2.65M | 2.66M | 2.64M | 3.29M | | 3.27M | | | 5.69M | 3.81M | 3.77M | 4.00M | 3.92M | 3.87M | 3.87M | 3.87M | 3.87M | 3.90M | 3.86M | 3.80M | 3.80M | | 4.39M | 0.59M | 0.59M | | | 0.59M | | | | 0.58M | | 1.16M | 0.58M | 0.58M | 0.01M | 1.17M | 0.58M | 0.58M | 0.05M | 1.17M | 1.17M |
|
Exchange Rate Effect
|
| 4.96M | | 0.35M | | | -1.83M | 0.69M | -1.02M | 1.08M | 0.34M | -0.30M | | | -0.06M | 0.23M | -0.69M | -1.12M | -3.09M | 0.15M | -0.40M | | 2.22M | | | 2.04M | 2.69M | 0.85M | 1.83M | 0.71M | -0.48M | -1.30M | -0.33M | -1.55M | 0.06M | 0.46M | -2.25M | 1.17M | -3.11M | 1.30M | 4.21M | 4.69M | -2.79M | 0.42M | -1.45M | -1.58M | | | -1.01M | 0.87M | 0.38M | -1.90M | 2.63M | -1.57M | -0.37M | 2.90M | -5.05M | 2.93M | 6.24M | -0.16M |
|
Change in Cash
|
| 7.69M | | -29.55M | | | 15.91M | 12.45M | -26.20M | 54.78M | -1.12M | -25.45M | | | -10.39M | -12.65M | 18.62M | -13.57M | 7.20M | 12.66M | 2.31M | | 7.52M | | | 69.10M | -88.31M | -14.11M | 9.49M | 8.21M | -19.18M | -0.87M | 42.45M | -28.45M | -14.07M | 17.34M | 2.68M | -5.08M | -8.65M | 21.01M | 10.06M | -0.67M | 6.66M | -4.97M | -11.93M | -21.16M | | | 15.38M | 3.71M | -9.59M | 28.60M | -9.79M | -20.72M | 4.41M | 21.41M | -16.38M | -4.40M | 26.87M | 65.65M |
|
Free Cash Flow
|
| 11.83M | | -28.51M | -45.71M | | -26.85M | 13.97M | -11.39M | 58.22M | -10.63M | -23.88M | | | -11.62M | -9.59M | 23.99M | 4.68M | 17.52M | 21.22M | 30.22M | | -4.13M | | | 1.03M | -1.10M | 7.69M | 38.51M | 27.78M | -13.21M | 1.83M | 41.20M | 7.09M | -31.67M | 17.18M | 50.52M | 31.10M | -37.92M | 34.68M | 53.62M | 5.74M | 19.64M | 3.37M | 23.64M | -22.48M | | | -22.03M | 23.87M | 12.72M | 60.39M | 18.95M | 8.59M | 11.96M | 69.73M | 24.36M | 4.27M | 22.77M | 66.07M |
|
Net Cash Flow
|
| 2.73M | | -29.90M | -45.71M | | 17.73M | 11.76M | 13.11M | 61.11M | -1.46M | -25.15M | | | -10.33M | -12.71M | 19.14M | -12.45M | 7.20M | 12.66M | 2.31M | | 5.29M | | | 69.10M | -88.31M | -14.11M | 9.49M | 8.21M | -18.70M | 0.42M | 40.68M | -24.79M | -14.07M | 16.82M | 3.20M | -5.08M | -5.54M | 17.89M | 7.66M | -5.35M | 6.66M | -4.97M | -8.12M | -19.58M | | | 11.56M | 2.84M | -8.71M | 28.60M | -11.77M | -19.15M | 4.78M | 18.52M | -11.33M | -4.40M | 17.70M | 65.82M |