|
Net Income
|
| -0.01M | | | | | -0.00M | -0.00M | | -0.00M | -0.00M | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.83M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | 5.78M | 12.99M | 14.41M | 19.81M | 10.23M | 16.30M | 239.98M | -1.58M | -0.10M | -0.76M | -0.10M | 0.00M | -41.23M | -12.76M | 25.71M |
|
Share-based Compensation
|
| | | | | | | | | | | 0.02M | | 0.03M | -17.72M | 3.40M | 2.63M | 3.20M | | 5.57M | 4.99M | 8.18M | 7.15M | 6.79M | 7.49M | 7.75M | 7.07M | 7.09M | 7.24M | 6.96M | 5.58M | 4.66M | 5.50M | 4.76M | 4.85M | 6.27M | 5.68M | 4.15M | 5.00M | 5.91M | 5.56M | 5.14M | 7.00M | 7.91M | 7.30M | 6.99M | 7.38M | 8.19M | 12.64M | 8.02M | 9.30M | 13.47M | 11.31M | 11.32M | 8.14M | 9.76M | 9.92M | 8.02M | 9.21M | 11.49M | 10.65M | 11.26M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -2.46M | -40.02M | | 28.23M | -3.78M | -5.07M | -7.22M | 1.29M | -11.66M | -2.06M | -3.36M | -2.39M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.06M | 17.53M | 18.61M | 15.29M | -6.10M | -0.10M | -0.31M | 0.05M | -7.09M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | 5.80M | 10.16M | 53.61M | -32.98M | -6.36M | | 36.75M | 29.42M | -29.99M | -2.87M | -14.34M | 9.06M | 10.13M | 7.64M | 3.34M | 3.28M | 8.90M | 8.29M | 10.00M | 2.20M | 16.60M | -7.40M | 3.20M | 3.40M | -0.70M | 9.23M | -6.97M | 4.30M | 5.10M | -2.14M | 8.60M | 1.51M | 13.90M | -40.42M | 9.08M | 4.91M | 3.20M | 4.03M | 1.10M | 1.84M | 3.09M | -2.19M | -0.36M | -4.99M | 0.33M | -2.92M | 1.57M | -0.88M | 0.81M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 4.71M | | | | 0.01M | -0.06M | | | -0.41M | | | | | | 25.50M | | | | | | | 2.23M | 0.49M | 0.47M | 0.41M | -0.87M | 0.95M | 0.79M | 0.33M | -1.03M | | | | | | | | | | | |
|
Cash from Operations
|
-17.00 | | | | -91.00 | -580.00 | -24.00 | -25.00 | -18.00 | -9.00 | 8.25M | -4.58M | | -12.71M | -8.40M | -9.81M | -11.45M | -15.50M | | -6.59M | 8.02M | 0.74M | -3.55M | -3.57M | 3.99M | 4.63M | -8.49M | -3.41M | 5.47M | 6.20M | -0.85M | -14.73M | -2.76M | -3.90M | -3.56M | -20.49M | -19.11M | -14.12M | -4.49M | -29.16M | -6.45M | 6.74M | -13.87M | -26.47M | 6.50M | 32.06M | -88.32M | -55.32M | -36.81M | -92.02M | -76.70M | -98.65M | -87.91M | -74.43M | -64.37M | -119.00M | -40.24M | -42.51M | -35.72M | -42.19M | 4.98M | 14.32M |
|
Amortizatization of Intangibles
|
| | | | 0.00M | | | | 500.00 | | | | | | | | | 0.48M | -0.53M | | | | 0.40M | -0.39M | -0.28M | -0.19M | 1.95M | -0.29M | -0.32M | -0.37M | -0.37M | -0.36M | -0.29M | -0.10M | 1.21M | 0.34M | 0.24M | 0.20M | 0.01M | -0.14M | -0.20M | -0.19M | -0.17M | -0.18M | -0.48M | -0.65M | -0.70M | -0.67M | -0.22M | 0.57M | 1.02M | | | 1.85M | 2.27M | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | 0.57M | 4.14M | 0.50M | 0.51M | 0.17M | 0.17M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.14M | 0.15M | 0.20M | | 0.33M | 0.66M | 2.42M | 2.46M | 2.47M | 2.46M | 2.51M | 2.55M | 2.60M | 2.64M | 2.69M | 2.74M | 2.79M | 2.83M | 2.89M | 0.34M | 0.43M | 0.43M | 0.43M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | 0.05M | | 0.28M | -0.30M | 0.13M | 1.57M | 1.85M | | 1.78M | 3.76M | 3.88M | 3.98M | 3.89M | 3.97M | 4.09M | 4.18M | 4.28M | 4.44M | 4.62M | 4.47M | 4.35M | 4.64M | 4.80M | 4.88M | 4.90M | 4.84M | 5.38M | 5.29M | 5.66M | 5.85M | 6.44M | 6.63M | 6.07M | 6.62M | 7.87M | -7.82M | 7.09M | 8.11M | -0.79M | 6.31M | 6.62M | 10.95M | 11.47M | 9.49M | 9.88M | 10.35M | 11.24M | 12.09M | 12.80M | 14.02M | 15.79M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | 0.03M | 1.57M | 3.08M | 3.28M | 0.20M | 3.31M | 2.03M | -1.04M | 0.93M | 3.23M | -1.61M | 3.55M | -3.08M | -1.61M | 0.62M | -0.88M | -0.89M | -0.55M | 0.09M | 1.19M | -0.04M | 2.44M | 1.59M | 1.20M | 0.06M | -4.04M | 0.78M | 0.89M | -2.85M | -1.21M | 1.48M | 1.72M | -1.24M | 2.02M | -5.72M | 6.00M | 4.66M | -0.58M | -0.79M | 7.97M | 1.55M | 1.74M | 0.73M | 1.98M | 7.20M | 4.28M | 44.16M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | -900.00 | -0.02M | 0.19M | 0.12M | 0.35M | 0.29M | 0.64M | -0.11M | 0.30M | -0.13M | 0.54M | -0.14M | 0.57M | -0.36M | 0.11M | 1.39M | 0.59M | -0.16M | 0.99M | 1.34M | 0.17M | -1.09M | 1.59M | 1.29M | 0.96M | -0.08M | 2.94M | 1.25M | 0.06M | 0.70M | -0.38M | -0.50M | 0.16M | 1.90M | -0.81M | -0.04M | 0.51M | 11.75M | 4.77M | 22.39M | 1.82M | 1.42M | 0.25M | 0.28M | -3.66M | 0.02M | -0.19M |
|
Change in Accured Expenses
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 500.00 | 0.03M | 500.00 | 500.00 | -1.10M | -2.39M | | 5.33M | 1.00M | 1.58M | 4.97M | 7.22M | | -2.11M | -1.31M | 2.25M | 4.55M | -3.56M | 4.21M | 3.23M | 8.71M | -4.63M | 1.17M | 6.02M | -1.97M | -9.33M | 6.52M | 9.80M | 9.18M | 9.89M | -2.69M | -0.42M | -2.18M | -16.58M | 0.17M | 34.70M | -13.88M | -9.49M | 14.80M | 0.92M | 10.45M | -4.61M | 13.68M | 6.94M | 6.17M | -8.88M | 1.57M | 14.77M | 17.30M | -24.84M | -16.33M | 2.38M | 7.73M | -9.54M | 1.34M | 19.70M |
|
Change in Taxes
|
| | | | | | | | | | | | | | 0.08M | | | | | | | | -1.52M | | | | -8.52M | -0.18M | | | | | | | | -0.30M | 0.30M | | -0.56M | 18.79M | -0.07M | -6.49M | 3.53M | -0.24M | -16.77M | 0.01M | -0.09M | | | 0.26M | -0.02M | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | -0.11M | | 0.48M | 0.11M | -0.46M | 1.28M | 0.43M | | -0.13M | 0.55M | 1.49M | -0.95M | 1.01M | 0.18M | -0.26M | 1.51M | 0.95M | -0.93M | 3.73M | -1.04M | -0.42M | -0.22M | 2.82M | -0.82M | 9.62M | 0.48M | -0.47M | -9.84M | -7.67M | 10.17M | 17.67M | -15.87M | 0.49M | 0.74M | 38.93M | -1.85M | -2.15M | -3.55M | -3.20M | -4.03M | -3.84M | -2.98M | -3.38M | -5.58M | 2.72M | -6.37M | -1.91M | -0.56M | 1.67M | 5.11M | 1.33M |
|
Capital Expenditures
|
| | | | | | | | | | | 0.01M | | 0.05M | -0.06M | 0.17M | 0.26M | 0.16M | | 0.03M | 0.00M | 0.01M | -0.01M | 0.02M | | 0.04M | 1.37M | 0.84M | 0.22M | 0.38M | -0.55M | 0.04M | 0.56M | 0.13M | | 0.02M | 0.00M | 0.27M | -0.09M | 0.21M | 0.31M | 2.41M | 3.84M | 4.50M | 0.10M | 0.35M | 0.15M | 0.13M | 0.02M | 0.01M | 0.03M | 0.63M | 0.00M | 0.01M | 0.03M | | 0.08M | | | | | 0.14M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 3.31M | | 145.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | 1.17M | -2.34M | 0.06M | 3.24M | 0.00M | | 0.95M | 1.55M | 2.77M | 1.74M | 2.58M | 2.31M | 42.62M | -37.00M | 3.48M | 2.80M | 3.35M | 3.49M | 8.22M | 3.17M | 3.72M | 3.87M | 3.96M | 3.39M | 3.95M | 4.07M | 4.41M | 4.13M | 4.51M | 4.76M | 4.78M | 4.20M | 5.03M | 5.05M | 5.14M | 11.44M | 7.62M | 4.17M | 27.34M | 3.83M | 4.92M | 5.50M | 6.47M | 11.91M | 8.19M | 9.64M | 11.78M | 12.09M | 15.05M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 29.15M | | | | 33.43M | | | | | 0.50M | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | 0.38M | 4.01M | 1.60M | 0.28M | 0.37M | | 0.28M | | 4.70M | 5.02M | 17.50M | 42.38M | 32.73M | 66.91M | 8.44M | 35.50M | 32.89M | 37.70M | 26.92M | 36.64M | 32.60M | 66.63M | 72.99M | 43.01M | 64.82M | 78.32M | 49.15M | 103.99M | 70.01M | 50.33M | 152.40M | 89.67M | 134.03M | 57.51M | 64.72M | 152.61M | 112.29M | 52.38M | 94.12M | 102.75M | 87.70M | 50.00M | 111.36M | 105.60M | 54.32M | 55.05M | 53.16M | 81.40M | 106.62M |
|
Cash from Investing Activities
|
| | | | | | | | | | | -1.31M | | -8.38M | 4.58M | -31.11M | -6.06M | -2.06M | | -30.81M | -1.55M | 52.22M | -100.46M | -9.76M | -4.29M | -6.05M | 30.47M | 4.12M | 43.77M | -2.19M | -0.10M | -20.85M | 27.91M | -161.54M | -48.80M | -11.41M | 25.23M | 4.46M | 1.58M | 39.55M | 67.80M | -43.17M | -125.51M | -105.71M | -71.81M | 32.52M | 7.37M | 33.16M | -39.10M | 10.08M | -36.70M | -37.04M | -23.55M | -72.86M | -18.18M | 104.90M | 28.61M | 46.13M | -80.31M | 41.29M | 4.85M | 86.59M |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.04M | 3.16M | | | | 9.20M | 0.30M | | -7.08M | | -0.15M | -0.29M | 0.08M | | | | 0.66M | | | | 0.91M | | | | 0.77M | | | | | | | | -6.10M | 9.49M | 0.39M | | | -0.60M | -0.26M | -0.26M | -0.26M | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | 8.38M | | 34.51M | -18.87M | 38.62M | 53.69M | 3.54M | | 139.38M | 1.11M | -40.11M | 1.23M | -0.93M | -1.92M | 4.04M | -5.04M | 0.15M | -1.90M | 5.83M | 1.36M | -2.70M | 3.08M | 230.96M | 0.53M | -1.11M | -0.32M | -0.74M | 0.10M | -5.77M | 108.80M | -0.35M | 25.04M | 195.75M | 0.30M | 2.41M | 39.32M | 113.91M | 0.83M | 4.15M | 1.16M | 217.60M | 2.52M | -0.37M | 0.38M | -0.53M | 0.78M | 0.05M | 139.12M | 3.72M | 1.48M | -65.34M |
|
Current Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | 0.00M | | | | -0.01M | -0.29M | 0.11M | 0.12M | 0.17M | 0.00M | 0.06M | -0.12M | -0.00M | 0.01M | -0.04M | 0.00M | -0.10M | -0.02M | 0.02M | -0.07M | 0.07M | -0.04M | 0.01M | 0.09M | -1.37M | -0.11M | 0.06M | 0.04M | 1.72M | -0.94M | -1.74M | -1.25M | 1.14M | 0.85M | 0.08M | -0.18M | 1.23M | -0.29M | -0.11M | 0.45M | -0.96M | 0.55M | 1.95M | 0.21M |
|
Change in Cash
|
| | | | | | -24.00 | -25.00 | -18.00 | -9.00 | -2.50M | 2.49M | | 13.41M | -7.41M | -2.30M | 36.18M | -14.02M | | 101.97M | 7.57M | 12.85M | -102.79M | -14.54M | -2.11M | 2.74M | 17.11M | 0.87M | 47.40M | 9.72M | 0.40M | -38.28M | 28.19M | 65.52M | -51.95M | -33.03M | 5.82M | -10.47M | -2.75M | 4.58M | 170.15M | -36.69M | -115.71M | 63.46M | -64.94M | 67.04M | 15.43M | 90.82M | -76.81M | -28.42M | -89.65M | 99.69M | -90.50M | 73.37M | -86.07M | -14.93M | -10.96M | 4.12M | 22.13M | 3.36M | 13.26M | 35.78M |
|
Beginning Cash Balance
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 18.00 | 9.00 | 2.50M | -2.49M | | | 13.41M | 6.00M | 3.70M | 39.88M | 18.20M | 18.20M | 120.17M | 127.75M | 140.60M | 37.80M | 23.26M | 21.16M | 23.89M | 41.00M | 41.87M | 89.27M | 98.99M | 99.39M | 61.12M | 89.31M | 154.82M | 102.87M | 69.84M | 75.66M | 65.19M | 62.44M | 67.02M | 237.17M | 200.48M | 84.77M | 148.23M | 83.29M | 150.33M | 165.75M | 256.57M | 179.76M | 151.34M | 61.69M | 161.38M | 70.87M | 144.24M | 58.18M | 43.25M | 32.29M | 36.41M | 58.53M | 61.90M | 75.15M |
|
Free Cash Flow
|
-17.00 | | | | -91.00 | -580.00 | -24.00 | -25.00 | -18.00 | -9.00 | 8.25M | -4.59M | | -12.76M | -8.33M | -9.97M | -11.71M | -15.66M | | -6.62M | 8.01M | 0.73M | -3.54M | -3.59M | 3.99M | 4.59M | -9.86M | -4.25M | 5.25M | 5.82M | -0.30M | -14.77M | -3.32M | -4.03M | -3.56M | -20.51M | -19.11M | -14.39M | -4.40M | -29.36M | -6.76M | 4.33M | -17.71M | -30.97M | 6.39M | 31.71M | -88.48M | -55.45M | -36.82M | -92.03M | -76.73M | -99.28M | -87.91M | -74.44M | -64.40M | -119.00M | -40.33M | -42.51M | -35.72M | -42.19M | 4.98M | 14.18M |
|
Net Cash Flow
|
-17.00 | | | | -91.00 | -580.00 | -24.00 | -25.00 | -18.00 | -9.00 | 8.25M | 2.49M | | 13.41M | -22.68M | -2.30M | 36.18M | -14.02M | | 101.97M | 7.57M | 12.85M | -102.78M | -14.25M | -2.22M | 2.62M | 16.93M | 0.86M | 47.34M | 9.85M | 0.40M | -38.29M | 28.23M | 65.51M | -51.84M | -33.01M | 5.80M | -10.39M | -2.82M | 4.62M | 170.14M | -36.78M | -114.34M | 63.57M | -65.01M | 67.00M | -41.64M | 91.76M | -75.07M | -77.78M | -112.25M | 81.91M | -108.94M | -147.66M | -82.17M | -14.63M | -10.85M | 3.67M | 23.09M | 2.81M | 11.31M | 35.57M |