|
Net Income
|
83.50M | | 0.10M | | | | | 37.30M | 23.30M | 26.70M | 2.10M | 15.70M | 21.90M | 509.20M | 185.40M | -3.60M | | | | | 12.00M | 11.50M | 19.80M | 23.80M | 15.70M | 11.50M | 19.00M | 40.60M | 23.80M | 19.10M | 27.00M |
|
Deferred Taxes
|
| | -7.40M | -1.00M | 6.20M | -0.50M | 1.90M | 23.70M | 22.70M | 1.60M | 6.30M | 41.00M | 2.30M | -6.40M | 7.40M | -8.30M | 0.80M | 6.20M | 1.60M | -2.20M | -1.00M | -2.00M | -2.30M | -0.70M | -2.70M | -2.90M | -3.10M | -1.50M | 1.10M | -6.00M | 8.00M |
|
Cash from Discontinued Operations
|
| | 0.10M | | | | | -23.40M | -1.70M | -7.70M | 19.00M | -14.50M | -13.00M | 11.40M | -5.60M | 0.10M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 65.70M | | 3.40M | 0.40M | -1.10M | 0.50M | -0.20M | -0.30M | 3.00M | | | 8.90M | 19.70M | 2.30M | | | | 0.30M | 0.40M | | 1.70M | 1.80M | | 5.40M | 4.20M | 0.20M | | |
|
Cash from Operations
|
| | 52.40M | 52.30M | -292.50M | 27.90M | 81.00M | 45.10M | -33.50M | 104.90M | 20.60M | 3.40M | -20.30M | 67.30M | -24.70M | -33.80M | -14.40M | 44.30M | 33.40M | 53.50M | -34.90M | 39.30M | 21.20M | 42.70M | -40.40M | 45.70M | 69.60M | -19.10M | -48.80M | 61.60M | -23.90M |
|
Amortization of Goodwill
|
| | | | | | | | 16.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 1.70M | 1.60M | 1.70M | 1.60M | 1.70M | 1.60M | -4.70M | 1.60M | 0.30M | | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.80M | 0.90M | 0.90M | 0.80M | 0.90M | 1.10M | 1.10M | 1.00M | 1.10M | 1.10M | 1.10M | 1.10M | 1.20M | 1.20M | 2.70M | 0.90M | 1.00M | 1.00M | 1.00M | 1.00M | 1.10M | 1.00M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.20M | 1.20M |
|
Depreciation & Amortization (CF)
|
| 3.50M | 3.70M | 3.90M | 3.80M | 4.00M | 4.40M | 4.00M | 5.10M | 5.10M | 5.20M | 5.00M | 5.50M | 5.80M | 5.40M | 5.40M | 5.30M | 5.30M | 4.20M | 3.70M | 3.80M | 4.40M | 4.50M | 4.60M | 4.60M | 5.00M | 4.50M | 4.40M | 4.20M | 4.20M | 4.10M |
|
Change in Accured Expenses
|
| | 6.60M | -7.40M | 3.60M | -7.80M | 0.20M | -3.90M | 1.60M | -3.80M | 5.20M | 3.70M | | | | | | | | | 0.10M | 24.50M | -24.60M | | 0.80M | -0.60M | 1.40M | -1.20M | 0.50M | 0.20M | 111.40M |
|
Capital Expenditures
|
| | 6.50M | 7.20M | 7.30M | 9.80M | 9.60M | 6.20M | 6.00M | 9.20M | 6.00M | 4.40M | 3.50M | 3.90M | 3.70M | 4.00M | 4.00M | 4.20M | 4.50M | 3.40M | 4.50M | 3.40M | 2.80M | 3.10M | 2.40M | 2.60M | 2.40M | 2.50M | 2.50M | 2.90M | 2.80M |
|
Divestments
|
| | | | | | | -9.40M | -0.10M | -3.10M | | -2.70M | 2.20M | 711.50M | 236.50M | -947.10M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 18.90M | 29.00M | 9.90M | 12.80M | 17.40M | 31.20M | 12.20M | 24.10M | 26.60M | 46.90M | 6.10M | 2.30M | 17.60M | 16.70M | 4.80M | 2.10M | 1.80M | -0.10M | 1.50M | 3.90M | 2.60M | 0.20M | 3.30M | 0.30M | 3.00M | 0.90M | 16.80M | 0.30M | 17.60M |
|
Cash from Investing Activities
|
| | -31.40M | -1.20M | -4.40M | -5.90M | 1.50M | 27.20M | 1.40M | 10.90M | -72.40M | 336.00M | 2.80M | 721.10M | 288.20M | 27.00M | -4.00M | -2.40M | -2.90M | -3.70M | -5.60M | -5.10M | -13.00M | -20.20M | -1.40M | -17.40M | -29.50M | -1.80M | 11.80M | -2.70M | -50.20M |
|
Other financing activities
|
| | | | | | | 9.20M | 0.20M | 0.80M | 0.50M | 1.60M | 0.40M | -28.80M | 1.20M | | 0.90M | | | | | | | | | | | 0.10M | | | |
|
Cash from Financing Activities
|
| | 18.90M | -27.10M | 36.50M | -3.80M | -61.10M | -75.80M | 42.40M | -110.20M | 57.30M | -70.00M | 78.80M | -28.30M | -30.50M | -1199.60M | -144.90M | -38.50M | -21.30M | -29.00M | 85.90M | -48.00M | -17.80M | -18.30M | -2.60M | -58.00M | -42.40M | 48.60M | 61.60M | -88.50M | 118.90M |
|
Dividends Paid - Common
|
| 11.00M | 10.60M | 10.70M | 9.20M | 9.20M | 8.90M | 8.60M | 8.40M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 0.50M | 0.30M | 0.40M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.30M | 0.40M | 0.40M | 0.40M | 0.30M | 0.40M | 0.40M | 0.30M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | -1.00M | 0.10M | | -0.20M | 0.30M | -0.20M | 0.10M | 0.20M | -0.50M | 0.10M | 0.30M | |
|
Change in Cash
|
| | 39.90M | 24.00M | -260.40M | 18.20M | 21.40M | -3.70M | 10.20M | -5.90M | 18.60M | 260.20M | 61.30M | 730.10M | 228.60M | -1172.00M | -163.30M | 3.40M | 9.20M | 19.80M | 45.50M | -13.80M | -9.80M | 4.50M | -44.60M | -29.60M | -2.10M | 27.20M | 24.70M | -29.30M | 44.80M |
|
Free Cash Flow
|
| | 45.90M | 45.10M | -299.80M | 18.10M | 71.40M | 38.90M | -39.50M | 95.70M | 14.60M | -1.00M | -23.80M | 63.40M | -28.40M | -37.80M | -18.40M | 40.10M | 28.90M | 50.10M | -39.40M | 35.90M | 18.40M | 39.60M | -42.80M | 43.10M | 67.20M | -21.60M | -51.30M | 58.70M | -26.70M |
|
Net Cash Flow
|
| | 39.90M | 24.00M | -260.40M | 18.20M | 21.40M | -3.50M | 10.30M | 5.60M | 5.50M | 269.40M | 61.30M | 760.10M | 233.00M | -1206.40M | -163.30M | 3.40M | 9.20M | 20.80M | 45.40M | -13.80M | -9.60M | 4.20M | -44.40M | -29.70M | -2.30M | 27.70M | 24.60M | -29.60M | 44.80M |