|
Net Income
|
-0.12M | -0.26M | -0.06M | -0.05M | -0.01M | 0.37M | -0.01M | -0.01M | -0.04M | -0.13M | -0.01M | -0.04M | -0.05M | -0.04M | 13.38M | 19.30M | 16.00M | 13.90M | 2.00M | 1.90M | 2.10M | 2.70M | 3.40M | 2.30M | 0.30M | 16.20M | 0.40M | -2.40M | -1.80M | -1.20M | -72.90M | -0.40M | | -1.10M | -0.10M | 1.20M | -0.10M | 0.80M | -0.10M | -0.20M | 0.20M | -0.10M | 0.10M | | | | | | | | 76.00M | 48.80M | 56.80M | |
|
Share-based Compensation
|
| 1.85M | 1.96M | 1.65M | -1.50M | 1.96M | 2.17M | 2.43M | 2.09M | 2.50M | 2.79M | 2.65M | 1.87M | 2.90M | 3.13M | 3.17M | 3.50M | 3.00M | 3.90M | 3.90M | 4.20M | 3.80M | 3.60M | 4.20M | 2.30M | 4.10M | 4.00M | 3.40M | 4.30M | 2.30M | 3.60M | 3.70M | 3.00M | 3.00M | 3.80M | 4.50M | 4.80M | 3.90M | 4.50M | 4.30M | 4.80M | 3.90M | 4.90M | -0.70M | 6.90M | 9.20M | 8.50M | 9.10M | 8.40M | 7.50M | 8.50M | 8.30M | 7.60M | 6.10M |
|
Deferred Taxes
|
| -3.60M | 4.87M | 0.58M | 4.42M | 7.79M | 2.09M | 3.91M | 7.96M | 10.27M | 2.94M | -4.19M | 0.83M | 10.22M | 0.14M | 1.56M | -3.10M | 13.90M | 0.20M | 1.40M | -0.90M | 1.50M | -0.30M | 6.30M | -5.80M | 7.90M | -8.10M | 16.10M | -5.90M | -5.80M | 9.90M | -0.20M | -0.80M | -15.00M | -30.30M | 7.00M | 3.80M | -4.20M | -8.70M | 4.30M | 0.60M | 13.50M | -1.00M | -11.70M | -6.70M | -17.20M | -7.40M | -15.60M | -27.00M | 2.00M | 9.30M | 29.70M | 0.70M | 28.00M |
|
Cash from Discontinued Operations
|
| -4.21M | 3.31M | 3.28M | 0.75M | 1.79M | 1.04M | 0.61M | 0.63M | 0.91M | 0.20M | 0.94M | 0.48M | 0.08M | | | | | | | | | -5.70M | 4.80M | -2.60M | 4.40M | -23.20M | 0.70M | -3.10M | -1.40M | -1.40M | -0.60M | -55.20M | -38.90M | -0.10M | 1.20M | -0.10M | 20.20M | -0.10M | -0.10M | 0.20M | -0.10M | 0.20M | -0.10M | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.12M | | | | 0.22M | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -7.27M | -1.24M | 1.17M | 1.12M | 7.36M | 0.69M | 4.11M | 3.04M | 1.81M | 2.96M | 2.27M | 3.69M | -24.43M | 0.68M | 1.02M | 0.30M | -20.70M | 0.80M | 1.60M | 1.10M | -36.40M | 3.00M | 1.60M | 0.80M | 18.30M | 2.60M | 1.90M | 15.00M | 10.00M | 7.50M | -1.10M | 1.90M | 3.50M | 1.70M | -3.00M | -13.20M | 3.20M | 1.70M | 4.80M | -13.20M | 27.30M | 1.60M | 2.20M | -1.10M | 79.50M | 6.50M | -21.70M | 0.80M | 107.90M | 10.00M | -0.80M | 1.50M | 35.70M |
|
Asset Writedowns and Impairment
|
| 0.67M | 0.61M | 0.96M | 0.89M | 0.17M | 0.88M | 0.30M | 1.67M | 0.30M | 0.60M | 0.31M | 0.11M | 0.94M | 1.32M | 0.58M | 0.40M | 0.40M | 1.10M | 0.20M | 0.90M | 0.70M | 1.20M | -1.20M | 0.20M | 2.50M | 2.10M | | 1.70M | 11.00M | 0.40M | -17.40M | 0.70M | -21.20M | 2.60M | 1.30M | 0.60M | 22.00M | 3.00M | | | 1.70M | 2.40M | 172.80M | | | 3.00M | | | | 0.90M | -3.80M | 0.90M | -5.70M |
|
Non-cash Items
|
| 53.33M | -25.06M | 41.34M | 14.25M | 46.35M | -8.15M | 17.07M | 23.12M | 56.07M | 1.15M | 30.84M | 15.15M | 39.06M | -24.87M | 29.97M | 30.50M | 27.00M | -52.00M | 61.40M | -0.10M | 39.40M | -41.00M | 50.60M | 63.80M | 18.00M | -20.20M | 78.80M | -11.20M | 0.80M | -25.80M | 28.20M | -0.40M | 21.60M | 5.80M | 73.00M | 40.50M | 84.40M | -52.30M | 65.90M | 21.00M | 100.70M | -62.30M | 299.10M | 74.80M | 145.60M | -29.30M | 94.80M | 101.20M | 21.30M | -169.60M | -92.70M | -16.00M | 68.30M |
|
Cash from Operations
|
| 64.41M | -12.22M | 56.54M | 35.97M | 69.57M | 1.30M | 31.88M | 51.66M | 75.15M | 11.99M | 43.53M | 28.26M | 66.82M | -11.49M | 49.29M | 46.50M | 51.00M | -38.90M | 76.60M | 19.30M | 64.20M | -32.40M | 72.30M | 65.00M | 41.50M | -29.80M | 108.80M | 21.70M | 9.80M | -11.10M | 61.20M | 32.50M | 19.10M | 33.80M | 99.50M | 74.10M | 113.50M | -39.30M | 95.80M | 57.50M | 148.80M | -34.50M | 162.50M | 130.80M | 198.70M | 45.30M | 125.90M | 87.60M | 55.50M | -93.60M | -43.90M | 40.80M | 117.10M |
|
Amortizatization of Intangibles
|
| | | | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.18M | 0.18M | 0.18M | 0.16M | 0.13M | 0.17M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | | | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | 0.40M | 0.20M | 0.20M | | | | 0.10M | | | | 0.10M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.70M | -1.70M | -1.60M | -1.70M | -1.60M | -1.60M | -1.60M | -1.60M | -1.40M | -1.50M | -1.40M | -0.50M |
|
Depreciation & Amortization (CF)
|
| 9.45M | 8.49M | 8.55M | 9.03M | 10.24M | 12.67M | 13.23M | 13.10M | 13.65M | 12.97M | 12.83M | 12.76M | 12.34M | 15.89M | 15.81M | 15.10M | 12.60M | 14.30M | 14.10M | 14.00M | 14.00M | 13.80M | 14.10M | 14.70M | 14.40M | 14.30M | 14.90M | 13.90M | 14.40M | 14.00M | 14.50M | 14.90M | 26.70M | 29.00M | 28.50M | 28.60M | 26.40M | 26.70M | 27.20M | 27.50M | 26.00M | 24.40M | 24.70M | 24.10M | 23.20M | 22.30M | 22.00M | 21.90M | 23.70M | 27.70M | 27.40M | 27.30M | 30.00M |
|
Change in Receivables
|
| -24.64M | 32.28M | -33.24M | 6.99M | -8.00M | 37.11M | -16.84M | 10.54M | -12.38M | 22.17M | -8.77M | 13.64M | -12.54M | 25.38M | -3.38M | 19.90M | 13.10M | 44.20M | -12.70M | 26.40M | -18.50M | 28.30M | -16.80M | 17.30M | 27.10M | 20.90M | -33.30M | 39.10M | 54.20M | 65.40M | -18.10M | 22.20M | 46.20M | -15.70M | -13.00M | 41.30M | -28.60M | 68.20M | 21.80M | 30.60M | -42.30M | -3.00M | -52.20M | -93.10M | 6.90M | 52.30M | -41.40M | 34.50M | 79.10M | 90.30M | 3.40M | 35.70M | 14.40M |
|
Change in Accured Expenses
|
| 4.70M | -16.50M | -7.46M | 5.32M | 11.25M | 19.91M | -17.14M | 12.34M | 10.83M | -1.35M | -1.42M | 9.56M | 13.01M | -24.25M | 7.55M | 24.00M | 9.40M | -24.70M | 16.80M | 20.40M | -8.80M | -12.40M | 6.00M | 34.10M | 16.60M | -15.50M | 4.80M | 20.40M | 5.70M | 18.10M | -17.00M | 14.50M | 58.80M | -33.20M | -4.00M | 46.20M | -10.50M | -32.50M | 55.30M | 18.20M | 44.80M | -88.90M | 14.30M | -51.00M | 72.10M | -3.00M | 58.30M | 137.80M | 72.60M | -41.80M | -121.50M | -14.70M | 35.00M |
|
Change in Taxes
|
| 19.94M | 4.29M | 3.46M | 8.37M | 6.52M | 1.54M | 0.99M | -1.13M | 3.00M | 3.36M | 6.24M | 3.85M | -8.96M | -2.44M | 3.04M | 12.10M | -4.00M | 4.50M | -1.40M | -0.10M | 5.30M | -6.90M | -0.90M | -9.30M | 2.90M | 4.70M | -16.30M | -8.40M | 20.50M | -11.00M | 16.10M | -12.80M | -14.80M | 10.90M | -8.30M | -7.60M | 5.70M | 13.10M | 0.40M | 0.20M | -10.50M | 7.60M | 17.50M | -19.20M | 1.70M | 32.50M | -21.00M | | -3.20M | 4.70M | -21.80M | 6.80M | -21.50M |
|
Other Working Capital Changes
|
| 4.51M | -2.24M | -0.47M | 1.18M | -2.32M | 6.86M | 3.12M | 5.28M | -7.48M | 7.65M | -15.30M | 20.41M | -27.26M | -3.75M | -1.25M | 1.60M | -3.50M | 6.30M | -19.40M | 2.30M | -4.80M | 4.80M | -2.50M | 0.30M | -1.20M | 6.70M | -10.10M | 9.40M | -0.80M | 6.80M | 1.60M | 6.50M | -8.50M | 2.20M | -0.50M | 5.40M | -9.50M | 8.20M | 4.10M | 3.80M | -2.90M | 8.50M | 4.30M | 41.40M | 42.00M | -34.50M | -1.50M | 1.10M | -0.50M | -66.50M | -0.10M | 0.10M | -2.50M |
|
Capital Expenditures
|
| 3.42M | 7.38M | 4.86M | 6.98M | 4.72M | 5.21M | 4.88M | 6.45M | 5.58M | 11.93M | 4.95M | 6.89M | 4.24M | 4.09M | 6.31M | 11.00M | 11.00M | 9.80M | 9.50M | 9.20M | 8.90M | 6.40M | 7.40M | 7.10M | 5.60M | 6.80M | 8.90M | 11.70M | 16.60M | 11.00M | 16.80M | 14.40M | 15.00M | 10.60M | 11.50M | 15.20M | 13.60M | 11.60M | 15.90M | 16.90M | 15.20M | 11.50M | 7.60M | 9.80M | 9.10M | 6.60M | 8.30M | 8.40M | 11.00M | 9.60M | 10.00M | 18.10M | 13.10M |
|
Sales of Property, Plant and Equipment
|
| -0.56M | 1.04M | 0.04M | 1.41M | -0.98M | 0.03M | 0.31M | 0.07M | 0.50M | 0.68M | 1.11M | 0.39M | 2.02M | 0.10M | 0.40M | 0.70M | | 0.10M | 1.00M | 1.10M | 1.40M | 2.60M | 1.60M | 0.30M | 0.80M | 0.20M | 0.20M | 0.20M | 2.70M | 0.50M | -0.10M | 1.00M | 2.60M | 0.30M | -0.10M | 0.50M | 1.60M | 0.20M | 0.20M | -0.10M | 1.00M | 4.20M | 0.60M | 1.00M | -0.30M | 1.40M | 0.10M | 0.60M | 2.30M | 0.20M | 3.70M | 0.20M | 1.90M |
|
Acquisitions
|
| 1.19M | 0.59M | | 30.62M | 34.22M | 292.18M | | -1.70M | 0.51M | | | | 0.36M | 187.84M | 4.16M | -0.70M | 8.00M | 0.20M | 11.90M | 0.30M | 35.80M | -0.20M | 4.40M | 15.00M | | 81.00M | | | 15.00M | 18.60M | | | 835.00M | 2.40M | -2.40M | | | | | | | | | | | | | | 710.20M | | | | 137.90M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 131.10M | | | | | | | 35.50M | -35.50M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.17M | -6.92M | -4.82M | -36.19M | -39.93M | -297.99M | 0.26M | -4.84M | -4.85M | -11.24M | -3.84M | -12.14M | -2.58M | -191.82M | -5.08M | -9.70M | -19.30M | -9.50M | -21.30M | -8.40M | -42.80M | -3.60M | -10.30M | -22.00M | 126.30M | -87.60M | -6.80M | -11.50M | -28.90M | -29.10M | -16.90M | 22.10M | -847.90M | -15.30M | -9.10M | -11.90M | -11.80M | -11.40M | -15.70M | -17.00M | -14.20M | -2.30M | -7.00M | -8.80M | -9.40M | -5.20M | -8.20M | -7.80M | -718.80M | -12.40M | -63.10M | -17.80M | -148.20M |
|
Other financing activities
|
| 9.11M | 0.24M | 0.36M | 0.06M | 10.33M | 4.99M | | | 0.03M | 0.01M | | | -0.01M | -1.02M | -0.88M | -1.00M | 2.90M | 1.20M | | 3.80M | 0.10M | 0.30M | 0.90M | 0.50M | 0.60M | 0.50M | | -0.40M | | | 0.80M | -0.80M | 18.70M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -48.65M | 2.86M | -48.66M | 12.19M | -23.10M | 288.61M | -40.22M | -30.50M | -83.45M | -9.56M | -31.93M | -19.88M | -42.42M | 196.28M | -42.78M | -36.00M | -37.80M | 50.00M | -51.80M | -24.00M | -8.80M | 38.10M | -69.50M | -19.60M | -165.90M | 119.40M | -90.80M | 0.50M | 23.50M | 27.00M | -27.50M | -8.20M | 882.70M | -14.30M | -88.40M | -85.00M | -108.10M | 42.00M | -57.00M | -31.40M | -138.40M | 48.40M | 328.40M | -444.90M | -26.00M | -57.80M | -60.70M | -10.20M | 221.10M | 90.30M | 110.90M | -7.00M | 41.30M |
|
Dividends Paid - Common
|
| 6.72M | 6.99M | 7.02M | 7.04M | 7.10M | 7.40M | 7.44M | 7.44M | 7.47M | 7.75M | 7.83M | 7.85M | 7.88M | 16.05M | 0.05M | 8.20M | 8.60M | 8.60M | 8.70M | 8.60M | 8.70M | 8.90M | 9.00M | 9.10M | 9.00M | 9.20M | 9.30M | 9.20M | 9.20M | 9.40M | 9.50M | 9.50M | 11.10M | 11.50M | 11.50M | 11.50M | 11.50M | 11.90M | 11.90M | 12.00M | 11.90M | 12.30M | 12.30M | 12.40M | 12.30M | 12.70M | 12.70M | 12.80M | 12.80M | 13.10M | 13.10M | 12.80M | 12.90M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | 1.10M | -1.70M | -1.10M | 0.50M | 0.10M | 0.90M | | 1.70M | -0.90M | -1.00M | -0.50M | 0.30M | 0.10M | -2.50M | 1.90M | -0.40M | 2.40M | -3.70M | 1.50M | 1.90M | 0.30M | 0.10M | -0.40M | -0.60M | -1.60M | -1.00M | -1.00M |
|
Change in Cash
|
| 10.58M | -12.98M | -0.23M | 11.96M | 6.54M | -8.08M | -8.07M | 16.32M | -13.15M | -8.82M | 7.76M | -3.76M | 21.82M | -7.03M | 1.43M | 0.80M | -6.10M | 1.60M | 3.50M | -13.10M | 12.10M | 2.10M | -8.40M | 20.80M | 4.30M | 0.40M | -10.20M | 5.90M | 1.90M | -12.70M | 14.90M | -8.00M | 15.10M | 5.80M | 1.10M | -23.70M | -6.90M | -8.50M | 23.10M | 6.90M | -2.10M | 11.40M | 486.10M | -326.60M | 164.80M | -15.90M | 57.40M | 69.70M | -442.60M | -16.20M | 2.20M | 15.00M | 9.20M |
|
Free Cash Flow
|
| 60.98M | -19.60M | 51.68M | 28.99M | 64.85M | -3.92M | 27.00M | 45.21M | 69.58M | 0.07M | 38.58M | 21.37M | 62.59M | -15.58M | 42.98M | 35.50M | 40.00M | -48.70M | 67.10M | 10.10M | 55.30M | -38.80M | 64.90M | 57.90M | 35.90M | -36.60M | 99.90M | 10.00M | -6.80M | -22.10M | 44.40M | 18.10M | 4.10M | 23.20M | 88.00M | 58.90M | 99.90M | -50.90M | 79.90M | 40.60M | 133.60M | -46.00M | 154.90M | 121.00M | 189.60M | 38.70M | 117.60M | 79.20M | 44.50M | -103.20M | -53.90M | 22.70M | 104.00M |
|
Net Cash Flow
|
| 10.58M | -16.28M | 3.07M | 11.96M | 6.54M | -8.08M | -8.07M | 16.32M | -13.15M | -8.82M | 7.76M | -3.76M | 21.82M | -7.03M | 1.43M | 0.80M | -6.10M | 1.60M | 3.50M | -13.10M | 12.60M | 2.10M | -7.50M | 23.40M | 1.90M | 2.00M | 11.20M | 10.70M | 4.40M | -13.20M | 16.80M | 46.40M | 53.90M | 4.20M | 2.00M | -22.80M | -6.40M | -8.70M | 23.10M | 9.10M | -3.80M | 11.60M | 483.90M | -322.90M | 163.30M | -17.70M | 57.00M | 69.60M | -442.20M | -15.70M | 3.90M | 16.00M | 10.20M |