|
Net Income
|
-0.08M | -0.48M | 0.01M | -0.12M | -0.45M | -1.14M | 0.35M | -0.19M | -0.14M | -0.12M | -0.32M | -0.07M | -0.18M | -0.12M | 0.04M | -0.01M | -0.05M | -0.17M | 0.00M | 0.00M | 0.08M | 0.03M | 25.37M | 55.59M | -118.21M | 41.43M | 34.77M | 49.64M | 45.49M | 69.74M | 50.87M | 58.89M | 46.28M | -341.64M | 15.89M | 21.24M | 17.80M | 1.88M | 15.09M | 14.04M | 0.67M | -828.70M | -12.64M | 45.66M | 67.90M | 71.52M | 61.91M | 81.93M | 73.05M | 63.15M | 66.56M | 73.55M | -215.53M | -34.23M | 78.77M | 80.82M | 71.37M | 33.52M | 9.06M | 37.94M | 38.32M |
|
Share-based Compensation
|
| | | 19.84M | | -2.52M | 0.58M | 0.59M | 0.52M | 0.58M | 0.60M | 1.81M | 1.33M | 1.50M | 1.76M | 2.41M | 2.81M | 3.08M | 3.89M | 5.36M | 5.33M | 5.90M | 6.96M | 6.89M | 7.14M | 7.36M | 7.40M | 7.44M | 4.17M | 4.49M | 6.92M | 7.13M | 5.22M | 2.70M | 6.10M | 4.20M | 4.04M | 2.98M | 5.00M | 5.81M | 5.50M | 6.20M | 7.03M | 9.03M | 8.92M | 12.53M | 7.92M | 6.60M | 7.24M | 7.89M | 7.63M | 7.35M | 8.20M | 9.16M | 8.70M | 8.90M | 9.50M | 10.10M | 8.70M | 10.55M | 6.03M |
|
Deferred Taxes
|
| -0.04M | 0.23M | -0.01M | -0.34M | -6.33M | 1.55M | 3.31M | 3.28M | -5.29M | 2.46M | 2.94M | 5.15M | -0.46M | 2.23M | 6.87M | -4.45M | 2.57M | 19.22M | 5.46M | 4.24M | 14.69M | 9.09M | 7.74M | 9.04M | 19.22M | 2.01M | 15.09M | 12.32M | 20.20M | 1.90M | -5.88M | 2.24M | -5.44M | -0.67M | 0.46M | 5.36M | -6.72M | 11.26M | 10.87M | 22.97M | 8.00M | 3.96M | 4.50M | 0.54M | 4.34M | 3.27M | 4.71M | 12.20M | -3.63M | 0.21M | 0.14M | -22.00M | -72.33M | 17.48M | 21.54M | 17.12M | 11.57M | -5.62M | -3.13M | 12.06M |
|
Cash from Discontinued Operations
|
| -0.06M | 0.02M | -1.74M | 0.87M | -0.91M | -0.48M | 0.29M | -0.13M | -0.08M | -0.27M | -0.09M | -0.18M | 0.77M | 0.03M | -0.04M | -0.02M | -0.17M | 0.13M | 0.42M | -2.03M | -0.26M | -0.62M | -2.35M | -2.55M | -4.73M | -0.42M | -0.40M | -0.43M | -0.43M | -0.29M | -0.28M | -1.98M | 190.69M | | | | | 28.96M | 32.71M | 44.18M | 50.11M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.10M | 0.04M | 0.07M | 0.08M | 0.09M | 0.08M | 0.10M | 0.11M | 0.13M | 0.13M | 0.13M | 0.21M | 0.24M | 0.21M | 0.24M | 0.31M | 0.37M | 0.20M | 0.23M | 0.28M | 0.29M | 0.20M | 0.25M | 0.28M | 0.40M | 0.19M | 0.24M | 0.25M | 0.31M | 0.16M | 0.22M | 0.24M | 0.29M | 0.27M | 0.33M | 0.35M | 0.37M | 0.52M | 0.52M | 0.52M | 0.52M | 1.41M | 1.41M | 1.41M | 1.41M | 0.19M | 0.29M | 0.34M | 0.37M | 0.24M | 0.37M | 0.43M |
|
Gains from Investment Securities
|
| 0.31M | | | 0.11M | 1.92M | 0.33M | -1.31M | 0.17M | 5.16M | 0.13M | 0.42M | 0.53M | 15.87M | 0.91M | 0.26M | 0.29M | 31.52M | 0.38M | -1.07M | -0.43M | 8.03M | 1.34M | -0.12M | 0.05M | 14.35M | 5.05M | -11.61M | -4.11M | -0.74M | 4.07M | -0.73M | -7.21M | -8.64M | 2.74M | -0.21M | -2.05M | 36.36M | 1.70M | 3.18M | 5.89M | -27.22M | 1.41M | -10.85M | 23.12M | 63.46M | 3.91M | 4.54M | 1.79M | 79.39M | 1.44M | -2.52M | 3.01M | 64.47M | 2.25M | -0.15M | 0.05M | 24.16M | 1.20M | 6.47M | 3.18M |
|
Asset Writedowns and Impairment
|
0.62M | 0.44M | 0.74M | 0.25M | 0.66M | 1.55M | 1.72M | 2.22M | 1.50M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | 337.90M | | | | 54.40M | | | 20.24M | -15.49M | | | 1.08M | | | | | | | | | 1.10M | | | 10.46M | 5.82M | | | |
|
Non-cash Items
|
| | | | | 0.95M | | | | 5.63M | 8.53M | 10.04M | 0.13M | 10.70M | 19.65M | 0.14M | 14.35M | 14.51M | 23.79M | 23.10M | 0.10M | 20.72M | 11.88M | 0.32M | 0.29M | 8.17M | 4.40M | 0.42M | 4.65M | 3.80M | 2.73M | 2.76M | 3.54M | 2.72M | 0.76M | 0.57M | 0.53M | 1.65M | 0.70M | 0.69M | 0.66M | 1.41M | 0.52M | 0.39M | 20.81M | 0.32M | 16.48M | 0.39M | 24.27M | 0.30M | 24.01M | 22.71M | 0.39M | 0.35M | 18.43M | 10.82M | 7.85M | 1,317.71M | 0.48M | 0.42M | 0.40M |
|
Cash from Operations
|
| 2.72M | 0.59M | 4.71M | 3.12M | -29.09M | 5.42M | 5.33M | 12.92M | 10.65M | 1.21M | 28.39M | 17.17M | 18.79M | 7.35M | 21.90M | 39.82M | 46.41M | 18.22M | 72.92M | 52.42M | 98.57M | 59.28M | 126.55M | 79.35M | 106.55M | 57.44M | 131.00M | 84.18M | 128.66M | 72.64M | 145.25M | 70.84M | 125.35M | 43.67M | 85.01M | 84.84M | 119.38M | 45.55M | 219.40M | 207.30M | 186.57M | 76.04M | 90.48M | 110.12M | 97.85M | 76.79M | 149.20M | 41.04M | 113.54M | 44.41M | 163.77M | 137.86M | 116.30M | -321.29M | 171.15M | 163.13M | 116.70M | 11.48M | 133.50M | 73.21M |
|
Amortization of Deferred Charges
|
| | | | 0.35M | 0.59M | 0.59M | 0.64M | 0.65M | 0.64M | 0.54M | 0.57M | 0.58M | 0.58M | 0.64M | 0.69M | 0.90M | 0.97M | 1.47M | 1.75M | 1.80M | 1.69M | 2.15M | 2.81M | 2.76M | 2.61M | 2.40M | 2.45M | 2.50M | 2.52M | 2.52M | 2.60M | 2.64M | 2.69M | 2.89M | 3.00M | 3.04M | 3.06M | 3.05M | 3.33M | 3.31M | 2.94M | 1.65M | 0.82M | 0.80M | 0.81M | 0.81M | 0.81M | 0.82M | 0.82M | 0.82M | 0.83M | 0.83M | 0.84M | 1.02M | 1.02M | 1.03M | 1.03M | 1.06M | 1.22M | 1.24M |
|
Depreciation & Amortization (CF)
|
0.25M | 0.25M | 0.24M | 1.96M | 0.91M | 1.17M | 1.61M | 1.65M | 2.08M | 2.65M | 3.62M | 4.21M | 4.41M | 4.84M | 5.44M | 5.93M | 10.32M | 10.97M | 13.10M | 14.93M | 16.89M | 18.63M | 27.98M | 36.75M | 36.42M | 33.96M | 33.61M | 35.20M | 36.44M | 37.75M | 39.77M | 39.93M | 39.66M | -39.02M | 40.58M | 41.08M | 40.62M | -34.35M | 22.84M | 23.33M | 24.13M | 24.96M | 24.89M | 25.65M | 27.80M | 28.37M | 28.93M | 29.13M | 29.57M | 30.14M | 31.57M | 32.01M | 33.39M | 35.38M | 36.35M | 36.07M | 37.64M | 39.54M | 47.03M | 48.99M | 47.47M |
|
Change in Receivables
|
| -0.03M | 2.01M | -1.02M | 3.09M | -2.40M | 4.69M | 2.01M | 6.91M | -3.25M | 9.52M | 1.03M | 7.82M | 2.86M | 8.69M | 6.61M | 10.09M | -10.29M | 6.96M | 3.48M | 18.46M | -3.95M | 3.75M | 15.23M | -6.40M | 3.14M | 12.46M | 9.95M | 6.28M | -0.11M | 18.79M | 7.31M | 17.15M | -23.55M | 11.98M | 15.69M | 5.29M | -14.24M | 4.21M | -15.23M | 3.65M | -7.98M | 2.49M | 10.48M | -4.36M | -11.06M | 18.22M | 1.54M | 15.78M | 6.44M | 23.97M | -0.57M | 16.83M | -1.22M | 22.93M | 3.18M | -5.18M | -18.61M | 30.99M | 11.67M | 22.30M |
|
Change in Accured Expenses
|
| 1.47M | 2.85M | 0.77M | 2.59M | -2.88M | 3.48M | -6.29M | 7.62M | 0.33M | -6.72M | 3.64M | 6.61M | -0.36M | -5.41M | 7.19M | 7.19M | 3.01M | -5.02M | 9.64M | 4.27M | 0.35M | 7.50M | 21.60M | -39.86M | 33.45M | -16.99M | 7.84M | -17.22M | 38.17M | 4.80M | 16.26M | -10.02M | 4.83M | -15.70M | 4.64M | -24.55M | 15.47M | -19.11M | 59.15M | -20.18M | 22.06M | -4.21M | -6.91M | 29.94M | -33.76M | 10.50M | 15.02M | -15.21M | 4.79M | -30.39M | 51.90M | 1.54M | -5.65M | -403.34M | 3.72M | -5.32M | -15.95M | -19.80M | 47.48M | 5.90M |
|
Other Working Capital Changes
|
| 0.43M | 0.87M | -0.20M | -0.05M | 1.01M | 0.71M | 1.50M | 1.46M | -5.26M | 1.07M | -0.27M | 4.85M | -2.00M | 1.58M | 3.22M | -2.71M | 4.43M | 23.76M | -10.71M | -0.85M | -4.18M | 8.07M | -0.82M | 5.72M | 7.67M | -5.89M | -14.57M | -5.64M | 5.29M | 13.22M | -23.17M | 6.93M | -11.43M | 5.88M | 4.72M | -6.68M | -3.41M | 18.28M | -9.25M | -4.09M | -14.62M | -0.07M | 32.13M | -29.30M | -4.73M | 16.64M | 1.47M | 10.59M | -11.07M | 23.43M | -14.69M | 68.42M | -86.05M | 15.63M | -1.45M | -10.85M | 4.13M | 9.02M | -5.22M | 13.79M |
|
Capital Expenditures
|
| 0.85M | 0.78M | 2.43M | 3.56M | 2.78M | 3.91M | 9.97M | 36.86M | 2.41M | 12.76M | 16.95M | 20.97M | 18.26M | 21.65M | 21.67M | 27.36M | 42.56M | 52.88M | 69.16M | 78.81M | 75.21M | 90.09M | 87.63M | 72.24M | 57.51M | 50.55M | 66.97M | 76.30M | 80.36M | 70.33M | 91.23M | 88.43M | 3.20M | 69.25M | 69.88M | 63.59M | 29.96M | 58.43M | 55.82M | 54.55M | 56.16M | 58.68M | 54.27M | 43.67M | 88.19M | 50.53M | 81.92M | 76.35M | 87.36M | 66.53M | 90.83M | 128.05M | 138.72M | 142.41M | 154.24M | 190.24M | 203.49M | 174.63M | 167.75M | 136.24M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 10.72M | 1.82M | -1.71M | 0.04M | 0.01M | 0.03M | 0.02M | 0.13M | 0.77M | 0.89M | 1.70M | 1.29M | 0.38M | 0.11M | 5.29M | 0.41M | 0.21M | 0.01M | 28.79M | 9.06M | 1.15M | 0.02M | 0.21M | 0.04M | 16.58M | 6.53M |
|
Acquisitions
|
| | | | | 28.36M | 90.40M | 0.07M | 75.52M | 277.49M | 22.38M | 99.36M | 13.87M | 28.41M | 10.00M | | 712.80M | 15.90M | 49.62M | 237.12M | 104.48M | 183.56M | 580.10M | 103.19M | | 0.17M | | | | 18.19M | | | | | 40.40M | 4.50M | | | | | | | | | | | | | | | | | | | 50.35M | 0.37M | 2.83M | | 8.59M | -0.43M | |
|
Divestments
|
| | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.10M | -6.77M | -9.31M | -13.41M | 1,511.02M | 4.30M | | 1.50M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.45M | -0.78M | -183.13M | -3.90M | -37.75M | -94.22M | -16.35M | -119.44M | -294.64M | -35.27M | -120.68M | -36.09M | -50.93M | -47.92M | -24.16M | -729.11M | -59.58M | -104.60M | -308.98M | -203.26M | -267.62M | -685.45M | -204.57M | -81.79M | 311.44M | -58.09M | -88.21M | -86.87M | -103.35M | -78.69M | -95.06M | -88.75M | -98.47M | -110.10M | -67.88M | 40.79M | -63.95M | -74.16M | -65.77M | -69.72M | -72.19M | 1,367.60M | -50.28M | -74.23M | -230.00M | -49.69M | -86.09M | -78.02M | -92.02M | -66.91M | -90.77M | -129.37M | -110.17M | -184.61M | -155.48M | -193.05M | -203.33M | -183.24M | -150.78M | -129.75M |
|
Other financing activities
|
| | | | 0.10M | 6.20M | 1.05M | 0.09M | 0.06M | 3.35M | 4.15M | 0.15M | | | 3.49M | 2.32M | 5.10M | 2.08M | 22.19M | 0.58M | 2.81M | 0.84M | 34.17M | 1.34M | 0.24M | 0.90M | -0.86M | -1.41M | 3.92M | -0.96M | -2.70M | -2.47M | -1.80M | 3.88M | -3.50M | -0.85M | -1.58M | 1.55M | -0.72M | 11.31M | 0.62M | 7.08M | 9.94M | -1.97M | | | 4.29M | 3.72M | 5.17M | 2.18M | 1.66M | 0.86M | 0.02M | 0.42M | 2.28M | 0.69M | 0.53M | 1.68M | 18.61M | | |
|
Cash from Financing Activities
|
| -0.13M | -0.40M | 175.58M | -2.29M | 125.85M | 29.01M | 130.07M | -1.81M | 321.75M | 84.71M | 0.00M | 15.75M | 32.13M | 43.25M | 272.77M | 455.18M | 66.77M | 32.60M | 229.16M | 170.57M | 131.26M | 653.97M | 81.17M | 3.01M | -379.31M | -13.74M | -9.49M | -4.32M | -32.53M | -4.73M | -25.82M | -10.19M | -26.59M | 58.50M | -15.96M | -74.71M | -29.47M | -13.43M | -22.58M | -12.55M | -2.94M | -1647.49M | -33.57M | -25.12M | 69.66M | -20.54M | -75.11M | 2.04M | -17.29M | -11.32M | -24.66M | -21.07M | -5.65M | 483.13M | -15.80M | 34.90M | 80.79M | 186.69M | 57.46M | 43.82M |
|
Dividends Paid - Common
|
| 0.07M | 0.38M | | | 74.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.19M | 0.20M | 0.26M | 0.38M | 0.26M | 0.29M | 0.66M | 0.45M | 0.40M | 0.16M | | | | 1.50M | 1.63M | 1.02M | 0.48M | 1.47M | | | | 1.89M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | -1.57M | -2.23M | 3.44M | -2.07M | -1.50M | -1.82M | -6.66M | -0.99M | -4.64M | 0.84M | 3.46M | 3.67M | -0.71M | 1.59M | -2.43M | -0.47M | -1.25M | 1.10M | -1.32M | -1.57M | 5.33M | -1.14M | -0.11M | 1.75M | 3.60M | 4.07M | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 2.13M | -0.59M | -4.57M | -2.20M | 59.86M | -60.28M | 119.34M | -108.46M | 37.68M | 50.38M | -92.38M | -3.37M | 0.54M | 2.67M | 270.50M | -235.56M | 51.86M | -56.01M | -3.46M | 16.19M | -39.55M | 25.37M | -5.87M | -2.96M | 29.31M | -13.98M | 36.35M | -3.77M | -8.37M | -9.48M | 21.66M | -30.54M | -18.74M | -6.83M | -0.14M | 49.36M | 6.63M | -62.78M | 106.26M | 120.46M | 90.56M | -199.78M | 6.63M | 10.77M | -62.50M | 6.55M | -12.00M | -34.95M | 4.23M | -33.82M | 48.34M | -12.58M | 0.48M | -22.77M | -0.14M | 4.98M | -5.84M | 14.93M | 40.19M | -12.73M |
|
Beginning Cash Balance
|
6.48M | 6.48M | 8.61M | 8.02M | 3.46M | 1.25M | 61.12M | 0.84M | 120.18M | 11.72M | 49.40M | 99.78M | 7.40M | 4.03M | 4.57M | 7.24M | 277.74M | 42.18M | 94.04M | 38.03M | 34.57M | 50.76M | 11.21M | 36.58M | 30.72M | 27.75M | 57.06M | 43.09M | 79.43M | 75.66M | 67.29M | 57.81M | 79.46M | 69.25M | 50.51M | 43.68M | 43.54M | 92.90M | 143.78M | 105.68M | 218.24M | 288.13M | 378.70M | 178.91M | 185.55M | 196.31M | 133.81M | 140.37M | 128.37M | 93.42M | 97.65M | 63.83M | 112.17M | 99.59M | 100.07M | 77.30M | 77.17M | 82.14M | 76.31M | 91.24M | 131.42M |
|
Free Cash Flow
|
| 1.87M | -0.19M | 2.29M | -0.44M | -31.87M | 1.51M | -4.65M | -23.94M | 8.23M | -11.56M | 11.45M | -3.80M | 0.53M | -14.30M | 0.23M | 12.47M | 3.85M | -34.66M | 3.76M | -26.38M | 23.37M | -30.81M | 38.92M | 7.11M | 49.04M | 6.89M | 64.02M | 7.88M | 48.30M | 2.31M | 54.02M | -17.59M | 122.15M | -25.57M | 15.13M | 21.25M | 89.42M | -12.88M | 163.57M | 152.75M | 130.41M | 17.36M | 36.21M | 66.45M | 9.66M | 26.26M | 67.28M | -35.31M | 26.19M | -22.12M | 72.94M | 9.81M | -22.42M | -463.69M | 16.91M | -27.11M | -86.79M | -163.15M | -34.24M | -63.03M |
|
Net Cash Flow
|
| 2.13M | -0.59M | -2.84M | -3.07M | 59.01M | -59.80M | 119.05M | -108.33M | 37.76M | 50.64M | -92.28M | -3.18M | -0.01M | 2.67M | 270.51M | -234.11M | 53.60M | -53.78M | -6.91M | 19.74M | -37.79M | 27.80M | 3.15M | 0.58M | 38.68M | -14.39M | 33.30M | -7.01M | -7.22M | -10.78M | 24.37M | -28.09M | 0.29M | -7.92M | 1.18M | 50.93M | 25.96M | -42.05M | 131.05M | 125.02M | 111.45M | -203.85M | 6.63M | 10.77M | -62.50M | 6.55M | -12.00M | -34.95M | 4.23M | -33.82M | 48.34M | -12.58M | 0.48M | -22.77M | -0.14M | 4.98M | -5.84M | 14.93M | 40.19M | -12.73M |