|
Net Income
|
5.60M | 4.40M | 0.40M | 5.10M | 2.60M | 2.60M | 2.50M | 5.00M | 2.30M | 7.20M | 7.80M | 34.30M | | | | 0.60M | -3.60M | -3.30M | -23.40M | -10.80M | -3.70M | -13.60M | -13.00M | 3.00M | 0.80M | -0.80M | | -0.10M | 0.10M | -0.20M | -0.40M | -0.80M | 0.10M | -0.10M | -0.70M | -0.20M | -0.60M | | -13.30M | -3.80M | -3.00M | -1.30M | -31.50M | 1.40M | -1.40M | 1.00M | -87.90M | -4.20M | 4.21M | 3.89M | -11.75M | -0.26M | -2.62M | -0.30M | -0.28M | 0.14M | -0.02M | -0.04M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.10M | 1.10M | 1.20M | 1.00M | 1.30M | 1.40M | 1.30M | 0.70M | 1.40M | 1.30M | 1.40M | 1.30M | 1.50M | 1.50M | 1.40M | 1.40M | 1.40M | 1.40M | 1.60M | 1.50M | 1.50M | 1.50M | 1.60M | 0.31M | 1.58M | 2.68M | 1.02M | 0.80M | 1.13M | 1.26M | 1.27M | 1.14M | 1.37M | 1.37M | 1.36M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.90M | -1.50M | 0.80M | -0.70M | 19.00M | -218.10M | -2.70M | | 0.30M | 19.00M | | | | | | | | | | | | | | | -0.20M | 0.21M | | | 0.20M | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.90M | -4.60M | -7.10M | -11.62M | -7.15M | -21.55M | 16.55M | 3.75M | -0.40M | -0.84M | -0.47M | -2.40M | 0.12M | -0.12M | -0.09M |
|
Gains from Investment Securities
|
| 0.30M | 11.30M | 1.50M | -0.50M | 5.30M | -14.70M | 0.80M | 4.40M | 4.80M | 2.00M | 3.50M | 7.50M | 1.60M | 1.60M | | 3.60M | 1.80M | -1.70M | | | -2.10M | -1.20M | -7.80M | 2.00M | 9.80M | -9.50M | -4.80M | 1.60M | 1.20M | -10.90M | 31.00M | | | | 2.90M | | 2.10M | 0.60M | 2.10M | 5.40M | 2.60M | -1.10M | -0.10M | 0.80M | 1.90M | -3.61M | 0.38M | 0.53M | 0.94M | -0.03M | -0.05M | 0.98M | 2.13M | -1.88M | 1.02M | 2.59M | -0.41M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | 11.60M | | | | | | | | | | | 49.70M | | | | | -5.60M | | | | | | | | 4.97M | | | 0.65M | 4.12M | | | | 0.26M | | | |
|
Non-cash Items
|
| | | | | | 16.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 2.40M | 16.50M | -26.90M | 2.60M | 11.50M | 23.70M | -25.20M | 8.40M | -92.60M | 71.10M | -29.40M | 8.80M | 23.90M | 37.10M | 26.80M | 42.60M | 45.90M | 13.80M | 5.50M | 24.30M | 18.60M | 62.80M | -10.60M | -6.00M | -28.60M | 43.90M | 8.50M | 18.30M | 10.90M | 272.20M | 24.60M | 56.50M | 22.90M | 53.60M | 18.90M | 9.30M | 9.00M | 25.90M | 20.60M | 39.00M | 7.60M | 57.00M | 17.20M | -2.00M | 15.40M | 36.57M | 12.66M | 25.25M | 17.85M | 19.72M | 16.46M | 23.14M | 35.78M | 26.72M | 26.00M | 16.50M | 24.55M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 9.00M | 8.80M | 8.60M | 9.00M | 8.70M | 8.80M | 9.00M | | | | | | | | | | | | | | 28.60M | 36.00M | 10.50M | 10.50M | 10.40M | 10.00M | 10.20M | 11.10M | 10.30M | 11.20M | 10.90M | 12.50M | 13.20M | 13.90M | 13.60M | 13.80M | 13.10M | 2.00M | 12.60M | 12.80M | 12.30M | 1.90M | 9.90M | 9.80M | 9.10M | 9.22M | 9.18M | 9.15M | 9.24M | 9.22M | 9.03M | 8.95M | 9.00M | 9.33M | 9.21M | 10.06M | 9.64M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | 11.30M | -5.30M | -4.20M | 10.50M | -2.10M | -1.80M | 2.10M | 9.60M | -6.80M | -0.70M | 11.00M | | -4.10M | -15.40M | -7.00M | 6.90M | 2.20M | 0.80M | -5.40M | -8.50M | 4.40M | 5.60M | 0.80M | 1.60M | 0.10M | 1.36M | 1.35M | -0.79M | -0.47M | -0.21M | 0.49M | 0.35M | -0.22M | -0.65M | 1.52M | -1.92M | 0.75M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | -18.70M | -4.10M | -15.20M | 6.00M | -4.00M | 1.80M | -2.30M | -0.90M | 3.50M | -5.80M | 2.50M | -0.80M | -4.30M | -3.10M | | -0.30M | -0.90M | 1.20M | 8.80M | -3.10M | -1.90M | -3.60M | 5.80M | -1.50M | 5.50M | -9.90M | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | 2.70M | 3.90M | -3.20M | -0.40M | 0.60M | 6.30M | -8.70M | 6.00M | -5.60M | -0.70M | -4.80M | -5.60M | 0.10M | -2.60M | -3.50M | -0.20M | -1.50M | 0.70M | 0.80M | -1.10M | 3.20M | -3.40M | 0.30M | -0.10M | 0.80M | -0.22M | 0.21M | -0.15M | 0.20M | 0.87M | -1.24M | 0.26M | -0.20M | 0.14M | -0.06M | 0.52M | 0.18M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | -2.20M | 18.20M | -38.20M | 1.60M | -1.60M | -1.90M | -8.60M | -4.80M | 6.10M | 81.50M | 1.10M | -2.50M | 8.00M | -3.40M | -1.70M | -16.60M | 10.20M | -2.30M | -0.40M | -0.40M | 1.70M | 4.00M | -4.80M | -1.40M | 3.80M | 2.07M | -3.62M | 0.77M | 0.67M | -7.44M | -0.50M | -2.52M | 5.25M | -0.99M | -1.15M | -5.62M | 6.50M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.16M | | | | | | | | | | |
|
Capital Expenditures
|
| 4.30M | 8.70M | 9.50M | 2.90M | 22.00M | 11.00M | 6.50M | 6.60M | 89.80M | 47.70M | 8.50M | 11.20M | 7.60M | 32.90M | 8.60M | 11.80M | 14.50M | 9.80M | 92.10M | 7.70M | 5.50M | -71.60M | 6.10M | 7.20M | 10.30M | 8.80M | 12.70M | 12.60M | 14.70M | 14.40M | 16.60M | 10.80M | 4.40M | 4.90M | 6.20M | 4.70M | 6.80M | 2.90M | 5.20M | 9.60M | 11.30M | 4.20M | 2.20M | 4.50M | 4.30M | 10.68M | 3.02M | 4.15M | 6.42M | 8.09M | 3.75M | 4.26M | 3.87M | 9.07M | 4.17M | 4.71M | 28.18M |
|
Sales of Property, Plant and Equipment
|
| | 36.00M | 0.80M | | | 18.00M | 14.70M | 0.80M | 2.00M | 313.30M | 69.40M | 2.30M | 14.70M | -0.80M | 5.10M | 20.10M | | 22.90M | | 59.30M | | 29.50M | 8.00M | 8.60M | 0.10M | 30.50M | 155.40M | -0.10M | 14.00M | 2.40M | 2.70M | 0.30M | | 1.40M | 5.90M | 3.50M | 17.70M | -4.20M | 0.50M | 0.10M | | 2.40M | | 73.90M | -0.80M | -0.01M | 1.65M | 1.31M | 0.34M | 0.14M | 0.18M | -0.14M | | 18.91M | 3.47M | -0.06M | 0.01M |
|
Acquisitions
|
| 7.90M | 5.10M | 6.90M | 0.40M | 0.70M | 9.50M | 4.70M | 23.30M | 7.90M | 7.50M | 5.00M | 4.00M | 28.90M | 37.20M | 11.10M | 7.00M | 4.40M | 6.90M | 5.40M | 21.00M | 9.60M | 46.40M | 14.50M | 9.40M | 7.60M | -21.40M | 194.70M | | 6.90M | 40.10M | 42.40M | 176.00M | | | | | | | | | | | | | | | | | | | | | 29.83M | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 4.00M | 1.60M | 1.40M | 3.20M | 2.10M | 5.80M | -0.10M | 15.70M | 14.30M | 10.20M | 109.30M | -1.60M | -2.20M | -1.90M | -0.70M | 2.16M | -0.83M | -0.69M | 34.06M | 15.00M | | | | | | 3.38M |
|
Cash from Investing Activities
|
| -12.20M | -8.30M | -10.90M | -7.90M | -21.00M | -10.30M | -10.50M | -26.20M | -96.20M | -78.80M | 57.50M | 3.90M | -28.00M | -61.40M | 23.40M | 1.60M | -18.50M | 11.90M | -97.20M | 45.20M | -2.60M | 21.40M | -12.00M | -16.70M | -15.90M | 40.70M | -56.10M | -4.10M | -0.60M | -43.90M | -52.20M | -183.30M | -2.80M | -2.10M | 2.90M | 0.90M | 16.70M | -8.20M | 10.40M | 4.60M | -1.10M | 90.20M | -3.90M | 70.60M | -5.00M | -10.75M | -1.45M | -12.35M | -6.20M | -7.60M | 11.32M | -19.42M | -32.75M | 9.73M | -0.79M | -4.83M | -24.80M |
|
Other financing activities
|
| | | 0.10M | | 1.70M | 1.10M | 0.60M | 1.50M | 1.20M | 1.80M | 0.50M | 5.70M | 8.20M | 21.80M | 33.40M | 3.80M | 0.40M | 6.80M | 0.30M | 2.70M | 3.00M | 35.30M | 0.60M | 1.40M | 1.90M | 29.40M | 5.10M | 15.20M | 12.50M | 9.50M | 6.60M | 4.00M | 1.60M | | | | | | | | | | -0.30M | 4.90M | 1.50M | 4.91M | -0.45M | -4.74M | -5.53M | -4.38M | | | | | | | |
|
Long-Term Debt Issuances
|
| 58.00M | 27.00M | 44.00M | 50.00M | 28.00M | 12.00M | 35.00M | 44.00M | 349.00M | 157.00M | 45.00M | 28.00M | 53.00M | 157.00M | 20.00M | 31.00M | 20.00M | 61.00M | 122.00M | 10.00M | 90.00M | 50.00M | 57.00M | 26.50M | 62.00M | 147.00M | 504.10M | | 29.40M | 14.90M | 41.40M | 12.50M | 57.90M | 14.10M | 108.00M | 65.00M | | | | 6.00M | 122.00M | 3.00M | | | 8.40M | -13.50M | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 33.60M | 75.20M | 13.10M | 187.80M | 30.20M | 26.10M | 5.20M | 25.20M | 166.40M | 183.50M | 11.00M | 32.40M | 43.10M | 137.70M | 68.50M | 68.40M | 45.20M | 66.00M | 22.60M | 71.70M | 96.80M | 143.20M | 19.00M | 16.10M | 11.30M | 134.60M | 355.70M | 35.40M | 42.50M | 34.20M | 49.20M | 60.00M | 46.10M | 48.60M | 44.20M | 56.30M | 4.80M | 76.40M | 37.70M | 57.70M | 96.80M | 96.60M | 10.20M | 1.30M | 10.40M | 1.27M | 17.96M | 1.34M | 14.37M | 1.41M | 15.44M | 58.86M | 12.48M | 80.21M | 16.56M | 10.56M | 6.81M |
|
Short-Term Debt issuances
|
| -1.90M | 0.40M | 3.90M | -9.40M | 2.00M | -2.50M | 4.50M | -2.30M | 11.30M | 38.10M | -58.00M | -5.70M | -0.80M | 2.20M | 3.30M | -5.80M | 2.10M | -2.60M | -2.90M | -2.00M | -6.90M | 1.90M | 6.90M | 4.50M | -1.60M | -7.20M | -2.30M | -12.60M | | | 3.60M | 0.40M | -9.10M | 4.80M | 51.40M | -60.10M | | | 4.00M | -4.00M | | | | -50.00M | | 12.00M | 25.00M | 29.00M | 15.00M | -44.00M | 9.00M | 11.00M | 15.00M | 78.00M | -7.00M | 8.00M | 32.00M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 12.60M | -0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| -12.70M | 101.80M | 0.30M | 146.00M | -0.30M | 26.70M | | | | -1.00M | | 0.10M | | -1.00M | -0.80M | 0.30M | | -0.60M | 0.80M | 0.10M | | 0.30M | -4.00M | | -0.10M | -3.10M | -1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 3.10M | 1.50M | -0.10M | -2.70M | 2.80M | -1.70M | 0.60M | 0.10M | 2.00M | -0.90M | -0.10M | | 1.60M | -0.70M | | 1.80M | 0.20M | 2.20M | 0.40M | 2.40M | 2.26M | 2.39M | | 1.18M | 1.83M | 2.33M | | 0.49M | 0.17M | 1.24M | 0.14M | 0.21M |
|
Dividends Paid - Common
|
| | | | | | | | | | 2.00M | 1.90M | 2.00M | 2.00M | 2.40M | 2.50M | 2.40M | 2.50M | 2.90M | 2.90M | 3.00M | 2.90M | 3.50M | 3.40M | 3.50M | 3.40M | 772.70M | 156.60M | | | | 10.50M | 11.90M | 13.80M | 13.80M | 13.80M | | | | 21.80M | | 24.70M | 0.10M | 27.00M | 14.70M | 16.00M | 0.02M | 32.03M | 16.20M | 16.02M | 0.02M | 16.45M | 16.18M | 16.19M | 16.16M | 16.52M | 16.42M | 16.39M |
|
Cash from Financing Activities
|
| 9.80M | 0.90M | 35.10M | -1.20M | 11.10M | -16.40M | 35.80M | 17.30M | 192.20M | 6.90M | -25.90M | -12.00M | 7.10M | 17.90M | -49.60M | -45.30M | -25.60M | -11.10M | 93.90M | -66.60M | -16.60M | -95.40M | 37.30M | 11.40M | 45.60M | 1.80M | -12.00M | -48.10M | -12.30M | -1.10M | -16.40M | -58.40M | -18.40M | -43.50M | 100.50M | -51.50M | -4.80M | -77.30M | -56.20M | -55.70M | 0.10M | -95.30M | -39.70M | -66.10M | -28.80M | 8.44M | -27.83M | 6.71M | -22.11M | -51.63M | -25.22M | -4.05M | -14.16M | -18.53M | -41.32M | -19.11M | 8.59M |
|
Change in Cash
|
| | 9.10M | -2.70M | -6.50M | 1.60M | -3.00M | 0.10M | -0.50M | 3.40M | -0.80M | 2.20M | 0.70M | 3.00M | -6.40M | 0.60M | -1.10M | 1.80M | 14.60M | 2.20M | 2.90M | -0.60M | -11.20M | 14.70M | -11.30M | 1.10M | 86.40M | -59.60M | -33.90M | -2.00M | 227.20M | -44.00M | -185.20M | 1.70M | 8.00M | 122.30M | -41.30M | 20.90M | -59.90M | -25.20M | -12.10M | 6.60M | 44.30M | -36.30M | -1.30M | -25.90M | 26.86M | -21.61M | -2.75M | 5.40M | -1.70M | 2.17M | 13.84M | -11.60M | 15.52M | -16.12M | -7.46M | 8.25M |
|
Free Cash Flow
|
| -1.90M | 7.80M | -36.40M | -0.30M | -10.50M | 12.70M | -31.70M | 1.80M | -182.40M | 23.40M | -37.90M | -2.40M | 16.30M | 4.20M | 18.20M | 30.80M | 31.40M | 4.00M | -86.60M | 16.60M | 13.10M | 134.40M | -16.70M | -13.20M | -38.90M | 35.10M | -4.20M | 5.70M | -3.80M | 257.80M | 8.00M | 45.70M | 18.50M | 48.70M | 12.70M | 4.60M | 2.20M | 23.00M | 15.40M | 29.40M | -3.70M | 52.80M | 15.00M | -6.50M | 11.10M | 25.89M | 9.64M | 21.10M | 11.42M | 11.63M | 12.72M | 18.88M | 31.92M | 17.65M | 21.83M | 11.78M | -3.63M |
|
Net Cash Flow
|
| | 9.10M | -2.70M | -6.50M | 1.60M | -3.00M | 0.10M | -0.50M | 3.40M | -0.80M | 2.20M | 0.70M | 3.00M | -6.40M | 0.60M | -1.10M | 1.80M | 14.60M | 2.20M | 2.90M | -0.60M | -11.20M | 14.70M | -11.30M | 1.10M | 86.40M | -59.60M | -33.90M | -2.00M | 227.20M | -44.00M | -185.20M | 1.70M | 8.00M | 122.30M | -41.30M | 20.90M | -59.60M | -25.20M | -12.10M | 6.60M | 51.90M | -26.40M | 2.50M | -18.40M | 34.26M | -16.62M | 19.62M | -10.46M | -39.51M | 2.57M | -0.32M | -11.13M | 17.92M | -16.12M | -7.45M | 8.34M |