|
Net Income
|
-10.60M | -8.48M | -10.60M | 0.10M | 0.10M | -0.31M | 0.21M | 0.10M | 0.10M | 0.10M | 15.19M | 61.52M | 135.73M | 57.95M | 34.96M | -0.75M | -1.73M | -0.97M | 81.64M | 126.68M | 87.44M | 76.90M | 90.69M | 120.06M | 83.39M | 67.47M | 19.04M | 142.61M | 107.62M | 90.84M | 148.55M | 160.51M | 110.33M | 116.63M | 76.45M | 150.13M | 133.99M | 123.23M | 0.35M | 73.51M | 17.23M | 67.99M | 98.24M | 94.72M | 42.60M | 118.49M | 24.05M | 110.53M | 89.92M | 89.95M | -279.42M | 111.29M | 62.10M | 67.90M | -39.89M | 57.38M | -32.30M | 46.43M | -289.55M | 22.11M | 52.70M | 80.05M |
|
Share-based Compensation
|
| -7.83M | 16.27M | 3.93M | 4.41M | 4.32M | 3.35M | 3.58M | 4.90M | 4.36M | 4.36M | 4.34M | 5.60M | 5.11M | 5.25M | 5.08M | 8.76M | 7.73M | 6.79M | 7.29M | 8.80M | 7.82M | 7.11M | 8.16M | 11.32M | 9.38M | 10.03M | 12.46M | 15.13M | 13.82M | 12.13M | 15.32M | 19.75M | 16.93M | 8.99M | 19.90M | 16.73M | 13.84M | 13.67M | 15.51M | 15.23M | 12.39M | 9.77M | 13.45M | 16.26M | 9.45M | 8.76M | 8.13M | 8.68M | 7.05M | 6.12M | 5.64M | 7.65M | 6.38M | 5.99M | 6.08M | 8.46M | 5.78M | 5.74M | 5.76M | 8.04M | 6.03M |
|
Deferred Taxes
|
| 22.97M | 20.50M | 18.35M | 17.66M | 17.27M | 15.88M | 18.81M | 20.59M | -9.76M | -118.16M | 31.23M | 107.25M | 5.75M | 27.28M | 22.04M | -16.74M | -29.23M | 25.13M | 7.35M | 2.72M | -19.92M | 29.46M | 12.14M | -7.91M | 10.86M | -3.44M | 4.06M | 7.85M | -2.59M | -57.99M | 31.80M | -2.51M | 10.11M | -6.04M | -8.86M | -31.21M | -25.18M | 26.33M | 15.90M | -5.46M | 1.97M | 10.76M | 4.65M | 11.84M | 15.28M | 2.25M | 21.43M | 12.69M | 12.18M | -96.98M | -6.27M | 5.54M | 3.70M | 46.76M | -4.01M | -1.69M | -4.15M | -53.21M | -10.68M | -0.48M | 31.74M |
|
Cash from Discontinued Operations
|
| -32.53M | -0.62M | 0.18M | 0.18M | -0.77M | 0.80M | 0.15M | 0.04M | 0.29M | | | | | | -0.48M | -2.23M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | 2.37M | 0.31M | -1.10M | -0.56M | 17.99M | -0.16M | -0.90M | 2.61M | 0.37M | 28.00M | 15.00M | | -15.77M | 42.32M | 45.17M | 2.59M | -46.60M | 1.31M | -1.31M | 4.06M | 1.06M | 0.78M | 0.79M | 0.83M | 3.04M | 1.09M | 0.89M | 26.41M | 1.88M | 0.72M | 0.95M | 3.34M | 1.74M | 1.01M | 0.93M | 1.19M | 1.09M | -3.94M | | -0.15M | 8.73M | 1.20M | 1.24M | 1.10M |
|
Asset Writedowns and Impairment
|
0.11M | | 1.06M | 0.94M | 5.70M | | -0.33M | 0.10M | -0.20M | -0.54M | -0.63M | -0.01M | -0.02M | 1.51M | -0.04M | -0.22M | 1.31M | 1.26M | -1.33M | -0.11M | 1.34M | 0.92M | -0.45M | 0.53M | | 0.27M | 66.09M | 0.96M | 17.11M | 11.04M | | 0.91M | | 4.49M | 1.24M | 2.35M | | | 102.97M | 1.21M | 130.41M | | -8.18M | 16.05M | 142.92M | | 0.61M | 0.82M | | | 38.68M | 0.36M | 24.90M | 5.40M | 66.39M | | | | 302.69M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44M | 1.17M | 12.86M | | 0.07M | 3.93M | 2.20M | | -0.77M | 4.33M | | | | | | | 336.74M | | | | 3.23M | | 2.20M | -0.56M | 42.58M | 3.47M | 1.85M | |
|
Cash from Operations
|
| 62.58M | 71.61M | 48.44M | 70.69M | 83.24M | 52.87M | 76.96M | 88.64M | 58.40M | 345.13M | -37.83M | -102.69M | 66.46M | 24.60M | 74.60M | 102.85M | 84.38M | 113.93M | 80.19M | 110.05M | 110.73M | 69.07M | 167.38M | 62.18M | 197.03M | 87.73M | 144.87M | 21.11M | 107.60M | 112.16M | 116.97M | 161.60M | 193.24M | 134.74M | 171.69M | 117.25M | 111.46M | 83.35M | 198.41M | 226.50M | 219.18M | 104.65M | 107.56M | 23.60M | -87.18M | 99.49M | -23.55M | 40.73M | 19.42M | 145.24M | -132.52M | 157.57M | 106.09M | 72.78M | 150.87M | 104.40M | 62.23M | 58.11M | 108.81M | 102.79M | 44.83M |
|
Amortizatization of Intangibles
|
| | | 54.42M | 58.45M | 61.34M | 104.51M | 67.44M | 77.60M | 89.85M | 120.58M | 98.38M | 103.69M | 111.06M | 184.47M | 149.37M | 142.10M | 166.71M | 171.67M | 170.04M | 173.12M | 182.45M | 222.94M | 170.82M | 202.67M | 239.57M | 249.24M | 199.52M | 233.51M | 234.04M | 287.18M | 218.63M | 250.33M | 215.33M | 276.85M | 205.28M | 263.71M | 227.34M | 278.51M | 223.98M | 191.27M | 206.95M | 301.68M | 150.99M | 182.36M | 268.29M | 307.70M | 192.85M | 204.04M | 213.21M | 398.37M | 187.07M | 243.31M | 196.30M | 279.47M | 202.55M | 212.16M | 226.99M | 247.69M | 197.88M | 211.75M | 216.24M |
|
Amortization of Deferred Charges
|
| 6.30M | 69.34M | 5.99M | 59.17M | 5.99M | 5.99M | 2.18M | 2.19M | 2.18M | 2.66M | 2.71M | 2.45M | 2.63M | 3.33M | 2.75M | 2.75M | 2.65M | 3.21M | 4.00M | 4.00M | 4.00M | 4.00M | 3.94M | 4.25M | 4.40M | 4.40M | 4.40M | 4.40M | 1.00M | 4.40M | 4.40M | 4.40M | 4.30M | 4.24M | 2.71M | 5.05M | 6.86M | 6.96M | 6.78M | 6.97M | 7.34M | 7.14M | 4.87M | 2.77M | 8.51M | 13.57M | 8.66M | 8.24M | 7.84M | 9.49M | 5.10M | 5.89M | 4.67M | 5.68M | 4.92M | 5.84M | 7.60M | 8.39M | 6.88M | 6.89M | 4.44M |
|
Amortization
|
| | | | 24.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
26.69M | 26.54M | 26.56M | 24.93M | 25.26M | 25.01M | 24.65M | 25.05M | 24.07M | 18.37M | 17.89M | 18.34M | 18.31M | 9.94M | 8.08M | 14.39M | 17.53M | 18.30M | 18.83M | 20.53M | 21.04M | 20.86M | 20.60M | 19.63M | 21.55M | 22.28M | 21.31M | 23.49M | 20.61M | 20.94M | 29.60M | 20.35M | 21.67M | 22.01M | 27.25M | 24.06M | 25.89M | 25.62M | 25.53M | 26.73M | 25.91M | 27.55M | 24.42M | 25.25M | 22.60M | 23.41M | 22.62M | 22.59M | 27.23M | 29.73M | 27.67M | 25.88M | 25.75M | 28.01M | 27.77M | 25.83M | 26.49M | 23.10M | 22.60M | 20.93M | 26.45M | 21.38M |
|
Change in Receivables
|
| 9.64M | 19.49M | -17.86M | 17.68M | -9.25M | 54.17M | -1.33M | 8.35M | -39.57M | 44.27M | 16.50M | -1.21M | 3.23M | 61.56M | 16.33M | -12.00M | -12.04M | 80.70M | 98.39M | -80.34M | -24.28M | 117.19M | 9.44M | 36.09M | -78.28M | 59.24M | 15.98M | 27.52M | -30.19M | 61.24M | 17.88M | 22.54M | -38.09M | 49.77M | 1.43M | 7.58M | -16.00M | 50.34M | -27.18M | -28.19M | -36.96M | 28.99M | -37.00M | 29.08M | -30.60M | 38.57M | -37.51M | -20.90M | -41.30M | 29.34M | -15.89M | -38.33M | 5.65M | 14.24M | -30.70M | 14.21M | -1.52M | -12.87M | -53.20M | 36.70M | -42.25M |
|
Change in Accured Expenses
|
| -11.73M | 17.17M | -29.33M | -0.63M | 16.48M | 42.03M | -34.37M | 34.06M | 12.07M | 26.32M | -42.78M | 22.69M | 23.61M | 14.27M | -18.79M | 3.14M | 40.69M | 62.43M | -23.45M | 13.09M | 37.34M | 15.37M | -68.89M | 63.15M | 14.69M | 24.16M | -33.65M | -9.94M | 34.96M | 24.24M | -63.01M | 17.16M | 9.24M | 85.46M | -58.59M | 0.27M | 35.78M | -5.87M | -20.37M | -25.04M | -3.88M | 65.25M | -67.66M | 82.52M | -2.76M | 117.31M | -84.92M | 16.20M | -37.79M | 178.01M | -121.82M | -40.08M | -20.83M | -14.03M | -40.63M | -36.54M | -34.13M | -11.17M | -27.27M | -2.78M | -26.88M |
|
Change in Taxes
|
| | | | | | | 1.67M | -1.67M | 8.72M | 108.02M | -80.90M | -32.12M | 0.68M | 0.46M | 4.57M | 7.42M | 6.56M | 5.59M | 38.35M | -35.66M | 13.41M | -20.90M | 37.40M | -23.76M | -3.22M | 32.74M | 57.63M | -67.72M | -14.44M | 2.57M | 15.72M | -17.55M | -3.18M | -12.00M | 40.11M | -31.17M | -5.85M | -1.88M | 0.37M | -0.11M | 17.01M | -10.56M | 11.14M | -16.61M | 0.24M | 1.77M | 8.04M | -5.80M | 10.94M | -13.33M | 1.08M | 0.03M | 15.09M | -15.23M | | | | | | | |
|
Other Working Capital Changes
|
| -32.40M | 27.97M | 0.89M | 15.19M | -4.80M | -7.84M | -6.71M | 5.58M | 20.60M | 5.37M | 8.09M | 12.53M | 11.06M | 21.16M | -25.38M | -10.61M | 52.21M | -5.93M | 14.56M | 19.22M | 9.89M | -16.17M | -7.85M | 37.16M | 14.04M | -53.18M | 18.16M | 12.98M | 38.32M | -9.48M | 5.51M | 6.87M | 15.39M | -34.16M | 26.23M | 13.78M | 81.36M | 20.93M | -17.53M | -28.42M | -33.15M | 15.04M | -29.38M | 47.62M | 44.57M | 121.06M | 6.71M | 44.14M | 15.97M | -130.44M | -76.03M | -51.31M | -14.25M | 38.34M | -63.61M | -80.25M | -40.21M | -30.96M | -12.66M | -25.75M | -3.05M |
|
Capital Expenditures
|
| 4.83M | 10.22M | 1.60M | 2.74M | 2.79M | 8.24M | 2.84M | 3.78M | 7.05M | 4.88M | 8.00M | 5.67M | 4.67M | 5.97M | 6.19M | 12.57M | 5.58M | 15.40M | 18.25M | 14.88M | 15.69M | 19.51M | 12.39M | 11.80M | 20.32M | 34.72M | 20.21M | 19.73M | 21.86M | 18.25M | 11.94M | 25.46M | 23.37M | 29.03M | 22.05M | 27.41M | 19.63M | 22.51M | 12.92M | 9.26M | 12.82M | 11.61M | 8.54M | 10.31M | 11.12M | 12.60M | 11.53M | 10.03M | 11.96M | 10.76M | 11.50M | 9.95M | 6.94M | 6.82M | 6.72M | 9.24M | 8.29M | 20.52M | 14.62M | 7.05M | 2.83M |
|
Sales of Property, Plant and Equipment
|
| -0.04M | 0.08M | 0.01M | | | -0.01M | | 0.10M | | | 0.66M | | | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.18M | | 0.14M | | 0.14M | 0.05M | | | | | | | 2.50M | -2.50M | 993.21M | | 31.22M | 160.16M | 6.58M | -0.04M | | 17.65M | | 0.35M | | | | | | | | | 0.68M | 48.84M | | | | | -10.00M | 10.00M | | | | | | 42.98M | | | | | | | | | | | | | | | |
|
Divestments
|
| -2.29M | -4.50M | | | 0.19M | 0.19M | | | | 0.56M | | | | | | | | | | | | | | | | | | | | 2.45M | 0.17M | 0.17M | 0.18M | 3.56M | 3.91M | 2.00M | 3.32M | -3.85M | | 0.92M | | 0.95M | | | | | 1.77M | | | | | | 0.70M | 1.45M | | | | 0.31M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | 95.37M | | | | | 9.85M | | | 4.49M | 4.07M | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.05M | -10.14M | -1.72M | -2.74M | -2.92M | -8.30M | -2.84M | -4.62M | -7.05M | -4.88M | -7.35M | -5.67M | -7.17M | -5.97M | -998.75M | -12.57M | -40.79M | -171.11M | -50.04M | -13.88M | -15.69M | -37.16M | -12.39M | -12.15M | -20.32M | -129.72M | -48.21M | -34.73M | -21.86M | -25.81M | -54.09M | -105.33M | -26.46M | -74.30M | -18.14M | -25.41M | -16.31M | -29.84M | -1.67M | -8.33M | -14.43M | -10.74M | 55.96M | -13.96M | -11.12M | -57.46M | -9.76M | -0.17M | -18.69M | -10.76M | -7.00M | -5.98M | -6.25M | -5.09M | -2.78M | -9.24M | -8.14M | -20.21M | -14.62M | -7.74M | -2.15M |
|
Other financing activities
|
| | | | | 2.70M | 0.81M | 0.04M | 1.45M | 5.77M | 0.23M | 1.33M | 1.56M | 2.03M | 8.07M | 9.04M | 0.23M | | | 3.67M | 0.37M | 0.26M | 0.31M | 2.07M | | | | | | 10.40M | | | | | | | | | | | | | | 2.70M | | -0.00M | 0.00M | | | | | | | | | | | 1.03M | 0.18M | | | 2.33M |
|
Cash from Financing Activities
|
| -28.70M | -48.05M | -42.78M | 45.64M | -52.98M | -53.93M | -65.93M | -0.45M | -46.18M | -42.53M | -10.85M | 2.05M | 1.74M | -12.90M | 578.11M | -0.02M | -0.30M | -2.91M | -28.97M | -60.52M | -19.18M | -18.61M | 231.39M | -86.71M | -147.23M | -151.31M | -172.83M | -211.34M | 271.55M | -91.59M | -101.83M | -161.59M | -28.61M | -22.58M | -26.98M | -65.29M | -25.42M | -13.44M | -303.05M | -33.76M | -27.93M | -283.25M | -53.89M | -10.34M | -2.39M | -17.48M | -31.01M | -35.48M | -13.72M | -16.91M | -28.31M | -26.51M | -30.09M | -459.53M | -23.13M | 17.21M | -46.82M | -57.48M | -12.97M | -113.26M | -191.00M |
|
Dividends Paid - Common
|
| 11.44M | 13.86M | | | | | | | | | | | | | | | | | | 3.15M | | | 8.97M | 0.01M | 0.03M | | 11.71M | 1.22M | 3.18M | 2.45M | 1.44M | 5.53M | 2.37M | 4.96M | 5.63M | 4.50M | 3.42M | 2.01M | 3.08M | 7.53M | 3.35M | 1.86M | 2.46M | 9.45M | 2.99M | 14.51M | 1.56M | 23.57M | 3.09M | 6.72M | 11.50M | 15.59M | 20.46M | 25.33M | 1.17M | 15.35M | 1.48M | 24.00M | | | 7.27M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | 6.54M | -15.97M | 36.51M | -30.43M | -35.16M | -8.25M | 11.10M | -9.37M | -4.52M | 0.10M | -22.65M | 9.81M | -8.08M | -1.57M | 10.79M | 5.52M | 11.74M | 9.37M | -7.76M | 10.43M | -47.69M | 2.23M | -3.89M | -2.69M | 2.72M | -5.73M | 1.35M | 5.16M | 6.01M | -5.04M | -11.70M | -9.06M | -3.29M | -6.27M | -9.36M | -13.41M | 21.50M | 1.76M | 4.36M | -7.94M | 7.22M | -5.01M | -0.34M | 6.55M | -12.14M | 4.36M | 14.39M | -1.24M |
|
Change in Cash
|
| 28.82M | 13.42M | 3.94M | 113.58M | 27.33M | -9.36M | 8.20M | 83.58M | 5.16M | 297.72M | -56.02M | -106.31M | 61.04M | 5.73M | -346.04M | 90.26M | 43.30M | -60.09M | 1.19M | 35.65M | 75.86M | 13.29M | 386.38M | -36.68M | 29.48M | -193.29M | -76.17M | -224.96M | 357.29M | -5.25M | -38.95M | -105.31M | 138.16M | 37.86M | 126.57M | 26.55M | 69.73M | 40.06M | -106.31M | 184.41M | 176.82M | -189.34M | 109.64M | -0.69M | -100.70M | 24.54M | -64.32M | 5.08M | -13.00M | 117.57M | -167.83M | 125.08M | 69.75M | -391.84M | 124.95M | 112.38M | 7.27M | -19.59M | 81.22M | -18.21M | -148.32M |
|
Beginning Cash Balance
|
70.86M | 38.33M | 66.54M | 80.14M | 84.25M | 197.63M | 225.20M | 215.98M | 224.23M | 308.09M | 313.25M | 610.97M | 554.95M | 448.64M | 516.22M | 505.49M | 193.73M | 253.32M | 261.46M | 193.12M | 205.41M | 231.69M | 303.03M | 316.42M | 680.15M | 653.28M | 674.68M | 479.82M | 414.44M | 195.00M | 564.03M | 568.15M | 521.44M | 426.56M | 517.03M | 557.12M | 679.79M | 703.65M | 776.11M | 810.44M | 705.48M | 895.04M | 1,077.87M | 883.49M | 981.42M | 971.66M | 867.68M | 885.95M | 812.26M | 803.93M | 812.43M | 931.77M | 768.32M | 885.45M | 962.41M | 565.57M | 690.22M | 809.13M | 804.23M | 789.01M | 884.62M | 865.16M |
|
Free Cash Flow
|
| 57.75M | 61.39M | 46.84M | 67.94M | 80.45M | 44.63M | 74.12M | 84.86M | 51.34M | 340.25M | -45.83M | -108.36M | 61.80M | 18.63M | 68.41M | 90.29M | 78.79M | 98.53M | 61.95M | 95.17M | 95.05M | 49.55M | 155.00M | 50.38M | 176.71M | 53.02M | 124.66M | 1.38M | 85.74M | 93.90M | 105.03M | 136.15M | 169.86M | 105.71M | 149.63M | 89.84M | 91.83M | 60.84M | 185.49M | 217.25M | 206.36M | 93.04M | 99.03M | 13.29M | -98.30M | 86.89M | -35.08M | 30.70M | 7.46M | 134.48M | -144.02M | 147.61M | 99.15M | 65.97M | 144.15M | 95.17M | 53.94M | 37.59M | 94.19M | 95.74M | 42.00M |
|
Net Cash Flow
|
| 28.82M | 13.42M | 3.94M | 113.58M | 27.33M | -9.36M | 8.20M | 83.58M | 5.16M | 297.72M | -56.02M | -106.31M | 61.04M | 5.73M | -346.04M | 90.26M | 43.30M | -60.09M | 1.19M | 35.65M | 75.86M | 13.29M | 386.38M | -36.68M | 29.48M | -193.29M | -76.17M | -224.96M | 357.29M | -5.25M | -38.95M | -105.31M | 138.16M | 37.86M | 126.57M | 26.55M | 69.73M | 40.06M | -106.31M | 184.41M | 176.82M | -189.34M | 109.64M | -0.69M | -100.70M | 24.54M | -64.32M | 5.08M | -13.00M | 117.57M | -167.83M | 125.08M | 69.75M | -391.84M | 124.95M | 112.38M | 7.27M | -19.59M | 81.22M | -18.21M | -148.32M |