|
Net Income
|
-121.83M | 4.37M | -4.17M | 89.46M | 0.78M | 0.14M | -51.29M | -2.38M | 0.54M | 0.20M | -27.90M | -4.12M | 0.82M | | | | | | | | 7.63M | 7.19M | 8.50M | 9.89M | 12.21M | 15.87M | 33.65M | 20.16M | 25.87M | 26.32M | 27.30M | 26.35M | 32.01M | 31.25M | 28.13M | 41.17M | 42.68M | 35.53M | 27.92M | 35.61M | 34.12M | 28.87M | 23.52M | 27.48M | 12.96M | 22.32M | 26.07M | 9.31M | 70.38M | 66.77M | 74.02M | 116.22M | 146.01M | 123.80M | 92.44M | 81.80M | 84.11M | 60.91M | 53.17M | 12.49M | 17.33M | 16.24M | 6.99M | -187.53M | -1.09M | -116.20M | 29.29M |
|
Share-based Compensation
|
2.67M | 2.15M | 1.93M | 1.95M | 2.35M | 2.04M | 1.96M | 1.93M | 1.99M | 1.72M | 1.70M | 1.69M | 1.43M | 1.58M | 1.57M | 1.65M | 1.70M | 1.48M | 1.49M | 1.46M | 1.82M | 1.75M | 1.79M | 1.80M | 2.38M | 2.15M | 2.02M | 3.73M | 3.38M | 2.71M | 2.70M | 2.60M | 2.68M | 2.56M | 2.48M | 2.52M | 2.86M | 3.28M | 1.81M | 2.86M | 5.19M | 3.70M | 2.83M | 4.53M | 4.93M | 6.35M | 3.77M | 5.42M | 9.29M | 6.02M | 2.59M | 7.32M | 11.26M | 8.51M | 4.90M | 5.40M | 10.32M | 4.82M | 0.31M | 2.58M | 7.74M | 6.36M | 5.55M | 3.67M | 9.38M | 8.83M | 6.71M |
|
Deferred Taxes
|
-49.57M | -2.03M | -2.61M | 2.49M | -0.79M | 0.02M | -8.68M | -1.26M | 1.34M | -0.80M | -1.23M | -1.10M | 3.06M | -1.73M | 3.12M | 2.50M | 1.02M | -0.16M | 1.09M | 1.08M | 1.89M | -2.96M | 2.84M | 10.01M | 5.36M | 0.87M | 11.45M | -5.01M | -1.20M | 0.78M | -2.79M | -6.21M | -4.90M | -4.12M | -0.49M | 15.12M | -5.11M | -2.06M | 4.79M | 1.72M | -9.04M | -1.29M | 6.63M | 4.61M | 0.73M | -10.56M | -8.10M | -3.71M | 1.93M | -3.32M | -2.94M | -11.96M | 18.53M | -15.11M | -8.79M | -19.25M | -6.64M | -9.14M | 24.27M | -21.43M | -7.66M | 5.06M | -3.31M | -45.16M | -5.82M | -27.94M | 16.88M |
|
Gains from Investment Securities
|
1.01M | 0.68M | 3.37M | 0.55M | 0.76M | 0.79M | 1.68M | 0.01M | 0.94M | 1.07M | 0.82M | 0.96M | 1.15M | 0.39M | 0.80M | 0.57M | 4.88M | 4.47M | 5.36M | 24.79M | 3.90M | 5.26M | 3.56M | 5.15M | 8.69M | 2.62M | 9.34M | 12.48M | 5.19M | 28.92M | 18.57M | 20.68M | 7.31M | 37.85M | 20.83M | 7.75M | 10.93M | 3.48M | 6.82M | 9.37M | 10.28M | 17.09M | 5.09M | 5.29M | 4.35M | 0.65M | 25.73M | 15.53M | 5.57M | 38.49M | 28.80M | 33.52M | 9.82M | 110.84M | 44.10M | 49.05M | 6.13M | 20.08M | -0.42M | 52.46M | 4.31M | 13.27M | 4.09M | 6.48M | 2.14M | 9.09M | -2.90M |
|
Asset Writedowns and Impairment
|
178.62M | 2.15M | 6.20M | -11.27M | 0.44M | | 50.33M | 1.05M | 1.08M | 0.94M | 31.20M | -26.79M | 2.01M | 1.45M | 1.85M | 1.48M | 1.10M | 0.55M | 1.03M | 1.95M | 0.44M | 1.71M | 0.76M | 1.48M | 2.19M | 1.88M | 1.24M | 1.37M | 2.69M | 2.77M | 1.29M | 5.26M | 5.41M | 2.33M | 1.27M | 1.33M | 2.26M | 2.55M | 1.43M | 2.77M | 2.61M | 2.37M | -4.98M | 6.28M | | | 1.77M | 3.18M | 0.16M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
37.56M | 36.39M | 19.20M | 5.58M | 11.71M | 6.55M | -15.02M | 4.85M | 5.56M | 2.35M | 4.88M | 6.51M | 9.55M | 21.00M | 11.51M | 16.32M | -2.22M | 19.48M | 27.09M | 15.82M | 0.86M | 6.18M | 15.45M | 5.18M | 8.69M | 25.00M | 21.95M | 0.68M | 35.23M | 20.05M | 29.54M | 49.09M | 44.68M | 25.36M | 32.05M | 58.42M | 59.73M | 66.20M | 42.11M | 58.95M | 36.21M | 29.08M | 80.91M | 78.66M | 51.37M | 76.91M | 88.71M | 39.84M | 39.13M | 171.49M | 16.75M | 77.98M | 200.22M | 224.46M | 113.73M | 115.33M | 43.43M | 197.67M | 172.19M | -41.13M | 81.39M | 99.52M | 66.70M | 72.81M | 92.67M | 78.55M | 22.67M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | | 109.52M | |
|
Depreciation & Amortization (CF)
|
| | | | | 3.16M | 3.79M | | | 4.12M | 3.95M | | | | 3.44M | | 3.29M | 3.24M | 3.32M | | 3.82M | 4.01M | 4.09M | 4.08M | 5.09M | 5.23M | 5.30M | 5.32M | 6.76M | 7.33M | 7.79M | 7.73M | 7.67M | 7.96M | 8.13M | 8.52M | 7.89M | 10.61M | 11.30M | 11.45M | 11.71M | 12.72M | 17.09M | 17.01M | 20.23M | 22.43M | 27.42M | 24.11M | 23.73M | 25.36M | 26.79M | 27.83M | 31.51M | 33.25M | 34.33M | 38.02M | 38.83M | 38.23M | 40.73M | 43.13M | 44.52M | 44.74M | 43.05M | 41.47M | 39.86M | 39.88M | 39.63M |
|
Change in Receivables
|
| | | | | | 9.15M | 1.82M | 11.25M | 2.27M | 5.92M | 4.16M | -3.03M | -3.63M | 7.20M | 2.11M | 15.34M | -6.41M | -3.83M | 3.54M | 3.81M | 2.38M | 13.34M | 22.44M | 16.44M | 10.90M | 19.39M | 28.92M | 15.22M | 26.21M | 1.16M | 16.11M | -1.79M | 2.15M | 10.27M | 8.23M | -9.15M | -4.68M | 13.09M | 2.20M | 1.50M | -13.93M | -12.72M | -3.13M | 5.79M | -7.95M | -12.99M | 22.49M | 191.27M | -99.36M | 104.43M | 223.19M | 194.04M | -190.51M | -48.07M | -13.39M | 37.38M | -103.28M | -11.67M | 7.54M | -41.37M | -61.37M | -60.22M | -13.27M | -13.77M | -26.89M | 0.34M |
|
Change in Accured Expenses
|
| | | | | | -5.62M | 4.32M | 7.70M | 0.15M | -2.41M | 0.59M | -2.10M | 4.54M | -8.67M | 12.02M | 4.10M | -6.67M | 7.35M | 8.35M | -6.19M | 0.04M | 14.77M | 2.89M | 4.38M | 9.68M | 11.75M | 3.80M | 14.08M | -0.43M | -2.89M | 8.38M | 16.82M | -35.34M | -1.93M | 33.87M | -7.82M | -1.14M | 19.97M | 6.14M | 9.63M | -39.10M | 49.26M | 12.97M | 15.84M | 6.93M | 6.83M | 12.05M | 103.28M | -11.46M | 20.36M | 143.94M | 96.49M | -201.22M | 5.20M | -27.03M | -71.04M | -88.82M | 37.10M | -60.75M | -33.01M | -26.80M | -71.99M | -23.09M | 36.01M | 16.07M | -63.36M |
|
Change in Taxes
|
| | | | | | 0.76M | 0.34M | -0.49M | -1.26M | 0.20M | 1.16M | 0.23M | | | | | | | | -3.11M | 1.03M | 1.59M | -0.28M | -5.17M | -0.03M | 4.20M | -6.86M | -6.01M | 0.56M | -0.71M | -0.31M | -0.36M | 1.19M | 1.03M | 13.68M | -9.88M | -4.11M | 0.99M | -2.10M | -0.80M | 2.47M | 1.73M | 1.06M | -5.98M | -0.17M | | 6.57M | -6.59M | 1.80M | -0.68M | -1.12M | | 1.02M | 0.40M | 7.45M | -8.88M | | | 5.08M | -5.35M | 9.01M | -0.06M | 0.41M | -5.57M | 4.48M | 5.63M |
|
Other Working Capital Changes
|
| | | | | | -0.97M | 0.43M | 2.73M | -1.45M | -0.90M | 0.45M | 5.27M | -2.25M | -0.16M | 5.83M | 2.44M | -5.90M | -1.72M | 17.05M | 4.07M | -0.99M | -1.15M | -0.00M | 2.74M | 2.88M | 0.49M | -0.70M | 2.47M | 4.92M | 2.72M | -4.45M | 5.31M | 0.45M | -11.86M | 1.80M | -2.83M | 4.84M | -4.35M | -2.13M | 5.39M | -7.41M | -0.01M | -0.81M | 7.66M | -4.40M | 0.10M | -5.68M | 6.19M | -2.00M | 2.09M | 52.51M | -33.37M | -11.71M | -10.41M | 1.69M | 7.99M | -9.81M | -1.97M | -0.40M | 3.39M | -1.64M | -5.22M | 11.99M | 10.26M | -3.28M | -12.91M |
|
Capital Expenditures
|
| | | | | | 1.11M | 1.78M | 1.69M | 0.76M | 1.10M | 1.10M | 1.00M | 1.21M | 1.54M | 1.72M | 2.21M | 3.13M | 1.10M | 2.60M | 5.84M | 4.03M | 4.41M | 4.85M | 6.37M | 8.23M | 6.52M | 5.89M | 6.62M | 6.28M | 4.81M | 4.25M | 5.50M | 6.24M | 5.43M | 9.36M | 5.70M | 10.75M | 7.46M | 11.28M | 7.39M | 8.14M | 9.24M | 10.44M | 13.57M | 6.16M | 7.63M | 10.35M | 11.61M | 11.46M | 15.64M | 14.86M | 13.59M | 17.22M | 20.42M | 24.60M | 17.49M | 26.45M | 29.89M | 29.86M | 18.14M | 27.27M | 19.26M | 16.22M | 9.97M | 9.80M | 7.91M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 8.35M | 0.27M | 0.02M | 0.41M | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | 0.09M | 1.03M | | 0.12M | 1.40M | | | | | 0.09M | | | | | 4.03M | | | | | 1.70M | | | | | | | |
|
Acquisitions
|
| | | | | | | 6.46M | | | | | | | | | | | | | | | | 14.47M | 76.94M | | 4.15M | 2.98M | 165.23M | 51.12M | 0.20M | -0.06M | | | | | | 218.05M | -0.69M | -0.00M | 29.52M | 198.62M | 0.07M | 19.68M | 476.39M | 0.10M | | | | 41.26M | | | | | | -0.23M | | | | 292.18M | | | | -1.65M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 6.20M | 9.00M | 3.10M | 2.90M | 5.30M | 2.20M | 14.60M | 11.70M | 10.97M | 5.96M | 3.50M | 9.60M | 4.50M | 7.40M | 11.30M | 25.20M | 5.50M | 9.30M | 17.66M | 6.88M | 2.20M | 3.46M | 1.83M | 2.01M | 4.98M | 2.91M | | 1.21M | 3.29M | 1.21M | 3.40M | 7.24M | | 2.54M |
|
Cash from Investing Activities
|
-1.23M | -1.20M | -3.92M | -22.89M | -0.67M | 0.46M | -3.83M | -2.81M | -1.69M | 1.96M | -1.11M | -1.14M | 7.35M | -1.03M | -2.10M | -2.64M | -2.64M | -3.40M | -1.02M | -42.15M | -4.71M | -1.10M | -4.51M | -17.91M | -85.35M | -9.52M | -10.77M | -10.45M | -174.70M | -58.45M | -8.12M | -17.09M | -13.30M | -6.32M | -4.43M | -11.32M | -9.61M | -229.34M | -32.70M | -7.69M | -36.25M | -204.44M | -12.91M | -38.22M | -492.14M | -21.12M | -15.20M | -9.71M | 2.79M | -56.40M | -25.41M | -28.39M | -23.24M | -92.52M | -32.30M | -22.64M | -32.43M | -22.43M | -33.90M | -323.73M | -21.40M | -22.33M | -22.00M | -14.20M | -26.05M | -20.59M | 58.99M |
|
Other financing activities
|
413.10M | 414.80M | 416.72M | 7.98M | 420.04M | 420.89M | 450.66M | -0.07M | 387.87M | -2.01M | -0.04M | 2.90M | 0.01M | 3.89M | 0.04M | | 0.70M | 0.73M | 0.10M | -0.01M | 1.55M | 1.94M | | | 5.03M | 1.78M | 0.46M | 0.18M | 2.32M | 0.44M | | 3.80M | | 0.09M | | -0.09M | 2.33M | | | | | 0.78M | -1.81M | 4.35M | 3.90M | 0.28M | -0.16M | 4.61M | | | | | | | | | 3.58M | | | | | | | 0.97M | | | |
|
Cash from Financing Activities
|
-30.95M | -28.42M | -16.16M | 21.72M | -1.54M | -2.21M | -20.46M | -2.24M | -1.82M | -0.32M | -7.09M | -6.07M | -15.92M | -9.40M | -21.03M | -11.81M | 1.02M | -7.47M | -4.86M | 10.29M | -2.46M | -8.81M | -6.85M | 16.02M | 75.16M | -12.56M | -11.30M | 4.91M | 152.97M | 36.27M | -26.82M | -36.13M | -11.93M | -26.95M | -24.95M | -13.37M | -14.97M | 133.63M | -36.88M | -44.26M | 1.79M | 187.50M | -52.84M | 0.16M | 456.13M | -127.13M | -62.44M | -55.07M | 24.77M | -55.47M | -0.53M | -3.67M | -237.46M | -174.23M | -3.83M | -176.34M | -44.46M | -203.29M | -105.02M | 363.50M | -38.97M | -80.11M | -60.47M | -79.90M | -61.21M | -80.23M | -71.21M |
|
Exchange Rate Effect
|
-0.01M | 0.05M | 0.01M | 0.02M | 0.00M | 0.00M | 0.03M | 0.00M | -0.00M | -0.00M | 0.03M | 0.02M | -0.04M | 0.03M | -0.06M | -0.01M | 0.09M | -0.03M | -0.08M | -0.04M | -0.01M | -0.04M | 0.07M | 0.11M | 0.07M | -0.08M | 0.05M | 0.03M | 0.04M | 0.09M | 0.04M | 0.10M | 0.00M | -0.04M | -0.07M | 0.01M | -0.02M | 0.09M | 0.13M | 0.06M | -0.10M | -0.09M | 0.13M | 0.06M | -0.05M | -0.06M | -0.01M | 0.01M | -0.02M | 0.00M | 0.01M | -0.33M | -0.18M | 0.18M | | | | | | | | | | | | | |
|
Change in Cash
|
5.36M | 6.81M | -0.87M | 4.43M | 9.51M | 4.80M | -39.29M | -0.19M | 2.05M | 3.99M | -3.28M | -0.68M | 0.94M | 10.60M | -11.68M | 1.86M | -3.74M | 8.58M | 21.13M | -16.07M | -6.31M | -3.77M | 4.16M | 3.41M | -1.44M | 2.84M | -0.07M | -4.83M | 13.53M | -2.04M | -5.35M | -4.03M | 19.46M | -7.94M | 2.60M | 33.75M | 35.13M | -29.42M | -27.34M | 7.05M | 1.66M | 12.04M | 15.29M | 40.66M | 15.31M | -71.41M | 11.06M | -24.93M | 66.67M | 59.62M | -9.18M | 45.61M | -60.66M | -42.11M | 77.59M | -83.66M | -33.45M | -28.05M | 33.27M | -1.37M | 21.01M | -2.92M | -15.77M | -21.29M | 5.41M | -22.27M | 10.44M |
|
Free Cash Flow
|
37.56M | 36.39M | 19.20M | 5.58M | 11.71M | 6.55M | -16.14M | 3.07M | 3.88M | 1.59M | 3.78M | 5.42M | 8.55M | 19.79M | 9.97M | 14.60M | -4.43M | 16.34M | 25.99M | 13.22M | -4.98M | 2.14M | 11.04M | 0.34M | 2.32M | 16.77M | 15.43M | -5.21M | 28.61M | 13.78M | 24.73M | 44.84M | 39.19M | 19.12M | 26.63M | 49.06M | 54.03M | 55.45M | 34.64M | 47.66M | 28.83M | 20.93M | 71.67M | 68.22M | 37.79M | 70.75M | 81.08M | 29.50M | 27.52M | 160.03M | 1.10M | 63.12M | 186.62M | 207.24M | 93.31M | 90.73M | 25.95M | 171.22M | 142.30M | -70.99M | 63.24M | 72.25M | 47.44M | 56.59M | 82.70M | 68.75M | 14.76M |
|
Net Cash Flow
|
5.37M | 6.76M | -0.88M | 4.42M | 9.51M | 4.80M | -39.32M | -0.20M | 2.05M | 3.99M | -3.31M | -0.70M | 0.98M | 10.56M | -11.62M | 1.86M | -3.83M | 8.61M | 21.22M | -16.04M | -6.30M | -3.73M | 4.09M | 3.30M | -1.51M | 2.92M | -0.12M | -4.87M | 13.49M | -2.13M | -5.39M | -4.13M | 19.46M | -7.90M | 2.67M | 33.74M | 35.15M | -29.51M | -27.47M | 7.00M | 1.76M | 12.13M | 15.15M | 40.60M | 15.35M | -71.35M | 11.08M | -24.94M | 66.69M | 59.62M | -9.19M | 45.94M | -60.48M | -42.29M | 77.59M | -83.66M | -33.45M | -28.05M | 33.27M | -1.37M | 21.01M | -2.92M | -15.77M | -21.29M | 5.41M | -22.27M | 10.44M |