|
Net Income
|
0.43M | -18.01M | -1.36M | -0.85M | -2.12M | 0.64M | -1.59M | -163.87M | -24.97M | 50.93M | -3.62M | -156.56M | -0.15M | -45.10M | -0.24M | -0.40M | -0.43M | 1.07M | -0.15M | -1.65M | 1.27M | 0.53M | 270.77M | 181.35M | 93.81M | 176.02M | 127.00M | 58.91M | 3.80M | -2.13M | -33.95M | -4.95M | -5.51M |
|
Share-based Compensation
|
| 8.43M | 4.81M | 2.31M | 2.35M | 3.88M | 5.32M | -0.55M | 2.74M | 4.88M | 2.08M | 1.04M | 1.08M | 0.70M | 2.18M | 0.98M | 1.19M | 0.96M | 1.18M | 1.40M | 1.52M | 3.38M | 3.03M | 3.65M | 3.00M | 9.34M | 2.77M | 3.54M | 3.01M | 3.00M | 3.44M | 4.02M | 2.95M |
|
Deferred Taxes
|
| | | | | -66.68M | -5.60M | -28.03M | 11.60M | 9.92M | 32.96M | 0.07M | -0.02M | 0.11M | -0.01M | 0.01M | -0.00M | -0.16M | 4.68M | 7.94M | -1.21M | -25.93M | 14.43M | 11.01M | 2.46M | 11.82M | 1.61M | 4.73M | -3.09M | 2.31M | -11.42M | -1.25M | -3.33M |
|
Gains from Investment Securities
|
| -25.23M | -0.06M | 0.06M | 1.46M | 35.20M | 0.64M | 1.47M | 0.86M | 21.50M | 0.80M | 0.81M | 0.68M | 4.46M | 0.50M | 0.50M | -1.05M | 9.96M | 1.24M | 2.99M | -0.01M | -15.50M | 2.36M | 3.21M | 0.51M | 0.73M | -1.61M | 1.93M | -0.35M | -1.17M | 0.04M | -0.17M | -0.72M |
|
Asset Writedowns and Impairment
|
| | | | | | | 5.83M | 0.03M | 60.47M | 33.71M | 161.74M | 3.52M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | 0.73M | | 33.71M | 20.50M | -0.23M | | -0.56M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 54.33M | -30.34M | 145.94M | 60.71M | -17.93M | 14.61M | 102.52M | 20.45M | -5.70M | -0.06M | 79.00M | -5.91M | 56.20M | -19.11M | -6.34M | 96.02M | 104.37M | 336.12M | 465.93M | 496.98M | 184.97M | 177.39M | 317.22M | 157.20M | 199.35M | 196.07M | 138.12M | 189.46M | 56.26M | 22.18M | 53.23M | 50.55M |
|
Amortizatization of Intangibles
|
14.87M | 9.90M | 10.21M | 1.60M | 1.49M | -2.50M | -6.68M | 6.85M | 6.85M | 3.94M | 6.64M | 6.57M | 6.74M | 6.56M | 6.65M | 6.65M | 6.67M | 6.55M | 5.95M | 5.95M | 5.92M | 5.94M | 6.38M | 6.38M | 6.38M | 6.37M | 6.14M | 6.26M | 6.33M | 6.32M | 5.61M | 5.51M | 5.50M |
|
Amortization of Deferred Charges
|
| 0.75M | 0.74M | 0.76M | 0.77M | 2.22M | 3.26M | 3.46M | 3.72M | 3.62M | 3.66M | 3.73M | 3.70M | 3.69M | 3.32M | 3.16M | 2.87M | 2.99M | 3.68M | 3.55M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.36M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.30M | 0.31M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | 28.44M | 27.30M | 24.52M | 29.79M | 28.04M | 27.73M | 27.93M | 23.93M | 29.42M | 32.23M | 32.58M | 42.64M | 40.70M | 43.38M | 42.41M | 40.84M | 43.91M | 44.82M | 43.90M |
|
Change in Taxes
|
| | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 65.57M | 121.14M | -66.44M | -27.62M | 17.18M | 54.82M | 35.27M | 9.53M | -156.29M | 87.61M | -64.96M | 10.91M | -77.40M | 35.47M | 30.83M | 34.38M | -162.26M | 124.09M | 166.19M | -202.56M | -112.81M | 152.15M | -76.92M | -6.76M | -113.98M | -9.01M | -9.94M | -121.72M | 106.83M | -2.55M | 11.42M | 7.49M |
|
Capital Expenditures
|
| 26.72M | 19.44M | 18.91M | 18.37M | 25.16M | 41.08M | 42.80M | 60.30M | 48.23M | 49.56M | 41.53M | 23.51M | 35.09M | 20.39M | 17.64M | 22.35M | 22.91M | 28.15M | 41.87M | 33.34M | 60.96M | 74.25M | 54.86M | 54.73M | 61.54M | 63.62M | 61.10M | 31.45M | 42.68M | 38.45M | 34.64M | 25.10M |
|
Sales of Property, Plant and Equipment
|
| 0.13M | | | 0.18M | 0.35M | | 1.05M | 0.12M | 1.61M | 0.21M | 1.08M | 1.85M | 0.89M | 2.65M | 4.15M | 0.67M | 0.75M | 0.92M | 1.59M | 0.50M | 0.61M | 3.48M | 3.36M | 1.02M | 0.32M | 0.29M | 0.31M | 0.17M | 0.27M | 0.08M | 0.01M | 0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | 24.88M | 11.92M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 3.36M | 3.20M | 18.11M | 29.46M | 49.48M | 3.92M | 6.74M | 2.02M | 4.01M | 1.38M | 6.39M | 2.74M | 2.76M | 28.44M | 32.51M | 56.44M | 32.02M | 204.66M | 31.99M | 12.95M | 71.36M | 10.17M | 16.01M | 10.35M | 11.51M | 15.08M | 15.55M | 18.11M |
|
Cash from Investing Activities
|
| -49.49M | -31.35M | -18.76M | -21.43M | 173.74M | -45.32M | -30.81M | -91.45M | -24.17M | -58.77M | -41.36M | -24.70M | -85.14M | -29.75M | -11.05M | -21.50M | -27.55M | -3.55M | -143.60M | -35.41M | -146.79M | -27.89M | -43.41M | -55.34M | -39.36M | -68.86M | -71.67M | -38.20M | -52.26M | -47.77M | -47.39M | -70.53M |
|
Other financing activities
|
| | -0.42M | 0.37M | 0.52M | 14.46M | -0.10M | 5.94M | 0.27M | 0.58M | | | | -3.18M | | | -2.07M | -6.90M | 0.35M | -0.54M | -0.25M | 4.36M | -0.12M | 0.02M | 3.40M | -4.33M | -0.31M | -0.32M | -0.32M | -0.33M | -0.34M | 2.48M | 0.02M |
|
Cash from Financing Activities
|
| -41.73M | -6.31M | -6.98M | -1.58M | 37.58M | -11.79M | -5.99M | -46.34M | -5.58M | 55.14M | -29.54M | -28.88M | -19.10M | -6.40M | -3.02M | -73.49M | -64.13M | -219.70M | -421.32M | -203.11M | -137.74M | -231.45M | -163.55M | -106.50M | -154.93M | -120.03M | -2.51M | -0.88M | -5.48M | -6.39M | -2.88M | -20.84M |
|
Dividends Paid - Common
|
| 7.95M | | | | | | | | | | | | | | | | | | | 6.81M | 6.55M | 85.98M | 6.67M | 7.08M | 13.28M | 3.00M | 0.08M | | | 0.41M | | |
|
Change in Cash
|
| -36.89M | -67.99M | 120.20M | 37.69M | 193.38M | -42.50M | 65.73M | -117.34M | -35.45M | -3.69M | 8.10M | -59.48M | -48.03M | -55.27M | -20.41M | 1.04M | 12.69M | 112.87M | -98.99M | 258.45M | -99.56M | -81.96M | 110.26M | -4.64M | 5.06M | 7.19M | 63.94M | 150.38M | -1.48M | -31.99M | 2.96M | -40.82M |
|
Free Cash Flow
|
| 27.61M | -49.78M | 127.03M | 42.34M | -43.09M | -26.47M | 59.72M | -39.86M | -53.93M | -49.62M | 37.47M | -29.41M | 21.11M | -39.51M | -23.98M | 73.68M | 81.46M | 307.98M | 424.06M | 463.64M | 124.01M | 103.14M | 262.36M | 102.47M | 137.82M | 132.46M | 77.03M | 158.01M | 13.58M | -16.27M | 18.59M | 25.44M |
|
Net Cash Flow
|
| -36.89M | -67.99M | 120.20M | 37.69M | 193.38M | -42.50M | 65.73M | -117.34M | -35.45M | -3.69M | 8.10M | -59.48M | -48.03M | -55.27M | -20.41M | 1.04M | 12.69M | 112.87M | -98.99M | 258.45M | -99.56M | -81.96M | 110.26M | -4.64M | 5.06M | 7.19M | 63.94M | 150.38M | -1.48M | -31.99M | 2.96M | -40.82M |