|
Net Income
|
5.91M | 11.94M | 16.10M | -16.52M | 0.33M | 8.49M | 9.28M | 14.28M | 13.30M | 12.60M | 12.08M | 12.26M | 16.78M | 16.03M | 16.90M | 9.56M | 19.63M | -1.43M | 15.35M | 18.79M | 17.78M | 16.14M | -4.41M | 38.13M | 19.57M | 18.75M | 19.82M | 75.76M | 33.20M | 30.25M | 32.41M | -12.43M | 32.76M | 34.93M | 52.50M | 9.57M | 27.15M | 10.75M | 43.80M | 140.58M | 22.48M | 24.76M | 41.85M | 16.61M | 34.63M | 60.87M | 62.17M | 106.70M | 36.10M | 33.52M | 28.36M | -62.72M | 23.66M | 0.26M | -59.58M | -16.79M | 3.42M | 10.55M | -82.74M | -24.56M | -40.24M | 3.94M | 7.46M | -240.87M | 0.83M | -9.77M | -19.14M |
|
Share-based Compensation
|
0.75M | 1.80M | 3.27M | | 0.46M | 1.01M | 0.94M | 1.33M | 0.71M | 1.16M | 0.82M | 1.40M | 0.74M | 1.29M | 0.87M | 0.88M | 0.67M | 1.49M | 1.11M | 0.67M | 0.56M | 1.18M | 0.39M | | 1.18M | 1.33M | 1.19M | 3.69M | 1.10M | 2.02M | 1.34M | 1.34M | 1.14M | 2.06M | 1.08M | 0.33M | 0.84M | 1.76M | 0.75M | -0.32M | 0.58M | 1.38M | 1.00M | -0.37M | 0.42M | 3.82M | 2.82M | | 0.72M | 1.40M | 1.10M | -1.68M | 1.09M | 1.16M | 0.74M | 0.93M | 0.93M | 2.37M | 2.15M | 1.74M | 1.78M | 2.61M | 2.40M | 1.87M | 3.17M | 3.38M | 4.05M |
|
Deferred Taxes
|
| | | | | | 2.83M | 4.24M | 8.40M | 1.72M | 2.53M | 1.25M | 4.15M | 2.47M | 4.34M | 4.47M | 4.74M | 1.45M | 5.87M | 8.74M | 4.09M | 4.50M | -3.51M | | 4.62M | | | 24.07M | 9.85M | 25.81M | 9.89M | 10.63M | 10.28M | 9.71M | 15.09M | -123.80M | 4.82M | 2.69M | 8.98M | -12.99M | 3.58M | 3.67M | 8.38M | 4.79M | 14.40M | -0.12M | 5.59M | | 6.19M | | | -10.11M | 2.91M | -2.38M | -27.95M | 0.52M | 15.02M | 0.08M | -34.04M | -7.46M | -17.87M | 2.72M | -1.81M | -82.14M | -1.84M | -16.66M | 4.70M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.40M | 1.12M | 1.12M | 1.12M | 1.12M | 0.51M | 0.51M | 0.51M | 0.51M | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.52M | 0.09M | 0.34M | 0.34M | 0.34M | 0.34M | 0.36M | 0.36M | 0.36M | 0.36M | 0.13M | 0.14M | 0.14M | 0.14M | 0.28M | 0.28M | 0.39M |
|
Gains from Investment Securities
|
0.02M | 0.85M | 1.60M | | 0.08M | 2.08M | 3.91M | 4.91M | 2.24M | | | 12.11M | 10.70M | | | 0.00M | 6.81M | | | | 4.38M | 6.94M | 2.31M | | -3.65M | | | -4.23M | 2.56M | 8.79M | 4.06M | | 2.01M | 8.22M | 4.85M | 2.15M | 1.83M | | 0.51M | 2.33M | 0.91M | 43.80M | 1.29M | 1.50M | 1.13M | 0.33M | 3.87M | | 1.71M | | | 41.05M | 4.00M | 14.99M | 3.92M | 2.66M | 6.41M | 3.58M | 7.77M | 7.08M | 0.83M | 9.21M | -0.81M | 12.00M | 0.88M | 4.17M | 1.16M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.03M | -0.03M | 0.17M | 0.09M | -0.05M | 0.04M | 34.15M | | -0.03M | | | -34.05M | | 5.41M | | | | | 0.00M | 3.18M | 0.02M | 0.01M | 0.07M | 0.83M | 0.00M | 0.01M | 0.08M | 0.01M | 0.00M | -0.06M | | | | | | | | | 103.62M | 2.81M | | | 132.95M | -112.45M | | | | 320.00M | | | 27.80M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 209.00 | 284.00 | 677.00 | 2,417.00M | 0.00M | 0.01M | 0.01M | 6.92M | 8.02M | 0.02M | 0.02M | 3.63M | 0.51M | 1.72M | 1.96M | 0.99M | 0.01M | 0.08M | 0.01M | 0.82M | 0.88M | 0.93M | 0.50M | 0.59M | 1.09M | 0.52M | 1.40M | 1.25M | 1.10M | 1.10M | 0.55M | 0.55M | 3.00M | 0.57M | 0.57M | 0.57M | 2.00M | 1.90M | 1.70M | 0.80M | 1.40M | 0.84M | 1.20M |
|
Cash from Operations
|
10.63M | 17.33M | 34.30M | 0.59M | 21.88M | 21.62M | 17.65M | 37.74M | 11.67M | 14.52M | 13.11M | 32.74M | 20.98M | 20.82M | 11.70M | 47.03M | 23.11M | 18.57M | 27.22M | 46.02M | 31.00M | 5.14M | 24.55M | | 38.68M | | | 67.79M | 123.85M | 76.82M | -7.89M | 96.88M | 2.49M | 17.33M | -12.29M | 30.26M | 73.74M | 31.06M | 34.26M | 70.39M | 50.34M | -33.50M | -15.52M | 45.17M | 57.58M | 188.79M | -14.06M | | 26.02M | | | -138.43M | 25.23M | -4.10M | -69.53M | 54.37M | 69.53M | 62.85M | 23.30M | 92.08M | 35.12M | 11.29M | 4.16M | 80.35M | 52.74M | 17.82M | -64.62M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | -0.02M | | | | | |
|
Amortization of Deferred Charges
|
0.79M | 1.61M | 2.22M | | 0.52M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.75M | 1.26M | 1.26M | 1.26M | 1.26M | 1.18M | 1.12M | 1.02M | 1.08M | 1.04M | 0.98M | 0.88M | | 0.88M | | | 0.99M | 1.47M | 1.31M | 1.32M | 1.32M | 1.33M | 1.46M | 1.47M | 1.55M | 1.54M | 1.43M | 1.43M | 0.89M | 0.87M | 0.87M | 0.87M | 0.89M | 0.90M | 0.90M | 1.97M | | 1.14M | | | 0.84M | 1.17M | 1.18M | 1.18M | 1.19M | 3.65M | 1.04M | 1.01M | 1.82M | 1.30M | 1.91M | 1.33M | 1.39M | 1.42M | 1.74M | 1.78M |
|
Amortization
|
| | | -2.41M | | | | -3.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 3.76M | 3.90M | 3.95M | 3.97M | 4.04M | 4.26M | 4.44M | 4.47M | 4.53M | 5.41M | 5.42M | 5.60M | 5.98M | 7.08M | 6.89M | 7.05M | 6.84M | | 6.54M | | | 7.87M | 9.00M | 9.15M | 8.65M | 10.45M | 12.22M | 12.33M | 11.74M | 12.89M | 13.06M | 13.34M | 13.53M | 13.71M | 13.86M | 14.56M | 15.12M | 15.19M | 15.53M | 15.38M | 15.59M | | 20.29M | | | 36.38M | 19.82M | 20.47M | 20.77M | 19.46M | 18.02M | 17.29M | 17.28M | 17.03M | 17.21M | 17.34M | 17.16M | 16.91M | 16.84M | 16.72M | 16.57M |
|
Change in Receivables
|
4.58M | 6.84M | 2.70M | | 3.99M | 6.96M | 2.65M | 1.47M | -4.67M | 0.30M | 3.21M | 6.16M | -4.28M | -0.55M | 6.47M | -0.54M | 3.48M | -1.96M | 8.09M | 4.09M | -6.82M | 1.83M | 11.03M | | -0.14M | | | 10.89M | 2.61M | -1.45M | 19.39M | 25.21M | 29.40M | -23.65M | 46.29M | -34.01M | 20.88M | -23.27M | 32.92M | -17.59M | 10.81M | -32.05M | 31.56M | -24.23M | 57.76M | -59.51M | 22.31M | | 3.22M | | | -8.08M | 18.71M | -14.63M | 27.80M | -26.03M | 12.36M | -19.74M | 12.02M | -11.96M | -6.81M | 6.34M | 17.62M | 13.14M | -33.89M | 1.51M | 17.62M |
|
Change in Inventory
|
| | | | | | -4.75M | -21.77M | 2.89M | 12.45M | 4.37M | -19.11M | 0.68M | 14.97M | 6.35M | -18.94M | -2.01M | 15.21M | 2.77M | -12.31M | 2.70M | 13.63M | 16.09M | | 0.54M | | | -65.66M | -53.81M | 3.14M | 80.59M | -32.32M | 1.35M | 59.20M | 66.50M | 12.46M | -46.13M | -5.61M | 44.81M | -81.10M | -27.32M | 17.07M | 122.44M | -54.75M | -66.81M | -43.23M | 117.43M | | 4.29M | | | 109.87M | 1.58M | 55.05M | 150.07M | -81.73M | -28.15M | -29.05M | 53.88M | -86.59M | -8.19M | 5.06M | 60.55M | -100.67M | 2.54M | 23.45M | 69.54M |
|
Change in Account Payables
|
-1.51M | 3.61M | 3.75M | 22.57M | 2.89M | 25.89M | 26.61M | -11.16M | 5.49M | 2.51M | 4.54M | -3.65M | 0.36M | 3.75M | 0.78M | -5.75M | -1.84M | 5.03M | -6.65M | 12.69M | -12.78M | 9.20M | 6.86M | | -11.77M | | | 4.48M | -7.74M | -3.97M | 59.35M | -0.40M | -21.80M | 16.52M | 44.06M | -22.16M | -11.40M | 5.03M | 36.73M | -15.58M | -14.44M | -17.89M | 64.34M | -58.89M | -8.40M | 19.31M | 60.31M | | 6.46M | | | -60.72M | 22.71M | 12.77M | 65.63M | -101.03M | 2.42M | 4.22M | 45.65M | -60.56M | 11.68M | -7.21M | 51.52M | -65.16M | 31.63M | 5.99M | 15.57M |
|
Change in Accured Expenses
|
| | | | | | -4.75M | 8.55M | -7.80M | 5.50M | -3.10M | 2.81M | -8.91M | 6.33M | -4.96M | 2.82M | -6.68M | -2.19M | 6.20M | -5.77M | 4.76M | -6.91M | 8.07M | | 7.84M | | | 2.54M | 7.67M | -8.79M | 18.52M | 6.44M | -10.83M | -7.79M | 10.49M | -9.21M | 12.58M | -24.23M | 23.13M | -10.03M | 11.12M | -27.87M | 21.78M | -15.76M | 3.48M | -3.51M | -16.48M | | -40.10M | | | -8.52M | -23.72M | 14.43M | 3.43M | -14.43M | -2.87M | -13.18M | 5.28M | 5.16M | -32.77M | 6.44M | -7.54M | 20.04M | -41.05M | 16.64M | -23.40M |
|
Change in Taxes
|
| | | | | | -0.87M | 0.17M | 1.60M | 1.53M | -1.27M | -0.54M | -4.21M | -0.30M | -2.67M | 0.88M | -5.26M | 3.30M | -1.47M | -1.60M | -5.42M | 6.56M | 1.63M | | 9.81M | | | 10.86M | 7.49M | -16.02M | 5.25M | -0.37M | 7.70M | -10.40M | -0.33M | -6.80M | 0.91M | -0.86M | 2.33M | 43.60M | 1.55M | -41.31M | 1.06M | 0.01M | -8.52M | 15.45M | 5.68M | | 2.33M | | | 1.07M | 2.63M | -15.56M | 2.77M | 4.20M | 3.92M | -5.00M | 1.60M | 0.05M | 4.85M | -8.86M | 5.27M | -2.78M | -0.52M | 9.98M | -11.63M |
|
Other Working Capital Changes
|
| | | | | | 0.13M | 1.78M | -0.88M | 1.00M | 0.30M | 4.99M | -3.76M | 1.31M | 0.63M | 0.04M | -1.10M | 1.66M | 0.61M | 1.58M | -1.01M | 2.28M | -0.33M | | -2.00M | | | 51.94M | -9.41M | -32.42M | 45.13M | -45.23M | 2.72M | -4.84M | 8.53M | -13.00M | -2.57M | 6.89M | 4.02M | -6.75M | -1.70M | 6.74M | 4.33M | -4.73M | 1.95M | 7.71M | 2.84M | | -5.04M | | | -17.67M | 1.74M | 0.24M | 6.95M | -2.62M | -5.46M | 7.79M | 3.11M | -2.35M | 1.27M | -0.19M | 0.49M | 6.77M | -3.18M | -0.58M | 8.36M |
|
Capital Expenditures
|
2.44M | 5.57M | -7.94M | 10.64M | 2.16M | -4.59M | -7.08M | 3.88M | 1.50M | 2.50M | 2.87M | 3.67M | 1.77M | 3.56M | 2.33M | 2.98M | 1.72M | 2.90M | 3.81M | 6.23M | 2.21M | 7.28M | 4.41M | | 3.21M | | | 4.67M | 5.12M | 8.06M | 11.62M | 17.61M | 10.32M | 16.55M | 15.86M | 17.07M | 4.97M | 12.24M | 8.71M | 15.71M | 8.65M | 9.50M | 10.37M | 13.84M | 6.14M | 3.88M | 6.47M | | 11.79M | | | 27.09M | 7.13M | 6.07M | 4.22M | 4.87M | 3.91M | 6.70M | 6.34M | 8.74M | 7.62M | 6.13M | 4.83M | 8.68M | 10.39M | 6.37M | 6.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | | | | | | | | 0.01M | | | 0.00M | | 0.04M | | | 0.43M | 10.31M | 0.12M | 0.00M | | 51.41M | 0.08M | 0.15M | 55.63M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 62.52M | | | 195.42M | 37.38M | | | | | | | 37.84M | 719.53M | | | | 387.76M | 0.15M | -0.03M | | 162.85M | | | | | | | | | 3.42M | -0.19M | | 539.26M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
2.44M | -5.57M | -7.94M | | 2.16M | -4.59M | -7.08M | -18.48M | -1.50M | -2.50M | -2.87M | -329.68M | -1.77M | -3.71M | -2.33M | -65.49M | -1.72M | -17.38M | -199.22M | -43.61M | -2.21M | -161.56M | -4.41M | | -3.21M | | | -724.21M | -5.12M | -8.06M | -11.62M | -456.40M | -8.24M | -16.52M | -15.86M | -179.92M | -4.97M | -12.24M | -39.49M | 404.29M | -8.65M | -91.93M | -10.34M | -13.82M | -9.56M | -3.38M | -6.47M | | -11.75M | | | -23.43M | 3.18M | -33.24M | -4.22M | -4.87M | 47.51M | -6.61M | -6.19M | 46.89M | -8.06M | -6.11M | -4.83M | -8.68M | -10.34M | 4.39M | 53.02M |
|
Other financing activities
|
164.77M | 158.37M | 238.29M | 231.55M | -0.33M | 215.69M | 0.33M | | 1.12M | | | 15.23M | 8.12M | -0.13M | 0.04M | -18.73M | 4.35M | 7.90M | 0.30M | 0.03M | 2.38M | 6.22M | -0.13M | | 0.52M | | | 6.07M | 0.34M | | | -1.75M | 2.63M | -0.01M | | 10.91M | -1.83M | 232.25M | 31.30M | -263.56M | -0.91M | 0.00M | 0.74M | 6.75M | 0.00M | -0.06M | -0.01M | | -1.09M | 3.98M | | -1.02M | -3.70M | | | -3.98M | -1.66M | 0.00M | 11.87M | 1.49M | 0.01M | 0.00M | 12.56M | 0.04M | 0.01M | -0.00M | 0.88M |
|
Cash from Financing Activities
|
-7.14M | -14.62M | 58.59M | -81.70M | 9.76M | -8.10M | -6.43M | -8.10M | -9.22M | -10.06M | -13.71M | 215.57M | -15.99M | -15.63M | -15.46M | 22.33M | -24.46M | 185.10M | -18.13M | -10.69M | -15.88M | 143.41M | -18.14M | | -13.23M | | | 658.06M | -59.33M | -26.31M | 153.54M | 148.11M | 9.49M | 18.52M | -0.92M | 332.25M | -157.75M | -74.50M | -31.30M | -489.78M | -42.08M | 133.98M | 272.98M | -287.17M | 68.45M | -131.65M | -104.19M | | -23.45M | | | 97.54M | -20.75M | 39.22M | 90.98M | -64.10M | -126.48M | -49.58M | 300.33M | -457.95M | -25.53M | -7.04M | 15.08M | -75.47M | -31.90M | -29.90M | 18.43M |
|
Dividends Paid - Common
|
-6.16M | 12.29M | 18.39M | | 0.17 | -16.15M | -24.25M | 8.10M | 8.10M | 10.06M | 10.06M | 12.89M | 10.97M | 13.06M | 13.06M | 17.34M | 15.24M | 15.33M | 15.33M | 19.31M | 17.64M | 18.24M | 18.25M | | 18.25M | | | 24.45M | 20.29M | 26.31M | 26.32M | 38.48M | 30.88M | 30.91M | 30.92M | 30.96M | 30.97M | 31.32M | 31.32M | 31.57M | 31.18M | 31.05M | 30.42M | 30.42M | 30.46M | 30.48M | 30.52M | | 30.76M | 30.79M | 30.83M | 33.57M | 32.72M | 34.04M | 34.04M | 34.04M | 13.72M | 13.73M | 14.94M | 14.94M | 14.94M | 15.02M | 15.04M | 15.04M | 15.04M | 15.16M | 15.20M |
|
Exchange Rate Effect
|
-0.11M | -0.11M | 0.12M | | -0.04M | 0.05M | -0.03M | 0.06M | -0.11M | 0.01M | 0.05M | -0.00M | -0.00M | -0.01M | 0.01M | 0.00M | -0.01M | -0.03M | 0.03M | 0.09M | -0.01M | 0.02M | -0.03M | | -0.07M | | | 0.24M | 0.54M | -0.06M | -1.01M | -0.34M | -0.77M | 0.54M | 0.01M | 1.30M | 0.62M | 0.37M | -0.14M | 0.57M | 0.02M | 0.07M | -0.03M | 0.13M | -0.72M | 0.37M | 0.49M | | 0.12M | | | 0.18M | 0.12M | -0.32M | -0.18M | -0.03M | -0.09M | 0.22M | -0.29M | 0.15M | -0.17M | -0.27M | -0.03M | -0.31M | 0.14M | 0.54M | -0.02M |
|
Change in Cash
|
0.94M | -2.96M | 85.07M | | 29.43M | 11.14M | 7.03M | 11.21M | 0.83M | 1.96M | -3.42M | -81.37M | 3.23M | 1.48M | -6.09M | 3.87M | -3.07M | 186.26M | -190.11M | -8.19M | 12.90M | -12.99M | 1.97M | | 22.18M | | | 1.88M | 59.93M | 42.39M | 133.01M | -211.75M | 2.97M | 19.87M | -29.05M | 183.89M | -88.36M | -55.30M | -36.67M | -14.52M | -0.36M | 8.63M | 247.09M | -255.69M | 115.75M | 54.13M | -124.23M | | -9.05M | | | -64.14M | 7.78M | 1.56M | 17.04M | -14.62M | -9.54M | 6.87M | 317.15M | -318.83M | 1.37M | -2.14M | 14.37M | -4.11M | 10.65M | -7.15M | 6.82M |
|
Free Cash Flow
|
8.18M | 11.76M | 42.24M | -10.04M | 19.71M | 26.21M | 24.73M | 33.85M | 10.16M | 12.01M | 10.24M | 29.07M | 19.21M | 17.26M | 9.36M | 44.05M | 21.39M | 15.67M | 23.41M | 39.79M | 28.79M | -2.14M | 20.14M | | 35.48M | | | 63.12M | 118.73M | 68.76M | -19.52M | 79.27M | -7.83M | 0.78M | -28.14M | 13.19M | 68.77M | 18.82M | 25.55M | 54.68M | 41.70M | -43.00M | -25.88M | 31.34M | 51.44M | 184.91M | -20.54M | | 14.23M | | | -165.52M | 18.10M | -10.18M | -73.76M | 49.51M | 65.62M | 56.15M | 16.96M | 83.33M | 27.50M | 5.16M | -0.68M | 71.67M | 42.36M | 11.45M | -70.72M |
|
Net Cash Flow
|
5.93M | -2.86M | 84.94M | -81.11M | 33.80M | 8.93M | 4.13M | 11.15M | 0.94M | 1.95M | -3.48M | -81.37M | 3.23M | 1.48M | -6.10M | 3.87M | -3.06M | 186.29M | -190.13M | -8.28M | 12.91M | -13.01M | 2.00M | | 22.25M | | | 1.64M | 59.40M | 42.45M | 134.03M | -211.41M | 3.74M | 19.33M | -29.06M | 182.59M | -88.98M | -55.67M | -36.53M | -15.10M | -0.39M | 8.56M | 247.13M | -255.82M | 116.47M | 53.76M | -124.72M | | -9.18M | | | -64.32M | 7.66M | 1.87M | 17.22M | -14.59M | -9.45M | 6.65M | 317.44M | -318.99M | 1.53M | -1.87M | 14.40M | -3.80M | 10.51M | -7.69M | 6.84M |