|
Net Income
|
226.71M | 233.83M | | 238.99M | -29.30M | -75.08M | 79.88M | 11.71M | -72.25M | 101.22M | 315.61M | -2.34M | 296.07M | 149.03M | -17.50M | 75.27M | 157.86M | 13.95M | 36.91M | 105.15M | -20.27M |
|
Share-based Compensation
|
| | | | | | 2.19M | 2.68M | 2.66M | 2.64M | 3.50M | 3.17M | 3.29M | -1.22M | 3.86M | 3.35M | 3.05M | 2.76M | 3.35M | 6.71M | 6.92M |
|
Deferred Taxes
|
| | | | | | 3.25M | -0.72M | -3.15M | 9.97M | -6.19M | -5.31M | 2.57M | 14.79M | -5.23M | 3.60M | -0.04M | -15.21M | 6.27M | 4.18M | 4.16M |
|
Gains from Sales and Divestitures
|
| | | 0.38M | | 0.16M | | | | 0.63M | | | | 1.65M | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | -0.26M | -0.38M | -0.20M | -17.16M | -0.42M | 6.20M | 1.47M | 0.63M | -1.97M | -1.18M | 8.17M | -13.35M | -1.24M | -0.09M | -7.71M |
|
Cash from Operations
|
6.71M | | | | | | -52.38M | -88.40M | -53.81M | -271.52M | -16.09M | -203.77M | 15.61M | -70.43M | 52.96M | -97.38M | 279.80M | -18.66M | 155.17M | -84.23M | -20.05M |
|
Amortizatization of Intangibles
|
-4.75M | | -4.75M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 51.40M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -5.93M | 19.29M | 12.97M | -7.24M | 29.74M | 22.89M | 30.65M | 73.05M | -21.18M | 15.54M | 50.69M | -10.05M | 61.82M | 8.16M | 15.74M |
|
Change in Taxes
|
| | | | | | | | | 0.42M | 0.32M | 0.04M | 0.09M | 0.28M | 0.10M | | 0.13M | | | 0.01M | 1.24M |
|
Other Working Capital Changes
|
| | | | | | -4.44M | -0.47M | 9.54M | 0.88M | 4.29M | -18.13M | 10.55M | 6.91M | 0.20M | 1.56M | 5.51M | -5.77M | 6.11M | 4.46M | 1.90M |
|
Capital Expenditures
|
| | | | | | -0.04M | -0.01M | -0.12M | 0.58M | -0.72M | -2.25M | 0.01M | 6.17M | 0.04M | 0.04M | 0.05M | 0.52M | 0.02M | 0.10M | 0.06M |
|
Change in Acquisitions & Divestments
|
| | | | | | 34.51M | 5.03M | -12.55M | | 8.20M | 23.83M | -0.17M | | | | | | | | |
|
Cash from Investing Activities
|
-0.86M | | -0.14M | | | | -0.04M | -0.01M | -0.12M | -0.24M | -0.72M | -2.25M | 0.01M | -0.26M | -0.04M | -0.04M | -0.05M | -0.52M | -0.02M | -0.10M | -8.31M |
|
Other financing activities
|
| | | | | 26.37M | | 25.33M | | 26.30M | 28.04M | 31.21M | 34.51M | 36.55M | 40.41M | 36.75M | 39.64M | | | | 10.04M |
|
Cash from Financing Activities
|
-38.94M | | -19.93M | | | | 32.74M | 285.43M | 1.17M | 79.79M | -25.36M | 504.00M | -123.49M | 34.38M | 209.41M | 5.42M | -97.57M | -83.43M | -139.17M | -31.36M | 334.15M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 64.90M | -43.12M | 86.09M | 54.75M | 117.18M | 17.69M | 33.02M |
|
Exchange Rate Effect
|
| | | | | | -0.74M | -3.70M | -3.66M | 2.88M | 0.50M | 1.36M | -1.90M | 1.28M | -0.21M | 0.00M | 1.16M | -1.47M | 0.73M | 1.30M | -0.38M |
|
Change in Cash
|
-33.09M | | | | | | -19.68M | 197.02M | -52.76M | -191.97M | -42.16M | 297.98M | -107.87M | -36.30M | 262.33M | -92.00M | 182.18M | -102.61M | 15.98M | -115.69M | 305.79M |
|
Free Cash Flow
|
6.71M | | | | | | -52.34M | -88.39M | -53.69M | -272.10M | -15.37M | -201.53M | 15.61M | -76.60M | 52.92M | -97.42M | 279.75M | -19.18M | 155.15M | -84.33M | -20.11M |
|
Net Cash Flow
|
-33.09M | | -20.08M | | | | -19.68M | 197.02M | -52.76M | -191.97M | -42.16M | 297.98M | -107.87M | -36.30M | 262.33M | -92.00M | 182.18M | -102.61M | 15.98M | -115.69M | 305.79M |