|
Net Income
|
3.40M | -7.10M | -14.51M | 1.39M | 1.42M | | | | | | 7.25M | -6.84M | -2.23M | 0.53M | 5.32M | -3.50M | -55.93M | -1.45M | -5.96M | | 0.69M | | | 1.91M | -0.11M | | | | | | 2.23M | -8.68M | -2.95M | -7.82M | -2.63M | 0.21M | -5.61M | -104.48M | -11.30M | -4.00M | 45.95M | 2.58M | -33.62M | -14.23M | -52.44M | 37.43M |
|
Share-based Compensation
|
| | 0.00M | | 0.90M | 2.48M | 5.29M | 4.92M | 5.74M | 3.24M | 2.23M | 4.23M | 2.29M | 2.00M | 3.29M | 0.15M | 0.88M | 0.97M | 0.25M | 0.40M | 0.20M | 1.23M | 1.24M | 0.88M | 0.92M | 1.52M | 1.23M | 4.50M | 1.20M | 0.92M | 1.17M | 1.77M | 1.29M | 3.44M | 3.48M | 3.36M | 2.21M | 1.60M | 1.52M | 1.39M | 1.30M | 1.09M | 0.91M | 0.76M | 0.73M | 0.76M |
|
Deferred Taxes
|
| | | 4.29M | -4.29M | -1.49M | -30.64M | 0.04M | 6.62M | -0.99M | -1.39M | -1.02M | -0.30M | -0.77M | 52.40M | 1.06M | -2.53M | 99.18M | 0.35M | -0.17M | -0.60M | 0.05M | -0.13M | -0.42M | -0.37M | 0.01M | 2.58M | 1.56M | 0.45M | 0.60M | -10.35M | -0.69M | -2.39M | 0.48M | 8.49M | -1.87M | 0.17M | -3.91M | 4.14M | 2.51M | | -9.06M | 13.65M | -0.53M | 0.06M | -0.01M |
|
Cash from Discontinued Operations
|
| 4.93M | 6.59M | -4.83M | -20.38M | | | | | | 8.46M | | | 2.43M | 2.23M | 1.28M | 1.23M | -7.21M | 17.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -2.08M | -14.86M | -2.07M | -0.22M | 1.50M | 21.63M | 2.68M | -0.62M | 2.83M | 11.55M | 0.62M | 2.96M | 1.23M | 45.32M | 6.61M | | | -8.11M | -0.10M | 0.56M | -0.08M | -2.89M | -0.83M | 0.06M | -0.01M | 7.74M | -0.53M | 0.53M | 6.09M | -1.10M | 0.75M | 1.36M | -9.60M | 5.26M | 1.55M | 1.71M | 1.38M | 2.09M | 2.32M | 1.94M | 0.92M | 2.59M | 3.99M | 0.66M | 3.48M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 86.90M | | | | 24.52M | | | | | | | | | | | | | | | | | | | | 56.56M | 1.15M | -0.70M | 5.84M | 10.59M | 0.63M | | -0.59M |
|
Cash from Operations
|
| -44.51M | 78.21M | 52.43M | 3.20M | 37.42M | 77.35M | -37.94M | 22.11M | -23.93M | 42.03M | -74.76M | -6.92M | -69.10M | -39.04M | -84.84M | -65.81M | -62.85M | -68.39M | -37.70M | -155.31M | -8.11M | 24.80M | -35.46M | -13.86M | -17.97M | 26.49M | -53.95M | -32.12M | -21.76M | -3.36M | -42.00M | -21.59M | -3.79M | 36.74M | -12.88M | -9.37M | -28.22M | 8.20M | -14.94M | -11.81M | -69.47M | -22.52M | -8.48M | -25.31M | -32.11M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 86.90M | -173.81M | | 37.54M | | -77.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 1.54M | 1.32M | 1.27M | 1.22M | 1.22M | 1.18M | 1.20M | 1.17M | 1.14M | 1.10M | 0.97M | 0.95M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | 0.31M | -0.31M | | 1.24M | 0.34M | 0.42M | 2.43M | 3.22M | 4.95M | 2.29M | 2.88M | 15.61M | 5.70M | 17.42M | 19.07M | 19.00M | 9.88M | 4.91M | 1.23M | 0.73M | 5.78M | 0.69M | 0.69M | 0.77M | 0.83M | 1.49M | 1.54M | 1.36M | 1.39M | 1.42M | 0.91M | 2.04M | 0.74M | 1.77M | 1.21M | 2.10M | 1.51M | 0.79M | -0.85M |
|
Depreciation & Amortization (CF)
|
| 9.89M | 11.24M | 11.59M | 9.87M | 7.43M | 6.05M | 6.29M | 6.15M | 14.97M | 12.17M | 11.58M | 9.88M | 9.57M | 9.10M | 9.07M | 7.87M | 7.55M | 7.52M | 7.31M | 6.54M | 5.28M | 4.48M | 4.21M | 4.03M | 4.06M | 4.51M | 4.06M | 4.32M | 4.30M | 5.65M | 6.20M | 5.74M | 1.25M | 10.81M | 5.37M | 5.89M | 5.23M | 4.50M | 4.84M | 4.67M | 4.22M | 2.97M | 2.48M | 2.33M | 2.95M |
|
Change in Receivables
|
| 13.95M | 30.25M | -18.27M | -13.06M | 54.58M | 31.56M | -17.49M | -31.98M | 0.39M | 2.33M | 5.83M | -12.18M | 4.97M | -8.04M | -17.34M | -23.30M | -4.74M | -35.00M | -0.19M | 5.96M | -47.04M | -22.64M | -10.60M | -25.51M | 7.53M | 6.90M | 11.63M | -11.05M | -2.04M | 1.24M | 28.69M | -14.89M | 12.42M | 1.99M | 5.52M | 4.96M | -14.75M | -26.95M | -16.85M | 20.74M | 10.30M | -0.80M | 14.31M | -11.73M | 3.71M |
|
Change in Inventory
|
| 2.20M | 101.50M | 0.60M | -1.27M | 0.14M | -5.53M | 1.00M | 3.75M | 3.24M | -10.86M | -1.62M | -1.76M | 0.66M | -9.16M | -4.27M | -1.66M | 0.73M | -5.14M | 3.24M | 0.71M | 2.62M | -2.43M | -1.29M | 1.86M | 4.29M | -0.78M | 1.86M | 2.96M | -0.14M | -1.63M | 3.00M | 10.70M | 1.41M | 3.90M | 7.59M | 8.13M | -5.23M | -2.37M | -3.10M | 2.63M | 3.91M | 2.98M | 2.96M | 4.92M | -1.75M |
|
Change in Account Payables
|
| 7.44M | 52.83M | -21.58M | 10.21M | 3.55M | 25.69M | -16.02M | -20.76M | 4.39M | 36.93M | -0.85M | 26.30M | -19.94M | -20.18M | -3.04M | -12.06M | 2.80M | 7.95M | 4.59M | -36.28M | -39.60M | -9.18M | -26.45M | -10.90M | 3.90M | -8.55M | 6.25M | 3.98M | -2.85M | -0.29M | 11.30M | 12.37M | 15.97M | 13.04M | 29.64M | 10.90M | -12.44M | -15.17M | -1.76M | 37.05M | -30.16M | 3.02M | 19.58M | -20.49M | -32.32M |
|
Change in Accured Expenses
|
| 10.51M | -5.21M | 1.43M | -9.16M | 34.61M | -15.41M | 1.34M | 2.24M | -7.32M | 9.69M | -33.72M | 47.56M | -29.85M | -14.04M | -3.79M | 24.12M | 8.50M | 9.90M | 6.48M | -22.15M | -5.43M | -2.00M | 6.11M | 9.17M | -1.48M | -4.65M | -17.13M | -17.59M | -10.05M | -3.00M | -11.29M | -6.57M | 7.05M | -8.11M | 2.68M | 0.54M | -7.81M | 2.00M | -8.35M | -3.62M | 6.15M | -22.72M | 8.88M | -0.80M | 4.68M |
|
Change in Taxes
|
| 4.24M | -5.84M | -6.07M | 4.00M | -10.16M | 21.51M | -0.40M | -2.04M | 8.73M | 16.30M | 3.34M | -4.24M | 10.10M | 17.42M | 10.13M | -14.16M | -2.83M | 1.52M | -0.05M | 1.34M | 0.33M | -0.35M | -1.89M | -1.25M | -1.68M | 2.40M | -1.92M | -0.04M | -2.28M | 2.10M | -7.01M | 5.02M | -0.14M | 1.89M | 2.06M | -6.35M | 4.14M | -6.15M | 2.89M | 1.76M | -1.98M | 7.00M | 0.25M | -0.29M | -0.06M |
|
Other Working Capital Changes
|
| 0.67M | -8.31M | -3.99M | 9.95M | 0.54M | -9.46M | -2.27M | 2.93M | -9.26M | 12.84M | 0.25M | 7.08M | -6.55M | 7.01M | -4.57M | -10.44M | 4.31M | 16.72M | -10.98M | 18.90M | -24.13M | 33.14M | 4.94M | 9.13M | 3.48M | 0.95M | 6.30M | -1.28M | -5.11M | 18.32M | 10.07M | 8.57M | -19.61M | 5.16M | 1.87M | -2.50M | 6.27M | -4.66M | 2.60M | 8.62M | 0.80M | -6.68M | 5.66M | -2.64M | 5.17M |
|
Capital Expenditures
|
| 5.97M | 4.01M | 5.78M | 9.44M | 6.72M | 13.47M | 4.04M | 22.18M | | 0.04M | 4.46M | 3.28M | 2.92M | 3.61M | 3.20M | 1.15M | 0.67M | 0.45M | 0.29M | 0.15M | 1.20M | 2.17M | 2.39M | -0.72M | 0.60M | 5.96M | 1.41M | 0.76M | 2.04M | 2.47M | 1.00M | 1.72M | 6.23M | 4.29M | 2.21M | 3.39M | 4.95M | -0.75M | 3.39M | 4.58M | 2.16M | 1.08M | 4.33M | 2.75M | 5.52M |
|
Sales of Property, Plant and Equipment
|
| 0.14M | 0.01M | | | -0.80M | 0.21M | -0.30M | -0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.61M | | | | | | | | 142.98M | 1.80M | 52.55M | | | | | | | | | | | | | | | | | | 27.21M | 28.13M | 64.91M | | | | | | | | | | | | | | |
|
Divestments
|
| -0.75M | -0.86M | -0.11M | 0.09M | | | | | | 18.00M | | | | | 21.08M | | 22.84M | 111.10M | | 7.45M | | | | 8.77M | 0.01M | -0.78M | 3.30M | 3.87M | 16.60M | 1.62M | | | 2.50M | 3.00M | | | | | | | 4.14M | 33.29M | | | 167.39M |
|
Change in Acquisitions & Divestments
|
| 2.59M | 0.28M | 0.27M | 1.37M | 4.35M | -0.73M | 6.54M | 5.18M | 9.26M | 8.86M | 15.70M | 6.14M | 5.18M | 4.41M | 9.45M | 4.13M | 4.64M | 17.00M | 0.96M | 1.92M | 2.25M | 6.42M | 3.42M | 7.42M | 3.76M | 11.97M | 5.50M | 2.81M | 3.07M | 4.32M | 1.67M | 3.35M | 3.47M | 1.32M | 2.07M | 3.31M | 1.99M | 0.68M | 2.15M | 1.58M | 1.29M | 2.34M | 4.42M | -2.10M | 0.84M |
|
Cash from Investing Activities
|
| -7.00M | -12.23M | -7.70M | -9.48M | -7.86M | -20.81M | -6.16M | -36.23M | -149.22M | 1.40M | -55.03M | -3.83M | -0.17M | -4.90M | 22.98M | 1.23M | 43.46M | 111.55M | -5.27M | 10.51M | 1.85M | 1.69M | -4.50M | 8.76M | -2.31M | 0.26M | 4.52M | 2.09M | -12.49M | -27.66M | -65.38M | -0.20M | -1.99M | -1.23M | -2.16M | -2.01M | -4.42M | 0.65M | -2.85M | 78.89M | 1.93M | 32.00M | -3.91M | 14.55M | 161.77M |
|
Other financing activities
|
| 0.35M | 2.84M | -0.00M | -0.04M | -0.22M | -0.23M | -0.00M | -0.23M | -0.94M | 0.92M | -1.34M | 2.76M | 12.60M | 0.98M | 5.44M | 1.29M | 1.34M | 14.28M | 6.67M | 7.72M | 1.11M | 1.11M | 5.75M | 4.61M | -0.01M | 0.25M | 7.73M | -8.63M | -0.66M | 1.35M | -0.09M | 1.71M | 0.12M | -1.78M | | -0.28M | -0.59M | 0.72M | -0.11M | 0.03M | -0.11M | 0.01M | 0.01M | 0.01M | -0.28M |
|
Cash from Financing Activities
|
| 28.78M | -31.08M | -25.07M | 105.62M | -1.49M | -25.45M | -35.22M | -16.25M | -13.16M | -18.80M | 76.04M | 27.50M | 51.99M | 50.59M | 71.48M | 50.57M | 12.28M | -51.73M | 33.10M | 142.04M | 5.90M | -14.02M | 30.79M | 4.87M | 16.72M | -8.28M | 35.94M | 115.35M | 7.93M | 143.59M | -1.57M | -14.07M | -3.44M | 7.92M | -5.85M | 1.61M | 16.18M | -3.38M | 51.30M | 30.32M | -10.78M | -1.11M | -0.41M | 2.99M | -39.96M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 3.68M | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M | 3.72M | -0.00M | 3.72M | 3.71M | 3.71M | 7.43M | 3.71M | 3.71M | | 7.43M |
|
Exchange Rate Effect
|
| -3.52M | -4.93M | -6.92M | 2.04M | -1.48M | -0.05M | 0.95M | -5.45M | 0.37M | -3.18M | 1.32M | 2.72M | 1.36M | 1.22M | -5.21M | -1.82M | 5.67M | -0.96M | 0.07M | -3.35M | -0.67M | 1.13M | -1.39M | 1.96M | 3.82M | 0.58M | 4.52M | -0.17M | -1.53M | -1.60M | -0.79M | -0.92M | -1.47M | 0.53M | -1.50M | 2.58M | -1.81M | 0.29M | -2.43M | 2.24M | 4.15M | -5.22M | 0.35M | -0.05M | 0.58M |
|
Change in Cash
|
| -31.31M | 36.14M | 12.74M | 101.38M | 26.59M | 31.04M | -78.38M | -35.81M | -185.93M | 12.98M | -52.43M | 19.30M | -18.01M | 5.64M | 3.14M | -12.03M | -8.64M | 8.11M | -9.79M | -6.12M | -1.02M | 13.60M | -10.56M | 1.73M | 0.25M | 19.05M | -8.98M | 85.15M | -27.85M | 110.97M | -109.75M | -36.78M | -10.69M | 43.96M | -22.39M | -7.19M | -18.28M | 5.77M | 31.08M | 99.64M | -74.17M | 3.15M | -12.45M | -7.81M | 90.28M |
|
Free Cash Flow
|
| -50.48M | 74.21M | 46.66M | -6.24M | 30.70M | 63.88M | -41.99M | -0.06M | -23.93M | 41.99M | -79.22M | -10.21M | -72.03M | -42.65M | -88.04M | -66.95M | -63.52M | -68.85M | -37.98M | -155.46M | -9.31M | 22.63M | -37.85M | -13.14M | -18.57M | 20.53M | -55.36M | -32.88M | -23.80M | -5.83M | -43.00M | -23.31M | -10.02M | 32.45M | -15.09M | -12.76M | -33.17M | 8.95M | -18.33M | -16.38M | -71.63M | -23.60M | -12.80M | -28.06M | -37.63M |
|
Net Cash Flow
|
| -22.73M | 34.90M | 19.66M | 99.34M | 28.07M | 31.09M | -79.33M | -30.37M | -186.30M | 24.62M | -53.75M | 16.75M | -17.28M | 6.64M | 9.63M | -14.00M | -7.10M | -8.57M | -9.87M | -2.76M | -0.35M | 12.46M | -9.16M | -0.23M | -3.56M | 18.47M | -13.49M | 85.32M | -26.32M | 112.57M | -108.95M | -35.86M | -9.22M | 43.43M | -20.89M | -9.77M | -16.47M | 5.48M | 33.51M | 97.40M | -78.32M | 8.37M | -12.80M | -7.76M | 89.70M |