|
Net Income
|
4.54M | 2.44M | 2.42M | 3.37M | 5.34M | 4.13M | 5.13M | 6.35M | 9.80M | 10.58M | 12.47M | 16.88M | 13.14M | 13.34M | 13.08M | 8.80M | 14.83M | 9.47M | 17.20M | 20.02M | 33.19M | 17.05M | 22.04M | 17.10M | 15.49M | 27.02M | 45.16M | 26.09M | 38.40M | 49.76M | 89.96M | 101.65M | 117.91M | 113.96M | 156.26M | 142.48M | 158.65M | 144.47M | 79.53M | 33.31M | 51.45M | 83.15M | 91.37M | 64.32M | 83.72M | 83.01M | 97.53M | 39.38M | 34.85M | 37.40M | 20.00M |
|
Share-based Compensation
|
0.20M | 0.30M | 0.30M | 0.30M | 0.40M | 0.70M | 0.75M | 1.06M | 1.44M | 1.40M | 1.34M | 1.72M | 1.75M | 1.60M | 1.60M | 1.91M | 2.01M | 2.60M | 3.02M | 2.52M | 3.80M | 3.80M | 3.61M | 3.53M | 3.90M | 3.90M | 3.92M | 1.70M | 6.90M | 5.80M | 3.93M | 3.02M | 4.20M | 3.50M | 3.60M | 4.10M | 5.70M | 5.20M | 5.05M | 5.40M | 8.90M | 12.20M | 10.28M | 2.80M | 7.90M | 7.40M | 9.80M | 0.30M | 7.90M | 5.50M | 6.40M |
|
Deferred Taxes
|
| 0.21M | 0.53M | -0.23M | -0.42M | -0.98M | -0.42M | -0.45M | -1.10M | -2.45M | 5.64M | 0.14M | -0.69M | -3.25M | 5.31M | -1.33M | -0.33M | -1.11M | 3.69M | -2.81M | 1.82M | 0.18M | -3.35M | 0.17M | 0.26M | -0.94M | 3.69M | -0.52M | -0.80M | -0.86M | 0.33M | -2.76M | -3.18M | -4.39M | 1.64M | -0.03M | 1.92M | -14.52M | 13.02M | -0.08M | 0.51M | 1.65M | 1.78M | -0.60M | 0.17M | 0.18M | -4.98M | 0.29M | 0.61M | -1.39M | -15.47M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.06M | | | | 0.14M | | | | 0.30M | | | | 0.45M | | | | 0.49M | | | | 0.43M | | | | 0.45M | 0.30M | 0.30M | 0.30M | 0.68M | 0.30M | 0.30M | 0.30M | 0.52M | 0.30M | 0.30M | 0.30M | 0.45M | 0.20M | 0.20M | 0.20M | 0.34M | 0.40M | 0.40M | 0.40M | 0.16M |
|
Gains from Investment Securities
|
| | | | | | 0.25M | | | | 0.50M | | | 0.60M | 0.51M | 0.85M | 3.00M | 1.39M | -0.00M | 3.46M | 3.97M | | | 0.01M | -0.07M | -0.02M | 0.72M | -0.06M | -0.00M | -0.02M | 48.87M | -0.03M | 78.94M | 0.70M | 39.41M | -0.89M | 118.37M | 33.60M | 17.04M | -0.15M | 19.45M | 22.06M | -40.52M | 0.30M | | 24.75M | -69.89M | 0.71M | 34.27M | 13.02M | -50.82M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.91M | | 0.47M | | 0.04M | | | | | | 10.15M | | | | 1.90M | 7.72M | 0.60M | 1.40M | 2.18M | 0.41M | 7.40M | 3.20M | 10.82M |
|
Cash from Operations
|
| -7.54M | -14.93M | -18.79M | -33.33M | -57.15M | -20.40M | -37.77M | -34.39M | -74.74M | -15.83M | -37.56M | 4.24M | -28.07M | 16.71M | -10.12M | -29.19M | -86.10M | 14.14M | -44.57M | -36.32M | -136.10M | 21.42M | -59.40M | -33.60M | -55.97M | 80.16M | -12.38M | 186.16M | 142.02M | 24.77M | 96.12M | 47.30M | -60.64M | -283.93M | 109.43M | -212.32M | 35.78M | 382.45M | 191.33M | -58.56M | -99.77M | 8.62M | 21.59M | -100.05M | -95.52M | 299.68M | -36.58M | -11.04M | -10.03M | 210.74M |
|
Depreciation & Amortization (CF)
|
| 0.24M | 0.63M | 0.48M | 0.71M | 0.60M | 1.15M | 0.99M | 1.28M | 1.24M | 1.20M | 1.40M | 1.39M | 1.42M | 1.36M | 1.38M | 1.44M | 2.25M | 1.90M | 2.73M | 2.79M | 3.29M | 3.23M | 3.07M | 3.12M | 3.60M | 3.59M | 3.42M | 3.43M | 3.25M | 3.05M | 2.81M | 2.85M | 2.67M | 2.59M | 2.61M | 2.75M | 2.85M | 3.02M | 3.29M | 3.62M | 4.11M | 4.75M | 5.47M | 5.69M | 6.27M | 6.85M | 6.43M | 6.43M | 6.01M | 5.96M |
|
Change in Receivables
|
| -0.19M | -0.49M | 2.97M | 3.65M | 4.48M | -9.29M | 5.00M | -5.51M | 2.60M | -0.66M | -2.18M | 14.33M | -12.53M | 0.88M | 1.31M | 1.17M | 5.01M | -7.33M | -0.99M | 7.19M | 7.12M | -14.55M | -1.03M | 3.56M | 1.93M | 9.51M | -4.35M | -0.24M | 6.01M | -7.07M | 3.08M | 5.43M | 3.85M | 7.88M | 4.11M | 12.72M | -16.80M | 10.84M | -0.01M | 7.21M | -6.12M | 22.34M | -10.82M | 12.27M | -5.24M | -22.70M | -6.52M | 20.36M | 3.93M | -10.85M |
|
Change in Inventory
|
| 15.63M | 28.35M | 12.94M | 45.17M | 57.97M | 44.81M | 43.58M | 37.30M | 75.67M | 51.98M | 51.64M | -1.80M | 35.72M | 6.30M | 21.25M | 30.13M | 43.68M | -11.69M | 82.38M | 42.49M | 118.49M | 41.62M | 69.11M | 52.63M | 94.04M | -86.75M | 60.93M | -198.98M | -22.83M | 92.50M | -63.59M | 120.36M | 210.50M | 256.90M | 222.86M | 321.37M | 104.80M | -267.63M | -90.15M | 114.51M | 201.23M | -40.49M | 66.42M | 180.36M | 175.16M | -108.26M | 50.70M | 35.23M | 84.22M | -211.28M |
|
Change in Account Payables
|
| -1.21M | -0.04M | -0.90M | 1.78M | -1.17M | 3.73M | -7.65M | -0.09M | -1.02M | 2.66M | 2.57M | -1.49M | 6.09M | -2.52M | -7.43M | -3.96M | 3.36M | 4.36M | -1.64M | 23.90M | -18.99M | 49.29M | -15.83M | 22.97M | -18.35M | 6.10M | -44.62M | 9.47M | -1.19M | 59.26M | -23.53M | -3.57M | 21.72M | -17.65M | 6.84M | 25.87M | -23.34M | 12.87M | -0.40M | 40.03M | 14.49M | -13.79M | -11.59M | 22.99M | 3.26M | -30.23M | 1.17M | 11.01M | 23.72M | -54.57M |
|
Change in Accured Expenses
|
| 8.69M | 7.59M | -4.10M | 8.78M | 10.14M | 10.05M | 9.65M | -13.44M | 6.29M | -3.52M | 0.27M | -0.29M | 4.28M | -3.40M | 6.24M | 6.87M | -4.08M | -7.62M | -12.95M | -2.69M | 6.35M | 7.62M | -11.30M | -6.68M | -34.88M | 13.59M | -4.21M | 24.47M | 15.73M | 50.36M | 25.75M | -23.10M | 25.10M | -14.52M | 52.24M | -25.70M | -8.68M | -40.00M | -41.71M | 8.55M | 10.14M | 14.99M | -28.67M | -3.15M | 12.19M | 14.77M | -17.53M | -4.51M | 1.53M | 26.80M |
|
Other Working Capital Changes
|
| 2.65M | 0.49M | 1.79M | 1.03M | 8.07M | 0.25M | -0.87M | 0.35M | -1.15M | -3.14M | -0.35M | -0.83M | 12.36M | 1.09M | -0.39M | -0.96M | 12.64M | 5.29M | -0.06M | 2.46M | 30.24M | -8.08M | 2.66M | 1.64M | -36.68M | -10.72M | -3.58M | -9.65M | -4.86M | 17.88M | 14.90M | 10.79M | 42.93M | 10.79M | 28.96M | -2.38M | 6.55M | -13.23M | -8.25M | -3.32M | 32.74M | -5.56M | 7.05M | 25.01M | 17.98M | 0.91M | 31.29M | 38.75M | -6.43M | -88.27M |
|
Capital Expenditures
|
| 0.11M | 0.21M | 0.08M | -0.04M | 0.36M | 0.73M | 1.22M | 0.94M | 2.05M | 1.55M | 2.78M | 2.16M | 1.43M | 1.39M | 1.05M | 1.83M | 2.98M | 11.76M | 2.37M | 5.16M | 4.36M | 3.91M | 3.27M | 3.00M | 5.36M | 5.16M | 2.69M | 2.23M | 1.79M | 2.30M | 2.91M | 1.49M | 2.36M | 2.15M | 5.84M | 2.94M | 6.61M | 5.01M | 4.82M | 4.02M | 5.72M | 28.75M | 5.92M | 17.57M | 6.36M | 9.11M | 3.38M | 6.51M | 10.76M | 8.12M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.29M | 0.00M | 0.64M | 0.33M | 0.34M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.05M | | | 0.15M | 0.62M | | | 0.09M | 24.47M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 1.92M |
|
Acquisitions
|
| | 0.58M | 5.00M | 160.38M | 12.86M | 54.35M | | | | | | | | | | | | 52.59M | | | | | | | | | | | | | | | | | | | | | | | | | 32.72M | | 124.41M | 2.58M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -15.24M | -0.78M | -5.08M | -160.33M | -13.22M | -55.08M | -1.22M | 0.21M | -1.68M | -1.54M | -2.12M | -1.81M | -1.06M | -18.20M | -1.03M | -4.81M | -60.29M | -68.32M | -2.08M | -33.17M | -4.41M | -3.88M | -3.28M | -2.93M | -5.34M | -2.73M | -2.63M | -2.23M | -1.78M | -1.78M | -2.89M | -1.47M | 0.02M | -2.15M | -5.09M | -20.19M | -12.05M | -16.93M | -20.94M | -27.67M | -25.99M | -57.38M | -64.59M | -23.04M | -190.08M | 45.02M | -4.09M | 33.73M | 0.99M | 14.29M |
|
Other financing activities
|
| | | | | | 1.65M | 0.39M | 1.40M | 1.03M | | | | | | 2.53M | 8.02M | 16.91M | 20.86M | -11.31M | 15.99M | 4.33M | 47.23M | -13.69M | 19.42M | -32.48M | 96.30M | -40.30M | 63.68M | -24.05M | 85.64M | 26.00M | -125.27M | 51.82M | 120.28M | -138.85M | 15.97M | -13.95M | 2.58M | -47.84M | 58.44M | -46.13M | 77.20M | -26.85M | 37.25M | 0.10M | | -28.53M | -22.83M | -4.84M | 112.67M |
|
Cash from Financing Activities
|
| -5.36M | -0.66M | 99.00M | 176.26M | 4.35M | 7.24M | 32.17M | 40.16M | 56.58M | 33.88M | 21.84M | -3.18M | 35.81M | 14.73M | 5.50M | 347.55M | -127.11M | 82.53M | -11.08M | 57.52M | 136.22M | -0.83M | 67.79M | 29.74M | 68.14M | -60.50M | 410.01M | -460.51M | -26.32M | 84.20M | 16.32M | -128.79M | 133.03M | 111.24M | -208.43M | 112.15M | -12.23M | -166.33M | -58.28M | 34.91M | -33.44M | 80.68M | -54.75M | 107.30M | 336.04M | -348.28M | -1.48M | -29.47M | 45.88M | -248.69M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 5.07M | 6.66M | 6.57M | 6.46M | 6.35M | 7.37M | 7.37M | 7.34M | 7.31M | 8.26M | 8.22M | 8.15M | 8.12M | 8.92M | 8.78M | 8.61M | 8.43M |
|
Change in Cash
|
| -28.14M | -16.37M | 75.14M | -17.41M | -66.02M | -68.24M | -6.82M | 5.98M | -19.84M | 16.50M | -17.85M | -0.75M | 6.67M | 13.24M | -5.64M | 313.56M | -273.50M | 28.34M | -57.72M | -11.97M | -4.29M | 16.71M | 5.11M | -6.79M | 6.83M | 16.93M | 395.01M | -276.57M | 113.93M | 107.19M | 109.55M | -82.95M | 72.41M | -174.84M | -104.08M | -120.36M | 11.50M | 199.19M | 112.12M | -51.32M | -159.20M | 31.91M | -97.74M | -15.79M | 50.44M | -3.58M | -42.15M | -6.79M | 36.83M | -23.66M |
|
Free Cash Flow
|
| -7.65M | -15.13M | -18.86M | -33.29M | -57.51M | -21.13M | -38.99M | -35.33M | -76.79M | -17.38M | -40.35M | 2.08M | -29.50M | 15.32M | -11.17M | -31.02M | -89.09M | 2.38M | -46.94M | -41.48M | -140.46M | 17.51M | -62.67M | -36.60M | -61.32M | 74.99M | -15.06M | 183.93M | 140.23M | 22.47M | 93.21M | 45.81M | -63.00M | -286.08M | 103.59M | -215.26M | 29.17M | 377.44M | 186.51M | -62.58M | -105.49M | -20.13M | 15.67M | -117.62M | -101.89M | 290.56M | -39.96M | -17.55M | -20.79M | 202.61M |
|
Net Cash Flow
|
| -28.14M | -16.37M | 75.14M | -17.41M | -66.02M | -68.24M | -6.82M | 5.98M | -19.84M | 16.50M | -17.85M | -0.75M | 6.67M | 13.24M | -5.64M | 313.56M | -273.50M | 28.34M | -57.72M | -11.97M | -4.29M | 16.71M | 5.11M | -6.79M | 6.83M | 16.93M | 395.01M | -276.57M | 113.93M | 107.19M | 109.55M | -82.95M | 72.41M | -174.84M | -104.08M | -120.36M | 11.50M | 199.19M | 112.12M | -51.32M | -159.20M | 31.91M | -97.74M | -15.79M | 50.44M | -3.58M | -42.15M | -6.79M | 36.83M | -23.66M |