|
Net Income
|
27.03M | -8.75M | -9.68M | 32.36M | 17.23M | -11.53M | -13.27M | 21.97M | 23.82M | -10.41M | -15.35M | 22.96M | 14.41M | -22.92M | -12.81M | 21.49M | 5.33M | -4.19M | -5.69M | 23.98M | 19.12M | -4.39M | -8.62M | 33.44M | 26.67M | -5.89M | 7.79M | 35.25M | 32.89M | 3.80M | 26.45M | 45.77M | 41.54M | 10.37M | 1.64M | 42.72M | 46.34M | 1.95M | -4.54M | 43.14M | 69.34M | 13.58M | 5.64M | 73.60M | 76.75M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
Share-based Compensation
|
| 1.57M | 1.62M | 1.85M | 2.25M | 1.73M | 1.87M | 1.80M | 1.68M | 2.17M | 1.58M | 6.20M | 4.72M | 3.40M | 1.78M | 2.80M | 1.79M | 1.33M | 1.59M | 2.09M | 2.29M | 2.35M | 2.22M | 1.36M | 2.49M | 2.33M | 2.69M | 2.59M | 2.91M | 2.93M | 2.68M | 2.86M | 3.03M | 3.04M | 2.83M | 3.08M | 4.54M | 4.26M | 4.15M | 4.27M | 5.62M | 4.96M | 4.67M | 5.72M | 6.65M | 6.09M | 5.19M | 6.29M | 7.40M | 6.94M | 6.58M | 6.75M | 7.30M | 7.37M | 6.02M | 2.91M | 6.21M | 5.46M | 5.51M | 4.02M | 6.04M | 5.53M | 4.83M |
|
Deferred Taxes
|
| 18.42M | -0.44M | 9.00M | 6.30M | 10.43M | 5.05M | 3.57M | 3.50M | 2.29M | 2.82M | 3.33M | 3.10M | -12.48M | 2.36M | 2.70M | 2.36M | -1.87M | 2.50M | 1.97M | 1.95M | 9.15M | 4.00M | 3.52M | 4.79M | -9.12M | 3.53M | 3.00M | 3.89M | 0.37M | -15.77M | 1.00M | 1.32M | 8.61M | 3.33M | 2.71M | 3.83M | -3.22M | 1.89M | 3.08M | 0.48M | -12.06M | 0.97M | 3.22M | 2.80M | -21.74M | 2.74M | 74.68M | -69.22M | 19.93M | 3.26M | 4.23M | 1.64M | -21.38M | 1.50M | 1.18M | 0.95M | -18.10M | 1.28M | 1.25M | 2.06M | -6.69M | 1.80M |
|
Gains from Sales and Divestitures
|
| 0.13M | | | | 0.12M | | | | 0.10M | | | | 0.14M | | | | 0.48M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 10.81M | 0.05M | -0.02M | 2.07M | -3.05M | -6.33M | 11.50M | 12.80M | -10.05M | 0.60M | 12.00M | 11.60M | -7.29M | -1.06M | | | 2.90M | 0.60M | | | 3.85M | 0.20M | 0.30M | -1.29M | 11.19M | 2.00M | | 9.49M | 1.00M | 6.55M | | 1.49M | 11.46M | 1.50M | 0.25M | 0.01M | 13.20M | -0.47M | 5.47M | 10.71M | 23.89M | 9.28M | 29.39M | 24.84M | 27.30M | 15.62M | 46.63M | 2.25M | 6.29M | 11.02M | 2.75M | 11.65M | 17.35M | 13.17M | 11.48M | 32.20M | 38.55M | 4.79M | 25.99M | 26.06M | 17.17M | -3.97M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 7.71M | 1.73M | | | 4.14M | | 0.54M | | 6.74M | 3.34M | | | 16.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 3.42M | | | | 4.16M | | | | 4.60M | | | | 6.41M | | | | 5.21M | | | | 2.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 43.86M | 4.70M | -110.92M | 104.72M | 52.51M | 3.48M | -96.92M | 157.60M | 25.02M | -28.04M | -134.12M | 96.71M | 37.18M | 30.01M | -90.05M | 128.89M | 57.62M | 15.85M | -114.37M | 155.12M | 30.85M | -0.48M | -50.36M | 140.43M | 61.84M | -13.31M | -82.93M | 138.89M | 71.66M | -24.21M | -69.75M | 111.72M | 96.35M | 6.80M | -86.12M | 172.12M | 112.17M | -18.02M | -74.64M | 181.58M | 175.35M | -36.12M | -84.06M | 298.80M | 72.22M | -92.46M | -179.62M | 189.68M | 48.37M | -63.30M | -33.77M | 324.64M | 154.07M | -69.78M | -24.52M | 286.11M | 203.09M | -68.83M | -46.86M | 265.48M | 182.73M | -70.22M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 7.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | 0.52M | 1.00M | 0.48M | -0.01M | 0.42M | 0.36M | 0.39M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.38M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.45M | 0.47M | 0.48M | 0.48M | 0.47M | 0.48M | 0.62M | 0.63M | 0.64M | 0.68M | 0.67M | 0.68M | 0.68M | 0.67M | 0.67M | 0.68M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.64M |
|
Depreciation & Amortization (CF)
|
| 7.16M | 7.04M | 7.17M | 7.11M | 7.25M | 7.44M | 7.61M | 8.02M | 7.35M | 8.02M | 8.33M | 7.81M | 8.81M | 8.32M | 9.19M | 9.17M | 9.10M | 8.46M | 8.35M | 8.26M | 8.63M | 9.03M | 9.17M | 11.08M | 10.71M | 10.01M | 10.34M | 11.03M | 11.35M | 11.16M | 11.12M | 12.59M | 12.33M | 12.35M | 11.88M | 13.08M | 13.52M | 13.14M | 13.18M | 13.28M | 15.80M | 12.91M | 18.85M | 20.99M | 21.97M | 20.20M | 18.25M | 19.88M | 22.61M | 21.69M | 22.11M | 21.70M | 22.20M | 22.55M | 22.81M | 22.71M | 22.74M | 21.93M | 20.65M | 21.48M | 20.84M | 20.66M |
|
Change in Receivables
|
| -3.40M | -52.92M | 183.96M | -69.62M | -61.46M | -56.20M | 169.95M | -63.44M | -43.48M | -51.66M | 171.72M | -78.83M | -49.42M | -51.26M | 180.06M | -111.40M | -20.05M | -50.65M | 179.27M | -99.16M | -20.38M | -33.74M | 145.41M | -98.44M | -40.68M | -11.59M | 150.91M | -65.08M | -41.81M | -2.82M | 157.53M | -53.10M | -72.87M | -25.58M | 185.51M | -66.16M | -95.26M | -32.17M | 192.97M | 42.34M | -111.67M | -68.93M | 260.26M | -142.23M | -118.23M | -41.51M | 275.65M | -112.75M | -128.40M | -48.06M | 235.81M | -72.39M | -159.34M | 32.95M | 207.46M | -70.54M | -181.72M | 73.44M | 178.94M | -56.67M | -196.33M | 32.29M |
|
Change in Inventory
|
| -20.48M | 55.83M | 27.92M | -38.10M | -13.96M | 36.13M | 14.93M | -45.87M | -5.03M | 67.47M | 38.61M | -22.90M | -21.48M | 35.34M | -24.75M | -41.94M | -38.34M | 73.87M | -17.13M | -42.95M | -18.19M | 61.10M | -25.88M | -29.29M | 0.59M | 67.68M | -3.90M | -46.43M | -1.46M | 58.25M | -0.29M | -43.11M | 0.23M | 66.14M | -6.51M | -55.78M | -0.15M | 89.33M | -38.86M | -91.22M | 13.40M | 137.63M | -5.75M | -46.51M | 46.79M | 159.93M | 43.06M | -4.64M | 58.08M | 84.69M | -57.54M | -96.76M | -17.37M | 92.81M | -33.55M | -117.97M | -25.60M | 59.36M | 8.30M | -107.45M | 8.52M | 113.02M |
|
Change in Account Payables
|
| -7.52M | 10.87M | 43.53M | -48.86M | 1.87M | 4.71M | 27.94M | -24.89M | 2.04M | 3.62M | 34.78M | -53.95M | -8.32M | 16.95M | 21.38M | -53.02M | -1.63M | 40.09M | 11.38M | -49.78M | -6.45M | 23.40M | 4.01M | -35.44M | 5.23M | 31.86M | 6.18M | -35.14M | -5.04M | 23.06M | 17.65M | -41.83M | -0.05M | 32.85M | 8.48M | -21.60M | 10.74M | 35.70M | 2.16M | -7.98M | 22.17M | 10.13M | 52.26M | -40.53M | 2.72M | 1.15M | 50.05M | -52.87M | -29.53M | -16.11M | 31.53M | -27.67M | -7.71M | 19.14M | 22.33M | -44.44M | 21.34M | 10.34M | 40.16M | -51.98M | 21.58M | 29.63M |
|
Change in Accured Expenses
|
| -18.61M | 1.63M | -2.33M | 8.22M | -17.48M | -8.60M | 8.76M | 31.80M | -27.00M | 3.46M | -8.31M | 13.47M | -16.41M | 9.97M | -4.81M | 8.43M | -5.16M | 7.12M | -8.37M | 26.98M | -24.25M | 0.62M | 8.93M | 5.26M | -3.58M | -6.42M | 6.92M | 10.13M | 24.39M | -16.55M | 14.70M | 2.06M | -20.31M | 5.67M | 15.15M | 2.45M | -11.01M | -4.42M | 11.22M | 38.77M | 26.71M | -13.39M | 7.27M | 16.22M | -3.37M | -9.79M | -0.25M | 2.97M | -26.42M | -23.05M | 22.59M | 44.68M | -37.45M | 9.53M | 37.25M | 4.43M | -34.06M | 17.45M | 10.97M | 19.97M | -47.04M | 10.11M |
|
Other Working Capital Changes
|
| 12.65M | 3.28M | -10.23M | -4.89M | 15.18M | 13.49M | -16.20M | -4.21M | -0.64M | 15.17M | -9.07M | -8.47M | -0.26M | 13.74M | -15.61M | -1.65M | 1.22M | 15.62M | -7.30M | -3.49M | -0.50M | 6.92M | -8.67M | -4.74M | -0.41M | 1.24M | -8.16M | -4.86M | 8.93M | 2.25M | 8.02M | 4.02M | -10.49M | 11.71M | -8.93M | -4.58M | 4.45M | 8.26M | 9.50M | 9.04M | 9.28M | 8.72M | 9.89M | -52.18M | 73.89M | 11.17M | 73.81M | -50.88M | 10.42M | 11.95M | 12.59M | 12.91M | 11.24M | 14.08M | 11.09M | 13.73M | 11.29M | 14.34M | 14.70M | 14.94M | 18.50M | 15.19M |
|
Capital Expenditures
|
| 8.58M | 5.31M | 8.50M | 6.38M | 11.37M | 9.19M | 7.78M | 9.96M | 12.66M | 8.03M | 8.14M | 3.37M | 5.64M | 5.38M | 4.65M | 3.68M | 3.47M | 4.07M | 6.96M | 7.13M | 3.87M | 5.26M | 7.54M | 6.69M | 8.14M | 12.97M | 13.83M | 10.29M | 7.57M | 8.19M | 9.38M | 9.44M | 10.84M | 7.84M | 6.46M | 6.59M | 10.69M | 9.88M | 9.61M | 7.31M | 16.26M | 14.66M | 18.99M | 23.40M | 23.29M | 24.21M | 51.21M | 23.13M | 16.65M | 17.70M | 12.53M | 10.62M | 13.12M | 10.13M | 9.35M | 13.62M | 10.04M | 6.10M | 10.66M | 13.82M | 10.84M | 10.81M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 3.57M | | | | | | | | 0.01M | 7.96M | 0.31M | 0.03M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 1.76M | 1.03M | 23.17M | 0.23M | 0.88M | | | | | 4.83M | | | | | | 20.26M | 0.02M | | 16.00M | | 22.38M | 68.53M | 0.37M | | 0.10M | 60.04M | | 46.78M | -2.94M | | 63.37M | 23.41M | 4.47M | | | 30.02M | 0.00M | | | | | 80.89M | 652.80M | -0.08M | 86.84M | | | | | | | | | 59.50M | 0.32M | | 0.41M | 3.32M | | | | 57.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 4.88M | | | | 3.60M | | | 14.22M | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -25.66M | -6.34M | -31.68M | -6.61M | -11.61M | -9.19M | -7.78M | -9.96M | -17.55M | -7.97M | -8.14M | -3.37M | -5.64M | -1.78M | -4.65M | -18.77M | -9.98M | -9.49M | -6.19M | -7.30M | -26.88M | -72.77M | -8.22M | -2.92M | -7.29M | -67.39M | -14.65M | -67.89M | -12.92M | -15.94M | -73.73M | -34.81M | -16.40M | -9.39M | -18.17M | -37.45M | -11.26M | -10.38M | -13.99M | -7.43M | -16.31M | -93.37M | -672.04M | -23.48M | -110.47M | -26.13M | -51.11M | -23.59M | -42.15M | -17.95M | -12.88M | -10.62M | 6.87M | -70.47M | -9.81M | -14.30M | -10.60M | -9.42M | -10.79M | -13.85M | -10.84M | -67.81M |
|
Other financing activities
|
| 0.22M | 0.12M | 0.30M | 0.62M | 0.02M | 0.07M | 1.41M | 0.23M | 0.17M | 0.07M | 0.21M | 0.06M | 0.04M | 2.98M | 0.10M | 0.00M | | 0.04M | 0.31M | 0.33M | 1.47M | 6.32M | 0.04M | 1.20M | | 4.36M | 8.81M | 4.04M | 2.74M | 4.56M | 0.21M | 0.01M | | | | | 1.35M | 0.87M | 0.09M | -0.01M | | 8.03M | 0.20M | 5.87M | 0.02M | 2.15M | 0.29M | -0.03M | | | | | | | | | | | | | | 2.33M |
|
Cash from Financing Activities
|
| -18.53M | -14.41M | 78.32M | -98.04M | -39.87M | 3.91M | 104.60M | -117.12M | 0.04M | 0.13M | 141.38M | -84.12M | -37.09M | -26.72M | 94.66M | -95.11M | -0.58M | -5.27M | 52.85M | -115.67M | -0.29M | 34.74M | 59.62M | -107.17M | -1.36M | -5.51M | 97.14M | -62.78M | -39.25M | 290.98M | -6.29M | -4.59M | 194.69M | -0.64M | -39.64M | -23.86M | -46.64M | -24.03M | -25.16M | -9.80M | -1.57M | 84.36M | 186.09M | 200.65M | -50.62M | -11.59M | -11.42M | -23.22M | -20.58M | -9.44M | 18.08M | -42.31M | -3.89M | -7.79M | -5.39M | -2.84M | -9.43M | -55.45M | -44.28M | -56.56M | -0.36M | -23.49M |
|
Dividends Paid - Common
|
| | 1.50M | | | | | | | | 0.63M | | | | 0.63M | | | | 1.68M | | | | 0.59M | | | | 1.02M | 0.00M | | | 1.60M | | | | | | 0.06M | 0.01M | | 0.06M | 0.04M | 0.05M | 0.48M | 0.05M | -0.00M | 0.07M | 0.81M | | | | | | | | 0.90M | | | -0.00M | 1.35M | | | | 1.14M |
|
Exchange Rate Effect
|
| 0.16M | -0.09M | 0.14M | -0.02M | -0.23M | 0.06M | 0.10M | -0.10M | 0.27M | 0.00M | -0.42M | -0.02M | 0.22M | 0.05M | 0.08M | 0.09M | -0.22M | -0.19M | 0.06M | -0.25M | 0.06M | -0.07M | -0.21M | -0.16M | -0.21M | -0.19M | 0.03M | 0.08M | 0.16M | 0.02M | 0.10M | -0.17M | -0.00M | -0.12M | 0.10M | -0.10M | -0.13M | 0.53M | -0.44M | -0.05M | 0.05M | 0.68M | 0.54M | 0.28M | -0.34M | -0.40M | -0.04M | -1.16M | -1.92M | 1.05M | 0.11M | 0.89M | -0.86M | 0.79M | -0.38M | -0.12M | 0.96M | -2.04M | 0.59M | 1.33M | -0.83M | 0.33M |
|
Change in Cash
|
| -0.16M | -16.14M | -64.13M | 0.05M | 0.80M | -1.74M | -0.01M | 30.42M | 7.78M | -35.88M | -1.31M | 9.20M | -5.33M | 1.55M | 0.04M | 15.10M | 46.83M | 0.91M | -67.64M | 31.90M | 3.74M | -38.58M | 0.82M | 30.17M | 52.98M | -86.40M | -0.41M | 8.30M | 19.66M | 250.84M | -149.67M | 72.15M | 274.64M | -3.35M | -143.82M | 110.72M | 54.15M | -51.90M | -114.23M | 164.30M | 157.52M | -44.44M | -569.47M | 476.25M | -89.21M | -130.57M | -242.19M | 141.71M | -16.28M | -89.64M | -28.46M | 272.60M | 156.19M | -147.25M | -40.09M | 268.85M | 184.03M | -135.73M | -101.33M | 196.40M | 170.69M | -161.19M |
|
Free Cash Flow
|
| 35.28M | -0.61M | -119.42M | 98.34M | 41.14M | -5.71M | -104.71M | 147.64M | 12.35M | -36.07M | -142.26M | 93.34M | 31.54M | 24.63M | -94.70M | 125.21M | 54.15M | 11.78M | -121.33M | 147.98M | 26.98M | -5.74M | -57.90M | 133.74M | 53.71M | -26.28M | -96.75M | 128.60M | 64.09M | -32.40M | -79.12M | 102.28M | 85.51M | -1.04M | -92.58M | 165.54M | 101.48M | -27.90M | -84.25M | 174.27M | 159.09M | -50.78M | -103.05M | 275.40M | 48.94M | -116.67M | -230.83M | 166.55M | 31.71M | -81.00M | -46.30M | 314.02M | 140.95M | -79.91M | -33.87M | 272.49M | 193.05M | -74.93M | -57.52M | 251.66M | 171.89M | -81.03M |
|
Net Cash Flow
|
| -0.33M | -16.05M | -64.27M | 0.07M | 1.03M | -1.80M | -0.11M | 30.52M | 7.51M | -35.88M | -0.88M | 9.22M | -5.55M | 1.51M | -0.04M | 15.01M | 47.05M | 1.10M | -67.71M | 32.15M | 3.69M | -38.50M | 1.03M | 30.34M | 53.20M | -86.21M | -0.44M | 8.23M | 19.50M | 250.82M | -149.77M | 72.32M | 274.64M | -3.22M | -143.92M | 110.82M | 54.27M | -52.43M | -113.78M | 164.35M | 157.47M | -45.12M | -570.01M | 475.96M | -88.87M | -130.18M | -242.16M | 142.87M | -14.36M | -90.69M | -28.57M | 271.71M | 157.05M | -148.04M | -39.72M | 268.97M | 183.06M | -133.70M | -101.93M | 195.07M | 171.53M | -161.53M |