|
Net Income
|
121.16M | 85.94M | -3.80M | 153.15M | 55.99M | 35.97M | -15.80M | 118.57M | -0.06M | -7.74M | -44.43M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 55.43M | 56.65M | -34.31M | 55.28M | 66.42M | 351.77M |
|
Share-based Compensation
|
-3.24M | | | -3.12M | | 3.04M | 1.07M | 2.28M | -0.51M | -2.85M | 1.85M | 3.12M | 1.38M | 1.52M | 9.20M | 0.97M | 2.37M | 2.64M | -0.78M | 0.83M | 2.04M | 8.07M |
|
Cash from Discontinued Operations
|
| | | 66.71M | 77.13M | 62.37M | | 28.28M | -3.47M | -16.97M | -7.84M | | | | | | | | | | | |
|
Gains from Investment Securities
|
10.86M | | | 1.02M | -1.73M | -4.83M | -9.60M | -24.42M | -28.94M | -1.50M | | -1.13M | -3.97M | -6.72M | 92.60M | | | | | | | |
|
Asset Writedowns and Impairment
|
7.49M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-22.14M | | | 2.72M | 0.37M | -4.48M | 14.18M | -64.83M | 32.89M | -12.57M | 108.54M | -75.76M | 47.94M | 42.82M | -58.23M | | | | | | | |
|
Change in Account Payables
|
| | 155.65M | 175.58M | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
2.87M | 3.55M | -39.86M | 19.60M | -10.38M | 8.38M | -44.02M | 29.17M | 2.59M | 26.14M | -25.12M | 8.00M | 6.50M | 41.49M | 38.93M | 29.86M | 17.76M | | | 24.82M | -2.15M | |
|
Other Working Capital Changes
|
-7.22M | | | 2.22M | 1.36M | 0.00M | -4.25M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 153.15M | 137.43M | 62.37M | 61.81M | 28.28M | -3.47M | -16.97M | -9.82M | -99.79M | 33.39M | 166.56M | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | -4.71M | | | | -6.38M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
74.73M | 30.76M | -34.72M | 34.39M | 26.19M | 30.41M | 36.91M | 38.79M | 27.94M | 15.81M | 23.55M | 18.51M | 23.32M | 42.54M | | 33.33M | 27.51M | 33.12M | | 24.08M | 26.04M | 35.38M |
|
Capital Expenditures
|
| | | | | | | | 24.50M | | 26.33M | | 20.60M | 49.00M | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | 1.15M | 9.98M | 1.91M | 0.12M | | | 1.47M | | 0.02M | 0.02M | | | | | | | |
|
Divestments
|
| | | 194.12M | -28.22M | -20.26M | -241.72M | -193.99M | -27.63M | -18.53M | 240.15M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-25.51M | | | 125.47M | -55.65M | -20.26M | 82.94M | -193.99M | -27.63M | -18.53M | -15.49M | -8.05M | -22.79M | -50.21M | -9.24M | | | | | | | |
|
Other financing activities
|
-2.06M | | | 0.69M | -0.91M | -0.49M | -0.56M | -0.62M | -0.50M | -0.54M | | -0.58M | -0.49M | -2.46M | | 0.30M | 0.69M | | | | | |
|
Cash from Financing Activities
|
55.48M | | | 0.57M | -22.14M | -13.28M | -13.15M | -13.09M | -13.99M | -107.07M | -23.54M | -12.01M | -20.84M | -26.06M | -15.38M | | | | | | | |
|
Dividends Paid - Common
|
| | | | | -12.17M | 78.09M | -12.27M | -12.18M | -11.74M | 83.86M | -11.15M | -11.48M | -11.15M | 78.69M | | | | | | | |
|
Change in Cash
|
151.13M | | | 278.05M | 59.64M | 28.83M | 35.53M | -178.79M | -45.09M | -142.57M | -48.86M | -119.85M | -10.23M | 90.28M | 120.82M | | | | | | | |
|
Beginning Cash Balance
|
42.72M | | 545.18M | 545.18M | 823.23M | 882.88M | 911.70M | 947.23M | 768.44M | 723.34M | 580.77M | 531.92M | 412.07M | 401.83M | 492.12M | 647.61M | 592.42M | 604.34M | 624.67M | 608.17M | 522.34M | 561.80M |
|
Free Cash Flow
|
| | | 153.15M | 137.43M | 62.37M | 61.81M | 28.28M | -27.97M | -16.97M | -36.15M | -99.79M | 12.79M | 117.56M | | | | | | | | |
|
Net Cash Flow
|
29.97M | | | 279.19M | 59.64M | 28.83M | 131.61M | -178.79M | -45.09M | -142.57M | -48.86M | -119.85M | -10.23M | 90.28M | -24.62M | | | | | | | |