|
Net Income
|
16.31M | 25.50M | 32.81M | 23.63M | 15.79M | 27.01M | 40.49M | 24.14M | 15.73M | 27.58M | 42.30M | 25.22M | 0.03M | 0.14M | 0.11M | 0.07M | -0.03M | 0.18M | 0.14M | 0.07M | 1.64M | 0.12M | -0.05M | -0.02M | | | | | 21.16M | 38.82M | 47.56M | 51.00M | 24.27M | 50.69M | 57.19M | -9.82M | 25.09M | 79.84M | 79.96M | 31.47M | 30.08M | 74.39M | 76.24M | 42.17M | 55.46M | -2.44M | 14.50M | 7.87M | 22.34M | 85.88M | 116.66M | 64.08M | 67.39M | 106.17M | 103.08M | 55.51M | 52.82M | 84.71M | 92.02M | 28.95M | 31.01M | 87.14M | 105.72M | 75.80M | 44.53M | 81.73M | 180.00M |
|
Share-based Compensation
|
2.41M | 4.20M | 2.19M | 4.96M | 2.67M | 2.63M | 1.67M | 2.33M | 4.51M | 2.92M | 2.83M | 4.25M | 2.54M | 2.33M | 2.44M | 5.06M | 2.54M | 3.03M | 3.07M | 2.79M | 2.88M | 1.84M | 3.38M | 1.61M | 2.51M | 2.89M | 3.53M | 2.88M | 3.35M | 4.61M | 3.07M | 4.31M | 3.47M | 4.61M | 12.13M | 2.64M | 3.79M | 3.93M | 3.74M | 4.53M | 3.99M | 4.18M | 4.26M | 5.18M | -2.58M | 3.03M | 4.29M | 4.94M | 5.03M | 11.27M | 7.98M | 11.45M | 7.55M | 10.21M | 10.85M | 14.35M | 10.63M | 13.06M | 10.98M | | 10.60M | 8.66M | 13.19M | | | | |
|
Deferred Taxes
|
| | | -5.55M | 0.07M | -0.01M | 2.65M | -0.32M | 0.01M | -0.05M | -2.80M | -3.03M | 0.03M | 0.16M | -1.34M | 2.27M | -2.85M | -5.39M | 8.59M | 5.93M | -2.34M | 11.62M | 9.94M | 3.68M | 0.23M | 1.86M | -0.30M | -2.41M | -6.20M | 2.17M | 8.36M | 25.39M | 4.53M | -3.80M | -51.86M | -5.98M | -2.58M | -1.25M | 9.44M | -2.10M | 2.26M | -4.67M | -0.85M | -6.54M | 26.68M | 0.42M | 4.31M | 13.41M | 1.38M | 2.09M | 30.82M | -33.28M | 3.12M | 2.37M | 16.91M | -2.76M | -7.57M | 5.41M | 6.47M | -2.98M | 0.74M | 1.95M | 18.40M | -2.06M | -0.63M | -0.22M | 18.56M |
|
Gains from Investment Securities
|
0.23M | 6.70M | 9.79M | 17.49M | 8.16M | 3.76M | 14.64M | 23.57M | 3.76M | 3.77M | 9.70M | 28.26M | 2.60M | 11.79M | 11.31M | 25.85M | 1.03M | 10.62M | 1.34M | 34.52M | 5.84M | 13.75M | 32.01M | 25.96M | 2.36M | 18.70M | 11.42M | 22.52M | 4.29M | 15.39M | 12.40M | 33.60M | 31.61M | 10.52M | 2.75M | 5.68M | -6.74M | 29.20M | 28.34M | 26.55M | 8.49M | 15.43M | 12.01M | 16.18M | 2.20M | -7.79M | -1.73M | -8.12M | -6.00M | 23.11M | 41.12M | 48.31M | 0.53M | 39.62M | 41.34M | 34.49M | 1.60M | 30.60M | 38.41M | 23.73M | 2.33M | 26.63M | 35.77M | 43.44M | 3.03M | 38.52M | 34.44M |
|
Asset Writedowns and Impairment
|
0.35M | 0.39M | 0.90M | 0.94M | 0.86M | 0.78M | 0.78M | 1.13M | 0.78M | 0.56M | -0.49M | 1.35M | 0.68M | 0.56M | 0.81M | 0.87M | 1.05M | 0.71M | 0.51M | 0.48M | 1.40M | -0.02M | 0.29M | 1.10M | 0.82M | 0.37M | 0.34M | 0.16M | 0.66M | 0.31M | 0.13M | 2.27M | 0.94M | 0.77M | 1.99M | 1.82M | 3.39M | | | -6.28M | 7.30M | | -0.03M | -0.01M | 7.69M | 16.99M | 4.29M | 9.23M | | | | 0.28M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
10.46M | 37.92M | 31.59M | 32.25M | 6.98M | 34.62M | 66.64M | 36.70M | -5.22M | 37.27M | 73.84M | 25.48M | 4.41M | 33.39M | 80.62M | 31.70M | 0.59M | 29.39M | 76.50M | 47.42M | 5.26M | 60.57M | 72.55M | 49.23M | -15.84M | 58.38M | 61.12M | 61.42M | -21.37M | 49.23M | 60.55M | 63.63M | 24.21M | 39.89M | 100.91M | 92.36M | 4.55M | 59.26M | 83.02M | 96.06M | 17.94M | 79.80M | 93.24M | 79.58M | 5.76M | -4.31M | 68.23M | 40.38M | 0.12M | 102.29M | 142.84M | 138.45M | 63.92M | 95.42M | 105.85M | 101.86M | 12.03M | 113.71M | 121.45M | 49.36M | 1.74M | 111.85M | 122.94M | 82.86M | 20.47M | 95.60M | 68.69M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.82M | 1.89M | 2.00M | 2.15M | 2.22M | 2.29M | 2.58M | 2.69M | 2.37M | 2.49M | 0.46M | 2.82M | 2.74M | 2.79M | 2.97M | 3.04M | 3.25M | 3.44M | 3.49M | 3.78M | 3.84M | | | 4.64M | 4.74M | 5.24M | 5.41M | 6.18M | 7.81M | 6.59M | 8.12M | 9.79M | 7.47M | 7.76M |
|
Amortization
|
20.54M | 20.36M | 20.22M | 19.78M | 19.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.03M | 2.10M | 2.08M | 2.17M | 2.22M | 2.08M | 1.87M | 1.96M | 1.95M | 2.07M | 2.05M | 2.02M | 1.98M | 2.00M | 2.24M | 2.17M | 2.52M | 2.38M | 2.49M | 2.28M | 2.33M | 2.29M | 2.46M | 2.69M | 3.00M | 3.11M | 2.75M | 2.77M | 2.96M | 2.99M | -1.71M | 1.73M | 1.66M | 1.60M | 1.69M | 3.05M | 3.67M | 3.81M | 3.79M | 3.62M | 3.40M | 5.57M | 6.24M | 6.53M | 6.40M | 6.38M | 6.52M | 6.36M | 6.23M | 5.88M | 6.30M | 6.23M | 5.48M | 8.73M | 9.99M | 10.02M | 9.81M | 9.63M | 10.19M | 12.81M | 12.84M | 12.89M | 4.74M | 13.75M | 13.42M | 15.76M |
|
Change in Receivables
|
4.46M | -2.68M | 7.63M | -8.61M | 0.43M | 9.63M | 4.45M | -5.28M | 1.25M | 9.81M | 4.44M | -5.73M | 0.87M | 11.39M | 20.00M | -25.45M | 15.02M | 25.33M | -13.71M | -18.74M | 19.93M | 19.59M | -9.02M | -16.25M | 11.62M | 17.23M | -4.32M | -24.93M | 14.47M | 24.59M | 3.37M | -20.51M | 11.37M | 29.31M | 6.85M | -24.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | -3.58M | -6.22M | 3.29M | 5.75M | -2.77M | -0.53M | -1.77M | 7.80M | -1.56M | -6.32M | 6.71M | -0.38M | -0.35M | -5.97M | 10.47M | -0.58M | -8.61M | 1.02M | 2.08M | 6.24M | 13.53M | -12.21M | -1.15M | 18.14M | -11.88M | 1.38M | -3.98M | 14.55M | -14.10M | -10.16M | 9.20M | 9.75M | 0.72M | -7.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-8.71M | 31.23M | 32.61M | 1.41M | -10.61M | 4.01M | 12.06M | 5.17M | -18.93M | 7.93M | 0.42M | 16.93M | -25.34M | 7.68M | 7.35M | -7.21M | -31.14M | 12.68M | -4.29M | 32.61M | -19.86M | 14.61M | -5.83M | 17.76M | -24.05M | 17.08M | -7.11M | 20.14M | -24.52M | 15.68M | -5.42M | 19.49M | -25.05M | 13.76M | -0.25M | 18.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
8.32M | 11.77M | 2.22M | -14.15M | 4.67M | 6.83M | 0.45M | -13.36M | 1.18M | 10.22M | 2.95M | -18.92M | 8.18M | 3.63M | 1.51M | -15.98M | 4.37M | -3.17M | 22.91M | -19.83M | 3.16M | 12.04M | -7.22M | -7.84M | 2.77M | -0.32M | 8.62M | -10.26M | -1.79M | 12.25M | 10.90M | -15.59M | 13.01M | -7.38M | -25.74M | 51.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | -0.73M | -0.70M | 9.14M | -3.66M | 13.97M | -4.03M | 4.71M | -11.17M | 15.84M | -6.21M | 2.61M | -7.01M | 12.42M | -4.54M | 5.16M | -8.48M | -6.37M | -0.17M | 7.93M | -1.70M | -1.48M | 0.55M | 9.83M | -4.67M | -0.33M | 0.97M | 40.46M | 1.71M | 7.81M | -11.83M | -6.05M | -19.87M | -24.29M | 90.36M | -36.35M | -28.90M | 16.20M | 57.57M | -31.01M | -6.71M | 2.94M | 21.21M | -34.60M | -14.35M | 23.15M | 32.29M | -38.25M | 6.15M | 46.99M | 8.35M | -14.75M | -23.56M | 3.47M | 29.76M | -53.81M | 16.98M | 27.67M | | | | | | | | |
|
Capital Expenditures
|
-2.07M | 7.06M | 2.55M | 3.60M | 4.56M | 7.69M | 5.42M | 6.70M | 1.83M | 3.27M | 3.02M | 2.79M | 3.13M | 3.11M | 6.29M | 2.92M | 14.10M | 7.94M | 5.89M | 5.47M | 3.02M | 4.30M | 4.57M | 9.06M | 6.80M | 7.75M | 7.26M | 5.96M | 25.39M | | -0.13M | 3.32M | 4.72M | 5.97M | 6.83M | 5.92M | 5.00M | 16.61M | 12.52M | 13.54M | 14.91M | 23.27M | 130.78M | -111.61M | 6.23M | 14.87M | 11.08M | 1.43M | 9.36M | 14.03M | 22.70M | 28.20M | 26.81M | 23.06M | 16.22M | -0.27M | 19.57M | 26.12M | -0.21M | 23.09M | 25.57M | 25.28M | 30.39M | 25.51M | 35.46M | 30.21M | 19.63M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.24M | 8.70M | 3.51M | 3.40M | | 1.59M | 4.69M | 0.06M | | 1.70M | | 6.66M | 3.10M | | | | 1.00M | | 3.05M | 0.00M | | 10.59M | | | | | | | | | | | 6.12M | 8.49M | 24.40M | 107.66M | 26.01M | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 2.10M | 2.09M | 0.14M | 0.15M | 0.14M | 1.19M | 0.14M | 0.34M | 0.14M | 0.76M | 0.28M | 2.62M | 3.04M | 1.00M | -0.17M | 0.38M | 0.15M | 0.89M | 2.09M | 0.14M | 0.46M | 1.21M | 0.62M | 3.87M | 39.01M | 1.10M | 0.29M | 0.51M | -1.89M | 1.44M | 0.26M | 0.43M | -2.13M | | | |
|
Acquisitions
|
| | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.17M | 0.32M | 0.33M | 0.52M | | | | | | | | | | | | | | | 0.57M | -1.11M | 0.22M | -0.22M | | | | 0.27M | | 0.25M | 2.40M | 1.27M | 0.08M | | 0.51M | 1.19M | 2.61M | 0.26M | 0.77M | 0.44M | 0.22M | | 5.72M | 1.78M | 2.33M | 9.34M | 0.16M | 2.96M | 0.25M | 7.44M | | 11.83M | 3.72M | 0.05M | | | | | 0.87M | | | 0.03M | | 15.85M | | 0.05M | | | 44.62M |
|
Change in Acquisitions & Divestments
|
0.00M | 1.17M | 12.67M | 0.06M | 0.52M | 0.31M | 4.22M | 0.03M | 0.31M | 0.04M | 0.22M | 4.12M | 0.15M | 0.06M | 10.70M | 0.31M | 3.88M | 0.05M | 0.12M | 5.70M | 0.28M | 9.46M | 0.09M | 1.46M | 0.93M | 2.64M | 0.13M | 1.15M | 0.36M | 9.79M | 0.88M | 0.03M | 0.84M | 1.25M | 0.06M | 0.10M | 1.03M | 2.48M | 1.24M | 0.25M | 5.10M | 0.35M | 5.05M | 3.74M | 1.70M | 0.20M | 3.21M | 1.38M | 1.99M | 0.00M | 0.49M | 0.12M | 1.85M | 0.00M | 0.04M | -0.92M | 0.72M | 8.58M | 0.63M | 0.93M | 1.23M | 15.59M | 91.33M | | 1.49M | 1.29M | 0.26M |
|
Cash from Investing Activities
|
-3.94M | -3.79M | 8.80M | -4.42M | -6.25M | -15.16M | -1.24M | -9.50M | -5.59M | -4.75M | -6.50M | -3.50M | -1.50M | -8.89M | -6.32M | -30.39M | -12.54M | -9.10M | -8.20M | 0.41M | 1.03M | 3.57M | -9.89M | -12.36M | -7.27M | -2.02M | -53.81M | -36.71M | -41.27M | -12.61M | -12.13M | -32.46M | -47.83M | -19.47M | -10.97M | -11.84M | -241.19M | -31.50M | -27.16M | -21.41M | -4.28M | -40.99M | -174.90M | -31.00M | -14.82M | -14.71M | -1.00M | 6.06M | -9.71M | -23.24M | -19.62M | -26.36M | -22.47M | -1.52M | -459.67M | 41.23M | -29.46M | -29.69M | -44.12M | -162.36M | -42.74M | -19.30M | -1.33M | -21.21M | -52.95M | -42.20M | -82.71M |
|
Other financing activities
|
84.06M | 84.31M | 86.16M | 1.46M | 87.00M | -0.04M | 0.79M | -0.00M | 2.21M | 0.15M | | | 0.42M | 0.22M | 4.11M | 0.01M | 0.95M | 0.19M | 0.07M | 0.24M | 1.02M | 0.29M | 0.98M | -2.30M | 4.47M | -9.09M | -0.27M | 7.05M | 1.57M | -2.98M | 1.69M | | | | | | 0.91M | | 1.68M | | | | 0.30M | 3.64M | | | 4.13M | | | | 0.36M | | | 0.02M | 1.92M | | 0.76M | | | 0.80M | | 2.76M | 5.31M | | | | |
|
Cash from Financing Activities
|
-1.66M | -30.68M | -39.02M | -23.75M | -2.98M | -13.46M | -58.82M | -15.94M | -4.40M | -18.35M | -32.69M | -39.63M | -19.02M | 369.50M | -445.00M | 17.81M | 18.14M | -14.82M | -51.43M | -40.17M | 0.20M | -27.93M | -28.41M | -65.13M | 9.77M | -26.43M | -37.74M | -30.26M | 62.62M | -22.53M | -50.24M | -33.93M | 8.20M | -10.47M | -49.53M | -83.98M | 38.10M | -26.82M | -61.99M | -78.71M | -8.55M | -36.29M | 79.07M | -46.72M | 297.93M | 11.01M | -189.62M | -3.93M | -2.20M | 5.95M | -15.87M | -15.61M | -25.80M | -13.46M | -200.24M | -154.66M | 7.44M | -79.57M | -76.88M | 103.07M | 56.47M | -75.04M | -123.60M | -79.54M | 32.21M | -35.45M | 6.31M |
|
Dividends Paid - Common
|
-11.16M | 0.19 | 0.19 | 10.94M | 0.19 | 10.98M | 10.96M | 10.93M | 10.95M | 10.97M | 10.90M | 10.82M | 10.71M | 10.68M | 611.36M | 21.34M | 0.50M | 10.76M | 10.77M | 10.77M | 10.78M | 11.17M | 10.81M | 10.76M | 11.71M | 11.23M | 11.23M | 11.04M | 11.61M | 11.58M | 11.50M | 11.49M | 12.14M | 12.19M | 12.15M | 12.17M | 12.27M | 12.19M | 12.17M | 12.09M | 12.16M | 11.97M | 11.97M | 11.99M | 12.79M | 12.44M | 0.05M | | | | 12.53M | 12.52M | 13.20M | 13.25M | 13.24M | 12.85M | 12.82M | 14.71M | 14.54M | 14.38M | 14.73M | 14.13M | 13.63M | 13.01M | 13.47M | 13.40M | 13.33M |
|
Exchange Rate Effect
|
-0.14M | 0.96M | 0.46M | 0.15M | -0.02M | -0.68M | 2.05M | 0.45M | 0.35M | 0.39M | -0.88M | -0.03M | 0.36M | 0.08M | 0.37M | -0.00M | -0.15M | -1.91M | 0.47M | -1.01M | 0.59M | 0.45M | -1.40M | -1.26M | -1.00M | 0.18M | -0.96M | -0.27M | 0.65M | -0.28M | -0.11M | -0.72M | 0.43M | 0.53M | 0.48M | -0.04M | 0.03M | -0.62M | -0.11M | -0.22M | 0.06M | 0.07M | -0.24M | 0.34M | -0.68M | 0.20M | 0.22M | 0.30M | -0.02M | 0.01M | -0.21M | -0.00M | -0.06M | -0.46M | -0.59M | 0.59M | 0.10M | 0.04M | -0.19M | 0.25M | -0.12M | 0.78M | 0.15M | -0.50M | 0.15M | 0.60M | 1.69M |
|
Change in Cash
|
4.85M | 3.45M | 1.37M | 4.08M | -2.26M | 6.01M | 6.57M | 11.26M | -15.20M | 14.17M | 34.65M | -17.65M | -16.11M | 394.00M | -370.70M | 19.12M | 6.19M | 5.47M | 16.88M | 7.66M | 6.50M | 36.22M | 34.25M | -28.26M | -13.33M | 29.93M | -30.43M | -5.55M | -0.02M | 14.10M | -1.82M | -2.77M | -15.42M | 9.96M | 40.41M | -3.47M | -198.53M | 0.94M | -6.12M | -4.06M | 5.11M | 2.52M | -2.59M | 1.85M | 288.87M | -8.01M | -122.39M | 42.51M | -11.79M | 85.00M | 107.35M | 96.49M | 15.66M | 80.44M | -554.05M | -11.57M | -9.99M | 4.45M | 0.46M | -9.93M | 15.48M | 17.52M | -1.99M | -17.89M | -0.28M | 17.96M | -7.71M |
|
Free Cash Flow
|
12.52M | 30.86M | 29.04M | 28.65M | 2.42M | 26.93M | 61.21M | 30.00M | -7.05M | 33.99M | 70.82M | 22.68M | 1.28M | 30.28M | 74.33M | 28.78M | -13.50M | 21.45M | 70.61M | 41.95M | 2.25M | 56.27M | 67.97M | 40.17M | -22.64M | 50.63M | 53.86M | 55.47M | -46.76M | 49.23M | 60.67M | 60.31M | 19.50M | 33.92M | 94.08M | 86.43M | -0.44M | 42.65M | 70.50M | 82.52M | 3.04M | 56.52M | -37.54M | 191.19M | -0.47M | -19.18M | 57.15M | 38.95M | -9.24M | 88.26M | 120.13M | 110.26M | 37.12M | 72.37M | 89.64M | 102.13M | -7.53M | 87.59M | 121.67M | 26.27M | -23.83M | 86.58M | 92.56M | 57.35M | -14.99M | 65.39M | 49.06M |
|
Net Cash Flow
|
4.85M | 3.45M | 1.37M | 4.08M | -2.26M | 6.01M | 6.57M | 11.26M | -15.20M | 14.17M | 34.65M | -17.65M | -16.11M | 394.00M | -370.70M | 19.12M | 6.19M | 5.47M | 16.88M | 7.66M | 6.50M | 36.22M | 34.25M | -28.26M | -13.33M | 29.93M | -30.43M | -5.55M | -0.02M | 14.10M | -1.82M | -2.77M | -15.42M | 9.96M | 40.41M | -3.47M | -198.53M | 0.94M | -6.12M | -4.06M | 5.11M | 2.52M | -2.59M | 1.85M | 288.87M | -8.01M | -122.39M | 42.51M | -11.79M | 85.00M | 107.35M | 96.49M | 15.66M | 80.44M | -554.05M | -11.57M | -9.99M | 4.45M | 0.46M | -9.93M | 15.48M | 17.52M | -1.99M | -17.89M | -0.28M | 17.96M | -7.71M |