|
Net Income
|
54.10M | 51.60M | 61.60M | 62.60M | 58.30M | 9.70M | 6.20M | 5.80M | 6.00M | 5.30M | 4.50M | 10.70M | 28.80M | 6.10M | |
|
Share-based Compensation
|
3.80M | 6.60M | 5.20M | 5.30M | 5.60M | 8.40M | 7.90M | 3.90M | 6.50M | 6.80M | 5.10M | 7.20M | 9.30M | 10.60M | 5.50M |
|
Deferred Taxes
|
5.60M | 31.90M | -36.00M | -19.60M | 1.60M | -5.30M | 6.20M | -21.20M | -3.10M | | -0.10M | -8.40M | | | |
|
Cash from Discontinued Operations
|
| | 150.80M | 116.70M | 34.60M | | | 31.50M | -9.00M | 10.70M | 6.30M | 7.00M | | | |
|
Gains from Investment Securities
|
9.20M | 66.10M | 42.80M | -57.10M | 33.60M | 25.10M | 20.70M | 31.10M | 20.00M | 40.60M | 18.10M | 10.20M | 7.60M | 48.60M | 15.20M |
|
Cash from Operations
|
-74.30M | 43.60M | -577.80M | 109.70M | -105.40M | 52.40M | 86.90M | 128.20M | -70.90M | 51.30M | 75.40M | 202.00M | -46.20M | 105.00M | 130.20M |
|
Depreciation & Amortization (CF)
|
8.70M | 12.20M | 9.30M | 3.50M | 9.20M | 9.80M | 9.30M | 7.10M | 11.90M | 12.80M | 12.80M | 13.50M | 12.50M | 13.10M | 12.20M |
|
Change in Receivables
|
58.20M | 4.90M | -1.20M | -13.70M | 43.40M | -15.30M | -25.30M | 20.90M | 36.60M | 14.70M | 21.90M | -41.10M | 42.10M | -6.90M | 5.50M |
|
Change in Inventory
|
33.90M | 20.80M | 0.90M | -14.70M | 38.20M | 25.70M | -5.90M | -15.90M | 19.40M | 2.30M | 5.70M | -6.20M | 8.40M | 4.60M | -6.00M |
|
Change in Account Payables
|
4.50M | 16.90M | -10.20M | 35.30M | -27.80M | 7.20M | -6.70M | 25.40M | -20.50M | -1.10M | 8.70M | 36.70M | -40.70M | 4.20M | 0.50M |
|
Change in Accured Expenses
|
-64.40M | 24.00M | 9.30M | 23.90M | -42.30M | 18.80M | 9.30M | 19.70M | -51.90M | 10.20M | 7.30M | 73.40M | -60.20M | -23.30M | 6.50M |
|
Change in Taxes
|
16.70M | 29.60M | -13.00M | -2.60M | -20.80M | -5.90M | -7.70M | 6.10M | -2.80M | -20.40M | 4.60M | 11.60M | 12.90M | -22.40M | 13.70M |
|
Other Working Capital Changes
|
134.40M | -38.20M | 17.60M | -85.80M | 184.60M | -1.30M | -17.90M | -114.10M | 143.00M | 28.20M | 5.70M | -122.60M | 146.40M | -5.50M | -32.20M |
|
Capital Expenditures
|
10.50M | 7.00M | 7.00M | 8.80M | 8.90M | 11.60M | 9.20M | 9.30M | 8.00M | 6.70M | 8.10M | 13.80M | 14.20M | 16.10M | 13.40M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.10M | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 90.50M | 105.60M | 60.70M | -4.60M | 38.80M | 0.20M | | |
|
Divestments
|
| | 3.80M | | -4.10M | | | -3.70M | -1.10M | -0.70M | -0.90M | -0.50M | 207.70M | 5.90M | |
|
Cash from Investing Activities
|
-10.50M | 307.30M | -3.20M | -5.20M | -8.70M | -12.10M | -8.30M | -99.70M | -113.40M | -61.90M | -3.60M | -51.10M | -14.40M | -15.90M | -13.10M |
|
Other financing activities
|
| | | | 4.10M | 3.40M | | 1.50M | | | | | | | |
|
Cash from Financing Activities
|
-85.80M | -49.80M | 254.90M | -13.30M | -67.80M | -327.80M | -20.10M | -7.50M | 87.90M | 11.70M | -55.10M | -94.20M | -23.60M | -211.70M | -61.60M |
|
Dividends Paid - Common
|
26.70M | 26.40M | 26.40M | 26.40M | 26.60M | 10.20M | 10.20M | 10.30M | 11.70M | 11.70M | 11.70M | 11.80M | 13.20M | 13.20M | 13.30M |
|
Exchange Rate Effect
|
-2.80M | -27.80M | -32.10M | 23.30M | 4.00M | -3.80M | -3.60M | 7.00M | -3.70M | -1.20M | 6.80M | -13.20M | 4.90M | 13.80M | 0.50M |
|
Change in Cash
|
-173.40M | 345.40M | -212.00M | 219.00M | -147.40M | -291.30M | 54.90M | 55.80M | -110.20M | 9.90M | 28.90M | 50.00M | 128.40M | -102.90M | 56.00M |
|
Free Cash Flow
|
-84.80M | 36.60M | -584.80M | 100.90M | -114.30M | 40.80M | 77.70M | 118.90M | -78.90M | 44.60M | 67.30M | 188.20M | -60.40M | 88.90M | 116.80M |
|
Net Cash Flow
|
-170.60M | 301.10M | -326.10M | 91.20M | -181.90M | -287.50M | 58.50M | 21.00M | -96.40M | 1.10M | 16.70M | 56.70M | -84.20M | -122.60M | 55.50M |