|
Net Income
|
3.01M | -87.89M | -39.40M | 8.91M | 3.06M | -2.51M | 13.10M | 15.13M | 11.93M | 13.65M | 15.33M | 4.78M | 6.22M | 10.69M | 18.54M | 14.30M | 9.68M | 16.87M | 13.71M | 11.08M | 6.59M | 10.59M | 10.20M | 3.73M | 3.28M | 4.18M | -1.09M | -51.98M | 8.63M | 9.16M | 11.35M | 8.54M | 7.62M | 10.27M | 11.97M | -2.64M | 8.40M | -2.47M | 7.88M | 11.71M | 5.77M | 2.62M | 10.69M | -9.56M | -13.16M | 6.12M | 24.71M | 9.40M | 6.03M | 11.80M | 11.11M | 1.60M | 5.16M | 5.84M | -15.25M | -14.27M | 10.73M | 8.35M | 12.17M | -0.99M | 2.78M | 8.50M | 9.39M | 5.86M | 6.74M | 7.82M | 12.39M |
|
Share-based Compensation
|
1.59M | 1.25M | 0.28M | 2.39M | 0.78M | 0.66M | 1.52M | 0.69M | 0.37M | 1.11M | 1.23M | 1.05M | 0.40M | 0.94M | 0.93M | 1.39M | 0.59M | 1.24M | 0.63M | 1.37M | -0.45M | 1.19M | 1.19M | -0.74M | 0.40M | 0.88M | 1.09M | 0.86M | 0.73M | 1.23M | 1.29M | 2.01M | 1.30M | 2.11M | 1.57M | 1.69M | 1.56M | 1.79M | 1.48M | 1.36M | -0.25M | 1.65M | 1.21M | 1.50M | 0.88M | 1.12M | 0.73M | 1.65M | 1.61M | 1.95M | 2.00M | 2.02M | 1.66M | 1.75M | 0.81M | 0.70M | 1.02M | 1.59M | 1.57M | 1.42M | 1.22M | 1.61M | 0.99M | 1.95M | 1.39M | 1.70M | 1.75M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.36M | | | | 8.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.11M | | | | 0.12M | | | | 0.14M | | | | 0.12M | | | | 0.14M | | | | 0.06M | | | |
|
Gains from Investment Securities
|
0.02M | 1.07M | | 0.81M | -0.02M | 0.72M | | | 1.65M | -0.01M | 0.01M | | 0.90M | 0.00M | | 0.41M | 0.88M | | | 0.44M | 1.33M | 0.03M | | 0.72M | -0.03M | -0.00M | 0.04M | 0.48M | 0.17M | -0.08M | | 1.25M | 0.44M | -0.00M | 1.71M | -0.21M | | 0.04M | 0.17M | 1.26M | 0.11M | -0.05M | 0.04M | 0.78M | 0.00M | 0.09M | -0.05M | 0.91M | | | | 0.09M | | | | 0.10M | | | | 0.14M | | | 4.16M | -14.04M | | | 1.96M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | 3.97M | | | | 0.11M | | | | 0.14M | | | | 0.01M | | | | 4.30M | | | | 1.74M | | | |
|
Cash from Operations
|
-11.98M | 15.66M | 6.12M | 41.87M | -23.80M | -5.83M | 4.52M | 51.28M | -50.22M | 17.01M | 15.61M | 54.27M | -38.18M | 11.74M | 36.77M | 82.53M | -41.39M | 26.34M | 5.56M | 87.34M | -65.26M | 5.64M | 15.37M | 50.85M | -15.64M | 25.86M | 10.92M | 40.52M | -5.15M | 16.61M | 38.62M | 48.78M | -20.52M | 4.16M | 30.24M | 26.87M | -13.62M | -5.08M | 34.73M | 36.39M | 0.52M | 8.22M | 33.59M | 32.89M | -7.98M | 20.01M | 45.28M | 35.86M | 1.58M | 8.96M | 9.51M | 34.28M | -15.25M | 2.50M | -3.44M | 43.83M | -0.45M | 27.61M | 40.91M | 35.71M | -19.80M | 11.55M | 19.35M | 40.53M | -13.92M | 35.01M | 30.63M |
|
Amortization of Goodwill
|
| 94.00M | 46.95M | | | 7.30M | | 3.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.48M | 17.67M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
7.67M | 7.90M | 7.53M | 7.91M | 7.59M | 7.56M | 7.62M | 7.82M | 7.72M | 8.13M | 7.95M | 8.01M | 8.02M | 8.22M | 8.26M | 8.29M | 8.14M | 8.32M | 8.51M | 8.93M | 9.10M | 9.47M | 9.53M | 9.54M | 10.81M | 10.59M | 10.81M | 11.28M | 10.29M | 10.26M | 10.09M | 10.10M | 10.18M | 10.18M | 10.29M | 11.01M | 11.44M | 11.20M | 10.64M | 10.79M | 9.62M | 10.23M | 10.24M | 10.43M | 10.06M | 9.39M | 10.70M | 9.96M | 10.48M | 10.46M | 9.83M | 9.41M | 9.10M | 9.36M | 8.92M | 8.72M | 9.05M | 9.19M | 9.11M | 8.39M | 9.30M | 8.85M | 8.81M | 9.24M | 9.65M | 9.81M | 10.08M |
|
Change in Receivables
|
4.59M | -13.24M | 6.02M | -24.57M | 13.96M | -1.21M | 17.76M | -30.14M | 24.48M | 9.21M | -3.52M | -16.59M | 4.68M | 20.12M | -7.04M | -13.57M | 7.92M | 6.85M | 25.41M | -42.29M | 9.13M | 17.23M | 2.20M | -4.21M | -15.51M | 2.17M | -0.85M | -12.34M | -2.97M | 10.41M | 0.19M | -10.41M | 9.30M | 2.90M | -6.01M | 8.66M | -2.85M | 3.39M | -13.35M | 4.97M | -1.57M | 5.66M | -5.19M | -4.81M | -6.08M | 0.61M | 4.99M | -4.58M | -0.89M | -2.22M | 10.46M | -1.88M | -6.54M | 5.30M | 10.57M | 6.21M | 0.02M | 15.09M | -8.80M | -17.97M | -6.31M | 8.85M | -3.29M | 11.49M | -6.00M | -2.11M | -5.04M |
|
Change in Accured Expenses
|
-16.13M | 2.72M | -2.28M | -1.06M | -10.32M | 3.70M | 18.44M | 24.04M | -17.84M | 0.07M | -5.53M | 16.93M | -29.06M | 26.90M | -0.55M | 31.57M | -41.08M | 13.94M | -4.59M | 9.41M | -44.78M | 7.47M | 0.84M | 13.37M | -22.72M | 5.94M | -14.47M | 10.10M | -12.55M | 14.50M | 3.46M | 11.71M | -17.03M | -7.60M | 8.39M | 1.55M | -13.59M | -6.39M | 9.32M | 1.71M | -8.26M | -7.79M | 11.69M | -2.58M | -4.62M | 1.21M | 19.50M | 15.68M | -8.03M | -3.30M | 18.13M | 6.67M | -14.90M | 5.50M | -11.21M | 14.63M | -15.82M | 11.89M | 2.49M | -1.39M | -25.84M | 3.50M | 5.20M | 24.06M | -25.18M | 9.04M | -7.42M |
|
Change in Taxes
|
-1.58M | -1.14M | -1.42M | -3.64M | 3.49M | -4.32M | -0.75M | 2.55M | 3.11M | 2.49M | 0.70M | -6.02M | 0.81M | 1.55M | 9.74M | -12.73M | 2.11M | -1.16M | 9.14M | -12.25M | 2.27M | 1.36M | 6.14M | -6.68M | -0.01M | 2.38M | 7.47M | -3.89M | 0.05M | 3.17M | 5.84M | -7.31M | 2.87M | 1.21M | 1.12M | -5.71M | 4.84M | -4.59M | 0.54M | 1.48M | 1.92M | -2.48M | 1.01M | -6.43M | -10.36M | 3.55M | 9.27M | 6.85M | 0.51M | -7.93M | -1.20M | 1.40M | 0.27M | -5.54M | -17.89M | 15.72M | 3.90M | -5.11M | 6.52M | 7.76M | 0.94M | -7.59M | 1.13M | 3.38M | 0.23M | -3.15M | 3.00M |
|
Other Working Capital Changes
|
-7.73M | 1.54M | -1.60M | -8.04M | -11.06M | -3.25M | 38.96M | -72.49M | -24.30M | 1.31M | 0.67M | -14.32M | 15.75M | 11.18M | 2.94M | -11.14M | 6.12M | 7.41M | -30.59M | -5.03M | 17.21M | -32.63M | 38.51M | -41.58M | 16.61M | -29.41M | -2.16M | -1.45M | 10.89M | 2.42M | 2.81M | -25.16M | -10.45M | 0.04M | -2.95M | -2.00M | 20.18M | 8.17M | -54.83M | 0.59M | -8.36M | -3.49M | 3.11M | 14.04M | -8.64M | 1.64M | -2.22M | -1.57M | -5.46M | -4.42M | -3.36M | -2.23M | 6.03M | -9.04M | 6.53M | -13.07M | 3.20M | 1.33M | 1.04M | 1.60M | -3.55M | -0.42M | 8.96M | 3.32M | -3.21M | -1.05M | 9.36M |
|
Capital Expenditures
|
3.17M | 3.61M | 4.00M | 4.05M | 3.65M | 3.60M | 3.42M | 3.63M | 3.68M | 2.49M | 5.79M | 3.71M | 4.18M | 4.13M | 4.11M | 5.39M | 4.40M | 3.98M | 3.41M | 5.19M | 3.37M | 4.56M | 4.27M | 4.51M | 5.64M | 5.23M | 5.31M | 4.59M | 4.51M | 4.24M | 4.90M | 5.19M | 5.43M | 6.72M | 7.75M | 5.96M | 5.72M | 3.82M | 3.56M | 2.87M | 1.74M | 2.63M | 2.91M | 5.16M | 4.80M | 4.02M | 3.97M | 10.36M | 4.35M | 5.73M | 5.29M | 6.36M | 6.28M | 6.29M | 7.37M | 7.83M | 7.61M | 8.42M | 8.29M | 7.38M | 8.01M | 9.02M | 9.42M | 8.98M | 8.33M | 7.76M | 7.73M |
|
Sales of Property, Plant and Equipment
|
0.01M | 0.01M | 0.06M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.33M | 0.00M | 0.04M | | | | | | | 1.29M | | | | | | | | | | | | 0.22M | 0.10M | | | | | | | | | | | | | | | 3.05M | 1.14M | 0.74M | 1.59M | 3.03M | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 2.62M | 4.25M | | 3.49M | | | | 0.67M | | | 0.24M | | | | 3.32M | -0.18M | 66.08M | | 2.18M | | 3.67M | | | | 36.03M | | | | | | 2.50M | | | | | | | | | 9.98M | 3.79M | | 19.36M | 23.26M | 21.27M | 4.67M | 0.37M | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -1.09M | | | | | | | | 0.69M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-5.94M | -6.54M | -5.73M | -12.96M | -5.66M | -6.53M | -13.75M | -16.59M | -8.91M | -9.87M | -4.39M | -11.77M | -7.98M | -8.56M | -6.34M | -10.92M | -6.05M | -9.06M | -7.49M | -10.92M | -6.21M | -7.68M | -11.11M | -6.77M | -73.75M | -8.53M | -12.46M | -6.44M | -9.72M | -7.38M | -6.10M | -9.76M | -42.06M | -9.83M | -16.66M | -13.32M | -10.86M | 34.22M | -11.30M | -5.60M | -3.34M | -4.76M | -7.14M | -8.18M | -7.51M | -6.88M | 10.02M | -22.67M | -5.70M | -6.09M | -27.04M | -32.00M | -25.86M | -12.74M | -9.60M | -9.68M | -8.64M | -9.30M | -9.74M | -8.91M | -9.55M | -8.90M | -11.00M | -12.20M | -9.11M | -9.16M | -6.97M |
|
Other financing activities
|
0.94M | | | 3.20M | -0.04M | | -0.18M | 2.07M | -0.01M | 0.03M | -0.06M | 3.74M | -0.03M | -0.32M | -0.12M | 0.63M | | -0.00M | -0.23M | 0.26M | -0.03M | -0.01M | -0.38M | 0.63M | | -0.00M | -0.00M | 1.30M | -1.29M | 1.27M | | 0.02M | | | | 1.93M | | | | | | 0.96M | 1.06M | | -0.15M | 0.00M | 0.80M | 0.36M | -0.40M | 0.29M | 1.12M | 1.67M | -0.27M | -0.01M | 0.82M | -0.78M | -0.17M | 0.40M | 1.12M | -1.73M | -0.18M | 0.82M | -0.01M | -1.58M | -0.04M | 0.67M | 1.34M |
|
Cash from Financing Activities
|
-9.20M | 4.82M | -7.09M | -15.09M | 8.51M | 3.12M | 12.69M | 15.21M | 12.56M | -18.63M | 20.13M | -32.03M | 17.22M | -5.20M | -8.48M | -68.46M | 35.38M | -29.20M | 7.50M | -52.82M | 45.54M | -0.06M | -6.67M | -34.28M | 81.22M | 3.98M | -1.68M | -15.63M | -5.95M | -5.08M | -17.84M | -26.27M | 49.09M | -3.80M | -2.19M | -32.76M | 32.95M | -45.90M | -15.68M | -30.11M | -1.14M | -13.73M | -18.86M | -19.67M | 47.19M | -35.79M | -68.65M | -17.12M | 0.61M | -0.97M | 10.29M | 14.72M | 37.61M | 8.52M | 0.80M | -20.99M | 5.19M | -13.66M | -29.59M | -16.61M | 16.07M | -0.42M | -2.35M | -26.17M | 25.02M | -26.09M | -12.73M |
|
Dividends Paid - Common
|
| | | | | | | 0.22M | 1.07M | -1.07M | -1.37M | 1.37M | 1.38M | 1.38M | 1.93M | 5.19M | 1.93M | 1.94M | 2.49M | 2.48M | 2.49M | 2.50M | 3.36M | 3.36M | 3.37M | 3.38M | 3.39M | 3.36M | 3.37M | 3.39M | 3.40M | 3.40M | 3.44M | 3.43M | 3.42M | 3.41M | 3.42M | 3.36M | 3.38M | 3.37M | 3.28M | 3.31M | 3.30M | 3.28M | 3.27M | 1.59M | 2.13M | 2.66M | 3.20M | 3.20M | 3.18M | 3.09M | 3.11M | 2.92M | 2.90M | 2.90M | 2.92M | 2.93M | 3.43M | 3.42M | 3.44M | 3.44M | 3.44M | 3.44M | 3.46M | 3.46M | 3.72M |
|
Exchange Rate Effect
|
-3.48M | 1.64M | 3.69M | 1.44M | -1.11M | -0.82M | 0.49M | 1.46M | -0.24M | 1.95M | -0.52M | -0.90M | -1.24M | 0.25M | -1.21M | 1.62M | 0.33M | -0.33M | -1.61M | 1.22M | -1.51M | 1.32M | -0.58M | -2.10M | -3.44M | 0.30M | -0.91M | -0.71M | -1.62M | 1.60M | -2.38M | -2.84M | 0.72M | 0.64M | 1.93M | -0.08M | 1.48M | -0.87M | -0.73M | -0.89M | 0.52M | -0.25M | -0.64M | 0.67M | -0.39M | -0.50M | 2.13M | -0.16M | 1.58M | 0.09M | -0.55M | -0.24M | -0.32M | -1.08M | -0.95M | -0.39M | 1.20M | -0.13M | 0.25M | -0.93M | 0.39M | -0.55M | 0.34M | -0.51M | -0.29M | 1.15M | -0.74M |
|
Change in Cash
|
-30.60M | 15.57M | -3.01M | 15.27M | -22.06M | -10.06M | 3.96M | 51.35M | -46.81M | -9.53M | 30.83M | 9.58M | -30.19M | -1.77M | 20.73M | 4.77M | -11.73M | -12.25M | 3.96M | 24.81M | -27.44M | -0.78M | -2.99M | 7.71M | -11.61M | 21.61M | -4.12M | 17.74M | -22.44M | 5.74M | 12.30M | 9.91M | -12.77M | -8.84M | 13.33M | -19.28M | 9.95M | -17.63M | 7.02M | -0.22M | -3.44M | -10.52M | 6.95M | 5.70M | 31.31M | -23.15M | -11.22M | -4.08M | -1.93M | 1.99M | -7.78M | 16.76M | -3.82M | -2.79M | -13.20M | 12.76M | -2.70M | 4.51M | 1.83M | 9.26M | -12.89M | 1.68M | 6.34M | 1.65M | 1.69M | 0.90M | 10.20M |
|
Free Cash Flow
|
-15.15M | 12.05M | 2.12M | 37.83M | -27.45M | -9.44M | 1.10M | 47.64M | -53.90M | 14.52M | 9.82M | 50.56M | -42.36M | 7.61M | 32.67M | 77.13M | -45.79M | 22.36M | 2.15M | 82.15M | -68.64M | 1.09M | 11.10M | 46.35M | -21.28M | 20.63M | 5.61M | 35.92M | -9.66M | 12.38M | 33.72M | 43.59M | -25.95M | -2.57M | 22.49M | 20.91M | -19.34M | -8.90M | 31.17M | 33.52M | -1.21M | 5.58M | 30.68M | 27.73M | -12.78M | 15.99M | 41.31M | 25.50M | -2.78M | 3.23M | 4.22M | 27.92M | -21.53M | -3.79M | -10.81M | 36.00M | -8.05M | 19.19M | 32.62M | 28.33M | -27.81M | 2.53M | 9.92M | 31.54M | -22.25M | 27.25M | 22.90M |
|
Net Cash Flow
|
-27.12M | 13.93M | -6.70M | 13.83M | -20.95M | -9.24M | 3.46M | 49.89M | -46.56M | -11.48M | 31.34M | 10.48M | -28.95M | -2.02M | 21.94M | 3.15M | -12.06M | -11.92M | 5.57M | 23.59M | -25.93M | -2.10M | -2.41M | 9.81M | -8.18M | 21.31M | -3.21M | 18.45M | -20.82M | 4.14M | 14.68M | 12.74M | -13.49M | -9.47M | 11.40M | -19.20M | 8.47M | -16.76M | 7.75M | 0.67M | -3.96M | -10.27M | 7.59M | 5.04M | 31.70M | -22.66M | -13.35M | -3.92M | -3.52M | 1.90M | -7.23M | 17.00M | -3.50M | -1.71M | -12.24M | 13.15M | -3.90M | 4.64M | 1.58M | 10.19M | -13.28M | 2.23M | 6.00M | 2.15M | 1.98M | -0.25M | 10.94M |