|
Net Income
|
-0.04M | | 12.23M | 113.70M | -32.44M | -64.93M | -25.23M | -11.20M | -11.70M | -8.32M | -14.51M | -11.44M | -1.67M | 5.80M | 6.05M | 32.02M | 6.38M | -61.23M | 0.03M | -34.95M | -10.24M |
|
Share-based Compensation
|
| | | | | 0.81M | 0.65M | 1.33M | 1.14M | 1.38M | 1.33M | 1.44M | 1.61M | 1.66M | 1.83M | 2.30M | 1.96M | 1.86M | 1.45M | 1.74M | 1.81M |
|
Deferred Taxes
|
| -0.17M | -0.54M | -0.37M | 1.13M | -21.14M | -4.08M | -5.13M | -3.33M | -18.52M | 1.48M | -1.43M | -11.79M | -0.85M | -11.06M | -1.64M | 0.35M | -5.24M | -0.52M | -2.31M | 4.91M |
|
Cash from Discontinued Operations
|
| | -37.68M | | | | -145.29M | -0.12 | -120.00 | -90.00 | -150.00 | -0.12 | -20.00 | 60.00 | -60.00 | 340.00 | 0.07 | -640.00 | -22.05M | -0.37 | -0.11 |
|
Gains from Investment Securities
|
| 9.44M | | | | 16.23M | | | | 90.10M | -8.16M | -31.17M | -9.82M | 113.11M | -10.50M | -45.60M | -6.65M | 140.71M | -9.46M | -44.10M | -17.98M |
|
Asset Writedowns and Impairment
|
-1.21M | | | | | | | | | -0.40M | | | | 2.22M | 1.28M | | -2.05M | 8.83M | -0.04M | -0.14M | -8.39M |
|
Cash from Operations
|
| 84.08M | | | -21.17M | 39.84M | -145.29M | 267.23M | 61.14M | 140.54M | 12.65M | 64.10M | 80.39M | 141.47M | -34.96M | 40.21M | 100.99M | 156.47M | | | 87.39M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | -36.68M | | | 0.02M | | | |
|
Amortization of Deferred Charges
|
| | | | | 1.73M | 1.47M | 1.49M | 1.59M | 1.67M | 1.59M | 1.60M | 1.60M | 1.60M | 1.59M | 3.19M | 1.48M | 1.49M | 1.29M | 1.36M | 2.08M |
|
Amortization
|
| | | | | 1,108.43M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 9.46M | 9.48M | 9.30M | 23.75M | 22.93M | 31.01M | 33.76M | 17.02M | 27.80M | 26.92M | 25.72M | 24.27M | 27.26M | 24.12M | 24.27M | 24.24M | 26.19M | 26.54M | 28.23M | 28.87M |
|
Change in Inventory
|
| 35.85M | -3.81M | 133.36M | -55.68M | 102.44M | -48.76M | 39.39M | -42.65M | 83.71M | -9.84M | 54.12M | -17.64M | -47.33M | -43.60M | 39.83M | -5.36M | 79.95M | 1.42M | 24.32M | -31.32M |
|
Change in Accured Expenses
|
| -12.48M | -17.05M | 60.41M | 20.93M | -72.80M | -31.12M | 19.22M | 39.05M | -16.17M | -30.64M | -30.66M | -0.14M | 74.46M | 86.36M | -68.35M | 15.25M | 97.33M | 1.80M | -19.59M | 42.02M |
|
Other Working Capital Changes
|
| | | | | | | | | | -0.17M | -13.62M | 13.77M | 27.55M | -1.44M | -5.84M | 3.25M | 4.31M | -1.75M | -11.07M | 12.57M |
|
Capital Expenditures
|
| 40.57M | -8.67M | -8.84M | -15.28M | 91.41M | -17.33M | -22.09M | -19.14M | 144.12M | -17.61M | -17.99M | -15.74M | 129.38M | -18.24M | -17.45M | -21.09M | 139.22M | -52.84M | -19.36M | -20.91M |
|
Sales of Property, Plant and Equipment
|
| 0.50M | | | | 12.44M | 15.62M | 10.92M | 1.22M | 8.91M | 6.53M | 12.03M | 45.54M | 19.45M | 1.02M | 0.88M | 0.93M | 2.19M | 4.82M | 5.25M | 2.02M |
|
Acquisitions
|
| -1.96M | | | 101.76M | -203.33M | -1.40M | -3.52M | 0.04M | 9.77M | -1.41M | -0.28M | 1.42M | 1.52M | -0.06M | 0.74M | -1.61M | 1.86M | | 1.88M | -4.37M |
|
Divestments
|
| -0.90M | | | 5.70M | -17.43M | 0.81M | 3.67M | -12.51M | -4.41M | -2.28M | -3.13M | -1.29M | -1.79M | -0.38M | -1.34M | -4.42M | 124.07M | -1.74M | -3.11M | -1.78M |
|
Change in Acquisitions & Divestments
|
| | | | | -0.02M | -0.41M | -0.00M | | -0.04M | -0.79M | -0.36M | -0.00M | | -0.19M | -0.07M | -0.00M | | -0.00M | | -0.00M |
|
Cash from Investing Activities
|
| -8.62M | -9.12M | -6.54M | 113.85M | -8.56M | -2.79M | -13.49M | -18.31M | -19.48M | -11.75M | -4.76M | 31.09M | -9.35M | 96.50M | -17.15M | -18.66M | -24.91M | -31.84M | 78.06M | -43.74M |
|
Other financing activities
|
| 7.28M | -7.50M | 0.20M | 794.09M | 43.24M | | 793.53M | 793.52M | 0.30M | 794.86M | 795.06M | 796.29M | -0.82M | -0.80M | 801.77M | 801.92M | -0.20M | 796.92M | 798.46M | 800.23M |
|
Cash from Financing Activities
|
| -70.40M | 247.85M | -234.00M | -7.42M | -7.77M | 117.58M | -219.10M | 12.55M | -84.42M | 33.47M | -86.37M | -105.94M | -71.16M | -98.69M | -50.70M | -49.44M | -39.01M | 53.27M | 70.91M | -154.91M |
|
Dividends Paid - Common
|
| 35.22M | -4.31M | -12.94M | 0.16M | 41.79M | -7.59M | -7.59M | -7.59M | 53.35M | -7.59M | -7.59M | -7.69M | 53.62M | -7.59M | -7.59M | -7.71M | 53.54M | -7.76M | -8.17M | -8.24M |
|
Exchange Rate Effect
|
| 2.53M | -3.21M | -0.61M | -7.84M | 3.86M | -4.11M | -11.80M | -3.15M | -1.66M | 2.70M | 0.51M | -4.93M | 7.16M | -5.63M | -2.45M | 9.69M | -16.85M | 5.95M | 12.90M | -0.87M |
|
Change in Cash
|
| 7.58M | 197.85M | -201.56M | 77.43M | 16.35M | -34.61M | 22.84M | -17.31M | 7.36M | 37.36M | -35.12M | -13.55M | 59.48M | -37.40M | -18.72M | 43.09M | 67.74M | -75.20M | 82.84M | -24.69M |
|
Free Cash Flow
|
| 43.51M | 8.67M | 8.84M | -5.89M | -51.56M | -127.96M | 289.32M | 80.27M | -3.58M | 30.26M | 82.08M | 96.13M | 12.10M | -16.72M | 57.67M | 122.08M | 17.25M | 52.84M | 19.36M | 108.29M |
|
Net Cash Flow
|
| 5.06M | 238.73M | -240.53M | 85.26M | 23.51M | -30.50M | 34.64M | 55.38M | 36.63M | 34.37M | -27.03M | 5.54M | 60.96M | -37.14M | -27.64M | 32.89M | 92.55M | 21.43M | 148.98M | -111.26M |