|
Net Income
|
| 17.09M | 19.71M | 40.05M | 30.63M | 18.48M | 22.50M | 24.53M | 10.86M | 4.42M | 2.78M | 9.86M | 8.19M | 7.84M | 6.45M | 13.85M | 11.87M | -3.37M | -8.67M | 3.45M | 2.17M | 2.04M | -1.12M | -3.96M | -5.56M | -1.80M | -80.08M | -0.29M | 48.03M | -0.01M | -0.00M | 75.97M | 80.55M | 51.81M | 48.74M | 52.44M | 52.40M | 51.71M | 51.16M | 50.92M | 48.15M | 41.28M | 34.77M | 48.43M | 53.91M | 43.41M | 63.70M | 72.94M | 76.15M | 80.31M |
|
Share-based Compensation
|
| | -0.13M | 0.09M | 0.09M | 0.09M | 0.41M | 1.71M | 2.20M | 2.62M | 3.09M | 1.97M | 2.18M | 2.27M | 2.11M | 2.32M | 2.99M | 3.00M | 3.00M | 2.43M | 2.83M | 2.88M | 3.51M | 3.07M | 3.32M | 3.39M | 2.18M | 3.46M | 3.66M | 3.77M | 7.15M | 5.80M | 5.25M | 5.02M | 5.11M | 5.37M | 5.13M | 5.46M | 5.99M | 5.97M | 6.24M | 7.08M | 7.46M | 7.64M | 7.76M | 8.12M | 8.30M | 7.94M | 8.11M | 8.54M |
|
Deferred Taxes
|
| | 2.01M | 5.34M | 1.63M | -0.97M | 6.15M | 6.70M | -9.60M | -0.23M | 1.73M | 8.46M | -9.15M | -0.67M | -0.84M | 10.40M | -0.39M | -6.21M | -7.73M | 3.39M | -0.93M | 32.44M | -11.89M | 8.02M | -5.82M | -0.91M | 3.45M | -3.21M | 1.42M | -2.38M | 7.41M | 13.44M | 4.93M | 5.21M | 15.73M | 8.40M | 2.33M | 1.72M | 4.59M | 4.12M | -5.17M | -6.51M | 16.10M | 14.54M | -11.50M | 102.16M | 7.52M | 9.19M | 8.14M | 44.21M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 14.49M | 14.21M | 8.60M | 6.73M | -0.29M | | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00M | | 0.00M | | | | 0.01M | | | | 0.15M | | | | 0.21M | | | | 0.56M | | | | 0.60M | | | | 0.55M | | | | 0.59M | | | | 0.79M | | | | 0.64M | | | | 0.62M | | | | 0.62M | | | |
|
Gains from Investment Securities
|
| | | | | -0.15M | 0.51M | -0.94M | -0.03M | -0.21M | -0.50M | 1.57M | -1.42M | | 3.15M | -2.37M | 0.89M | -0.32M | 4.16M | -0.06M | | -0.04M | -0.16M | | | -0.01M | -0.02M | -0.06M | | | -0.11M | -0.03M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 0.73M | | | | 1.17M | | | | 1.25M | | | | 1.28M | | | | 1.64M | | | | 1.40M | | | | 1.47M | | | | 1.45M | | | | 1.17M | | | |
|
Cash from Operations
|
| | 122.43M | 112.00M | 125.90M | 119.90M | 72.14M | 87.86M | 47.06M | 70.62M | 78.38M | 98.59M | 81.92M | 120.20M | 92.67M | 119.86M | 66.19M | 125.24M | 135.88M | 153.00M | 142.71M | 172.44M | 216.68M | 221.08M | 193.68M | 191.15M | 242.73M | 252.80M | 230.93M | 139.80M | 117.64M | 117.03M | 102.90M | 105.23M | 146.71M | 153.54M | 238.63M | 232.69M | 269.14M | 282.02M | 299.32M | 271.24M | 314.29M | 348.56M | 360.94M | 398.55M | 430.52M | 391.14M | 447.36M | 481.80M |
|
Amortization of Deferred Charges
|
| | | | | 0.84M | 0.79M | 0.83M | 0.84M | 0.85M | 0.85M | 1.78M | 1.63M | 1.65M | 1.86M | 1.61M | 1.52M | 1.38M | 2.68M | 1.54M | 1.50M | 1.49M | 1.68M | 1.75M | 1.38M | 1.17M | 1.70M | 1.64M | 1.53M | 1.43M | 8.09M | 1.91M | 1.21M | 1.90M | 1.20M | 1.14M | 1.39M | 1.47M | 1.70M | 1.82M | 2.36M | 2.55M | 3.39M | 3.93M | 3.04M | 5.04M | 3.77M | 3.84M | 4.13M | 4.36M |
|
Amortization
|
| 18.00 | | | | 4.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 3.96M | 4.16M | 4.12M | 4.32M | 5.34M | 4.96M | 5.28M | 5.03M | 3.88M | 4.19M | 3.99M | 4.23M | 3.79M | 3.56M | 3.50M | 3.37M | 3.53M | 2.89M | 3.84M | 3.84M | 3.69M | 2.84M | 3.93M | 3.68M | 3.43M | 4.01M | 3.67M | 4.00M | 3.77M | 8.29M | 6.63M | 7.46M | 8.91M | 12.37M | 9.51M | 7.58M | 11.27M | 8.50M | 10.54M | 8.63M | 9.95M | 9.03M | 10.26M | 9.71M | 10.04M | 10.20M | 10.06M | 10.35M | 12.36M |
|
Change in Account Payables
|
| | | | | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 43.45M | 49.61M | -11.71M | 13.31M | 71.37M | -14.85M | -0.60M | 6.06M | 11.68M | -8.47M | 6.25M | 5.71M | 10.17M | -13.67M | -1.03M | -11.37M | 13.44M | -0.85M | -8.12M | 7.97M | 5.21M | 6.14M | -24.05M | 21.55M | -0.81M | 17.09M | -28.81M | 0.84M | 2.88M | 7.01M | -21.93M | 27.10M | -12.73M | 25.40M | -33.75M | 22.21M | -9.02M | 17.71M | -26.00M | 31.52M | -1.74M | 14.35M | -14.93M | 26.38M | 10.63M | 12.97M | -34.38M | 16.02M | 2.93M |
|
Change in Taxes
|
| | -0.11M | 0.01M | -0.05M | -0.08M | 6.89M | 1.64M | -7.73M | -6.40M | 0.18M | -1.93M | 10.35M | 2.24M | -4.87M | -3.29M | -10.41M | 4.09M | -2.20M | 4.35M | -3.26M | -42.63M | 14.73M | 50.95M | 14.10M | 8.62M | -3.29M | 6.11M | 16.72M | 12.09M | -5.18M | 14.35M | -17.26M | -8.29M | -37.43M | 7.48M | 19.55M | 12.35M | 11.52M | 12.53M | 21.58M | 20.43M | -7.38M | 2.64M | 30.88M | -90.15M | 7.30M | 8.93M | 15.72M | -14.48M |
|
Other Working Capital Changes
|
| | 0.65M | -0.24M | | | 3.35M | -0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 6.70M | 3.33M | 3.68M | 3.15M | 3.03M | 3.43M | 11.57M | 14.93M | 2.18M | 3.56M | 2.23M | 5.42M | 3.82M | 2.93M | 2.16M | 3.15M | 5.50M | 4.42M | 3.35M | 3.72M | 4.24M | 3.35M | 4.42M | 6.02M | 5.55M | 5.30M | 5.16M | 7.56M | 7.12M | 9.66M | 7.11M | 7.30M | 7.63M | 7.64M | 10.12M | 13.19M | 9.98M | 10.34M | 10.38M | 10.27M | 12.78M | 11.81M | 11.22M | 11.09M | 10.93M | 10.18M | 12.88M | 11.22M | 11.35M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | -113.52M | 28.36M | | 0.80M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | -4.83M | -17.40M | 2.07M | -50.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -121.07M | -51.21M | -80.02M | -87.69M | -94.18M | -16.37M | -100.36M | -128.36M | -127.08M | -81.56M | -144.11M | -153.89M | -84.89M | -45.59M | -122.96M | -166.31M | -189.70M | -111.41M | -172.17M | -233.57M | -203.78M | -104.16M | -214.98M | -267.85M | -354.41M | -186.88M | 129.53M | 74.48M | 66.45M | -44.45M | -182.49M | -294.63M | -458.79M | -386.50M | -364.84M | -473.63M | -441.30M | -205.43M | -278.05M | -444.96M | -566.22M | -443.18M | -406.77M | -482.28M | -578.96M | -509.59M | -528.24M | -605.15M |
|
Other financing activities
|
| | | | | | 0.01M | | | | | 3.27M | | 0.24M | 3.19M | | | 7.77M | 5.10M | 0.46M | -0.10M | 8.80M | 3.85M | 0.38M | -0.04M | 0.36M | 2.80M | 0.37M | 0.02M | | | | | 2.17M | 0.32M | 0.67M | 5.61M | 0.12M | 1.08M | 2.13M | 2.53M | 3.33M | 14.43M | 2.89M | 8.25M | 12.51M | 4.42M | 3.99M | 2.18M | 4.25M |
|
Cash from Financing Activities
|
| | -18.03M | -53.16M | -25.65M | 0.14M | -0.36M | | | | 72.15M | 52.18M | -7.07M | 44.81M | 9.96M | -20.51M | 4.61M | 109.00M | 11.48M | -40.61M | 7.01M | 174.83M | -118.75M | -77.91M | -5.91M | 86.44M | 92.87M | 57.34M | -199.23M | -44.21M | -349.87M | -67.66M | 152.25M | 30.84M | 249.72M | 234.53M | 112.53M | 198.78M | 179.02M | 33.55M | -48.62M | 108.64M | 432.97M | -53.98M | 89.13M | 66.75M | 216.97M | 107.33M | 148.63M | 100.78M |
|
Exchange Rate Effect
|
| | 2.77M | 1.13M | 3.32M | -7.89M | -6.73M | -3.15M | 6.10M | -4.19M | -0.17M | 0.93M | -3.77M | -4.61M | -4.55M | 2.63M | 2.37M | -0.85M | 0.57M | 5.53M | -5.94M | -4.96M | -1.90M | 1.95M | -2.54M | -7.54M | 9.11M | -0.11M | -0.04M | -0.02M | -0.07M | 0.09M | 0.29M | -0.45M | 0.11M | 0.39M | -0.42M | 0.55M | -0.59M | -0.15M | 0.62M | -0.26M | 0.08M | 0.08M | -0.93M | 0.05M | -0.24M | 0.31M | -0.17M | 0.09M |
|
Change in Cash
|
| | -13.90M | 8.76M | 23.54M | 24.46M | -29.14M | 68.34M | -47.21M | -61.93M | 7.76M | 70.14M | -73.04M | 6.51M | 13.18M | 56.40M | -49.80M | 67.08M | -41.78M | 6.52M | -28.39M | 108.74M | -107.76M | 40.96M | -29.75M | 2.20M | -9.70M | 122.85M | 161.20M | 170.03M | -165.85M | 5.01M | 72.95M | -159.02M | -62.26M | 1.96M | 10.17M | -65.87M | 6.26M | 109.99M | -26.73M | -65.34M | 181.12M | -148.51M | 42.38M | -16.93M | 68.29M | -10.81M | 67.59M | -22.48M |
|
Beginning Cash Balance
|
37.55M | 333.38M | 61.38M | 47.48M | 56.24M | 79.78M | 104.24M | 75.11M | 143.44M | 96.24M | 34.31M | 42.07M | 112.21M | 39.17M | 26.75M | 40.63M | 96.00M | 72.84M | 91.55M | 63.38M | 75.80M | 55.38M | 135.87M | 16.75M | 63.60M | 26.66M | 45.59M | 38.22M | 160.27M | 320.00M | 463.12M | 389.35M | 321.40M | 388.11M | 227.74M | 129.73M | -9.75M | 153.60M | 93.90M | -12.31M | 126.77M | 128.25M | -126.76M | 224.97M | 17.76M | 84.42M | 5.62M | 66.33M | -12.03M | 76.08M |
|
Free Cash Flow
|
| -6.70M | 119.10M | 108.32M | 122.75M | 116.87M | 68.71M | 76.29M | 32.13M | 68.44M | 74.82M | 96.36M | 76.50M | 116.38M | 89.74M | 117.71M | 63.05M | 119.74M | 131.45M | 149.65M | 139.00M | 168.21M | 213.33M | 216.66M | 187.66M | 185.59M | 237.44M | 247.65M | 223.37M | 132.68M | 107.98M | 109.92M | 95.61M | 97.60M | 139.07M | 143.42M | 225.44M | 222.71M | 258.80M | 271.64M | 289.05M | 258.46M | 302.48M | 337.34M | 349.86M | 387.62M | 420.34M | 378.27M | 436.14M | 470.46M |
|
Net Cash Flow
|
| | -16.67M | 7.63M | 20.23M | 32.35M | -22.41M | 71.49M | -53.30M | -57.74M | 23.45M | 69.22M | -69.27M | 11.12M | 17.73M | 53.77M | -52.16M | 67.92M | -42.35M | 0.99M | -22.44M | 113.70M | -105.86M | 39.01M | -27.21M | 9.74M | -18.81M | 123.26M | 161.24M | 170.06M | -165.78M | 4.92M | 72.67M | -158.57M | -62.37M | 1.57M | -13.67M | -42.16M | 6.86M | 110.14M | -27.35M | -65.08M | 181.04M | -148.60M | 43.31M | -16.98M | 68.53M | -11.12M | 67.75M | -22.57M |