|
Net Income
|
23.32 | -0.01M | -0.00M | -65.60M | 70.12 | 0.00M | 0.00M | 41.30M | 0.01M | 26.05M | 0.07M | 0.07M | 0.01M | 14.33M | -0.07M | -0.02M | 0.04M | -179.36M | | -0.01M | 0.03M | -86.65M | | | -0.05M | -207.09M | | | -0.05M |
|
Deferred Taxes
|
-0.01M | 0.25M | -0.32M | -0.39M | | | | | 0.01M | 0.00M | | | 0.17M | 0.02M | 0.02M | | -0.04M | 0.04M | | | | | | | | 0.03M | 0.03M | | |
|
Cash from Discontinued Operations
|
23.46 | 0.03M | -0.06M | -32.24M | -7.16 | -0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | -0.07M | 0.03M | 175.52M | | -0.00M | 0.02M | 9.85M | | | -0.01M | 42.27M | | | 0.00M |
|
Asset Writedowns and Impairment
|
8.67 | 0.01M | | 0.06M | | | | | | | | | -0.01M | 781.33 | | | | | | | -13.06 | 5.40M | | | | | | | |
|
Non-cash Items
|
| | | 6.72M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
11.67 | 0.02M | 0.00M | -67.21M | 1.56 | 0.00M | 401.59 | 46.72M | | | -0.03M | -0.05M | -0.11M | 145.02M | 0.10M | 0.07M | 0.08M | 209.73M | 0.05M | 0.01M | 0.05M | 39.09M | 0.04M | 0.06M | 0.03M | 19.34M | 0.03M | 0.01M | 0.08M |
|
Amortizatization of Intangibles
|
102.00 | 140.25 | 161.60 | 0.67M | 178.63 | 167.00 | 27.12 | 13.67M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | 0.09M | | | | 0.15M | | | | -83.09M | | | | | | | | | | | |
|
Change in Taxes
|
-13.08 | 247.82 | -323.20 | | 225.71 | -684.59 | -103.30 | | 0.00M | | 790.08 | 0.00M | 0.00M | 24.56M | -787.88 | -0.00M | 0.00M | 22.13M | | -0.01M | 0.01M | 3.58M | | | 0.01M | 2.22M | | | -148.47 |
|
Sales of Property, Plant and Equipment
|
1.31 | 107.57 | 338.93 | 0.47M | 99.70 | 0.01M | | | | | | | | | | | | | | | | | 507.33 | 38.77 | 0.00M | 2.14M | 103.08 | -82.63 | |
|
Change in Intangibles
|
| | | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
11.43 | 0.02M | 0.01M | 35.37M | 22.92 | 0.04M | 0.01M | | | | 0.01M | 0.00M | 0.00M | | 0.05M | 0.05M | 0.01M | | 0.08M | 0.09M | 0.05M | | 0.02M | 0.01M | 0.01M | | 0.00M | 0.01M | 0.02M |
|
Cash from Investing Activities
|
4.71 | 0.01M | -0.00M | -3.07M | -7.35 | 0.01M | -0.02M | -95.88M | | | -56.09 | 0.12M | 0.06M | -277.92M | -0.11M | -0.12M | -0.23M | -420.71M | 0.00M | 0.03M | -0.01M | -14.32M | -0.03M | -0.03M | -0.03M | -75.98M | -0.02M | -0.02M | -0.01M |
|
Cash from Financing Activities
|
0.00M | 0.00M | -0.01M | 2.25M | -605.12 | -232.02 | 219.52 | 233.84M | | | 0.02M | -0.01M | -0.01M | 449.58M | -0.01M | -0.04M | -0.00M | -59.27M | 0.00M | 0.01M | 0.04M | 77.38M | -0.01M | -0.13M | -0.01M | -172.35M | 0.04M | -0.02M | -0.01M |
|
Exchange Rate Effect
|
3.25 | 0.00M | -0.00M | 0.40M | 3.92 | 358.45 | 526.84 | 1.25M | | | 0.01M | -0.00M | 216.99 | -0.08M | -0.00M | 0.01M | 0.00M | -19.44M | 0.01M | 0.01M | -0.01M | 0.69M | 0.00M | -0.01M | -88.96 | 10.55M | -0.00M | -0.01M | -0.00M |
|
Change in Cash
|
20.04 | -0.02M | -0.01M | -33.06M | -15.12 | 221.71 | -0.02M | 184.70M | | | -0.03M | | | | -0.04M | | | -270.25M | 0.01M | | | 102.24M | -0.09M | -0.22M | 0.01M | -228.80M | -0.02M | -0.01M | -0.10M |
|
Beginning Cash Balance
|
0.06M | 0.08M | 0.05M | 33.11M | 0.03M | 42.54M | 24.29M | 121.95M | | 503.84M | 0.54M | 0.51M | 0.50M | 800.01M | 0.83M | 0.74M | 0.47M | 693.81M | 0.44M | 0.50M | 0.54M | 547.74M | 0.56M | 0.46M | 0.24M | 652.82M | 0.32M | 0.31M | 0.31M |
|
Free Cash Flow
|
11.67 | 0.02M | 0.00M | -67.21M | 1.56 | 0.00M | 401.59 | 46.72M | | | -0.03M | -0.05M | -0.11M | 145.02M | 0.10M | 0.07M | 0.08M | 209.73M | 0.05M | 0.01M | 0.05M | 39.09M | 0.04M | 0.06M | 0.03M | 19.34M | 0.03M | 0.01M | 0.08M |
|
Net Cash Flow
|
0.00M | 0.03M | -0.01M | -68.03M | -610.91 | 0.01M | -0.02M | 184.69M | | | -0.01M | 0.06M | -0.06M | 316.68M | -0.01M | -0.09M | -0.16M | -270.25M | 0.06M | 0.05M | 0.08M | 102.15M | -0.00M | -0.10M | -0.00M | -228.99M | 0.05M | -0.03M | 0.06M |