|
Net Income
|
-2.20M | -1.00M | -97.40M | -3.40M | -1.30M | -0.90M | -21.70M | -4.20M | -26.10M | -19.10M | -0.10M | 0.50M | -0.30M | -0.80M | 0.40M | -0.50M | 0.20M | 0.40M | 3.90M | 0.50M | 0.10M | 4.00M | -5.90M | 3.20M | -0.30M | 1.00M | 0.50M | 0.10M | -0.10M | | 1.10M | | | | 0.30M | | | | 0.10M | 23.40M | 21.40M | 25.30M | 26.00M | 22.20M | 29.70M | 29.20M | 19.50M | 20.50M | 33.50M | 31.80M | 34.60M | 27.40M | 40.30M | 43.30M | 46.40M | 51.60M | 60.80M | 53.90M | 50.00M | 46.30M | 71.40M | 68.10M |
|
Share-based Compensation
|
| 0.70M | -0.80M | 0.80M | 0.50M | 0.30M | 0.20M | 0.70M | 0.70M | 0.70M | 0.50M | 0.60M | 1.20M | 0.50M | 1.70M | 0.90M | 1.90M | 1.20M | 2.10M | 1.10M | 2.00M | 1.70M | 2.00M | 0.40M | 1.80M | 1.20M | 1.40M | 0.40M | 2.30M | 0.80M | 1.10M | 0.80M | 3.20M | 1.80M | 1.80M | 1.40M | 2.80M | 1.70M | 2.90M | 1.00M | 2.90M | 1.50M | 3.00M | 1.30M | 2.50M | 1.70M | 2.10M | 2.40M | 3.00M | 2.10M | 2.70M | 2.00M | 3.80M | 3.10M | 4.20M | 4.40M | 4.40M | 3.40M | 3.40M | 2.40M | 5.70M | 3.60M |
|
Deferred Taxes
|
| | | | | | -0.30M | -3.70M | 2.10M | 4.20M | -7.40M | 0.50M | -95.40M | 3.60M | -19.20M | 4.70M | 7.30M | 2.70M | 4.20M | 8.90M | 5.70M | 5.70M | 5.60M | 5.90M | 1.10M | 2.60M | -1.70M | 4.00M | -1.20M | 0.50M | -18.20M | 0.70M | 1.30M | -0.20M | -7.40M | 1.20M | 2.80M | 4.60M | -5.30M | 2.80M | 3.20M | 2.40M | -2.60M | 0.50M | -0.50M | -8.00M | 1.50M | 0.30M | 2.90M | -2.90M | -4.50M | -0.30M | 2.50M | -0.20M | -2.30M | 0.80M | 1.50M | 1.70M | 0.90M | 0.70M | -0.50M | 8.70M |
|
Cash from Discontinued Operations
|
| -0.50M | 3.80M | -0.90M | -8.10M | -2.60M | 1.30M | -8.40M | -1.60M | -11.10M | -4.90M | -1.70M | -3.30M | -0.10M | 15.10M | -0.20M | -0.10M | | -8.50M | 2.50M | -5.90M | 10.90M | -1.40M | 1.30M | | -0.50M | -2.80M | | -0.30M | -0.20M | -0.20M | | | -0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 1.90M | | | | 2.00M | | | | 2.30M | | | | | | | | | 2.60M | 0.30M | 0.30M | | 2.40M | 0.20M | | 0.10M | 1.90M | 0.50M | 0.10M | 0.40M | 0.10M | 0.20M | 0.10M | 0.10M | 1.10M | 0.50M | 0.30M | 0.20M | 4.00M | 2.60M | 2.40M | 0.10M | 4.00M | 3.70M | 0.10M | 2.90M | 1.50M | 1.00M | 0.50M | 3.20M | 3.80M | 1.60M | 0.20M | 1.40M | 4.10M | 1.80M | 0.10M | 0.10M | 8.60M | 2.80M | 0.80M |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.20M | 1.40M | 1.90M | -2.90M | | | | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 1.20M | | | | 1.00M | | | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 22.70M | 15.50M | -18.20M | 11.70M | 18.90M | 1.70M | 11.00M | -1.50M | 9.30M | 30.40M | -14.90M | 25.80M | 26.40M | 37.50M | -7.20M | 30.90M | 20.90M | 36.50M | 3.30M | 27.50M | 37.10M | 29.30M | -6.70M | 11.90M | 12.70M | 8.80M | 13.70M | 32.10M | 6.30M | 21.40M | 10.30M | 27.50M | 34.00M | 21.00M | -8.80M | 34.60M | 32.80M | 44.80M | 5.20M | 59.80M | 14.60M | 56.70M | 26.00M | 13.30M | 15.80M | 46.70M | 7.00M | 15.40M | 10.00M | 39.40M | 7.10M | 35.90M | 48.00M | 103.40M | 31.30M | 40.60M | 68.80M | 90.60M | 36.70M | 59.70M | 61.10M |
|
Amortization of Goodwill
|
| | | -1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.10M | 0.10M | 0.10M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 5.60M | -3.40M | 5.80M | 0.70M | 3.10M | 3.40M | 3.20M | 3.40M | 3.00M | 3.60M | 3.40M | 3.50M | 3.50M | 0.60M | 3.60M | 3.70M | 3.80M | 0.40M | 3.00M | 3.20M | 2.90M | 3.20M | 3.00M | 4.20M | 5.80M | 6.10M | 5.70M | 6.60M | 9.00M | 8.70M | 8.60M | 9.00M | 9.40M | 9.40M | 9.50M | 9.80M | 10.80M | 11.40M | 10.80M | 11.10M | 11.20M | 11.70M | 12.20M | 12.60M | 12.70M | 12.90M | 13.40M | 13.70M | 13.60M | 14.00M | 14.30M | 15.50M | 15.30M | 15.30M | 15.40M | 15.80M | 16.50M | 17.60M | 18.70M | 19.90M | 20.30M |
|
Other Working Capital Changes
|
| -12.50M | -5.50M | 17.00M | -8.40M | 0.40M | -4.40M | -7.70M | 17.70M | 0.30M | -11.80M | 20.80M | 2.60M | -3.40M | -23.70M | 22.40M | -2.50M | -1.50M | -20.60M | 24.50M | -2.10M | -4.80M | -19.20M | 25.30M | 4.40M | 1.70M | -33.00M | 2.40M | -14.80M | 14.90M | -6.40M | 11.60M | 10.70M | -5.90M | -12.70M | 38.70M | 13.30M | 9.60M | -66.70M | 32.80M | -21.20M | 25.80M | -43.50M | 10.20M | 31.00M | 19.80M | -54.40M | 29.60M | 37.70M | 34.60M | -100.40M | 35.50M | 25.60M | 12.90M | -78.50M | 40.30M | 41.40M | 6.50M | -81.00M | 31.40M | 36.70M | 39.60M |
|
Capital Expenditures
|
| 3.90M | 0.90M | 4.30M | 2.30M | 4.00M | 2.90M | 3.40M | 2.10M | 3.70M | 3.80M | 4.40M | 5.10M | 4.20M | -2.10M | 4.20M | 5.20M | 3.90M | 0.40M | 2.70M | 2.90M | 3.10M | 0.90M | 2.00M | 1.60M | 1.20M | 1.30M | 1.10M | 1.60M | 2.60M | 2.70M | 3.00M | 4.00M | 3.10M | 4.00M | 4.50M | 4.90M | 11.80M | 14.20M | 9.50M | 6.80M | 8.00M | 5.40M | 4.30M | 5.00M | 3.20M | 24.90M | 33.70M | 7.80M | 4.10M | 7.40M | 6.00M | 9.70M | 5.70M | 8.90M | 8.40M | 15.80M | 7.90M | 8.50M | 5.60M | 7.30M | 7.00M |
|
Sales of Property, Plant and Equipment
|
| 0.60M | | 0.40M | 0.50M | 0.30M | 0.70M | 0.50M | 0.50M | 0.30M | 0.50M | 1.20M | 0.30M | 0.50M | -1.90M | | 0.10M | 0.20M | 0.20M | | | | | | | | | | | | | 0.10M | | | | | | 0.30M | | 0.30M | 0.20M | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 6.20M | 96.40M | | | | 269.20M | | | 3.00M | | | | | | 49.60M | | 0.80M | 5.40M | | -0.80M | 52.20M | | | 79.60M | 1.00M | 4.90M | 0.70M | 43.20M | 13.50M | 42.50M | -0.90M | -0.10M | | | | 39.70M | 82.10M | | |
|
Divestments
|
| | -1.10M | | | | | | | | | | | | -5.40M | 7.00M | | | 0.40M | -0.10M | -0.40M | 4.50M | | 82.30M | 5.70M | | -1.80M | -1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -3.30M | -1.80M | -3.90M | -1.80M | -3.70M | -2.20M | -5.00M | -1.00M | 78.70M | -2.80M | -2.20M | -4.80M | -3.70M | -5.20M | 2.80M | -5.10M | -3.70M | -5.60M | -2.80M | -2.70M | 0.90M | -8.20M | 73.60M | -180.30M | 4.80M | -1.10M | -2.20M | -270.70M | -2.50M | -2.80M | 0.10M | -4.00M | -3.20M | -3.90M | -4.50M | -4.90M | -60.90M | -14.10M | -8.40M | -12.80M | -8.00M | -5.20M | -56.40M | -4.90M | -3.20M | -104.20M | -34.30M | -11.70M | -4.10M | -49.60M | -19.40M | -52.00M | -4.30M | -8.00M | -7.60M | -15.40M | -7.80M | -48.10M | -87.70M | -6.60M | -7.00M |
|
Other financing activities
|
| 1.50M | -2.10M | -26.20M | -7.90M | -6.30M | 42.70M | 6.20M | | 0.70M | | 6.10M | 0.10M | | -0.10M | -0.20M | -0.20M | -0.20M | 2.80M | 3.00M | -3.30M | 0.80M | 1.10M | 1.10M | | | | -0.10M | -0.10M | -0.10M | 0.50M | 0.10M | | | -0.10M | | -0.10M | 1.10M | | 0.10M | | | -0.10M | 0.10M | | -0.20M | -0.10M | -0.10M | 0.30M | -0.30M | 2.00M | -0.10M | 0.10M | | -0.10M | -0.30M | | | -0.20M | -11.60M | -0.20M | -0.20M |
|
Cash from Financing Activities
|
| -9.60M | 30.50M | -26.30M | -7.90M | -5.90M | -5.40M | 6.90M | 1.30M | -78.80M | -2.10M | 1.00M | -15.80M | -15.60M | -35.20M | -3.50M | -17.40M | -11.70M | -21.10M | -10.00M | -6.40M | -10.60M | -6.00M | -67.70M | 43.50M | -4.70M | -8.20M | -5.60M | 218.60M | -13.00M | -9.30M | -12.70M | -22.20M | -31.70M | -14.60M | -1.40M | -14.00M | 25.90M | -35.10M | 41.40M | -42.90M | -14.50M | -37.40M | 4.00M | -9.00M | 21.40M | 10.00M | 26.10M | -11.20M | -0.50M | 21.10M | 3.10M | 26.10M | -50.40M | -76.70M | -35.30M | -25.20M | -36.70M | -23.80M | 16.90M | -46.70M | -64.60M |
|
Dividends Paid - Common
|
| 3.70M | 2.90M | 3.80M | -0.10M | | | | | | | | | | | | 1.90M | 1.90M | 1.80M | 3.80M | 3.70M | 3.80M | 4.30M | 4.30M | 4.30M | 4.20M | 4.10M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.80M | 4.80M | 4.90M | 4.80M | 4.80M | 4.90M | 4.80M | 4.80M | 4.90M | 4.80M | 4.90M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.40M | 5.50M | 5.40M | 5.50M | 6.10M | 6.10M | 6.10M | 7.30M | 7.40M | 7.30M | 7.30M | 8.60M | 8.60M | 8.50M |
|
Exchange Rate Effect
|
| | | -1.10M | -0.40M | 1.60M | 0.60M | 0.30M | | | | -0.80M | 0.10M | 0.80M | 0.70M | 0.10M | 0.10M | -0.60M | | -0.90M | 0.90M | -0.50M | -0.30M | 0.10M | -0.40M | -0.70M | -0.80M | 0.20M | 0.50M | 0.60M | 0.20M | 0.20M | -0.70M | -0.10M | -0.10M | | 0.20M | -0.50M | 0.40M | -0.40M | 0.10M | 0.50M | 1.50M | -0.50M | 0.30M | -0.50M | | -0.10M | -0.50M | -1.10M | 1.10M | 0.10M | 0.40M | -1.10M | 1.30M | -0.50M | -0.30M | 0.80M | -1.30M | 0.50M | 0.80M | 0.20M |
|
Change in Cash
|
| 2.80M | 46.10M | -49.40M | 1.60M | -1.10M | -3.70M | 3.90M | -3.10M | -1.20M | 20.60M | -16.90M | 0.30M | 7.80M | 2.90M | -7.80M | 8.20M | 4.90M | 1.30M | -7.40M | 12.90M | 30.30M | 14.80M | 1.30M | -38.60M | 12.10M | -5.10M | 6.10M | -19.80M | -8.80M | 9.30M | -2.10M | 0.60M | -1.00M | 2.40M | -14.70M | 15.90M | -2.70M | -4.30M | 37.80M | 4.20M | -7.40M | 15.50M | -26.90M | -0.30M | 33.50M | -47.50M | -1.30M | -8.00M | 4.30M | 12.00M | -9.10M | 10.40M | -7.80M | 20.00M | -12.10M | -0.30M | 25.10M | 17.40M | -33.60M | 7.20M | -10.30M |
|
Free Cash Flow
|
| 18.80M | 14.60M | -22.50M | 9.40M | 14.90M | -1.20M | 7.60M | -3.60M | 5.60M | 26.60M | -19.30M | 20.70M | 22.20M | 39.60M | -11.40M | 25.70M | 17.00M | 36.10M | 0.60M | 24.60M | 34.00M | 28.40M | -8.70M | 10.30M | 11.50M | 7.50M | 12.60M | 30.50M | 3.70M | 18.70M | 7.30M | 23.50M | 30.90M | 17.00M | -13.30M | 29.70M | 21.00M | 30.60M | -4.30M | 53.00M | 6.60M | 51.30M | 21.70M | 8.30M | 12.60M | 21.80M | -26.70M | 7.60M | 5.90M | 32.00M | 1.10M | 26.20M | 42.30M | 94.50M | 22.90M | 24.80M | 60.90M | 82.10M | 31.10M | 52.40M | 54.10M |
|
Net Cash Flow
|
| 9.80M | 44.20M | -48.40M | 2.00M | 9.30M | -5.90M | 12.90M | -1.20M | 9.20M | 25.50M | -16.10M | 5.20M | 7.10M | -2.90M | -7.90M | 8.40M | 5.50M | 9.80M | -9.50M | 18.40M | 27.40M | 15.10M | -0.80M | -124.90M | 12.80M | -0.50M | 5.90M | -20.00M | -9.20M | 9.30M | -2.30M | 1.30M | -0.90M | 2.50M | -14.70M | 15.70M | -2.20M | -4.40M | 38.20M | 4.10M | -7.90M | 14.10M | -26.40M | -0.60M | 34.00M | -47.50M | -1.20M | -7.50M | 5.40M | 10.90M | -9.20M | 10.00M | -6.70M | 18.70M | -11.60M | | 24.30M | 18.70M | -34.10M | 6.40M | -10.50M |