|
Net Income
|
12.81M | 12.51M | 8.97M | 7.94M | 12.70M | 12.07M | 13.30M | 14.01M | 16.37M | 10.87M | 9.61M | 10.37M | 15.59M | 11.30M | 6.11M | 1.04M | 15.30M | 14.34M | 13.89M | -0.84M | 40.81M | 3.50M | 0.18M | -6.07M | 32.88M | 8.03M | 2.04M | -1.34M | 40.75M | 19.27M | 13.64M | 12.23M | 70.03M | 29.83M | 4.57M | 14.27M | 64.04M | 34.69M | -0.53M | 1.69M | 46.84M | 3.29M | -2.99M | -24.02M | 25.73M | 24.93M | 7.33M | -10.52M | 38.62M | 15.01M | 4.70M | 5.88M | 36.01M | 0.58M | -6.26M | -23.60M | 4.75M | -28.71M | -7.84M | 5.10M | 25.77M | -47.02M | -30.79M |
|
Share-based Compensation
|
1.84M | | | 2.01M | 1.86M | 2.46M | 2.72M | 2.48M | 3.49M | 3.13M | 2.42M | 3.69M | 2.89M | 3.60M | 4.17M | 4.03M | 3.97M | 4.71M | 5.47M | 6.18M | 5.21M | 6.40M | 7.50M | 7.91M | 5.64M | 7.40M | 7.90M | 7.38M | 6.53M | 9.90M | 11.00M | 13.35M | 9.36M | 11.20M | 16.77M | 12.72M | 14.81M | 8.43M | 6.89M | -0.55M | 11.38M | 13.60M | 11.81M | 16.90M | 17.24M | 8.37M | 11.51M | 14.31M | 14.86M | 5.63M | 10.81M | 3.51M | 9.18M | 10.62M | 7.93M | 6.01M | 8.62M | 7.25M | 8.19M | 5.87M | 3.02M | 5.74M | 5.26M |
|
Deferred Taxes
|
| | | -0.73M | 0.11M | | | 0.14M | | | -0.03M | 5.82M | 0.19M | -0.00M | 0.08M | 5.19M | | | | 0.46M | -0.02M | 0.03M | 0.02M | -0.43M | | 0.00M | -0.39M | 1.66M | | | | 2.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | 22.97M | 6.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.21M | | | 0.01M | 0.00M | 0.02M | 0.12M | 0.30M | -0.43M | 0.07M | -0.06M | 0.06M | 0.04M | -0.04M | 0.01M | 1.49M | 0.01M | -0.01M | 1.72M | 1.50M | -7.62M | 0.10M | | -0.68M | 1.17M | -6.67M | 11.82M | 15.99M | 2.16M | -7.50M | 4.84M | 5.34M | 15.90M | 8.48M | 8.80M | 12.83M | 11.83M | 5.05M | 1.28M | 3.18M | 35.00M | | | | 35.00M | | | | 35.00M | | | | 35.00M | | | | 35.00M | | | | 24.50M | 0.28M | |
|
Asset Writedowns and Impairment
|
9.09M | | | 11.18M | 13.40M | 17.32M | 15.49M | 14.35M | 14.45M | 16.14M | 16.09M | 15.66M | 15.47M | 13.09M | 9.61M | 9.11M | 8.49M | | | -26.23M | 15.19M | 5.00M | 0.70M | 57.55M | 16.77M | 23.02M | 18.91M | 16.15M | 18.25M | 19.19M | 21.07M | 18.64M | 18.39M | 23.43M | 21.54M | -50.92M | 2.50M | 1.55M | 1.26M | 1.33M | 1.32M | 3.08M | 2.35M | 14.98M | 2.99M | 7.22M | 3.99M | 5.62M | 4.70M | 2.71M | 3.16M | 3.20M | 1.19M | 4.34M | 1.83M | 17.41M | 7.62M | 3.64M | 4.25M | 4.25M | 2.86M | 3.75M | 4.64M |
|
Cash from Operations
|
33.46M | | | 6.01M | 40.88M | 14.90M | 20.73M | 17.54M | 37.26M | 19.28M | 26.77M | 18.71M | 24.50M | 62.62M | 5.87M | 29.52M | -0.17M | 24.68M | 22.31M | 22.39M | 84.50M | 33.68M | -4.42M | 43.19M | 71.30M | 20.38M | 10.36M | 12.48M | 94.86M | 48.85M | 19.64M | 54.96M | 88.87M | 78.82M | 46.65M | 36.71M | 115.39M | 51.68M | 37.59M | -14.75M | 104.13M | 57.39M | 37.34M | 10.33M | 80.67M | 38.78M | 27.78M | 19.80M | 115.64M | 71.81M | 64.63M | 25.61M | 100.53M | 27.23M | 4.68M | -34.93M | 89.18M | 31.50M | -16.28M | -23.01M | 108.72M | 68.98M | 23.33M |
|
Amortizatization of Intangibles
|
| | | | | 0.07M | 0.09M | 0.09M | 0.26M | 0.36M | 0.33M | 0.23M | 0.17M | 0.10M | 0.18M | 0.32M | 0.31M | 0.23M | 0.29M | 3.70M | 5.33M | 5.88M | 5.92M | 6.08M | 5.77M | 5.75M | 5.75M | 5.75M | 6.56M | 8.19M | 8.18M | 8.18M | 8.24M | 8.18M | 8.18M | 8.21M | 8.17M | 8.18M | 8.17M | 8.09M | 7.28M | 6.95M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.97M | 6.52M | 5.66M | 5.66M | 5.66M | 5.66M | 7.28M | 5.65M | 5.71M | 5.66M | 5.38M | 5.25M | 5.00M | 5.20M | 5.20M | 5.20M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.29M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 1.00M | 0.13M | 0.13M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 2.04M | 2.18M | 2.53M | 2.96M | 3.28M | 3.56M | 3.65M | 4.09M | 4.82M | 5.57M | 6.35M | 6.65M | 6.90M | 7.07M | 7.66M | 7.89M | 7.89M | 9.00M | 9.38M | 9.10M | 9.58M | 10.45M | 11.40M | 10.22M | 9.17M | 8.67M | 8.75M | 8.39M | 8.14M | 8.19M | 8.92M | 9.29M | 9.94M | 10.43M | 10.88M | 12.12M | 12.93M | 13.56M | 13.70M | 14.48M | 14.84M | 14.99M | 13.20M | 13.98M | 15.27M | 14.58M | 13.80M | 14.60M | 14.48M | 14.22M | 13.70M | 13.89M | 14.72M | 16.41M | 16.43M | 15.83M | 15.47M | 15.69M | 15.18M | 16.08M | 16.27M |
|
Change in Receivables
|
| | 11.57M | 19.99M | 10.76M | 17.00M | 16.73M | 26.02M | 20.33M | 14.78M | 16.30M | 14.69M | 26.53M | 2.80M | 10.50M | 8.37M | -15.67M | 12.21M | 9.88M | 24.05M | 2.31M | 1.45M | 13.50M | 37.19M | 2.43M | 23.84M | 17.00M | 31.58M | -5.45M | 13.40M | 27.91M | 32.50M | 12.63M | 18.75M | 24.11M | -37.38M | -4.34M | -4.36M | 8.00M | 25.94M | 3.36M | -11.95M | -0.04M | 24.80M | 11.52M | -10.76M | 20.16M | 11.55M | -7.10M | 1.49M | 3.13M | 10.29M | -16.02M | 8.22M | 6.72M | 61.56M | -13.19M | -9.81M | 13.00M | 51.62M | -0.50M | -21.83M | 47.39M |
|
Change in Accured Expenses
|
| | -1.36M | 12.16M | 6.30M | -11.51M | 2.39M | -1.68M | 18.80M | 1.39M | 1.62M | 9.67M | -7.68M | 9.88M | 9.15M | 15.56M | -6.35M | -9.98M | 5.86M | 11.64M | -9.41M | -10.49M | -9.13M | 42.21M | -12.45M | -3.90M | -1.26M | -1.55M | -13.27M | 3.98M | -3.25M | 40.52M | -18.94M | 2.55M | 3.07M | 25.79M | -10.22M | -20.99M | 11.07M | 11.99M | 9.86M | 3.81M | 5.81M | 18.17M | 20.20M | -35.71M | -2.20M | 12.40M | -4.43M | 16.48M | 24.01M | 5.04M | -10.41M | -4.58M | -0.51M | 16.20M | 5.79M | 6.24M | -36.55M | 5.07M | 11.99M | -5.65M | 69.97M |
|
Change in Taxes
|
10.11M | | | 7.98M | 7.72M | 5.14M | -2.47M | 3.01M | 2.58M | 1.09M | 1.26M | -6.24M | 8.07M | 6.37M | -6.89M | -13.64M | 8.64M | 5.32M | -3.58M | -10.36M | 24.09M | 3.33M | -10.75M | -6.45M | 18.59M | -5.96M | -13.20M | -3.09M | 21.63M | 2.92M | -9.84M | -9.64M | 10.14M | -2.68M | -5.01M | -3.71M | 15.73M | 5.20M | 5.03M | -14.28M | 11.80M | 3.60M | -6.57M | 0.69M | 7.17M | -9.13M | 0.11M | -12.28M | 12.02M | -0.06M | -4.86M | 4.61M | 9.88M | -8.17M | -9.56M | 2.25M | 2.20M | -2.07M | -4.93M | 4.78M | 7.71M | -21.36M | -5.01M |
|
Other Working Capital Changes
|
| | -0.43M | 5.98M | -2.54M | -1.99M | 0.37M | 8.42M | -5.45M | 17.93M | -1.46M | 10.30M | -6.22M | -10.82M | 11.37M | 10.94M | -6.18M | -4.21M | -1.21M | 10.52M | -5.62M | -5.10M | -3.57M | 20.06M | -7.46M | -5.27M | 0.17M | 10.41M | -8.13M | -5.14M | 0.50M | 29.61M | -6.48M | -3.51M | -1.59M | 21.52M | -10.72M | -8.08M | -0.59M | 31.42M | -9.36M | -5.74M | 0.03M | 17.59M | -7.16M | -5.38M | -1.78M | 23.50M | -13.31M | -2.50M | 0.96M | 9.43M | -9.95M | -7.52M | -1.90M | -0.18M | -17.03M | 4.10M | -3.09M | 15.11M | -1.72M | -10.44M | 1.31M |
|
Capital Expenditures
|
| | 3.83M | 3.14M | 5.39M | 5.84M | 5.77M | 6.08M | 7.83M | 9.06M | 6.42M | 17.13M | 8.89M | 8.13M | 9.90M | 8.83M | 10.51M | 3.58M | 9.70M | 15.54M | 14.14M | 10.90M | 12.33M | 10.46M | 12.18M | 11.80M | 9.29M | 10.01M | 11.84M | 9.08M | 11.45M | 11.77M | 13.39M | 13.99M | 16.02M | 17.63M | 19.31M | 18.43M | 20.44M | 20.03M | 15.74M | 15.65M | 12.50M | 15.14M | 10.47M | 13.35M | 15.82M | 17.79M | 19.01M | 17.53M | 24.07M | 23.72M | 19.53M | 18.59M | 17.38M | 20.44M | 14.49M | 17.00M | 20.67M | 22.12M | 19.42M | 19.49M | 19.78M |
|
Acquisitions
|
| | | | | | | 5.08M | 32.05M | 1.38M | -0.03M | -1.58M | | | | | | 14.86M | | 212.10M | 65.21M | | | | | | | | 139.26M | 2.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | -3.84M | -3.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 10.00M | 10.15M | 8.05M | 12.07M | 35.73M | 25.62M | 54.23M | 27.84M | 32.91M | 58.16M | 47.45M | 35.82M | 23.24M | 46.76M | 21.97M | 11.56M | 23.78M | 27.13M | 25.95M | 27.94M | 29.15M | 22.51M | 28.99M | 14.24M | 14.55M | 13.55M | 17.68M | 11.61M | 16.49M | 32.61M | 12.95M | 37.41M | 22.21M | 38.40M | 25.51M | 162.16M | 0.16M | 11.06M | 34.36M | 38.30M | 51.82M | 72.48M | 86.11M | 79.53M | 79.33M | 48.78M | 37.07M | 45.15M | 49.34M | 45.11M | 45.78M | 48.94M | 59.97M | 78.01M | 54.52M | 675.93M | 0.35M |
|
Cash from Investing Activities
|
7.07M | | | -3.11M | -18.54M | -37.91M | 4.23M | 1.78M | -145.45M | -12.58M | -11.39M | -40.91M | 11.85M | -17.71M | -73.05M | 25.52M | 28.82M | -30.17M | -53.30M | -132.70M | -80.97M | -90.00M | -26.84M | 22.10M | -25.28M | -26.82M | -54.02M | 34.12M | -127.95M | -33.15M | 1.70M | 14.24M | -10.50M | -59.88M | -50.72M | 6.14M | -40.29M | -38.51M | -21.32M | -53.73M | -73.87M | 49.14M | -81.21M | -679.89M | -108.26M | -157.44M | -133.96M | -968.83M | -300.61M | -348.88M | -178.61M | 7.92M | -32.72M | 23.14M | 28.00M | 14.74M | -4.53M | 12.31M | 78.03M | -4.42M | -63.46M | 565.12M | -789.12M |
|
Other financing activities
|
9.98M | 16.52M | 58.71M | 24.84M | 106.07M | 0.70M | 0.10M | 3.07M | 1.27M | -7.30M | 8.70M | 156.83M | 23.57M | -20.66M | -12.10M | 30.32M | 306.77M | -66.75M | -17.73M | 123.54M | 78.87M | -36.19M | -108.06M | 152.12M | -15.21M | -78.89M | 34.93M | 144.44M | 88.95M | -122.04M | 130.36M | 187.50M | 271.09M | -225.21M | -51.39M | -11.23M | 621.00M | -480.89M | -273.24M | 279.23M | 442.02M | 384.19M | 282.15M | 445.84M | 859.87M | -734.33M | 95.51M | 334.01M | 318.28M | -233.04M | 97.43M | -25.53M | -104.41M | -111.90M | -22.11M | 78.98M | 451.96M | 161.31M | -65.80M | 170.50M | 159.77M | -73.46M | 117.70M |
|
Cash from Financing Activities
|
0.30M | | | 29.02M | 2.89M | 3.24M | 0.37M | 7.82M | 2.37M | -3.21M | 28.92M | 151.37M | 40.22M | -11.04M | -10.05M | 38.79M | 295.57M | -62.34M | -15.90M | 201.81M | 150.56M | -58.05M | -125.93M | 99.68M | -78.39M | -163.20M | 71.08M | 94.83M | 94.23M | -177.70M | 105.40M | 170.25M | 266.28M | -254.99M | -76.45M | 14.19M | 510.51M | -593.38M | -252.51M | 270.25M | 469.89M | 264.58M | 248.53M | 24.20M | 1,247.58M | -702.73M | 19.85M | 465.70M | 185.97M | -267.09M | 150.58M | -32.75M | -161.65M | -110.93M | 17.30M | -8.74M | 347.88M | 154.38M | 74.62M | 166.27M | 135.19M | -94.43M | 90.60M |
|
Net Equity Issued and Repurchased
|
| 1.17M | 0.97M | 0.97M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | 20.60M | 31.92M | 25.23M | -19.77M | 25.33M | 27.14M | -105.81M | 3.50M | 44.30M | 129.17M | 76.57M | 33.87M | -77.23M | 93.82M | 324.22M | -67.83M | -46.88M | 91.51M | 154.09M | -114.37M | -157.20M | 164.97M | -32.38M | -169.63M | 27.41M | 141.44M | 61.13M | -162.00M | 126.74M | 239.46M | 344.65M | -236.05M | -80.52M | 57.04M | 585.61M | -580.21M | -236.24M | 201.78M | 500.15M | 371.10M | 204.66M | -645.37M | 1,219.99M | -821.38M | -86.33M | -483.34M | 1.00M | -544.16M | 36.59M | 0.77M | -93.84M | -60.56M | 49.98M | -28.93M | 432.53M | 198.19M | 136.38M | 138.84M | 180.45M | 539.67M | -675.20M |
|
Free Cash Flow
|
33.46M | | -3.83M | 2.87M | 35.48M | 9.06M | 14.97M | 11.46M | 29.43M | 10.22M | 20.35M | 1.58M | 15.62M | 54.49M | -4.03M | 20.68M | -10.68M | 21.10M | 12.61M | 6.85M | 70.35M | 22.78M | -16.75M | 32.73M | 59.12M | 8.58M | 1.07M | 2.47M | 83.02M | 39.77M | 8.19M | 43.19M | 75.48M | 64.83M | 30.63M | 19.08M | 96.07M | 33.25M | 17.15M | -34.78M | 88.39M | 41.73M | 24.83M | -4.81M | 70.20M | 25.43M | 11.96M | 2.01M | 96.63M | 54.28M | 40.56M | 1.88M | 81.00M | 8.65M | -12.70M | -55.37M | 74.68M | 14.50M | -36.95M | -45.13M | 89.30M | 49.49M | 3.54M |
|
Net Cash Flow
|
40.83M | | | 31.92M | 25.23M | -19.77M | 25.33M | 27.14M | -105.81M | 3.50M | 44.30M | 129.17M | 76.57M | 33.87M | -77.23M | 93.82M | 324.22M | -67.83M | -46.88M | 91.51M | 154.09M | -114.37M | -157.20M | 164.97M | -32.38M | -169.63M | 27.41M | 141.44M | 61.13M | -162.00M | 126.74M | 239.46M | 344.65M | -236.05M | -80.52M | 57.04M | 585.61M | -580.21M | -236.24M | 201.78M | 500.15M | 371.10M | 204.66M | -645.37M | 1,219.99M | -821.38M | -86.33M | -483.34M | 1.00M | -544.16M | 36.59M | 0.77M | -93.84M | -60.56M | 49.98M | -28.93M | 432.53M | 198.19M | 136.38M | 138.84M | 180.45M | 539.67M | -675.20M |