|
Net Income
|
| -6.70M | -10.45M | 19.36M | 39.90M | -17.70M | -9.00M | 35.56M | 68.09M | -14.80M | -14.50M | 95.62M | 128.49M | -37.60M | 45.29M | 23.64M | 140.40M | 1.87M | -29.78M | 66.15M | 1.97M | -37.86M | 98.24M | -7.19M | 3.92M | 151.36M | 72.28M | -3.40M | 3.05M | 137.25M | 42.97M | -54.92M | 4.61M | -49.62M | 59.47M | 31.43M | -103.85M | -3.15M |
|
Share-based Compensation
|
| 0.09M | 0.10M | 1.05M | 0.78M | 4.47M | 0.15M | 0.40M | 0.55M | 0.47M | 0.31M | 1.22M | 2.05M | 1.43M | 1.42M | 3.03M | 4.47M | 1.94M | 3.53M | 5.90M | 0.16M | 5.49M | 8.49M | | | | 8.25M | 2.81M | | | 8.45M | 1.63M | | 4.54M | 7.02M | 3.76M | 6.69M | 10.11M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 3.55M | | | | | | | | 2.67M | | | | | | |
|
Cash from Discontinued Operations
|
| | 46.94M | 9.14M | -26.82M | | -59.50M | -10.37M | 142.63M | | -119.76M | -13.54M | 186.83M | -135.57M | -134.76M | -137.14M | 198.93M | | -62.50M | 254.65M | | -146.57M | 284.49M | | | | 258.61M | | | | 255.84M | -106.05M | | -141.68M | 249.33M | | -187.56M | 240.95M |
|
Gains from Investment Securities
|
0.00M | -0.00M | 5.63M | -0.32M | -0.24M | 0.09M | 0.07M | 3.27M | 0.39M | -0.24M | -0.23M | 1.45M | 27.20M | -2.63M | -1.94M | -1.97M | 0.15M | 3.59M | 0.08M | 0.08M | -6.47M | -9.70M | -7.70M | | | | -0.07M | 1.48M | | | 0.07M | -4.01M | | 0.29M | 0.64M | -0.42M | 0.44M | 0.50M |
|
Non-cash Items
|
| | | | | | | | | 1.66M | | 54.62M | 155.77M | 6.84M | | 69.33M | 193.18M | -11.36M | | | -1.58M | | | 9.08M | | | | 7.69M | | | | | | | | | | |
|
Change in Working Capital
|
0.00M | 0.06M | | | | 54.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.83M | | | 73.96M |
|
Change in Taxes
|
0.06M | -0.09M | | 4.00M | 10.60M | 1.95M | | 5.98M | 18.50M | 3.09M | | 24.94M | 29.77M | -0.30M | | | 27.41M | -18.09M | | 14.62M | | | 15.95M | 2.37M | | 35.35M | 14.15M | 3.99M | | 39.24M | 5.88M | 7.12M | | -28.80M | 33.24M | 12.13M | -36.55M | 36.41M |
|
Cash from Operations
|
0.01M | 0.07M | 46.94M | 9.14M | -26.82M | 65.95M | 59.50M | 10.37M | 142.63M | 30.07M | -119.76M | 131.73M | 186.83M | 135.57M | -134.76M | -137.14M | 198.93M | -14.35M | -62.50M | 254.65M | | -144.11M | 286.95M | | | | 258.61M | 5.18M | | | 255.84M | -106.05M | | -141.68M | 249.33M | 95.96M | -187.56M | 240.95M |
|
Amortizatization of Intangibles
|
| | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | 9.75M | 4.36M | 46.20M | 11.36M | 11.08M | 36.04M | 74.70M | 16.06M | -12.71M | 54.62M | 155.77M | 12.56M | -12.48M | 69.33M | 193.18M | 6.43M | 25.96M | 142.33M | | 34.60M | 196.96M | | | | 156.86M | 35.43M | | | 171.88M | -47.42M | | 28.00M | 173.17M | 61.18M | -76.81M | 176.95M |
|
Depreciation & Amortization (CF)
|
| 0.72M | 1.12M | 1.14M | 1.47M | 1.28M | 1.64M | 2.31M | 1.89M | 2.69M | 3.41M | 4.05M | 11.59M | 10.00M | 8.60M | 16.97M | 27.11M | 11.14M | 24.16M | 47.32M | 15.16M | 39.21M | 52.37M | 10.11M | | | 58.35M | 22.12M | | | 67.58M | 24.27M | | 47.57M | 69.86M | 23.14M | 45.71M | 68.87M |
|
Capital Expenditures
|
| | 3.15M | 5.33M | 3.16M | 0.45M | 4.16M | 2.87M | 8.42M | 4.91M | -1.63M | 6.96M | 16.21M | 0.98M | -0.97M | -13.41M | -24.76M | -9.42M | -5.25M | -13.86M | | -10.98M | -17.85M | | | | -16.87M | -16.50M | | | -34.01M | -1.63M | | -3.96M | -10.68M | -1.95M | -8.07M | -19.21M |
|
Change in Intangibles
|
| | 1.06M | 2.00M | 1.56M | -12.48M | 0.97M | 1.75M | 2.44M | 0.87M | -2.17M | 6.12M | 10.30M | 2.93M | -2.91M | -6.14M | -10.45M | -2.39M | -1.35M | -2.53M | | -3.74M | -6.19M | | | | -0.66M | -0.96M | | | -0.51M | -0.22M | | | -0.07M | -0.07M | | |
|
Acquisitions
|
| | 0.39M | | | 0.16M | -0.22M | -0.16M | 0.08M | | | | -25.30M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | 4.60M | 7.32M | -27.91M | 15.86M | -5.35M | -4.78M | -10.94M | | -3.80M | -9.33M | -38.87M | -3.91M | -3.89M | -19.55M | -35.21M | | -6.60M | -16.38M | | -12.65M | -19.76M | | | | -15.77M | | | | -43.85M | -1.71M | | -4.03M | -11.03M | | -8.36M | -19.57M |
|
Cash from Investing Activities
|
3.54M | -3.60M | 4.60M | 7.32M | 4.72M | 16.22M | 5.35M | 4.78M | 10.94M | 5.78M | -3.80M | 13.08M | 51.82M | 3.91M | -3.89M | -19.55M | -35.21M | -11.81M | -6.60M | -16.38M | | -15.11M | -24.68M | | | | -15.77M | -17.68M | | | -43.85M | -1.71M | | -4.03M | -11.03M | -2.09M | -8.36M | -19.57M |
|
Other financing activities
|
| | 50.86M | 19.98M | -62.60M | | 67.38M | 15.31M | -93.28M | | 61.47M | 36.57M | -94.40M | 91.36M | 90.81M | 115.09M | -154.48M | | -13.05M | -21.28M | | -137.35M | -172.76M | | | | -32.79M | -13.09M | | | -36.51M | -15.44M | | -29.98M | -45.93M | -15.05M | -29.29M | -45.29M |
|
Cash from Financing Activities
|
3.54M | 3.60M | 50.86M | 19.98M | -62.60M | -81.97M | 67.38M | 15.31M | 93.28M | 0.63M | 61.47M | 97.23M | 94.40M | 91.36M | 90.81M | 115.09M | -154.48M | -4.93M | 163.25M | 164.08M | | -137.35M | -172.76M | | | | -70.14M | -33.58M | | | -150.14M | 44.30M | | 86.78M | -88.84M | -61.32M | 27.76M | -43.65M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 3.76M | -3.74M | -7.27M | -12.95M | -5.68M | -13.05M | -21.28M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | -1.42M | | -5.10M | 0.87M | 8.15M | -0.47M | -0.69M | -1.14M | 0.30M | 0.30M | 0.38M | 0.23M | 0.97M | -0.68M | -3.75M | | -4.85M | 3.33M | | | | 3.02M | 3.40M | | | -0.73M | 1.86M | | 3.15M | 4.73M | 1.74M | 2.33M | -4.87M |
|
Change in Cash
|
0.01M | 0.07M | -0.68M | 3.51M | 14.43M | 0.20M | 2.53M | 0.16M | 38.41M | 26.27M | -62.56M | 48.27M | 53.11M | -47.82M | -47.53M | -41.22M | 28.62M | -30.12M | 93.48M | 334.82M | | -301.42M | 244.97M | | | | 182.06M | -42.68M | | | -97.11M | -61.60M | | -55.78M | 155.04M | 34.28M | -174.55M | 181.11M |
|
Free Cash Flow
|
0.01M | 0.07M | 43.79M | 3.81M | -29.98M | 65.51M | 55.33M | 7.50M | 134.21M | 25.16M | -118.13M | 124.77M | 170.62M | 134.60M | -133.78M | -123.73M | 223.69M | -4.93M | -57.24M | 268.51M | | -133.13M | 304.80M | | | | 275.48M | 21.67M | | | 289.85M | -104.42M | | -137.72M | 260.01M | 97.91M | -179.49M | 260.16M |
|
Net Cash Flow
|
7.09M | 0.07M | 102.39M | 36.44M | -84.71M | 0.20M | 132.23M | 30.46M | 246.85M | 36.47M | -62.09M | 242.04M | 333.05M | 230.85M | -47.83M | -41.60M | 9.24M | -31.09M | 94.16M | 402.35M | | -296.57M | 89.51M | | | | 172.70M | -46.08M | | | 61.85M | -63.45M | | -58.93M | 149.46M | 32.54M | -168.16M | 177.74M |