|
Net Income
|
2.50M | 0.01M | 32.07M | -11.88M | 13.47M | 19.79M | -9.74M | -10.84M | 14.00M | 55.92M | 18.57M | 12.57M | 2.52M | -6.51M | 2.67M | 11.09M | -24.86M | -5.47M | -2.91M | 8.77M | -14.40M | 4.63M | 24.78M | 12.55M | -28.01M | -9.89M | -62.96M | -0.62M | 24.12M | 25.35M | 12.28M | 25.08M | -24.95M | 0.31M | -28.97M | 7.80M | 9.54M | -23.18M | -18.15M | -25.53M | -46.53M | -23.91M | -3.33M | -15.82M | -12.02M | 15.28M | -4.42M | 21.45M | 2.75M | -0.98M | 11.88M | 4.15M | -15.06M | -23.53M | -10.94M | -3.17M | -15.69M | -26.13M | -48.88M | -5.91M | 27.87M | 1.76M | 11.92M | 28.87M | 57.70M | 100.73M | 134.41M |
|
Share-based Compensation
|
| 0.40M | 1.95M | 0.33M | 2.14M | 0.86M | 0.11M | 0.38M | 0.54M | 0.58M | 1.50M | 0.56M | 0.94M | 0.81M | | 0.80M | 1.10M | 1.40M | 1.16M | 4.60M | | | 0.36M | 3.02M | | 1.02M | 1.39M | 5.51M | | | 0.67M | 4.24M | | 0.70M | 1.38M | 4.86M | | | 1.42M | 1.58M | 6.69M | | | 1.22M | 1.20M | 2.80M | 1.23M | 0.50M | 2.80M | 1.50M | 1.31M | 1.30M | 1.30M | 1.80M | 1.71M | 1.20M | 1.50M | 2.40M | 1.48M | 1.20M | 3.00M | 2.30M | 2.26M | 1.94M | 3.00M | 2.60M | 3.36M |
|
Deferred Taxes
|
| | | -6.34M | 6.38M | 1.80M | -151.44M | 23.14M | 14.94M | 22.47M | -137.73M | 2.83M | -6.52M | 5.72M | -2.57M | -3.99M | 5.60M | -0.31M | 4.59M | 2.85M | 3.99M | -0.98M | -7.75M | -0.56M | 1.26M | 1.08M | -56.76M | -3.32M | -7.33M | 0.32M | 7.56M | 20.96M | 0.61M | 1.90M | -42.86M | 0.44M | 2.54M | 1.66M | 5.06M | 8.29M | 14.29M | 4.03M | 3.35M | 3.25M | 1.91M | -0.59M | -0.76M | -0.14M | 7.89M | 10.14M | 30.16M | -2.23M | 3.52M | 16.54M | 7.72M | -0.56M | -4.03M | 3.79M | 6.91M | 0.42M | -6.10M | -8.57M | -5.43M | -13.22M | -26.29M | -44.50M | -46.46M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.31M | | | | 0.23M | | | | -0.53M | | | | -1.23M | | | | 1.00M | | | | 1.57M | | | | 1.45M | | | | 1.18M | | | | 1.20M | | | | 1.68M | | | | 1.77M | | | | 1.30M | | | | 0.92M | | | | 0.91M | | | | 1.15M |
|
Gains from Investment Securities
|
| -0.01M | | 0.59M | | 1.69M | 0.93M | -1.37M | 3.91M | 0.81M | 3.58M | 4.42M | 1.41M | 3.28M | 4.01M | 6.72M | 0.20M | 0.95M | 4.67M | 2.19M | -0.00M | 1.26M | 6.03M | 1.60M | 0.77M | 0.61M | 0.74M | 1.30M | 1.00M | 1.01M | 2.83M | 1.80M | 0.49M | 0.59M | -29.57M | 1.32M | 0.70M | 0.70M | -3.20M | -0.00M | 0.71M | 0.93M | 27.03M | 0.10M | 1.18M | 1.18M | 4.87M | 3.12M | 0.57M | 0.57M | 1.81M | 2.86M | 0.74M | 1.17M | 1.34M | 0.10M | 0.40M | 404.51M | 0.02M | 0.28M | 0.28M | 0.28M | 25.27M | 2.29M | 0.15M | 0.15M | -19.47M |
|
Asset Writedowns and Impairment
|
-3.02M | | 6.04M | | -0.74M | | 1.48M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 0.96M | 1.40M | | | | | | | | | | 0.09M | | | 0.75M | 1.41M | 0.49M | 4.52M | 3.00M | 8.81M | 4.49M | 7.67M | 2.23M | 0.18M | 1.63M | 1.56M | 0.81M | 0.05M | 10.59M |
|
Non-cash Items
|
| | | | | | | | | | 0.60M | | | | 0.90M | | | | | | | | 0.26M | | | | 4.90M | | | | 4.50M | | | | 4.30M | | | | 5.90M | | | | 3.80M | | | | 4.90M | | | | 3.90M | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 32.30M | 67.28M | 17.80M | 57.00M | 40.68M | 82.34M | 60.91M | 66.31M | 60.72M | -118.05M | 41.43M | -10.19M | 35.25M | 2.53M | 11.36M | -1.08M | -5.20M | 21.56M | 30.38M | 26.65M | 1.74M | 24.36M | 21.42M | 30.75M | 26.80M | 27.48M | 18.75M | 67.39M | 86.98M | 52.21M | 38.28M | 7.54M | 28.29M | 41.76M | 16.38M | 30.64M | 28.19M | 19.01M | 20.03M | -11.32M | 54.90M | 57.26M | 4.93M | 37.53M | 73.44M | 64.90M | 37.94M | 86.30M | 42.74M | 53.35M | 37.91M | 40.18M | -24.32M | 36.12M | 40.60M | 23.78M | 10.23M | 0.88M | 17.08M | 78.72M | 55.01M | 67.47M | 35.74M | 161.80M | 148.05M | 217.06M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | 0.17M | 0.17M | 0.17M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M | 0.14M | 0.26M | 0.51M | 0.53M | 0.52M | 0.62M | 0.57M | 0.48M | 0.45M | 0.46M | 0.46M | 0.46M | 0.46M | 0.47M | 0.47M | 0.47M | 0.48M | 0.49M | 0.45M | 0.45M | 0.45M | 0.45M | 0.57M | 0.61M | 0.62M | 0.63M | 0.67M | 0.72M | 2.14M | 0.48M | 0.44M | 0.60M | 0.54M | 0.38M | 0.49M | 0.49M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 16.18M | 15.74M | 16.11M | 15.07M | 15.01M | 14.04M | 12.33M | 11.27M | 11.17M | 12.58M | 11.27M | 11.53M | 13.24M | 14.07M | 14.71M | 20.12M | 20.45M | 27.09M | 26.05M | 27.99M | 27.07M | 31.06M | 25.52M | 27.44M | 28.51M | 31.11M | 26.15M | 30.82M | 26.93M | 41.02M | 31.07M | 28.78M | 31.40M | 35.21M | 29.49M | 33.36M | 45.96M | 29.87M | 40.27M | 50.55M | 52.22M | 53.37M | 39.78M | 39.82M | 40.48M | 34.93M | 46.96M | 45.90M | 46.94M | 32.85M | 35.46M | 38.20M | 33.09M | 38.40M | 39.89M | 34.72M | 37.09M | 51.97M | 51.23M | 53.92M | 44.12M | 41.21M | 39.17M | 37.91M | 49.38M | 39.11M |
|
Change in Receivables
|
| -19.64M | 50.91M | -12.24M | 16.26M | -26.41M | 31.79M | 13.39M | -5.11M | -16.03M | -8.79M | -8.01M | 24.85M | -7.33M | -4.79M | -4.71M | -4.41M | 23.83M | -13.40M | -1.39M | -7.01M | -2.55M | 7.86M | 8.21M | -10.68M | 5.42M | 3.88M | 20.04M | -4.13M | -21.69M | 1.54M | 8.74M | -7.59M | -6.05M | 7.32M | 7.27M | -9.74M | 6.89M | -14.27M | 5.06M | 7.71M | -2.56M | 0.72M | -9.96M | 16.00M | -2.31M | -2.66M | 2.66M | 6.77M | -5.63M | 1.61M | -2.78M | -16.42M | -15.59M | 26.12M | -15.48M | -13.09M | 3.54M | -0.11M | 17.86M | -0.75M | 7.08M | -7.04M | 29.31M | -18.88M | 60.99M | 65.41M |
|
Change in Inventory
|
| -3.96M | 4.15M | 0.86M | 2.34M | -3.72M | -1.82M | -1.31M | 4.17M | 3.75M | 0.46M | -1.95M | -1.06M | 1.99M | 3.47M | 5.11M | -8.71M | 5.52M | 4.58M | -4.67M | 7.09M | -9.54M | 6.01M | -3.95M | 7.37M | -7.80M | 5.24M | 5.92M | -0.12M | -5.76M | 5.65M | 3.36M | -4.95M | 11.21M | -5.87M | 6.76M | 0.10M | 12.09M | 8.56M | -3.17M | 3.32M | 6.35M | -22.65M | 6.60M | -2.02M | 8.51M | 0.12M | -2.12M | -3.60M | -16.65M | 5.45M | 5.08M | 3.27M | 11.12M | -1.24M | 9.24M | 8.88M | 6.22M | -0.30M | 18.75M | 12.13M | -3.50M | 5.46M | 11.76M | 9.06M | -11.77M | 12.42M |
|
Change in Accured Expenses
|
| 0.42M | -3.06M | 6.53M | -17.98M | -5.08M | 27.43M | -1.38M | 14.20M | 4.42M | -15.14M | -5.58M | 1.88M | 8.26M | 0.37M | 5.05M | 0.74M | 2.78M | -19.50M | -5.42M | -11.67M | 27.29M | -29.90M | -5.12M | 0.91M | 8.20M | 3.34M | 10.04M | -13.86M | 12.44M | 9.08M | 6.88M | -17.82M | 3.18M | -8.68M | 13.96M | -5.25M | 3.61M | 5.49M | -9.50M | -2.59M | 17.70M | -29.97M | -11.88M | -3.54M | 26.73M | 8.06M | -24.55M | 18.06M | -8.20M | 15.96M | -13.91M | 31.03M | -38.83M | -3.27M | -9.30M | -0.24M | -1.70M | 6.26M | -8.82M | 12.64M | -10.81M | 13.73M | -15.92M | 23.74M | 3.38M | 11.17M |
|
Change in Taxes
|
| -2.38M | 7.67M | -0.94M | 2.20M | -5.62M | 14.17M | -1.33M | -5.03M | 0.09M | 0.59M | 2.89M | -9.51M | 6.01M | 2.58M | -2.50M | -5.02M | -2.94M | 5.68M | 4.76M | -2.17M | -4.12M | -2.07M | -0.26M | -1.68M | 4.72M | 1.87M | -0.04M | -4.55M | 1.70M | 3.16M | 1.75M | 2.65M | -8.88M | 2.23M | 0.22M | -0.89M | 1.52M | -0.20M | 1.24M | -7.69M | 0.72M | 2.58M | 1.33M | 2.58M | -0.64M | 0.28M | 2.03M | -3.03M | 3.73M | 3.73M | 3.75M | -9.44M | 3.03M | -5.28M | 2.23M | -2.31M | -0.92M | 0.44M | 2.08M | -3.10M | 2.08M | 1.75M | 2.77M | -0.76M | 9.62M | 5.35M |
|
Other Working Capital Changes
|
| -0.03M | 3.13M | -1.27M | 3.79M | -1.49M | -4.30M | -1.68M | -0.87M | 2.18M | -1.79M | -0.55M | -1.21M | 2.17M | -1.03M | -0.38M | -3.87M | 5.05M | -4.07M | -0.92M | -0.69M | 2.71M | -0.52M | 1.64M | 2.27M | 2.88M | -7.97M | 0.62M | -0.89M | 0.81M | -14.96M | -1.36M | -2.53M | 6.58M | 8.91M | 3.17M | -0.66M | 3.06M | -3.84M | -1.12M | -15.66M | 1.87M | -0.70M | 2.64M | -1.72M | -7.67M | 4.37M | -1.53M | -2.60M | 2.48M | 3.33M | -1.70M | 2.59M | 2.53M | 8.97M | 9.86M | 5.21M | -0.02M | 17.41M | -5.24M | -3.10M | 7.99M | 12.87M | -9.58M | -3.11M | -9.00M | -9.22M |
|
Capital Expenditures
|
| 8.07M | 10.37M | 6.73M | 21.13M | 20.86M | 18.69M | 21.83M | 18.75M | 23.80M | 23.16M | 24.65M | 26.88M | 29.78M | 31.78M | 25.75M | 34.54M | 52.52M | 37.93M | 26.87M | 30.59M | 33.24M | 31.84M | 26.96M | 31.31M | 37.13M | 42.04M | 34.65M | 42.31M | 43.28M | 44.55M | 21.66M | 24.31M | 24.43M | 27.65M | 17.64M | 25.67M | 39.98M | 53.65M | 33.07M | 38.17M | 26.09M | 24.08M | 19.87M | 10.82M | 23.69M | 36.63M | 21.41M | 31.90M | 26.90M | 28.84M | 21.48M | 34.33M | 37.43M | 56.14M | 54.44M | 51.47M | 55.35M | 62.62M | 47.59M | 50.42M | 55.70M | 60.78M | 54.09M | 58.04M | 57.91M | 82.35M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | | | | | | 0.11M | 0.00M | | | 0.04M | 0.08M | 0.63M | 0.14M | 0.13M | | | 0.33M | | | 0.21M | -0.02M | 0.03M | 0.13M | 0.12M | 0.30M | 0.21M | 0.10M | 0.03M | | 0.06M | 0.08M | 5.49M | 2.12M | 0.15M | 0.31M | 3.91M | | 0.00M | 0.02M | 0.06M | 0.10M | 0.15M | 0.05M | 0.10M | 0.03M | 0.02M | 0.11M | 0.43M | 0.52M | 0.62M | 0.11M | 0.02M | | | 0.08M | 0.08M | 1.17M | 0.05M | 1.23M | 0.20M | 0.22M | 0.06M | 0.07M | 0.59M | 0.02M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | -0.23M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 3.70M | | 1.14M | 0.34M | | -0.02M | 0.01M | 9.38M | | 0.06M | | | | | | | 0.00M | | | | | | | | | | | | 6.40M | 11.41M | 3.63M | 10.72M | 16.81M | 18.80M | 30.50M | 28.84M | 5.56M | | | | | | | | | | | | 1.81M | | 2.49M | | 6.89M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -4.36M | -6.28M | -5.59M | -19.66M | -20.86M | -18.68M | -23.55M | -9.37M | -23.80M | -23.11M | -24.62M | -26.80M | -32.42M | -34.20M | -28.20M | -356.99M | -52.60M | -37.70M | -29.35M | -23.54M | -33.61M | -31.86M | -27.88M | -32.00M | -37.00M | -41.73M | -38.34M | -57.45M | -57.53M | -44.14M | -29.08M | -25.67M | -15.61M | -26.20M | -18.16M | 2.98M | -169.40M | -51.96M | -33.07M | -38.26M | -24.55M | -23.99M | -19.72M | -11.41M | -24.61M | 148.64M | -21.39M | -31.79M | -24.86M | -28.99M | -29.24M | -45.25M | -53.20M | -59.58M | -54.44M | -51.39M | -57.03M | -68.43M | -47.54M | -49.27M | -55.50M | -60.56M | -54.04M | -54.27M | -57.32M | -104.87M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | -0.18M | | 0.47M | 0.11M | 0.13M | 0.23M | 0.06M | 0.06M | | 2.90M | 0.06M | 0.02M | 0.02M | 0.02M | 0.09M | | 0.39M | 3.10M | 3.64M | | -0.08M | | 0.04M | 6.63M | 0.04M | 0.01M | 0.46M | 3.83M | 0.00M | | 0.08M | 4.42M | -4.39M | 0.01M | 0.05M | 0.02M | 0.44M | | 0.50M | 1.50M | | | 1.20M | | | | | | | |
|
Cash from Financing Activities
|
| -0.63M | -40.99M | -0.54M | 43.70M | -0.62M | 3.37M | 0.69M | -1.17M | -0.61M | -6.13M | -4.77M | -8.19M | -3.96M | -9.54M | -5.53M | 485.84M | -2.56M | -2.80M | -3.87M | 9.38M | 34.52M | -3.53M | -4.41M | -3.72M | -5.13M | -3.89M | -3.13M | -0.10M | -4.55M | -4.24M | -4.01M | 5.09M | -3.86M | -2.46M | 27.34M | -5.05M | -37.97M | 0.80M | -2.65M | 46.87M | -6.61M | -4.43M | 169.82M | -165.85M | -26.00M | 2.66M | -6.79M | -12.58M | -8.03M | -5.20M | -7.18M | -6.93M | 23.69M | -17.08M | 5.05M | 37.23M | 41.83M | 72.22M | 4.88M | -84.47M | -2.77M | -1.46M | 15.20M | 164.80M | -253.23M | -4.77M |
|
Dividends Paid - Common
|
| | | 0.83M | 0.14M | 0.14M | 3.41M | 3.41M | 0.14M | 0.14M | 0.14M | 3.60M | 6.40M | 10.84M | 6.01M | 0.14M | 4.42M | 0.99M | -11.61M | 0.86M | 0.86M | 0.91M | 1.47M | 0.92M | 0.93M | 0.95M | 1.50M | 1.09M | 1.10M | 1.11M | 1.12M | 1.13M | 1.13M | 1.14M | 1.14M | 1.14M | 1.00M | 1.20M | 0.79M | 1.35M | 1.22M | 1.23M | 1.40M | 1.30M | 1.32M | 1.33M | 5.20M | 4.83M | 6.00M | 6.00M | 3.50M | 3.51M | 3.52M | 3.52M | 2.38M | 3.89M | 3.92M | 3.95M | 3.96M | 3.99M | 4.00M | 8.70M | 8.78M | 2.51M | 2.51M | 2.65M | 2.70M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | -6.72M | -1.70M | 1.95M | -2.37M | -1.66M | -2.56M | 0.30M | -1.78M | -1.11M | 1.53M | -0.25M | -0.66M | -0.70M | 1.81M | -0.73M | -0.04M | 0.04M | 0.88M | -1.41M | 0.32M | -1.30M | 0.10M | 0.34M | -0.17M | 0.62M | -1.74M | -0.06M | -0.08M | 0.77M | 0.17M | -0.20M | -0.44M | -0.06M | 0.52M | -1.84M | 0.52M | 0.53M | 0.17M | 1.05M | -1.14M | 1.02M | -0.62M | -0.56M | 0.96M | -0.86M | -0.10M | 0.58M | -0.17M | 0.23M |
|
Change in Cash
|
| 27.30M | 20.02M | 11.66M | 81.04M | 19.20M | 67.03M | 38.06M | 55.77M | 36.31M | -147.28M | 12.04M | -45.18M | -1.13M | -41.21M | -22.37M | 127.76M | -58.54M | -25.66M | -4.53M | 14.44M | 0.28M | -12.70M | -13.43M | -4.66M | -17.12M | -19.25M | -21.19M | 9.60M | 24.23M | 3.13M | 7.01M | -13.78M | 8.79M | 13.14M | 26.43M | 27.15M | -178.86M | -33.45M | -15.59M | -2.36M | 23.56M | 29.46M | 153.29M | -139.79M | 22.75M | 31.16M | 9.92M | 41.74M | 9.41M | 19.11M | 2.01M | -13.84M | -53.32M | -40.01M | -8.62M | 10.67M | -6.10M | 5.69M | -26.21M | -55.58M | -2.30M | 4.59M | -3.20M | 272.90M | -162.67M | 107.65M |
|
Free Cash Flow
|
| 24.23M | 56.92M | 11.06M | 35.86M | 19.82M | 63.65M | 39.08M | 47.56M | 36.92M | -141.21M | 16.77M | -37.07M | 5.46M | -29.25M | -14.39M | -35.62M | -57.71M | -16.37M | 3.52M | -3.95M | -31.50M | -7.48M | -5.54M | -0.56M | -10.33M | -14.57M | -15.91M | 25.08M | 43.70M | 7.66M | 16.63M | -16.77M | 3.87M | 14.12M | -1.25M | 4.97M | -11.79M | -34.64M | -13.04M | -49.49M | 28.80M | 33.17M | -14.94M | 26.71M | 49.75M | 28.27M | 16.52M | 54.41M | 15.84M | 24.52M | 16.43M | 5.85M | -61.75M | -20.02M | -13.84M | -27.69M | -45.12M | -61.74M | -30.51M | 28.30M | -0.69M | 6.69M | -18.36M | 103.75M | 90.14M | 134.71M |
|
Net Cash Flow
|
| 27.30M | 20.02M | 11.66M | 81.04M | 19.20M | 67.03M | 38.06M | 55.77M | 36.31M | -147.28M | 12.04M | -45.18M | -1.13M | -41.21M | -22.37M | 127.76M | -60.36M | -18.94M | -2.83M | 12.49M | 2.65M | -11.04M | -10.87M | -4.96M | -15.34M | -18.14M | -22.73M | 9.84M | 24.89M | 3.83M | 5.20M | -13.05M | 8.82M | 13.10M | 25.56M | 28.56M | -179.18M | -32.15M | -15.69M | -2.70M | 23.74M | 28.84M | 155.03M | -139.73M | 22.82M | 216.20M | 9.75M | 41.94M | 9.85M | 19.16M | 1.49M | -12.00M | -53.84M | -40.54M | -8.79M | 9.62M | -4.96M | 4.67M | -25.58M | -55.02M | -3.26M | 5.44M | -3.10M | 272.32M | -162.50M | 107.42M |