|
Net Income
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 9.90M | 8.30M | 12.00M | 12.10M | 18.10M | 16.40M | 16.70M | -2.30M | 14.90M | 5.70M | 14.90M | -1.20M | 3.20M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -76.80M | -114.80M | -24.20M | -18.70M | -36.60M | 7.90M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.40M | -1.70M |
|
Share-based Compensation
|
| | | | 0.50M | 0.80M | 2.30M | 2.40M | 5.00M | 4.50M | 2.20M | 1.40M | 0.50M | 1.90M | 0.90M | 1.40M | -0.20M | 0.80M | 1.90M | 0.80M | 1.30M | 0.90M | 1.30M | 2.40M | 1.90M | 3.20M | 0.70M | 1.20M | 0.60M | 3.20M | 3.10M | 1.70M | 1.30M | 2.10M | 0.30M | 0.30M | 0.30M | 0.40M | 3.50M | 0.20M | -0.20M | 0.50M | 1.70M | 0.90M | 1.10M | 2.70M | 4.90M | 5.90M | 3.20M | 15.30M | 9.20M | 8.20M | 4.50M | 1.70M | 3.50M | 2.70M | 2.10M |
|
Deferred Taxes
|
| 0.80M | 1.70M | -4.80M | -1.30M | -9.20M | -1.30M | -10.00M | 1.80M | -0.10M | 0.80M | 3.30M | 0.20M | -2.50M | -0.60M | -2.20M | -0.20M | 1.60M | -1.90M | 3.00M | -1.40M | -7.10M | 1.70M | -2.80M | -4.00M | 13.20M | -0.10M | 2.60M | -1.40M | -4.30M | | -1.20M | -0.10M | -5.50M | 2.10M | 0.30M | -2.60M | -2.30M | -0.40M | -3.80M | 20.80M | 3.20M | -1.60M | -0.10M | -0.40M | 2.00M | -0.30M | -0.90M | 0.50M | -0.40M | -0.50M | -0.30M | -0.30M | -7.10M | 1.30M | -0.20M | -0.80M |
|
Gains from Investment Securities
|
| 4.60M | 4.60M | | 1.50M | 2.90M | 6.80M | -16.70M | | | 2.80M | 1.50M | -1.00M | 14.50M | 2.50M | | -7.10M | 7.10M | 5.10M | 6.40M | -2.40M | 6.00M | 2.80M | | -5.90M | 16.40M | 22.20M | | | | 5.10M | | | -25.50M | 7.30M | -19.50M | -5.20M | -4.70M | 7.80M | 1.20M | 5.30M | 18.00M | 11.00M | 4.60M | | -41.60M | 5.70M | 4.80M | -25.30M | -5.90M | 4.40M | -13.30M | -14.00M | 4.00M | 8.00M | -16.20M | 16.10M |
|
Cash from Operations
|
| 65.60M | 19.10M | 34.00M | 15.60M | 60.00M | 0.40M | 39.70M | 48.70M | 64.10M | -16.90M | 3.30M | 54.80M | 58.80M | -3.40M | 0.60M | 34.10M | 58.10M | -18.30M | -4.60M | 45.80M | -71.80M | 102.00M | 38.30M | 17.00M | 7.40M | 28.50M | 23.50M | 40.30M | -24.70M | -22.40M | -48.50M | 53.60M | 94.00M | -45.70M | 33.70M | 88.10M | 90.80M | -47.10M | -53.60M | -91.10M | -61.70M | 59.10M | -58.90M | 34.10M | 6.30M | 9.00M | 35.80M | 60.30M | 45.60M | 22.40M | -2.50M | 70.10M | 80.70M | -36.40M | 28.90M | 37.10M |
|
Amortization of Deferred Charges
|
| 0.30M | 0.40M | 0.40M | 0.50M | 0.60M | 0.50M | 0.50M | 0.50M | 0.40M | 0.30M | 0.20M | 0.40M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.60M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 2.00M | 0.30M | 0.40M | 0.30M | 0.30M | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.30M | 0.50M | 0.30M | 0.40M | 0.40M | 0.30M |
|
Depreciation & Amortization (CF)
|
| 7.70M | 6.90M | 6.90M | 6.70M | 7.50M | 7.50M | 7.40M | 7.50M | 7.80M | 7.50M | 7.40M | 7.50M | 7.30M | 7.30M | 7.60M | 7.20M | 6.80M | 6.90M | 10.20M | 11.60M | 10.40M | 10.50M | 10.80M | 10.40M | 11.10M | 11.40M | 9.40M | 11.60M | 11.60M | 11.20M | 10.80M | 10.30M | 11.00M | 10.40M | 10.40M | 11.00M | 11.10M | 11.70M | 11.60M | 11.40M | 11.50M | 11.10M | 11.00M | 10.90M | 10.40M | 11.20M | 11.30M | 11.30M | 11.30M | 11.70M | 12.40M | 11.70M | 11.80M | 11.00M | 11.80M | 11.30M |
|
Change in Receivables
|
| -24.60M | -6.40M | -15.90M | 20.70M | -25.60M | 42.80M | -15.50M | 15.10M | -0.40M | 0.10M | 12.80M | 10.30M | -14.70M | -25.20M | 26.50M | 19.00M | -26.50M | 15.40M | -4.10M | -28.60M | 44.80M | 17.80M | -19.50M | 2.50M | 43.20M | 10.60M | -48.80M | -18.10M | -1.70M | 26.80M | 43.30M | -66.60M | 6.10M | 28.10M | -63.10M | -25.20M | -8.70M | 37.80M | 18.90M | 13.90M | -16.00M | 33.00M | 67.40M | -59.10M | 48.20M | 12.70M | 42.70M | -57.20M | -25.00M | 28.20M | 55.70M | -45.70M | -24.00M | 8.00M | -15.20M | 17.10M |
|
Change in Inventory
|
| -41.20M | 2.30M | -4.10M | 18.20M | -16.80M | 2.00M | -8.00M | 23.20M | 9.90M | 26.00M | 3.50M | 16.50M | -17.20M | 32.00M | -14.50M | 12.50M | -36.20M | -11.20M | 16.60M | 23.80M | -14.30M | 2.70M | 16.40M | 33.60M | -9.10M | 13.10M | 35.10M | 39.20M | 38.00M | 58.90M | 8.00M | 6.70M | -35.70M | 11.50M | -42.40M | -40.20M | 4.50M | 88.10M | 84.30M | 89.50M | 27.80M | 41.80M | -9.30M | 11.10M | -4.50M | 48.10M | -28.30M | 2.10M | -17.60M | 37.60M | -46.60M | 50.50M | -76.80M | 6.80M | -18.40M | -38.20M |
|
Change in Account Payables
|
| -42.80M | 16.70M | -19.10M | 18.40M | -21.00M | 30.60M | -22.10M | 26.30M | 21.40M | 6.90M | -15.20M | 27.50M | -14.50M | 8.80M | -32.30M | 22.60M | -38.40M | 11.70M | -2.70M | 9.30M | -72.10M | 107.20M | -3.30M | 20.40M | 0.80M | 26.30M | -7.60M | 17.00M | -12.40M | 46.50M | -30.70M | -34.10M | 20.20M | 22.00M | -80.20M | 13.50M | 49.00M | 68.20M | 10.70M | 44.90M | 5.70M | 72.00M | -26.80M | -2.80M | 36.30M | 16.20M | -31.70M | -34.50M | -31.40M | 45.30M | -56.80M | 13.60M | -58.00M | 11.30M | -19.10M | 4.10M |
|
Change in Accured Expenses
|
| 10.70M | -28.20M | 4.80M | 13.50M | 8.90M | -21.20M | -4.60M | 15.90M | 6.90M | -24.50M | 8.80M | 12.30M | 2.90M | -22.80M | 11.60M | 4.50M | 9.60M | -39.20M | 2.20M | 0.10M | 23.70M | -11.30M | 5.60M | 13.10M | 11.90M | -20.40M | | 19.90M | 7.10M | 5.00M | -4.30M | 5.90M | 13.60M | -50.30M | -14.80M | -9.90M | 9.70M | 16.00M | 25.10M | 8.20M | -2.80M | 82.40M | 26.30M | 5.70M | -19.50M | 9.20M | 16.90M | -20.20M | -37.00M | -30.50M | -32.20M | 10.40M | -13.40M | -65.80M | -12.80M | 1.00M |
|
Other Working Capital Changes
|
| | 4.60M | -2.40M | -6.50M | 1.90M | 3.40M | -1.40M | 1.40M | 5.10M | 5.50M | -2.60M | -4.20M | 0.30M | 6.30M | -4.60M | 0.10M | 2.00M | 4.70M | 4.50M | -15.20M | | 4.10M | -8.60M | -8.40M | 17.70M | 4.40M | 1.90M | -14.00M | -1.70M | 6.50M | -9.10M | 6.80M | -9.70M | 13.60M | -4.00M | -21.50M | -1.90M | 15.00M | -2.20M | -0.60M | 0.30M | 11.00M | -3.90M | -16.20M | -11.00M | 7.40M | -0.10M | -0.80M | 8.60M | 7.70M | -6.30M | -1.50M | 13.90M | 4.20M | -6.00M | -1.20M |
|
Capital Expenditures
|
| 5.50M | 1.60M | 4.30M | 4.80M | 9.10M | 9.00M | 8.00M | 6.60M | 12.90M | 4.90M | 12.00M | 15.00M | 16.60M | 9.80M | 8.90M | 10.20M | 17.70M | 6.60M | 10.60M | 11.10M | 14.40M | 6.40M | 10.50M | 8.20M | 15.90M | 7.40M | 8.60M | 8.70M | 14.10M | 8.60M | 9.80M | 13.00M | 18.30M | 17.60M | 12.30M | 7.30M | 14.50M | 7.70M | 10.40M | 11.40M | 14.80M | 9.70M | 5.60M | 4.40M | 9.10M | 3.30M | 7.30M | 8.30M | 16.50M | 7.50M | 12.20M | 10.20M | 17.90M | 10.60M | 13.80M | 14.50M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.10M | | | -0.40M | 0.30M | | 8.20M | 0.20M | 0.30M | 0.90M | 7.20M | 2.90M | 3.40M | 8.40M | 0.30M | 0.80M | 4.20M | 0.30M | 0.50M | 0.30M | 0.20M | 0.40M | 0.40M | 4.60M | 0.50M | 0.60M | 0.20M | 6.10M | 0.80M | 0.20M | 6.40M | 0.80M | 0.60M | 1.50M | 1.70M | 0.50M | 0.40M | 0.40M | 0.40M | 0.10M | 0.40M | 0.40M | 0.40M | 0.40M | 0.70M | 0.50M | 0.50M | 0.40M | 0.40M | 0.30M | 1.10M | 0.30M |
|
Acquisitions
|
| | | | | | | | | | | | | 3.90M | 0.90M | | | | | 107.70M | | 8.40M | 1.00M | | | | | 74.30M | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | -4.40M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | 0.60M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | | | | | | | 0.50M | 1.10M | | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.40M | -1.60M | -4.10M | -4.80M | -9.00M | -9.00M | 2.50M | -7.00M | -12.60M | -5.50M | -3.90M | -14.80M | -20.20M | -8.00M | -1.70M | -7.30M | -14.30M | 1.80M | -118.00M | -10.30M | -18.60M | -7.10M | -15.60M | -7.90M | -16.70M | -7.00M | -82.50M | -7.80M | -13.60M | -8.00M | -9.60M | -6.90M | -17.50M | -17.40M | -5.90M | -6.50M | -13.90M | 9.50M | -8.70M | -10.90M | -14.40M | -9.30M | -13.60M | -4.30M | -8.20M | -5.00M | -6.90M | -7.90M | -14.70M | -7.00M | -11.70M | -12.00M | -16.90M | -10.30M | -15.30M | -14.20M |
|
Other financing activities
|
| -0.20M | 1.70M | 3.90M | 0.70M | 0.50M | | | | 2.90M | | | | -0.40M | | | | -0.10M | | 1.60M | | 0.10M | | 5.00M | -0.20M | -0.10M | -1.20M | 1.80M | | | -0.10M | 0.50M | | | -0.10M | 0.10M | | -0.10M | | | | | | | | | | | 0.20M | | | | | | | | |
|
Cash from Financing Activities
|
| -0.40M | -3.50M | -85.50M | -9.90M | -45.50M | -10.20M | -10.80M | -22.20M | -61.20M | -45.80M | -7.80M | -34.90M | -22.00M | -0.60M | 6.10M | -10.30M | -2.30M | -5.10M | 36.10M | -3.00M | 49.90M | -73.60M | 149.60M | -13.10M | -9.80M | -14.30M | -11.80M | -62.20M | 0.70M | 3.60M | 52.50M | -31.10M | -76.60M | 53.10M | -18.70M | -53.50M | -21.50M | -8.00M | 45.50M | 77.20M | 78.90M | -50.90M | 84.40M | -35.40M | -9.00M | -2.50M | -26.40M | -40.20M | -31.40M | -30.50M | 19.10M | -50.80M | -37.90M | 25.90M | -26.20M | -18.10M |
|
Dividends Paid - Common
|
| -10.00M | | | | 37.80M | 4.20M | 4.20M | 4.20M | 4.10M | 4.20M | 4.60M | 4.60M | 4.40M | 4.50M | 4.70M | 4.60M | 4.60M | 4.70M | 4.80M | 4.80M | 4.90M | 4.90M | 5.00M | 4.90M | 5.00M | 5.00M | 5.10M | 5.20M | 5.10M | 5.20M | 5.20M | 5.30M | 5.30M | 5.30M | 5.30M | 5.40M | 5.30M | 5.30M | 5.40M | 5.50M | 5.40M | 5.40M | 5.50M | 5.50M | 5.40M | 5.60M | 5.50M | 5.60M | 5.60M | 5.70M | 6.10M | 6.10M | 6.10M | 6.20M | 6.40M | 6.30M |
|
Exchange Rate Effect
|
| -4.20M | 3.00M | -3.20M | 1.00M | 0.80M | -1.40M | 0.20M | 2.50M | 0.70M | -0.20M | -0.30M | -5.80M | -3.10M | -7.90M | 2.60M | -1.00M | -1.00M | 5.00M | -0.50M | 0.80M | -1.10M | 0.80M | 2.30M | 2.30M | 1.00M | 0.80M | -4.90M | -0.80M | -0.60M | -1.20M | 0.20M | -3.10M | 1.90M | -4.20M | 1.00M | 1.30M | 6.10M | -2.80M | 1.30M | -1.30M | 1.30M | 0.70M | -1.40M | -1.40M | 1.30M | 4.10M | -1.40M | 0.30M | 1.10M | -1.50M | -0.60M | 1.80M | -4.90M | 1.40M | 2.30M | -0.60M |
|
Change in Cash
|
| 55.60M | 17.00M | -58.80M | 1.90M | 6.30M | -20.20M | 31.60M | 22.00M | -9.00M | -68.40M | -8.70M | -0.70M | 13.50M | -19.90M | 7.60M | 15.50M | 40.50M | -16.60M | -87.00M | 33.30M | -41.60M | 22.10M | 174.60M | -1.70M | -18.10M | 8.00M | -75.70M | -30.50M | -38.20M | -28.00M | -5.40M | 12.50M | 1.80M | -14.20M | 10.10M | 29.40M | 61.50M | -48.40M | -15.50M | -26.10M | 4.10M | -0.40M | 10.50M | -7.00M | -9.60M | 5.60M | 1.10M | 12.50M | 0.60M | -16.60M | 4.30M | 9.10M | 21.00M | -19.40M | -10.30M | 4.20M |
|
Free Cash Flow
|
| 60.10M | 17.50M | 29.70M | 10.80M | 50.90M | -8.60M | 31.70M | 42.10M | 51.20M | -21.80M | -8.70M | 39.80M | 42.20M | -13.20M | -8.30M | 23.90M | 40.40M | -24.90M | -15.20M | 34.70M | -86.20M | 95.60M | 27.80M | 8.80M | -8.50M | 21.10M | 14.90M | 31.60M | -38.80M | -31.00M | -58.30M | 40.60M | 75.70M | -63.30M | 21.40M | 80.80M | 76.30M | -54.80M | -64.00M | -102.50M | -76.50M | 49.40M | -64.50M | 29.70M | -2.80M | 5.70M | 28.50M | 52.00M | 29.10M | 14.90M | -14.70M | 59.90M | 62.80M | -47.00M | 15.10M | 22.60M |
|
Net Cash Flow
|
| 59.80M | 14.00M | -55.60M | 0.90M | 5.50M | -18.80M | 31.40M | 19.50M | -9.70M | -68.20M | -8.40M | 5.10M | 16.60M | -12.00M | 5.00M | 16.50M | 41.50M | -21.60M | -86.50M | 32.50M | -40.50M | 21.30M | 172.30M | -4.00M | -19.10M | 7.20M | -70.80M | -29.70M | -37.60M | -26.80M | -5.60M | 15.60M | -0.10M | -10.00M | 9.10M | 28.10M | 55.40M | -45.60M | -16.80M | -24.80M | 2.80M | -1.10M | 11.90M | -5.60M | -10.90M | 1.50M | 2.50M | 12.20M | -0.50M | -15.10M | 4.90M | 7.30M | 25.90M | -20.80M | -12.60M | 4.80M |