|
Net Income
|
-14.30M | 2.52M | 7.52M | 5.04M | 10.44M | 13.14M | 13.44M | 19.98M | 14.90M | 14.68M | 11.42M | 11.45M | 9.79M | 0.85M | 8.89M | 11.65M | 10.95M | 18.20M | 20.83M | 20.53M | 14.07M | 24.95M | 22.16M | 25.00M | 22.36M | 17.43M | -16.18M | -7.60M | 3.99M | 31.03M | 24.27M | 27.62M | 29.40M | 36.67M | 27.33M | 35.93M | -38.59M | 47.32M | 45.44M | 44.87M | 43.60M | 43.03M | 20.96M | -9.95M | -30.80M | 28.05M | 51.59M | 66.75M | 76.38M | 76.33M | 85.06M | 93.11M | 78.54M | 74.60M | 11.73M | 48.16M | 47.19M | 0.04M | 59.72M | 65.63M | 64.21M | 62.34M | 59.33M | 65.14M | 67.38M | 73.42M |
|
Share-based Compensation
|
4.50M | 4.75M | 4.02M | 4.46M | 3.81M | 3.99M | 3.97M | 3.77M | 3.17M | 3.43M | 3.32M | 3.49M | 3.20M | 3.07M | 2.55M | 3.09M | 2.96M | 2.83M | 3.03M | 3.29M | 3.32M | 3.64M | 3.42M | 3.52M | 3.69M | 5.32M | 4.53M | 5.36M | 4.92M | 4.61M | 4.58M | 4.86M | 4.70M | 5.59M | 5.52M | 5.67M | 5.71M | 6.66M | 5.66M | 5.36M | 5.46M | 6.06M | 5.47M | 5.83M | 5.96M | 7.23M | 7.01M | 6.95M | 7.16M | 7.49M | 7.33M | 7.24M | 7.76M | 9.67M | 9.48M | 9.38M | 8.73M | 11.22M | 10.31M | 9.71M | 10.78M | 11.38M | 11.30M | 14.50M | 11.01M | 12.53M |
|
Deferred Taxes
|
-3.04M | -4.07M | -3.77M | -9.98M | 6.94M | -1.25M | -3.73M | 4.00M | 1.37M | 0.16M | 12.01M | -7.03M | 6.85M | -1.68M | 3.73M | -9.08M | 3.36M | 0.59M | 0.97M | 2.68M | 4.86M | -2.21M | -1.59M | 2.09M | 5.12M | 1.69M | -3.76M | -16.85M | 5.41M | 0.42M | 1.98M | -1.22M | 8.56M | -0.76M | -2.43M | -11.94M | -22.56M | 2.73M | -3.35M | -4.60M | 1.97M | 4.43M | -8.38M | -7.36M | 4.07M | 1.00M | -8.13M | -11.08M | 4.59M | -1.58M | -5.71M | -14.26M | 3.83M | -4.65M | -8.27M | -5.32M | 7.93M | -6.71M | -20.04M | -13.49M | 9.68M | 5.60M | -9.31M | -12.37M | 6.50M | 11.48M |
|
Gains from Sales and Divestitures
|
| | | 0.75M | | | | 0.92M | 0.70M | 0.74M | 0.75M | 0.79M | 0.67M | 0.73M | 0.73M | 0.78M | 0.47M | 0.49M | 0.51M | 0.54M | 0.51M | 0.57M | 0.58M | 0.70M | 0.69M | 0.78M | 0.79M | 0.81M | 0.67M | 0.69M | 0.71M | 0.75M | 0.37M | 0.41M | 0.42M | 0.43M | 0.54M | 0.57M | 0.89M | 0.90M | 0.58M | 0.61M | 0.62M | 0.64M | 0.45M | 0.49M | 0.50M | 0.52M | 0.74M | 0.80M | 0.81M | 0.82M | 0.96M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-1.08M | -2.01M | -4.32M | 10.04M | -1.39M | -1.46M | 3.33M | 0.87M | 0.85M | 0.01M | 0.13M | -3.87M | 0.39M | 0.75M | 0.21M | 8.71M | 1.95M | 0.70M | | 9.17M | 3.73M | 0.33M | 0.14M | 32.40M | 6.57M | 0.20M | 0.07M | 26.48M | 4.16M | 0.02M | 0.20M | 28.08M | 3.35M | 0.88M | 1.79M | 31.47M | 13.05M | 0.13M | 7.31M | 37.91M | 8.59M | 0.13M | 0.14M | 46.05M | 4.44M | 0.11M | 4.03M | 46.74M | 17.63M | 0.43M | 0.19M | 89.36M | 21.87M | 0.19M | 0.08M | 112.61M | 10.18M | 0.38M | 0.06M | 61.52M | 16.62M | 0.36M | 0.07M | 89.85M | 18.70M | 0.34M |
|
Asset Writedowns and Impairment
|
0.66M | 0.79M | 2.07M | -0.17M | 1.83M | 2.45M | 1.71M | 1.67M | 1.96M | 2.01M | 1.57M | 0.19M | 1.39M | 1.76M | 1.67M | 1.93M | 1.44M | 1.65M | 2.66M | 2.10M | 1.91M | 1.86M | 1.87M | 2.10M | 2.07M | 2.32M | 2.27M | 1.91M | 2.58M | 2.57M | 3.22M | 4.61M | 3.07M | 3.89M | 2.97M | 3.74M | 106.56M | | | | 3.55M | 3.60M | 3.81M | 3.69M | 4.63M | 3.37M | 3.57M | 4.20M | 4.60M | 7.40M | | 6.52M | 5.55M | | 5.50M | 5.77M | 5.96M | 1.45M | | 3.51M | 5.11M | | 2.45M | 7.76M | 4.79M | 4.39M |
|
Non-cash Items
|
| | | 2.14M | | | | 1.22M | 1.20M | 5.67M | 1.13M | 1.06M | 1.16M | 1.03M | 4.06M | 0.86M | 0.81M | 6.14M | 3.41M | 0.34M | 0.29M | 3.43M | 0.25M | 0.19M | 0.12M | 2.42M | 1.70M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-66.37M | -2.42M | -1.97M | 39.92M | -40.80M | 33.10M | 34.33M | 68.99M | -82.98M | 47.76M | 39.14M | 67.05M | -74.53M | 31.20M | 41.13M | 63.91M | -67.33M | 31.72M | 68.68M | 96.41M | -90.05M | 38.03M | 70.10M | 89.19M | -90.19M | 16.75M | 56.07M | 86.36M | -135.71M | 47.11M | 102.34M | 92.40M | -109.57M | 53.41M | 115.75M | 159.53M | -117.49M | 85.30M | 133.15M | 157.85M | -161.92M | 57.82M | 161.24M | 179.21M | -144.26M | 52.21M | 146.35M | 197.13M | -160.54M | 118.02M | 264.00M | 280.18M | -231.89M | 133.17M | 191.50M | 251.11M | -274.49M | 132.59M | 164.00M | 261.86M | -227.19M | 122.00M | 213.74M | 255.81M | -237.37M | 121.42M |
|
Depreciation & Amortization (CF)
|
2.83M | 2.86M | 2.75M | 3.05M | 2.97M | 3.14M | 3.24M | 3.32M | 3.37M | 3.48M | 3.52M | 3.65M | 3.74M | 4.30M | 5.09M | 5.88M | 5.94M | 6.58M | 6.33M | 7.32M | 6.77M | 6.78M | 6.81M | 7.23M | 7.42M | 7.18M | 10.33M | 11.29M | 11.44M | 11.75M | 11.77M | 12.29M | 12.21M | 12.45M | 12.22M | 11.71M | 11.73M | 11.02M | 11.74M | 12.00M | 12.78M | 12.71M | 14.86M | 14.96M | 15.04M | 15.30M | 15.73M | 15.78M | 15.64M | 15.63M | 16.10M | 16.14M | 16.23M | 17.09M | 17.04M | 17.98M | 19.01M | 19.55M | 19.51M | 19.89M | 19.58M | 19.69M | 20.49M | 20.53M | 22.69M | 31.57M |
|
Change in Receivables
|
12.73M | 15.87M | 6.01M | -1.09M | 25.29M | 19.00M | -2.54M | -12.45M | 25.35M | -5.74M | -6.07M | -6.88M | 12.17M | 10.84M | -5.56M | -1.43M | 22.11M | 18.71M | -5.61M | -12.90M | 28.31M | 11.19M | -8.36M | -13.93M | 13.06M | 33.23M | -14.00M | -15.67M | 28.59M | 21.38M | -14.46M | 6.82M | 23.41M | 35.61M | 3.44M | -9.11M | 16.27M | 36.27M | -8.20M | -13.71M | 31.45M | 29.11M | -23.30M | -71.41M | -17.38M | 63.60M | 16.62M | 4.49M | 68.79M | 100.25M | -13.19M | -17.22M | 52.35M | 19.40M | -36.01M | -69.22M | 28.70M | 5.70M | 2.93M | -50.99M | 37.12M | 9.99M | -11.18M | -2.69M | 39.90M | 11.33M |
|
Change in Accured Expenses
|
-48.24M | 7.46M | 8.09M | 48.52M | -41.16M | 33.44M | 16.25M | 32.36M | -75.90M | 13.95M | 6.03M | 35.41M | -74.49M | 33.50M | 18.54M | 30.95M | -62.80M | 17.87M | 28.21M | 45.82M | -77.64M | 21.38M | 29.36M | 44.69M | -96.74M | 27.65M | 39.90M | 48.05M | -93.87M | 8.73M | 39.24M | 52.76M | -109.03M | 42.95M | 91.68M | 40.49M | -135.41M | 58.86M | 43.47M | 61.47M | -175.71M | 42.27M | 73.53M | 83.41M | -123.78M | 71.16M | 97.85M | 77.46M | -173.52M | 116.67M | 127.33M | 120.97M | -302.29M | 66.56M | 107.13M | 180.89M | -321.49M | 104.91M | 69.02M | 212.96M | -272.12M | 57.28M | 87.08M | 169.22M | -276.91M | 68.62M |
|
Change in Taxes
|
1.62M | 4.91M | -5.98M | 2.29M | -1.02M | 3.19M | 3.30M | -7.15M | -0.27M | 2.42M | 0.53M | 1.39M | -4.11M | 0.47M | 0.33M | -0.09M | 2.01M | 1.76M | 3.62M | 0.14M | -4.97M | 0.19M | -0.23M | -5.41M | -1.99M | 3.26M | -5.52M | 4.93M | -4.01M | -1.93M | 2.50M | 3.65M | 6.46M | 3.00M | 8.76M | 14.22M | 1.43M | -7.33M | 5.37M | 0.74M | -1.91M | -4.23M | 4.70M | 2.69M | -11.41M | -0.56M | -1.16M | 11.30M | 5.54M | -7.37M | 7.09M | 7.49M | 3.89M | -10.47M | -10.91M | 2.19M | 3.48M | -3.09M | 3.03M | -0.79M | -0.96M | -11.51M | 5.11M | 2.02M | 0.12M | -0.41M |
|
Other Working Capital Changes
|
3.49M | 1.28M | 1.03M | 1.76M | 4.42M | 0.36M | -0.04M | 1.44M | 2.85M | -0.81M | -7.09M | -2.13M | 1.91M | -0.22M | -3.27M | -2.60M | 5.79M | -1.30M | -0.31M | -1.03M | 3.73M | 0.76M | 2.74M | 1.73M | 10.37M | 3.84M | -4.96M | -2.93M | 10.07M | -1.88M | 0.70M | -17.36M | 4.78M | -1.89M | 4.97M | -1.92M | 4.36M | 0.99M | -0.29M | -0.04M | 9.85M | -1.71M | 1.05M | -11.11M | 8.13M | -17.85M | -2.12M | 1.54M | 10.32M | -4.00M | 2.33M | 0.87M | 11.60M | -7.39M | -6.78M | 8.46M | 8.04M | -3.52M | -4.00M | 1.51M | 7.02M | -8.53M | -2.77M | 12.92M | 16.82M | -3.32M |
|
Capital Expenditures
|
1.19M | 1.54M | 1.65M | 2.90M | 11.68M | 5.58M | 5.12M | 5.50M | 5.21M | 3.43M | 4.85M | 5.15M | 3.01M | 3.60M | 2.78M | 3.72M | 5.18M | 6.29M | 5.84M | 11.25M | 6.59M | 4.71M | 4.30M | 6.25M | 5.49M | 5.16M | 7.03M | 8.47M | 15.08M | 17.24M | 9.29M | 8.47M | 9.53M | 11.28M | 10.32M | 10.87M | 13.16M | 11.40M | 12.32M | 9.80M | 10.71M | 13.11M | 9.94M | 7.71M | 8.79M | 6.54M | 7.51M | 8.28M | 9.01M | 9.98M | 13.67M | 16.75M | 16.65M | 20.22M | 17.18M | 16.33M | 15.66M | 15.88M | 11.75M | 11.86M | 10.50M | 14.31M | 17.38M | 20.29M | 22.60M | 20.75M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | -0.01M | | | | | | | | | | 1.80M | | | | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
10.25M | -0.27M | 8.25M | 0.50M | | | | | | | | | | | 77.63M | | | | | | | | | | | | | 3.51M | 2.88M | | | | | | | | | | | | | | | | | | | | | | 90.86M | 42.94M | | | | 155.43M | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 0.17M | 0.32M | | 1.34M | | 0.81M | | 1.32M | 0.24M | 0.23M | | 0.23M | 0.11M | 0.06M | | | 0.18M | | | | | 0.17M | | 0.12M | 0.06M | | | | | 0.12M | 0.08M | 0.06M | | 0.15M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 14.09M | 3.29M | 6.07M | 5.17M | 18.88M | 3.97M | 12.62M | 7.71M | 19.44M | 11.32M | 17.02M | 3.73M | 34.18M | 4.73M | 4.51M | 1.05M | 7.81M | 1.42M | 3.30M | 8.83M | 16.36M | 8.40M | 5.08M | 0.23M | 13.76M | 0.38M | 28.39M | 0.28M | 1.73M | 0.54M | 0.24M | 0.13M | 8.24M | 0.68M | 4.63M | 0.22M | 1.60M | 1.42M | 0.23M | 44.69M | 14.55M | 17.79M | 21.05M | 16.29M | 23.11M | 15.62M | 28.21M | 25.54M | 15.61M | 21.57M | 16.51M | 12.18M | 18.01M | 11.72M | 8.41M | 7.86M | 8.35M | 16.95M | 8.13M | 8.49M | 13.54M | 18.91M |
|
Cash from Investing Activities
|
-10.62M | -2.76M | -6.60M | -3.46M | -22.86M | -30.68M | -12.34M | -15.26M | -9.13M | -8.60M | -10.69M | -4.61M | -4.63M | -38.49M | -67.14M | -6.45M | -3.71M | -4.21M | -1.39M | -14.28M | -1.40M | -20.97M | 4.90M | -13.10M | 3.82M | -16.67M | -254.50M | -7.23M | -9.80M | -20.98M | 18.41M | -8.23M | -11.77M | -12.90M | -7.51M | -12.65M | -6.63M | -46.78M | -6.08M | -9.97M | -9.21M | -13.61M | -168.26M | -7.69M | -13.21M | -10.12M | -6.97M | -31.08M | -10.35M | -20.92M | -105.28M | -47.78M | -40.42M | -109.76M | -15.18M | -158.12M | 11.44M | -33.75M | -22.24M | -9.28M | -26.74M | -9.52M | -76.42M | -12.82M | -32.18M | -9.75M |
|
Other financing activities
|
-1.45M | -1.68M | -1.49M | 4.00M | -0.81M | 0.59M | 0.90M | 0.62M | 1.65M | -0.03M | 0.06M | -0.01M | -0.00M | 0.16M | 0.04M | 0.09M | 0.10M | 0.04M | 0.68M | -1.41M | 1.17M | 0.18M | 0.04M | 0.13M | 4.06M | 0.59M | 0.07M | 0.18M | 0.33M | -0.30M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
4.04M | -1.31M | 2.22M | 3.15M | -7.12M | -1.02M | 7.71M | 6.37M | 1.10M | -0.09M | 0.31M | 0.86M | -2.33M | 0.86M | 0.34M | 0.72M | -0.03M | 2.05M | 4.14M | -0.59M | -1.79M | 0.57M | -2.36M | -4.36M | -6.40M | -4.49M | 143.07M | -18.64M | 126.29M | -17.77M | -19.39M | -24.76M | -15.27M | -37.78M | -11.51M | -12.70M | -20.59M | -6.85M | -30.32M | -6.87M | -24.93M | -6.49M | 105.54M | -30.43M | -7.80M | -29.38M | -18.62M | -11.08M | -23.65M | -14.40M | -24.78M | -74.61M | -51.05M | -45.01M | -34.06M | -22.06M | -20.63M | -18.02M | -36.63M | -41.06M | -56.08M | -54.98M | -35.39M | -44.28M | -51.55M | -36.22M |
|
Dividends Paid - Common
|
| | | | | | | 0.30M | | | | | | | | | | | | | | | | | 5.12M | 5.17M | 5.77M | 5.77M | 5.91M | 5.84M | 5.80M | 5.77M | 5.82M | 5.71M | 5.71M | 5.71M | 6.03M | 5.72M | 6.01M | 5.70M | 6.08M | 5.63M | 5.58M | 5.51M | 5.81M | 5.61M | 5.54M | 5.54M | 6.87M | 6.68M | 6.67M | 6.57M | 8.70M | 8.17M | 8.07M | 8.03M | 9.63M | 9.66M | 17.62M | 17.48M | 19.80M | 19.46M | 19.31M | 25.06M | 26.21M | 25.14M |
|
Exchange Rate Effect
|
5.53M | 1.86M | -0.78M | 3.82M | -2.45M | 3.70M | 0.48M | 5.44M | 1.09M | -3.84M | -2.74M | 0.51M | -4.15M | 2.97M | 1.00M | -2.35M | -2.57M | 2.64M | -6.28M | 4.39M | -1.91M | -8.02M | -16.38M | 4.66M | -11.56M | -1.36M | -8.04M | 5.42M | -9.97M | -2.40M | -0.08M | 0.17M | 7.74M | -2.13M | 10.64M | -3.32M | -10.41M | -9.72M | 5.09M | -4.17M | -5.67M | 2.07M | 0.77M | -15.55M | 18.82M | -2.40M | 20.26M | 1.68M | -6.92M | -6.61M | -12.83M | -26.23M | -14.93M | -24.28M | 35.73M | 1.20M | 1.85M | -22.19M | 10.82M | -7.31M | 2.37M | 3.98M | -17.47M | 28.95M | -1.01M | 1.29M |
|
Change in Cash
|
-67.43M | -4.63M | -7.13M | 43.42M | -73.22M | 5.10M | 30.19M | 65.55M | -89.92M | 35.23M | 26.03M | 63.81M | -85.63M | -3.46M | -24.68M | 55.83M | -73.64M | 32.20M | 65.16M | 85.93M | -95.14M | 9.62M | 56.26M | 76.39M | -104.32M | -5.77M | -63.40M | 65.91M | -29.18M | 5.96M | 101.27M | 59.58M | -128.86M | 0.61M | 107.36M | 130.86M | -155.12M | 21.95M | 101.83M | 136.85M | -201.72M | 39.79M | 99.28M | 125.54M | -146.46M | 10.32M | 141.02M | 156.65M | -201.47M | 76.09M | 121.11M | 131.56M | -338.29M | -45.88M | 178.00M | 72.13M | -281.81M | 58.63M | 115.96M | 204.21M | -307.63M | 61.47M | 84.45M | 227.67M | -322.11M | 76.72M |
|
Free Cash Flow
|
-67.56M | -3.95M | -3.63M | 37.01M | -52.48M | 27.53M | 29.21M | 63.49M | -88.19M | 44.33M | 34.30M | 61.90M | -77.54M | 27.60M | 38.35M | 60.19M | -72.51M | 25.43M | 62.85M | 85.15M | -96.64M | 33.32M | 65.80M | 82.94M | -95.68M | 11.59M | 49.04M | 77.89M | -150.78M | 29.86M | 93.05M | 83.93M | -119.10M | 42.13M | 105.43M | 148.67M | -130.66M | 73.90M | 120.83M | 148.05M | -172.62M | 44.71M | 151.30M | 171.50M | -153.05M | 45.67M | 138.84M | 188.85M | -169.56M | 108.04M | 250.33M | 263.43M | -248.53M | 112.95M | 174.32M | 234.78M | -290.15M | 116.71M | 152.25M | 250.00M | -237.68M | 107.69M | 196.35M | 235.52M | -259.97M | 100.66M |
|
Net Cash Flow
|
-72.96M | -6.49M | -6.35M | 39.60M | -70.77M | 1.40M | 29.71M | 60.11M | -91.01M | 39.08M | 28.77M | 63.30M | -81.49M | -6.42M | -25.68M | 58.18M | -71.07M | 29.56M | 71.44M | 81.54M | -93.24M | 17.64M | 72.64M | 71.73M | -92.77M | -4.41M | -55.36M | 60.49M | -19.21M | 8.36M | 101.36M | 59.40M | -136.61M | 2.73M | 96.72M | 134.18M | -144.71M | 31.67M | 96.74M | 141.02M | -196.06M | 37.72M | 98.52M | 141.09M | -165.28M | 12.72M | 120.76M | 154.97M | -194.55M | 82.70M | 133.94M | 157.79M | -323.35M | -21.61M | 142.27M | 70.93M | -283.67M | 80.82M | 105.14M | 211.51M | -310.00M | 57.50M | 101.92M | 198.72M | -321.10M | 75.44M |