|
Net Income
|
-0.01M | -0.10M | | 0.30M | 7.40M | -0.20M | | | 9.00M | -0.50M | 0.20M | -19.40M | 0.20M | -0.20M | | | 0.10M | -0.10M | -0.10M | 0.10M | | -0.10M | 0.10M | 0.60M | | | -0.10M | | 0.60M | | -0.10M | 0.10M | -0.10M | -1.10M | -0.10M | 0.50M | -0.10M | 0.50M | | 23.30M | 2.70M | 0.10M | 2.20M | -1.30M | -4.40M | | 35.80M | -3.90M | -0.40M | 1.00M | -0.50M | -0.30M | -0.50M | | | -0.10M | | | | | 13.00M | 26.80M | 19.00M | -10.20M | -13.90M | 16.40M | 23.80M |
|
Share-based Compensation
|
0.80M | 1.40M | -0.50M | 0.80M | 0.90M | 0.90M | 0.70M | 0.80M | 0.80M | 1.40M | 1.50M | 1.60M | 1.50M | 1.70M | 1.90M | 1.80M | 1.40M | 1.40M | 1.90M | -0.40M | 1.20M | 2.00M | 1.40M | 0.10M | 0.70M | 1.30M | 1.10M | 0.70M | 1.10M | 2.30M | 2.30M | 3.20M | 2.30M | 2.00M | 2.10M | 2.80M | 2.90M | 2.10M | 2.00M | 3.20M | 2.90M | 2.00M | 2.10M | 3.10M | 2.50M | 2.20M | 2.20M | 2.80M | 3.50M | 2.30M | 2.40M | 3.20M | 3.50M | 2.10M | 2.00M | 3.20M | 4.00M | 2.70M | 3.70M | 4.30M | 5.40M | 4.00M | 3.70M | 4.70M | 6.60M | 1.10M | 2.40M |
|
Deferred Taxes
|
-1.70M | -1.30M | -1.90M | 27.80M | 1.00M | -0.30M | 3.20M | 1.10M | 0.20M | 2.00M | 2.00M | -15.50M | 2.00M | 2.40M | 3.30M | 0.30M | 0.70M | 1.10M | 9.30M | 8.40M | -7.20M | 0.60M | 3.40M | 5.70M | -1.60M | 1.00M | -0.20M | -15.20M | 0.10M | 0.20M | -0.80M | 0.40M | 0.10M | 0.10M | 0.60M | 0.80M | -0.10M | 4.50M | 0.60M | 4.10M | 0.40M | | -3.10M | -8.20M | -1.90M | -2.80M | 1.50M | 12.60M | -0.20M | 0.60M | 0.60M | 15.90M | 0.30M | 0.30M | 0.50M | 1.60M | -0.10M | 1.00M | 0.70M | 4.10M | 0.50M | | 0.50M | 1.80M | 0.30M | 0.70M | 0.60M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.02M | 0.16M | 0.17M | 0.17M | 0.17M | 0.12M | 0.13M | 0.13M | 0.13M | 0.17M | 0.19M | 0.19M | 0.22M | 0.04M | 0.06M | 0.06M | 0.07M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.13M | 0.13M | 0.13M | 0.48M | 0.50M | 0.50M | 0.53M | 0.11M | 0.13M | 0.14M | 0.14M | 0.21M | 0.24M | 0.24M | 0.28M | 0.13M | 0.20M | 0.20M | 0.23M | 0.42M | 0.45M | 0.45M | 0.46M | 0.18M | 0.22M | 0.22M | 0.22M | 0.35M | 0.36M | 0.37M | 0.40M | 0.35M | 0.38M | |
|
Gains from Investment Securities
|
0.10M | -1.00M | -0.50M | 27.50M | 1.60M | -0.30M | -0.30M | -4.90M | | 3.00M | -0.10M | 22.80M | 0.41M | 0.40M | 0.39M | 12.70M | 0.42M | 0.42M | 0.42M | 18.60M | 0.52M | 0.49M | 0.46M | 14.60M | 0.78M | 0.77M | 0.77M | 28.50M | 0.99M | 0.98M | 0.95M | 14.90M | 1.20M | 0.96M | 0.60M | 18.60M | -3.20M | 1.00M | 1.20M | 32.40M | 14.30M | 1.10M | 0.90M | 3.20M | 1.40M | 1.13M | 1.13M | -22.40M | 1.13M | 1.30M | 1.11M | 12.70M | 1.12M | 1.10M | 1.12M | 10.20M | 1.04M | 1.01M | 1.50M | 18.20M | 1.80M | 0.56M | 0.56M | 9.80M | 0.63M | 0.66M | 10.60M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 6.90M | 4.70M | | | | 3.30M | 2.40M | 1.40M | 35.10M | | | 3.50M | | | | | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.10M | 0.18M | 0.18M | 0.17M | 0.12M | 3.40M | 0.11M | 0.17M | 4.10M | 2.70M | 1.30M | 0.70M | 0.28M | 0.33M | 0.33M | 1.00M | 0.33M | 0.47M | 0.46M | 0.45M | 6.00M | 12.90M | 10.20M | 0.55M | 0.53M | 13.10M | 0.62M | 6.60M | 0.64M | 0.81M | 5.90M | 0.79M | 10.70M | 0.77M | 0.77M | 1.60M | 8.60M | 0.82M | 8.60M | 7.80M | 7.70M | 0.84M | 2.30M | 0.84M | 5.50M | 0.88M | 9.00M | 0.81M | 0.55M | 15.80M | 5.70M | 0.49M | 0.46M | 0.50M | 2.90M | |
|
Change in Working Capital
|
| -0.20M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | -17.60M | 22.40M | 13.30M | -0.50M | -16.10M | 39.80M | 14.90M | -3.90M | -17.60M | 28.50M | 6.20M | -23.30M | -11.20M | 12.70M | -6.60M | 11.80M | -20.80M | -2.10M | 2.40M | 15.30M | -29.00M | -3.10M | 13.60M | -1.70M | -42.90M | 10.30M | 9.20M | -1.60M | -30.60M | 27.80M | 11.40M | -1.60M | -21.60M | 41.70M | -12.30M | 6.90M | -28.60M | -1.70M | 27.10M | -28.80M | -22.00M | 21.00M | 10.70M | 3.60M | -23.80M | 21.30M | 10.40M | -5.00M | -14.00M | 40.00M | 12.30M | 6.70M | -26.70M | 25.10M | 16.70M | -14.30M | -42.40M | 18.20M | 2.50M | 11.40M | -40.20M | 11.10M | 3.00M | -10.60M |
|
Change in Inventory
|
| | 15.10M | -12.00M | -1.50M | 0.90M | -12.00M | 4.40M | 5.60M | -12.90M | 9.80M | -7.60M | 16.70M | 14.30M | -1.10M | -3.40M | -1.90M | -3.80M | -19.80M | 3.90M | 6.60M | -4.80M | -6.70M | 18.90M | -4.80M | 0.30M | -9.20M | 18.00M | 5.20M | -11.20M | -7.80M | 17.10M | 8.50M | -13.10M | -5.90M | 9.80M | 10.70M | 15.40M | -5.80M | -2.00M | 0.50M | -6.40M | -0.70M | 21.40M | -8.60M | -20.20M | -2.50M | 22.60M | | -5.70M | 9.90M | 20.10M | 13.50M | 6.10M | -13.80M | 36.00M | 22.40M | -5.20M | -0.40M | 20.40M | 8.20M | -11.30M | -1.60M | 11.00M | -4.00M | -5.50M | -4.40M |
|
Change in Account Payables
|
68.30M | 64.20M | 78.80M | -11.60M | 82.70M | 8.00M | -7.90M | 2.80M | 11.50M | 3.30M | -5.30M | 5.80M | -6.50M | 19.00M | -5.80M | -6.80M | -2.50M | 2.30M | -7.80M | 12.90M | -16.80M | 1.00M | 9.70M | -4.50M | 24.20M | 20.00M | -10.00M | -9.20M | 7.00M | -2.20M | -3.90M | 4.10M | -7.80M | 9.60M | -16.20M | 0.80M | 2.40M | 20.60M | -5.30M | 13.10M | -30.10M | -0.40M | -15.20M | 42.60M | -6.70M | -27.60M | -9.30M | 18.30M | -8.50M | 9.00M | 7.20M | 13.20M | 13.00M | 15.00M | -8.50M | 13.20M | 14.10M | -21.60M | 11.80M | -4.70M | -4.30M | -12.80M | -14.20M | 11.90M | -32.80M | 19.50M | -8.70M |
|
Change in Accured Expenses
|
3.70M | 3.00M | 2.50M | -2.40M | -0.80M | -1.60M | -3.20M | 3.10M | 1.20M | -1.00M | -3.40M | 9.90M | 2.40M | -7.20M | -3.50M | -2.90M | -3.60M | -5.00M | -5.60M | -2.20M | -2.80M | -5.40M | -2.70M | 40.80M | -21.70M | -5.70M | -2.60M | 10.40M | -5.60M | 0.40M | 20.60M | -7.00M | -9.80M | 18.10M | -26.90M | 49.80M | -20.20M | -8.80M | -9.60M | 11.60M | -4.50M | -1.50M | -1.50M | -10.90M | -11.80M | 12.60M | 5.90M | -15.30M | -10.90M | -10.60M | -7.90M | 8.40M | -4.50M | -3.40M | 0.40M | 0.20M | -18.50M | -0.20M | 8.70M | 7.60M | -9.00M | -16.00M | 5.20M | 0.60M | -24.30M | -10.00M | 7.20M |
|
Other Working Capital Changes
|
3.10M | -4.90M | -1.40M | 43.90M | -16.30M | 0.60M | -3.00M | -7.90M | -6.00M | -7.50M | 0.20M | 8.90M | -7.20M | 3.60M | 0.00M | 5.00M | -1.40M | 17.60M | -13.60M | 4.10M | -2.30M | 7.20M | 0.01M | -1.10M | 4.00M | 25.00M | -0.70M | -0.70M | -1.40M | 5.30M | -2.70M | -0.10M | -2.60M | 5.50M | -0.50M | -3.70M | -0.50M | | 2.20M | -7.20M | 3.50M | 0.01M | 0.01M | 1.10M | 7.20M | 0.01M | 0.01M | -6.60M | 5.10M | 0.03M | 0.03M | 3.30M | 1.30M | 0.03M | 0.03M | -1.90M | 0.04M | 0.05M | 0.05M | -4.20M | 1.60M | 2.00M | 1.70M | 2.10M | 2.20M | 0.70M | 3.20M |
|
Cash from Operations
|
21.60M | 41.20M | 29.80M | 19.70M | 16.20M | 16.40M | 31.70M | 41.00M | -9.50M | 35.30M | 18.70M | 32.40M | -15.80M | 19.20M | 51.10M | 23.30M | 5.70M | 14.30M | 45.60M | 52.00M | -13.70M | 5.00M | 19.50M | 24.70M | 19.70M | 58.40M | 17.00M | 32.60M | 2.50M | 31.80M | 48.20M | 37.00M | -24.10M | 55.40M | 17.20M | 53.30M | -29.00M | 32.10M | 4.90M | 70.30M | -14.30M | 15.70M | 55.60M | 58.30M | -17.20M | 39.40M | 43.30M | 61.60M | -7.40M | 43.50M | 23.50M | 43.40M | -8.00M | 29.20M | 46.20M | 34.90M | -15.30M | 13.20M | 81.60M | 66.60M | -12.30M | 27.20M | 29.80M | 74.70M | -22.70M | 50.50M | 49.60M |
|
Amortizatization of Intangibles
|
4.60M | 4.60M | 4.80M | | 0.10M | | | | | | | | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.40M | 2.60M | 0.80M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 3.00M | 0.90M | 0.90M | 0.50M | 0.50M | 0.50M | 0.60M | 0.50M | 0.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.70M | 0.70M | 0.70M | 0.60M | 0.70M | 0.60M | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 1.00M | 0.50M | 0.60M | 0.60M | 2.70M | 0.80M | 0.80M | 0.80M | | 0.90M | 0.80M | 0.90M | 0.50M | 0.90M |
|
Amortization of Deferred Charges
|
| | 4.80M | 2.40M | 0.10M | 0.70M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
196.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
6.00M | 6.30M | 6.10M | 6.70M | 6.40M | 6.60M | 7.00M | 7.70M | 6.80M | 6.90M | 7.10M | 28.00M | 6.80M | 7.60M | 6.70M | 6.50M | 7.30M | 7.30M | 7.20M | 16.50M | 8.90M | 9.70M | 11.20M | 14.20M | 14.40M | 17.70M | 15.50M | 13.80M | 15.10M | 13.10M | 13.80M | 10.90M | 11.20M | 11.70M | 12.10M | 14.80M | 11.80M | 13.70M | 13.00M | 12.30M | 14.60M | 13.40M | 14.30M | 12.80M | 14.50M | 12.80M | 12.40M | 14.40M | 16.10M | 13.90M | 13.40M | 14.30M | 14.20M | 13.40M | 16.90M | 11.60M | 14.00M | 14.40M | 14.30M | 14.30M | 16.10M | 18.20M | 17.90M | 15.30M | 18.00M | 18.00M | 17.60M |
|
Capital Expenditures
|
-3.80M | 10.60M | 4.40M | 6.80M | 2.50M | 5.20M | 6.00M | 16.20M | 4.40M | 7.80M | 7.40M | 13.60M | 3.40M | 5.90M | 6.50M | 13.10M | 6.40M | 9.30M | 13.70M | 43.50M | 14.80M | 20.80M | 23.40M | 24.80M | 7.00M | 10.30M | 9.10M | 14.30M | 8.60M | 12.70M | 10.90M | 17.70M | 14.90M | 19.30M | 14.40M | 18.90M | 22.50M | 31.10M | 27.80M | 28.30M | 11.00M | 7.50M | 8.30M | 10.40M | 10.60M | 15.90M | 17.30M | 26.00M | 24.20M | 36.70M | 26.70M | 37.40M | 26.20M | 29.60M | 24.20M | 25.30M | 30.40M | 32.20M | 28.70M | 29.20M | 26.30M | 17.10M | 15.40M | 18.60M | 14.30M | 12.10M | 12.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 78.00M | | 4.70M | 0.40M | 0.20M | | 3.80M | 0.20M | 0.20M | 0.20M | 1.90M | | 0.30M | 0.60M | | 0.60M | 2.20M | -0.40M | 2.10M | 0.40M | |
|
Acquisitions
|
| | | 2.20M | 22.30M | | -2.40M | 15.60M | 0.60M | 0.40M | | -0.40M | | | 0.20M | 13.80M | | | | 2.30M | 29.60M | | 466.90M | | 15.30M | | | | | | | | | | | | 62.90M | 201.20M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.10M | | | |
|
Divestments
|
| | | 0.50M | 1.70M | | 0.20M | 0.10M | | 0.10M | 0.60M | 0.10M | 0.20M | 0.20M | 0.30M | 0.10M | 0.20M | 0.70M | 1.50M | 0.50M | | | 0.10M | 0.20M | 12.30M | 0.20M | 2.20M | 0.20M | 0.30M | 0.30M | -5.10M | 0.70M | 0.50M | 0.30M | 0.30M | 0.40M | 0.30M | 1.20M | 0.80M | -6.50M | 0.30M | 0.20M | -0.20M | 0.10M | | 0.10M | 78.00M | -3.40M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.80M | -4.10M | -4.40M | -8.50M | -23.10M | -5.20M | -3.40M | -31.70M | -5.00M | -8.10M | -6.80M | -24.80M | -3.20M | -5.70M | -6.20M | -24.80M | -6.20M | -8.60M | -12.20M | -45.30M | -44.40M | -20.80M | -490.20M | -24.60M | -10.00M | -10.10M | -6.90M | -14.10M | -8.30M | -12.40M | -16.00M | -17.00M | -4.90M | -19.00M | -14.10M | -18.50M | -85.10M | -230.40M | -26.10M | -34.80M | -9.30M | -5.70M | -8.50M | -10.30M | -10.60M | -15.80M | 61.40M | -29.40M | -19.50M | -36.30M | -22.90M | -10.80M | -22.00M | -29.10M | -24.00M | -39.70M | -28.50M | -32.10M | -27.70M | -27.70M | -25.80M | -115.80M | -12.80M | -18.90M | -17.60M | -21.70M | 0.80M |
|
Other financing activities
|
126.90M | 127.30M | 127.20M | 8.10M | 0.10M | 0.30M | | | 0.50M | | | | | | 0.10M | 3.60M | 1.10M | 1.20M | | | | 3.40M | 7.70M | | 0.60M | 1.40M | 1.10M | -2.10M | 1.10M | 2.30M | 2.60M | -4.60M | 11.00M | | | | 2.80M | 3.20M | 3.20M | -6.40M | 2.90M | 3.10M | 3.10M | -8.00M | 2.50M | 3.00M | 2.90M | -8.30M | 3.60M | 3.10M | 3.30M | -9.90M | 3.60M | 3.30M | 3.20M | -5.30M | 0.80M | 3.90M | 5.10M | 0.40M | | 0.90M | | 0.70M | | | 0.50M |
|
Cash from Financing Activities
|
-4.50M | -4.60M | -4.50M | -83.30M | -26.70M | -14.70M | -18.50M | -4.40M | 18.60M | -14.70M | -4.00M | -13.20M | 6.50M | -5.10M | -28.40M | -0.30M | -7.50M | 2.10M | -26.10M | 1.20M | 30.20M | 15.20M | 492.20M | -21.50M | -42.20M | -24.40M | -29.70M | -27.10M | 2.30M | -16.80M | -30.10M | -18.10M | 31.50M | -19.80M | 6.80M | -24.40M | 105.90M | 210.70M | 21.20M | -55.00M | 20.80M | -5.70M | -48.10M | -55.70M | 50.30M | -46.40M | -97.60M | -35.00M | 33.40M | -4.40M | -0.70M | -32.30M | 33.40M | -4.90M | -16.20M | -7.50M | 56.80M | 21.80M | -47.00M | -29.00M | 23.00M | 88.60M | -23.20M | -52.70M | 28.70M | -25.40M | -50.60M |
|
Dividends Paid - Common
|
-4.50M | 13.50M | 4.50M | 4.50M | 4.50M | 9.50M | 4.50M | 4.60M | 4.60M | -13.80M | 23.20M | 4.20M | 5.10M | 5.00M | 5.10M | 4.30M | 5.40M | 5.20M | 5.30M | 5.20M | 5.20M | 5.00M | 5.00M | 5.20M | 6.80M | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.00M | 1.10M | 1.00M | 1.30M | 1.20M | 1.30M | 1.20M | 1.50M | 1.60M | 1.50M | 1.30M | 1.60M | 1.60M | 1.50M |
|
Exchange Rate Effect
|
-0.20M | 1.30M | | -0.40M | -1.30M | -1.90M | 5.20M | -2.70M | 1.10M | 0.60M | -2.30M | 0.50M | 1.00M | -0.70M | 2.10M | -0.40M | -2.00M | -1.30M | 1.90M | 1.90M | 0.40M | 0.30M | -0.80M | -2.60M | 7.20M | 1.50M | 1.40M | -2.60M | -2.70M | -1.80M | -0.80M | 1.20M | 0.10M | | 0.30M | -0.30M | 0.10M | -2.10M | | -2.40M | 0.40M | -0.40M | -0.40M | | -0.90M | 1.70M | -1.10M | 1.80M | -0.80M | -0.50M | -1.50M | 0.30M | 0.30M | -4.00M | -3.60M | 2.80M | 0.10M | -1.10M | -1.60M | 3.10M | -2.40M | -0.10M | 1.80M | -3.70M | 1.00M | 1.70M | -0.30M |
|
Change in Cash
|
13.10M | 33.80M | 20.90M | -72.50M | -34.90M | -5.40M | 15.00M | 2.20M | 5.20M | 13.10M | 5.60M | -5.10M | -11.50M | 7.70M | 18.60M | -2.20M | -10.00M | 6.50M | 9.20M | 9.80M | -27.50M | -0.30M | 20.70M | -24.00M | -25.30M | 25.40M | -18.20M | -11.20M | -6.20M | 0.80M | 1.30M | 3.10M | 2.60M | 16.60M | 10.20M | 10.10M | -8.10M | 10.30M | | -15.70M | -4.60M | 5.30M | -7.30M | 1.50M | 21.90M | -21.20M | 6.50M | -1.00M | 5.70M | 2.30M | -1.60M | 0.60M | 3.70M | -8.80M | 2.40M | -9.50M | 13.10M | 1.80M | 5.30M | 13.00M | -17.50M | -0.10M | -4.40M | -0.60M | -10.60M | 5.10M | -0.50M |
|
Free Cash Flow
|
25.40M | 30.60M | 25.40M | 12.90M | 13.70M | 11.20M | 25.70M | 24.80M | -13.90M | 27.50M | 11.30M | 18.80M | -19.20M | 13.30M | 44.60M | 10.20M | -0.70M | 5.00M | 31.90M | 8.50M | -28.50M | -15.80M | -3.90M | -0.10M | 12.70M | 48.10M | 7.90M | 18.30M | -6.10M | 19.10M | 37.30M | 19.30M | -39.00M | 36.10M | 2.80M | 34.40M | -51.50M | 1.00M | -22.90M | 42.00M | -25.30M | 8.20M | 47.30M | 47.90M | -27.80M | 23.50M | 26.00M | 35.60M | -31.60M | 6.80M | -3.20M | 6.00M | -34.20M | -0.40M | 22.00M | 9.60M | -45.70M | -19.00M | 52.90M | 37.40M | -38.60M | 10.10M | 14.40M | 56.10M | -37.00M | 38.40M | 37.60M |
|
Net Cash Flow
|
13.30M | 32.50M | 20.90M | -72.10M | -33.60M | -3.50M | 9.80M | 4.90M | 4.10M | 12.50M | 7.90M | -5.60M | -12.50M | 8.40M | 16.50M | -1.80M | -8.00M | 7.80M | 7.30M | 7.90M | -27.90M | -0.60M | 21.50M | -21.40M | -32.50M | 23.90M | -19.60M | -8.60M | -3.50M | 2.60M | 2.10M | 1.90M | 2.50M | 16.60M | 9.90M | 10.40M | -8.20M | 12.40M | | -19.50M | -2.80M | 4.30M | -1.00M | -7.70M | 22.50M | -22.80M | 7.10M | -2.80M | 6.50M | 2.80M | -0.10M | 0.30M | 3.40M | -4.80M | 6.00M | -12.30M | 13.00M | 2.90M | 6.90M | 9.90M | -15.10M | | -6.20M | 3.10M | -11.60M | 3.40M | -0.20M |