|
Net Income
|
47.16M | -30.79M | -80.73M | 11.29M | -6.69M | 47.24M | 91.62M | 37.43M | 68.60M | 9.95M | 13.63M | 18.86M | -13.18M | -40.23M | -29.96M | -16.20M | -87.75M |
|
Share-based Compensation
|
5.24M | 5.67M | 5.21M | 2.91M | 4.39M | 3.72M | 3.19M | 3.60M | 1.98M | 2.61M | 0.39M | 1.73M | 0.34M | 2.96M | 7.31M | 7.91M | 9.55M |
|
Deferred Taxes
|
0.52M | 6.04M | 13.86M | 16.18M | 3.32M | 7.82M | 3.66M | 0.23M | 0.19M | -5.31M | 11.75M | 0.39M | -5.09M | 2.32M | 8.89M | 2.71M | 23.95M |
|
Gains from Sales and Divestitures
|
-0.00M | | | 0.03M | 0.21M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
4.40M | 1.67M | -0.73M | 2.25M | 2.65M | 2.71M | 2.40M | 2.67M | 3.61M | 133.34M | 2.99M | 1.33M | 1.29M | 0.93M | 0.47M | 0.30M | 0.10M |
|
Asset Writedowns and Impairment
|
| | 41.77M | | | | | | 4.38M | 20.92M | 19.75M | 6.34M | 4.74M | 0.04M | 7.04M | -0.25M | 18.86M |
|
Non-cash Items
|
1.58M | 0.58M | 0.24M | 0.60M | 1.79M | 3.91M | 1.64M | 0.93M | 0.49M | 0.37M | | 0.17M | 0.33M | 0.38M | | | |
|
Cash from Operations
|
12.01M | 68.68M | 66.22M | 20.41M | 55.92M | 37.15M | 135.26M | 116.55M | 97.16M | 132.31M | -4.46M | -46.05M | -58.37M | -37.20M | 0.41M | 28.79M | -9.12M |
|
Amortization of Goodwill
|
0.21M | 37.38M | | | | | | | | 20.92M | | | | | | | |
|
Amortizatization of Intangibles
|
-10.49M | -4.21M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.12M | | | | | 0.74M | 0.21M | 0.14M | 1.33M | | 34.04M | | | | | | |
|
Depreciation & Amortization (CF)
|
17.08M | 19.35M | 34.67M | 36.50M | 40.60M | 40.29M | 40.69M | 40.39M | 41.38M | 35.48M | 37.35M | 13.30M | 4.35M | 7.58M | 23.68M | 23.66M | 33.72M |
|
Change in Receivables
|
-14.64M | -4.67M | 3.57M | 31.97M | 5.73M | 101.45M | -1.40M | 3.40M | 20.15M | -17.73M | -11.66M | -8.82M | -6.50M | -11.10M | 1.69M | 10.87M | -1.08M |
|
Change in Inventory
|
0.08M | -3.87M | -0.29M | 5.27M | 2.89M | -0.78M | 3.85M | -1.00M | -3.02M | 2.52M | -4.04M | 19.33M | -1.28M | 4.82M | -2.17M | -9.84M | -0.17M |
|
Change in Account Payables
|
-8.79M | -27.14M | -1.04M | -18.50M | 8.11M | 12.67M | -0.85M | -7.84M | -6.46M | 10.60M | -14.54M | -0.14M | -0.34M | -8.85M | 1.71M | 22.14M | -13.40M |
|
Change in Accured Expenses
|
0.05M | 0.30M | 2.49M | 8.82M | 4.31M | 2.10M | 1.28M | 1.83M | 0.02M | -0.15M | 0.24M | 1.76M | -0.00M | 0.01M | 5.07M | 1.12M | 4.72M |
|
Change in Taxes
|
-3.34M | -7.58M | -1.80M | -7.48M | -2.75M | 5.52M | 0.61M | 0.76M | -0.35M | 1.14M | 3.43M | -1.43M | -17.21M | 1.09M | -0.80M | -0.40M | 0.48M |
|
Capital Expenditures
|
0.54M | 2.73M | 15.05M | 39.17M | 22.75M | 23.91M | 36.44M | 35.80M | 11.20M | 9.65M | 9.42M | 5.94M | 4.29M | 4.56M | 16.16M | 12.66M | 17.20M |
|
Sales of Property, Plant and Equipment
|
0.02M | 0.11M | 0.08M | 2.32M | 0.51M | 2.99M | 0.86M | 1.35M | 1.59M | 0.66M | 1.04M | 0.58M | 0.57M | 4.22M | 1.50M | 1.56M | 1.94M |
|
Change in Intangibles
|
| | | | | | | | | | 1.38M | | | | 0.42M | 0.29M | 3.90M |
|
Acquisitions
|
97.99M | 10.32M | 230.22M | 6.15M | 2.14M | | | 15.77M | 4.65M | 6.20M | | | | 202.16M | | 1.58M | 12.95M |
|
Divestments
|
| | 0.15M | | | 0.19M | 1.90M | | | | 0.28M | | | 0.86M | 0.66M | 3.51M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | 0.72M | | | 16.44M |
|
Cash from Investing Activities
|
-107.86M | -90.19M | -323.69M | -292.54M | -447.82M | -9.24M | -80.78M | -5.76M | -114.07M | 180.75M | 64.48M | 223.12M | 47.77M | -193.69M | -16.46M | -16.41M | -11.34M |
|
Other financing activities
|
1.35M | 77.24M | 78.77M | 252.10M | 423.98M | -11.05M | 33.87M | -53.36M | 61.94M | -490.80M | -79.08M | 9.26M | -7.90M | 4.13M | 2.15M | 7.21M | -4.18M |
|
Cash from Financing Activities
|
-40.25M | -48.48M | 183.27M | 231.91M | 409.72M | -25.78M | 16.78M | 13.64M | 40.47M | -473.48M | -24.71M | -48.84M | -13.08M | 122.26M | -19.12M | -7.11M | 29.73M |
|
Dividends Paid - Common
|
| | | | | 1.97M | 1.02M | 11.19M | 2.07M | | 4.10M | | | | | | 0.43M |
|
Exchange Rate Effect
|
-1.16M | 2.94M | 15.71M | -15.91M | -3.27M | 2.88M | -12.35M | -18.38M | 11.25M | -7.98M | -3.85M | -17.26M | 14.96M | -10.34M | -11.00M | 2.02M | 1.45M |
|
Change in Cash
|
-51.69M | -67.04M | -58.48M | -56.14M | 14.54M | 5.01M | 58.91M | 106.06M | 34.81M | -168.40M | 31.46M | 110.97M | -8.72M | -118.97M | -46.17M | 7.29M | 10.72M |
|
Free Cash Flow
|
11.47M | 65.95M | 51.17M | -18.76M | 33.17M | 13.24M | 98.82M | 80.75M | 85.97M | 122.66M | -13.88M | -51.98M | -62.66M | -41.76M | -15.75M | 16.12M | -26.32M |
|
Net Cash Flow
|
-136.10M | -69.98M | -74.19M | -40.23M | 17.82M | 2.13M | 71.26M | 124.44M | 23.56M | -160.43M | 35.30M | 128.23M | -23.68M | -108.63M | -35.17M | 5.26M | 9.27M |