|
Net Income
|
-3.52M | 0.28M | 0.18M | 16.10M | | | | 16.69M | 17.16M | 16.34M | 22.60M | 18.61M | -0.50M | -0.50M | -0.90M | -0.70M | -5.10M | | | | 1.80M | 0.20M | 0.10M | | | | | 34.50M | 21.70M | 41.80M | 37.00M | 35.40M | 43.70M | 42.50M | 99.00M | 39.90M | 44.10M | 42.30M | 43.40M | 39.90M | 27.10M | 38.30M | 29.20M | 39.30M | 13.70M | 28.80M | 31.80M | 40.50M | 42.50M | 41.60M | 41.10M | 44.80M | 44.90M | 13.90M | 21.00M | 37.20M | 26.50M | -19.10M | 78.30M | 46.20M | 19.00M | 45.80M | 53.20M | -144.20M | 45.20M | 43.10M |
|
Cash from Discontinued Operations
|
| 3.37M | 1.53M | | | | | | | | | | | -0.69M | 0.32M | -1.26M | -1.53M | 0.30M | -0.20M | 0.10M | -0.40M | -3.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | -0.12M | | | | 0.09M | | | | 0.10M | | | | 0.11M | | | | 0.06M | | | | 0.06M | | | | 0.09M | | | | 0.06M | | | | 0.06M | | | | 0.04M | | | | 0.04M | | | | 0.05M | | | | 0.05M | | | | 0.05M | | | | 0.05M | | | |
|
Gains from Investment Securities
|
| 4.00M | -8.92M | 3.13M | 8.19M | 9.11M | -21.37M | 8.75M | 7.08M | 6.87M | -21.00M | 10.58M | 3.51M | 1.29M | -12.08M | 5.66M | 6.84M | 9.00M | -11.50M | 5.60M | 5.50M | 5.90M | -9.50M | 13.50M | 10.20M | 6.20M | -28.30M | 5.10M | 12.00M | 7.00M | -21.00M | 4.80M | 24.50M | 6.20M | -31.90M | 4.00M | 16.90M | 8.00M | -25.40M | 5.80M | 7.90M | 6.20M | -21.80M | 6.20M | 8.40M | 10.80M | -23.20M | 8.50M | 15.10M | 10.40M | -30.80M | 8.90M | 15.50M | 4.50M | -25.60M | 4.70M | 21.70M | 11.70M | -33.80M | 7.30M | 28.90M | 13.60M | -37.10M | 39.90M | 0.20M | 13.10M |
|
Asset Writedowns and Impairment
|
37.52M | | 2.31M | | | | 0.05M | | | | | | | | | | | | | | | | 23.70M | | 15.80M | 5.30M | 13.10M | | 18.50M | | | | | | 5.30M | | | | 3.20M | | 7.50M | | | | | 1.10M | | | | 0.70M | 0.20M | | | | 4.10M | | | 71.70M | | | | | 1.40M | | 3.40M | |
|
Cash from Restructuring
|
| -2.95M | | -1.76M | -1.05M | -1.63M | | -0.83M | -0.92M | -0.60M | | -0.62M | -0.21M | | | | | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 10.09M | | | | 1.07M | | | | 31.28M | | | | 30.40M | | | | 9.10M | | | | 42.70M | | | | 22.20M | | | | 7.80M | | | | 9.20M | | | | 0.88M | | | | 0.83M | | | | 0.93M | | | | 13.80M | | | | 16.10M | | | |
|
Cash from Operations
|
| 53.14M | 44.29M | 33.17M | 42.30M | 32.60M | 34.35M | 19.06M | 37.63M | 36.19M | 43.79M | 24.72M | 41.92M | 40.67M | 34.78M | 25.95M | 33.85M | 33.50M | 44.20M | 15.20M | 92.30M | 86.80M | 119.80M | 19.60M | 94.90M | 80.20M | 75.30M | 41.80M | 60.30M | 62.10M | 60.90M | 15.90M | 61.70M | 73.00M | 57.00M | 35.70M | 44.50M | 53.20M | 70.20M | 30.80M | 67.50M | 60.20M | 79.80M | 30.30M | 63.80M | 54.30M | 92.20M | 50.90M | 67.10M | 45.10M | 69.30M | 0.30M | 32.90M | 30.40M | 42.10M | 33.70M | 45.50M | 59.10M | 95.30M | 55.90M | 50.10M | 60.00M | 70.40M | -4.40M | 62.90M | 70.90M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.20M | 3.00M | 3.10M | 3.10M | 3.10M | 3.10M | 3.00M | 3.10M | 3.10M | 3.00M | 3.10M | 3.10M | 3.10M | 3.30M | 3.30M | 3.40M | 3.60M | 3.60M | 3.50M | 3.40M | 3.60M | 3.60M | 3.80M | 3.90M | 3.90M | 3.90M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.20M | 3.00M | 3.10M | 3.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 17.76M | 17.54M | 17.31M | 15.98M | 16.19M | 14.50M | 14.69M | 14.49M | 14.54M | 14.45M | 13.03M | 12.32M | 12.08M | 13.67M | 11.59M | 11.91M | 11.70M | 12.10M | 11.90M | 22.50M | 25.40M | 24.60M | 23.70M | 27.50M | 26.10M | 21.00M | 24.50M | 21.60M | 20.50M | 25.30M | 21.70M | 21.50M | 23.80M | 24.00M | 21.10M | 23.40M | 26.50M | 23.30M | 24.50M | 24.40M | 24.70M | 24.80M | 22.90M | 23.40M | 23.90M | 23.70M | 24.10M | 23.20M | 23.70M | 23.60M | 24.20M | 23.70M | 23.30M | 23.00M | 23.70M | 23.50M | 24.30M | 23.50M | 23.50M | 24.00M | 23.10M | 24.30M | 23.50M | 22.00M | 22.40M |
|
Other Working Capital Changes
|
| 24.89M | -63.27M | -0.15M | 5.67M | -0.40M | -13.58M | -13.14M | 5.99M | 6.83M | -6.33M | -8.17M | 14.08M | 9.82M | -32.73M | 8.39M | 2.11M | 2.30M | -24.20M | 14.60M | -47.60M | -17.50M | 40.60M | 41.70M | -23.90M | -12.00M | -16.20M | 20.40M | 5.00M | 3.30M | -14.00M | 45.30M | 3.10M | -4.40M | -54.80M | 25.40M | 10.90M | 15.50M | -15.10M | 39.20M | -42.30M | -2.50M | 30.50M | 37.00M | -41.30M | -2.60M | -5.30M | | | -3.40M | 34.80M | | | -3.00M | 38.40M | | | -6.30M | 39.60M | 25.80M | 30.90M | -68.00M | 49.20M | 69.40M | 14.90M | -90.70M |
|
Capital Expenditures
|
| 7.83M | 9.39M | 8.33M | 7.71M | 8.03M | 10.45M | 8.21M | 13.74M | 14.97M | 15.15M | 9.35M | 14.48M | 14.01M | 14.25M | 8.68M | 13.02M | 10.30M | 11.80M | 11.30M | 25.40M | 25.70M | 19.40M | 24.20M | 24.50M | 21.80M | 15.50M | 15.70M | 15.20M | 18.00M | 13.50M | 13.10M | 20.00M | 21.10M | 22.50M | 17.90M | 24.20M | 14.30M | 19.50M | 17.60M | 17.90M | 16.30M | 13.20M | 16.60M | 15.00M | 14.20M | 21.00M | 17.70M | 22.10M | 23.20M | 23.00M | 19.00M | 21.20M | 19.20M | 22.90M | 24.40M | 21.50M | 25.10M | 22.50M | 16.50M | 20.20M | 24.70M | 28.10M | 18.30M | 29.10M | 27.30M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 0.90M | 0.70M | | | 3.70M | 0.10M | | | 2.90M | -1.50M | | | | 0.10M | | | | 0.50M | | | | | | | | 0.70M | | | 0.10M | 0.30M | | | 0.70M | | | | | | | | | 12.30M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | | | | | | | | | | | | 186.90M | 7.50M | | | 0.10M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 10.05M | | 1.38M | 1.88M | 0.87M | 2.76M | 2.49M | 1.92M | 2.21M | 1.48M | 0.01M | 7.82M | -0.01M | | 1.30M | 1.08M | 0.62M | 0.69M | 0.01M | -0.70M | 18.70M | | | 0.60M | 0.50M | | | 3.10M | 3.10M | | | 2.80M | 1.00M | 0.70M | 1.10M | 1.50M | 2.80M | 0.90M | 2.50M | 4.30M | | 0.70M | | 2.90M | 1.70M | 1.60M | 2.10M | 4.10M | 0.50M | 1.90M | 3.60M | 0.60M | 0.60M | 1.60M | 5.40M | 1.50M | 11.50M | 1.10M | 2.00M | 1.10M | 3.80M | 3.10M | 0.80M | 3.90M |
|
Cash from Investing Activities
|
| -10.24M | 0.43M | -10.24M | -7.43M | -9.83M | -13.60M | -9.78M | -11.25M | -16.94M | -17.06M | -10.45M | -14.96M | -7.18M | -15.40M | -9.62M | -14.38M | -11.00M | -11.20M | -10.60M | -1819.90M | -27.30M | -5.20M | -25.90M | -24.00M | -19.80M | -14.90M | -16.30M | -15.30M | -16.10M | -13.90M | -14.70M | -21.10M | -18.70M | -23.00M | -19.20M | -147.70M | -14.00M | -19.10M | -18.20M | -19.40M | -12.80M | -11.60M | -19.60M | -16.80M | -21.00M | -21.30M | -18.60M | -21.50M | -204.60M | -33.90M | -17.10M | -40.00M | -18.80M | -25.70M | -24.70M | -24.60M | -26.50M | -15.90M | -16.60M | -29.20M | -31.80M | -16.90M | -21.80M | -35.90M | -37.60M |
|
Other financing activities
|
| | 0.33M | | | 0.01M | 1.18M | | | 0.02M | 5.48M | | 0.15M | 0.12M | 0.53M | 0.18M | 0.12M | 1.80M | 0.70M | 0.20M | 38.00M | | | 0.10M | 0.20M | | 0.70M | | | | 0.60M | | | | | | 1.40M | 2.30M | | 0.80M | -0.20M | | | 0.70M | 1.00M | 4.70M | | | | | 2.60M | | | | 0.10M | | | | 2.80M | | | | | | | |
|
Cash from Financing Activities
|
| -2.20M | -7.82M | -1.26M | -12.91M | -9.51M | -12.76M | -5.13M | -13.10M | -19.63M | -4.48M | 0.60M | -10.65M | -7.70M | -16.25M | -6.97M | -13.33M | -16.80M | -13.10M | -0.80M | 1,425.30M | -38.70M | -61.00M | -38.20M | -45.00M | -50.50M | -50.10M | -43.30M | -53.90M | -48.20M | -49.40M | -25.60M | -35.40M | -21.70M | -35.50M | -10.60M | 96.20M | -32.90M | -48.50M | -19.20M | -36.80M | -44.10M | -43.20M | -26.00M | -32.40M | 110.20M | -94.80M | -19.30M | -14.30M | 71.30M | -32.10M | 8.90M | -31.90M | -7.40M | -3.70M | -9.20M | -16.80M | -4.10M | -41.60M | -32.00M | -22.80M | -34.80M | -20.80M | -3.90M | -29.80M | -26.20M |
|
Dividends Paid - Common
|
| 0.94M | 0.94M | 0.94M | 0.93M | 0.93M | -6.52M | 0.91M | 0.91M | 0.90M | -6.32M | 0.89M | 2.36M | 0.14M | 1.21M | 1.75M | 1.75M | 1.70M | 1.70M | 1.70M | 1.80M | 1.70M | 1.70M | 1.80M | 1.70M | 1.70M | 1.80M | 1.70M | 1.80M | 1.80M | 1.70M | 1.70M | 1.80M | 1.80M | 1.70M | 1.80M | 1.70M | 1.70M | 1.80M | 1.70M | 1.80M | 1.80M | 1.70M | 1.70M | 1.70M | 1.80M | 1.70M | 1.70M | 1.70M | 1.60M | 1.70M | 1.60M | 1.60M | 1.80M | 1.40M | 1.60M | 1.70M | 1.60M | 3.20M | 3.20M | 3.30M | 3.20M | 3.50M | 3.60M | 3.40M | 3.40M |
|
Exchange Rate Effect
|
| 9.81M | -8.20M | -7.58M | -10.22M | 11.85M | -2.06M | 8.82M | 2.02M | -13.20M | -6.62M | 4.98M | -8.02M | 2.54M | 1.49M | -7.86M | -0.84M | 5.60M | 0.90M | -1.10M | 0.80M | -6.10M | -6.90M | -11.20M | 4.70M | -9.50M | -5.80M | 0.30M | -1.40M | 0.30M | -8.80M | 4.40M | 4.00M | 1.40M | 2.00M | 5.10M | -13.20M | -2.40M | -0.70M | 0.50M | 0.50M | -4.80M | 3.60M | -12.00M | 3.90M | 2.70M | 12.60M | -9.30M | 0.90M | -5.50M | -13.70M | -3.60M | -14.30M | -14.80M | 10.40M | 2.70M | -6.70M | -7.20M | 11.00M | -8.80M | -3.20M | 13.10M | -16.70M | 3.60M | 10.00M | -1.30M |
|
Change in Cash
|
| 51.08M | 33.13M | 14.09M | 11.74M | 25.12M | 5.93M | 12.98M | 15.30M | -13.58M | 12.62M | 19.85M | 6.45M | 27.65M | 4.95M | 0.24M | 3.76M | 11.60M | 20.60M | 2.70M | -301.80M | 11.50M | 46.90M | -55.70M | 30.60M | 0.40M | 4.50M | -17.50M | -10.30M | -1.90M | -11.20M | -20.00M | 9.20M | 34.00M | 0.50M | 11.00M | -20.20M | 3.90M | 1.90M | -6.10M | 11.80M | -1.50M | 28.60M | -27.30M | 18.50M | 146.20M | -11.30M | 3.70M | 32.20M | -93.70M | -10.40M | -11.50M | -53.30M | -10.60M | 23.10M | 2.50M | -2.60M | 21.30M | 48.80M | -1.50M | -5.10M | 6.50M | 16.00M | -26.50M | 7.20M | 5.80M |
|
Free Cash Flow
|
| 45.31M | 34.90M | 24.84M | 34.59M | 24.57M | 23.91M | 10.86M | 23.89M | 21.22M | 28.65M | 15.37M | 27.44M | 26.66M | 20.53M | 17.27M | 20.83M | 23.20M | 32.40M | 3.90M | 66.90M | 61.10M | 100.40M | -4.60M | 70.40M | 58.40M | 59.80M | 26.10M | 45.10M | 44.10M | 47.40M | 2.80M | 41.70M | 51.90M | 34.50M | 17.80M | 20.30M | 38.90M | 50.70M | 13.20M | 49.60M | 43.90M | 66.60M | 13.70M | 48.80M | 40.10M | 71.20M | 33.20M | 45.00M | 21.90M | 46.30M | -18.70M | 11.70M | 11.20M | 19.20M | 9.30M | 24.00M | 34.00M | 72.80M | 39.40M | 29.90M | 35.30M | 42.30M | -22.70M | 33.80M | 43.60M |
|
Net Cash Flow
|
| 40.70M | 36.90M | 21.67M | 21.96M | 13.26M | 8.00M | 4.16M | 13.28M | -0.38M | 22.25M | 14.87M | 16.31M | 25.79M | 3.13M | 9.36M | 6.14M | 5.70M | 19.90M | 3.80M | -302.30M | 20.80M | 53.60M | -44.50M | 25.90M | 9.90M | 10.30M | -17.80M | -8.90M | -2.20M | -2.40M | -24.40M | 5.20M | 32.60M | -1.50M | 5.90M | -7.00M | 6.30M | 2.60M | -6.60M | 11.30M | 3.30M | 25.00M | -15.30M | 14.60M | 143.50M | -23.90M | 13.00M | 31.30M | -88.20M | 3.30M | -7.90M | -39.00M | 4.20M | 12.70M | -0.20M | 4.10M | 28.50M | 37.80M | 7.30M | -1.90M | -6.60M | 32.70M | -30.10M | -2.80M | 7.10M |