|
Net Income
|
-10.64M | -17.08M | -6.09M | -68.04M | -1.92M | -2.73M | -2.35M | -1.75M | 3.72M | 1.93M | -3.43M | 47.95M | 10.42M | -14.37M | -10.54M | -119.66M | 5.34M | -16.29M | -52.16M | 134.68M | -36.48M | -33.05M | -2.06M | -2.82M | -0.35M | -0.72M | -43.99M | -3.93M | -0.13M | -1.25M | -0.29M | -4.91M | -0.66M | -0.59M | -0.77M | -0.24M | -0.50M | -0.15M | -0.28M | 0.31M | -0.40M | -0.04M | -0.16M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
Share-based Compensation
|
3.16M | 6.86M | 2.29M | 4.20M | 5.00M | 5.04M | 4.36M | 2.93M | 4.20M | 4.29M | 3.40M | 2.95M | 2.78M | 2.96M | 1.57M | 2.38M | 1.77M | 1.63M | 2.21M | 3.98M | 3.59M | -1.23M | 1.75M | 5.74M | 1.85M | 0.62M | 1.44M | 0.84M | 1.47M | 1.93M | 2.22M | 3.17M | 1.80M | 2.49M | 2.65M | 2.15M | 2.56M | 1.69M | 1.88M | 1.67M | 2.36M | 1.48M | 1.85M | 5.87M | 3.21M | 3.29M | 3.23M | 3.64M | 3.75M | 3.67M | 3.85M | 3.69M | 2.42M | 1.90M | 1.91M | 2.52M | 2.30M | 2.00M | 2.30M | 1.43M | 2.31M | 2.30M | 2.80M | 2.79M | 2.90M | 2.60M | 3.20M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.46M | -3.79M | -4.95M | -1.54M | -53.94M | -3.70M | -2.94M | -4.53M | -6.69M | -6.78M | -2.44M | -7.05M | -5.29M | -9.47M | -9.79M | 7.92M | -9.01M | -4.77M | -3.80M | -1.37M | -5.39M | -0.99M | 1.54M | -1.66M | 1.82M | -0.30M | -2.67M | -1.27M | 0.49M | -0.74M | 0.18M | -0.23M | -1.86M | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | 27.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.21M | | | | 0.28M | | 0.72M | 0.73M | 0.82M | 0.35M | -0.36M | 0.37M | 0.37M | 0.45M | 0.49M | 0.49M | 0.52M | 0.24M | 0.27M | 0.27M | 0.27M | 0.22M | 0.22M | 0.22M | 0.24M | 0.31M | 0.36M | 0.38M | 0.38M | 0.34M | 0.40M | 0.42M | 0.42M | 0.64M | 0.69M | 0.70M | 0.71M | 0.47M | 0.48M | 0.49M | 0.50M | 0.19M | | | 0.24M | | | | 1.33M | | | | 0.50M | | | | 0.53M | | | | 0.58M | | | |
|
Gains from Investment Securities
|
-0.29M | -0.79M | -0.11M | 56.10M | -0.34M | 0.81M | -1.02M | 103.85M | 1.80M | 3.83M | 3.75M | 38.39M | 3.12M | 3.13M | 2.83M | 17.57M | 3.38M | 3.85M | 3.93M | 5.21M | -0.03M | 4.25M | 4.04M | 17.56M | -0.00M | 2.79M | 3.00M | 1.36M | 3.21M | 3.23M | 3.10M | 0.01M | 0.93M | 2.95M | 2.88M | 0.02M | 3.06M | 2.84M | 2.82M | 0.03M | 2.77M | | 0.10M | 0.21M | 0.69M | | | 6.72M | 2.03M | | | 21.19M | | | | 27.33M | 2.21M | | | 39.55M | 3.44M | | | 43.41M | 7.54M | | |
|
Asset Writedowns and Impairment
|
9.94M | 14.93M | 2.50M | 29.66M | 26.22M | 19.56M | 31.94M | 71.50M | 17.31M | 9.54M | 14.08M | 150.60M | 8.97M | 76.69M | 10.85M | 41.40M | 5.75M | 6.81M | 7.42M | 6.18M | 5.06M | 5.66M | 5.85M | 14.20M | 6.02M | 11.37M | 33.45M | 9.68M | 9.61M | 5.27M | 8.46M | 8.72M | 8.29M | 6.92M | 6.42M | 5.94M | 7.01M | 6.73M | 7.93M | 10.37M | 11.72M | 11.43M | 8.89M | 11.43M | 0.61M | 12.32M | 11.52M | 46.95M | 13.72M | 12.45M | 10.19M | 7.99M | 13.71M | 10.66M | 7.91M | 9.29M | 10.76M | 8.17M | 7.59M | 6.70M | 6.56M | 6.08M | 8.73M | 12.36M | 7.56M | 5.46M | 7.91M |
|
Non-cash Items
|
1.99M | | | -0.00M | | | | | | 2.76M | 2.70M | 2.76M | 2.33M | 2.33M | 2.18M | 0.01M | 2.11M | 2.04M | 2.11M | 2.20M | 2.54M | 2.43M | 2.38M | 6.12M | 2.24M | 1.92M | 1.94M | 1.82M | 1.78M | 1.81M | 1.83M | 10.40M | 2.02M | 1.71M | 1.78M | 1.79M | 1.99M | 1.79M | 1.83M | 12.28M | 2.14M | 2.07M | 1.95M | 24.61M | 2.10M | | | 5.15M | | | | 3.82M | | | | 4.18M | | | | 0.54M | | | | 0.38M | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.94M | -23.89M | 6.00M | | 13.13M | -2.87M | 18.37M | | 12.29M | 12.45M | -14.39M | | 31.92M | 9.30M | -14.25M | | 48.99M | -11.06M | 31.19M | | -0.80M | 11.96M | 2.12M | | 0.78M | -19.56M | 19.71M |
|
Other Working Capital Changes
|
4.75M | 42.93M | -109.57M | 91.45M | 50.06M | 110.72M | -88.14M | -85.29M | -53.30M | 0.08M | 0.14M | -44.00M | 0.60M | -0.70M | 0.86M | -105.79M | 0.03M | 0.31M | 0.35M | -64.64M | 0.05M | 0.25M | 0.32M | -42.52M | 13.24M | 0.34M | 0.34M | -33.11M | 0.11M | 0.26M | 0.27M | -59.26M | 61.27M | 0.22M | 0.29M | -93.84M | 21.18M | 0.23M | 0.23M | -57.31M | 33.94M | 0.16M | 0.16M | 0.16M | 0.04M | | | 0.16M | | | | 0.13M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
48.70M | 3.00M | 165.69M | 70.86M | 53.47M | -5.60M | 169.65M | 54.74M | 59.66M | 55.10M | 94.67M | 21.03M | 17.35M | -0.78M | 15.92M | -49.29M | -14.20M | -52.78M | -10.87M | -7.96M | -35.42M | -45.87M | -19.86M | -17.48M | -20.18M | -6.42M | 5.59M | -0.24M | -10.19M | 16.76M | 9.70M | -9.79M | -39.05M | 4.81M | 5.14M | 7.32M | 11.10M | 3.66M | 3.54M | 38.69M | 12.95M | 40.47M | 31.98M | -12.31M | 44.77M | 60.60M | 32.39M | 42.20M | 44.71M | 38.04M | 61.46M | 46.91M | 22.15M | 32.62M | 52.86M | 40.55M | 4.57M | 61.65M | 32.61M | 13.19M | 54.49M | 38.52M | 50.98M | 17.60M | 65.13M | 78.78M | 41.23M |
|
Depreciation & Amortization (CF)
|
16.80M | 16.89M | 16.34M | 17.56M | 16.75M | 17.22M | 17.84M | 19.81M | 20.37M | 20.51M | 22.45M | 22.05M | 20.11M | 20.02M | 20.43M | 21.26M | 19.30M | 18.94M | 18.38M | 16.53M | 15.43M | 14.39M | 13.14M | 12.49M | 6.71M | 7.19M | 5.96M | 5.08M | 6.57M | 5.20M | 5.21M | 5.76M | 3.91M | 3.88M | 3.58M | 2.62M | 2.58M | 2.10M | 2.36M | 2.35M | 2.23M | 2.23M | 2.28M | 2.39M | 2.64M | 4.15M | 4.00M | 4.00M | 4.00M | 3.91M | 3.89M | 4.96M | 4.88M | 4.91M | 5.07M | 4.88M | 5.16M | 4.37M | 3.91M | 3.45M | 3.02M | 3.07M | 3.05M | 5.51M | 11.81M | 10.15M | 10.02M |
|
Capital Expenditures
|
14.90M | 15.24M | 20.19M | 23.76M | 19.76M | 23.40M | 38.79M | 45.34M | 23.79M | 24.09M | 19.56M | 10.89M | 12.30M | 7.69M | 9.51M | 8.45M | 4.08M | 5.93M | 6.60M | 3.03M | 3.47M | 3.56M | 3.53M | 2.60M | 3.37M | 1.62M | 2.93M | 3.77M | 0.88M | 1.09M | 1.38M | 0.78M | 0.73M | 1.41M | 1.28M | 2.91M | 1.36M | 1.38M | 1.22M | 2.78M | 0.48M | 0.93M | 1.81M | 1.95M | 1.01M | 2.42M | 4.04M | 2.29M | 1.04M | 2.02M | 3.22M | 4.18M | 4.74M | 2.02M | 2.34M | 3.52M | 1.93M | 1.69M | 1.19M | 1.61M | 1.20M | 0.82M | 0.97M | 1.63M | 1.74M | 2.75M | 1.85M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 0.22M | -1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.06M | | 5.75M | | | | | 0.20M | 7.00M | | 32.04M | 45.27M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
149.01M | 229.94M | 123.43M | 165.90M | 111.78M | 98.68M | 60.58M | 61.41M | 60.77M | 49.12M | 39.04M | 39.39M | 40.44M | 67.75M | 38.69M | 99.59M | 13.46M | 21.02M | 18.00M | 20.59M | 14.32M | 14.41M | 22.81M | 13.38M | 14.75M | 21.30M | 33.38M | 30.74M | 28.19M | 30.14M | 41.39M | 27.11M | 44.32M | 125.16M | 29.86M | 51.59M | 49.26M | 56.88M | 85.42M | 83.47M | 135.06M | 130.68M | 116.28M | 80.30M | 52.89M | 92.93M | 67.76M | 73.67M | 64.41M | 62.78M | 230.09M | 34.38M | 59.83M | 75.14M | 67.96M | 59.35M | 64.34M | 67.98M | 46.81M | 59.05M | 74.95M | 70.99M | 131.17M | 170.39M | 103.29M | 85.99M | 89.65M |
|
Cash from Investing Activities
|
-91.78M | 176.51M | -122.22M | -11.82M | -30.29M | 10.37M | -39.60M | -33.29M | -21.84M | -28.52M | -11.09M | -4.79M | -12.18M | -10.82M | 18.55M | 62.79M | -6.10M | -6.51M | 5.15M | 174.32M | -18.96M | -81.20M | 9.26M | -16.73M | -3.87M | -0.79M | 0.27M | -3.59M | -8.75M | -25.24M | -3.86M | 3.50M | 3.59M | 18.66M | -28.38M | -5.51M | -2.90M | 5.26M | -5.48M | -38.37M | -4.12M | -28.20M | -7.02M | 47.04M | -93.94M | -7.59M | -65.96M | 1.58M | -62.64M | -31.66M | 118.62M | 30.01M | -146.91M | -62.68M | -46.11M | -71.04M | -21.36M | -9.11M | -0.72M | -57.31M | -30.80M | -29.34M | 67.41M | -115.06M | 1.18M | -8.44M | -22.56M |
|
Other financing activities
|
6.84M | 7.77M | 8.78M | 0.04M | 0.06M | 0.13M | 0.02M | 0.01M | 0.16M | 0.16M | 0.06M | -0.00M | | | | | 86.47M | -0.56M | -0.60M | | -0.38M | 1.02M | -1.31M | -9.70M | 9.00M | 0.50M | -0.25M | -36.13M | 38.09M | 10.36M | | -49.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-39.78M | -98.22M | -39.55M | -21.60M | -89.44M | -68.29M | -0.88M | -15.12M | -89.11M | -38.17M | -19.00M | -16.77M | -60.06M | -2.27M | 0.28M | -17.64M | 6.70M | -0.43M | -0.37M | 0.21M | -0.19M | 1.22M | -1.13M | 1.08M | -0.83M | 1.26M | -0.11M | 28.63M | -38.27M | 0.03M | 0.27M | 0.18M | -0.79M | 2.15M | 0.02M | 0.16M | -2.11M | 0.06M | 0.34M | 0.04M | -2.42M | 0.04M | 1.02M | -3.48M | -17.58M | 0.60M | 0.15M | 3.78M | -1.72M | -5.07M | 0.17M | -23.33M | -8.77M | -11.65M | -7.38M | 0.07M | -2.78M | -1.85M | -7.79M | -10.97M | -15.88M | -7.13M | -8.45M | -9.61M | -44.41M | -30.31M | -31.57M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.20M | 7.42M | 8.54M | 8.54M | 9.20M | 8.52M | 9.66M |
|
Exchange Rate Effect
|
-2.88M | 3.43M | 0.33M | -0.47M | -2.86M | -2.10M | 4.02M | -0.37M | 1.07M | 1.15M | -4.30M | -7.99M | 3.68M | -6.22M | -1.24M | 1.94M | -3.19M | 1.81M | 2.90M | -10.36M | 0.01M | 0.07M | 0.04M | 0.04M | 0.29M | -0.03M | -0.08M | 0.07M | -0.25M | 0.22M | -0.11M | -0.04M | 0.01M | 0.02M | 0.01M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-85.74M | 84.74M | 4.25M | 36.96M | -69.12M | -65.62M | 133.19M | 5.97M | -50.22M | -10.44M | 60.28M | -8.51M | -51.20M | -20.08M | 33.52M | -2.21M | -16.79M | -57.90M | -3.19M | 156.20M | -54.56M | -125.78M | -11.68M | -33.10M | -24.59M | -5.98M | 5.67M | 24.86M | -57.47M | -8.23M | 6.00M | -6.15M | -36.24M | 25.63M | -23.21M | 1.83M | 6.09M | 8.98M | -1.60M | 0.36M | 6.41M | 12.30M | 25.97M | 31.28M | -66.75M | 53.60M | -33.42M | 47.56M | -19.65M | 1.31M | 180.25M | 53.58M | -133.53M | -41.71M | -0.63M | -30.43M | -19.56M | 50.69M | 24.11M | -55.09M | 7.81M | 2.06M | 109.93M | -107.07M | 21.90M | 40.03M | -12.90M |
|
Free Cash Flow
|
33.80M | -12.23M | 145.50M | 47.10M | 33.71M | -29.00M | 130.86M | 9.40M | 35.86M | 31.00M | 75.11M | 10.14M | 5.05M | -8.46M | 6.41M | -57.74M | -18.27M | -58.71M | -17.46M | -11.00M | -38.89M | -49.43M | -23.39M | -20.08M | -23.55M | -8.04M | 2.66M | -4.01M | -11.07M | 15.66M | 8.31M | -10.57M | -39.79M | 3.40M | 3.86M | 4.41M | 9.74M | 2.28M | 2.33M | 35.91M | 12.47M | 39.54M | 30.16M | -14.26M | 43.75M | 58.17M | 28.35M | 39.91M | 43.67M | 36.02M | 58.24M | 42.73M | 17.41M | 30.60M | 50.52M | 37.03M | 2.65M | 59.96M | 31.42M | 11.58M | 53.29M | 37.70M | 50.00M | 15.97M | 63.39M | 76.03M | 39.37M |
|
Net Cash Flow
|
-82.86M | 81.30M | 3.92M | 37.43M | -66.27M | -63.52M | 129.17M | 6.34M | -51.29M | -11.59M | 64.58M | -0.52M | -54.88M | -13.86M | 34.75M | -4.14M | -13.60M | -59.72M | -6.08M | 166.56M | -54.57M | -125.85M | -11.72M | -33.13M | -24.88M | -5.95M | 5.75M | 24.79M | -57.22M | -8.45M | 6.11M | -6.11M | -36.25M | 25.61M | -23.22M | 1.96M | 6.09M | 8.98M | -1.60M | 0.36M | 6.41M | 12.30M | 25.97M | 31.26M | -66.75M | 53.60M | -33.42M | 47.56M | -19.65M | 1.31M | 180.25M | 53.58M | -133.53M | -41.71M | -0.63M | -30.43M | -19.56M | 50.69M | 24.11M | -55.09M | 7.81M | 2.06M | 109.93M | -107.07M | 21.90M | 40.03M | -12.90M |