|
Net Income
|
| | 15.59M | -50.04M | -40.31M | 20.14M | -121.00M | -62.00M | -51.00M | 16.56M | 7.05M | -43.00 | -9.00M | 55.92M | 57.09M | -39.08M | 25.00M | 29.85M | 89.00M | -34.00M | 35.00M | 90.33M | 64.04M | -5.67M |
|
Share-based Compensation
|
| | 0.35M | 0.31M | 1.41M | 3.57M | 11.00M | 11.00M | 6.00M | 7.00M | 6.00M | 8.00 | 5.00 | 4.00M | 5.00M | 6.00M | 5.00M | 6.00M | 4.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Deferred Taxes
|
| | 7.95M | -2.13M | 10.08M | 9.32M | 10.00M | 15.00M | 3.00M | 13.00M | 13.00M | 2.00 | -8.00M | 14.00M | 7.00M | -1.00M | 16.00M | 20.00M | 19.00M | 13.00M | -5.00M | 24.00M | -1.00M | -18.00M |
|
Gains from Investment Securities
|
| | 3.76M | 5.92M | -5.83M | 0.45M | 3.00M | -4.00M | -32.00M | -5.00M | 0.20M | -5.00 | 1.00 | -3.00M | 8.00M | -3.00M | -34.00M | 18.00M | -7.00M | -6.00M | -31.00M | | -14.00M | -17.00M |
|
Change in Working Capital
|
| 37.52M | 1.84M | -3.48M | -10.63M | 0.57M | 3.00M | -2.00M | -1.00M | -1.00M | 39.00M | 34.00M | 10.00 | 39.00M | 11.00M | 36.00M | 10.00M | | -5.00M | -8.00M | 15.00M | 5.00M | 4.00M | -43.00M |
|
Change in Receivables
|
| | -84.39M | | -9.70M | -102.98M | -128.00M | 31.90 | 65.00M | -106.00M | 60.00M | 133.00 | 99.00 | 14.00M | 4.00M | 64.00M | 14.00M | -39.00M | -29.00M | 50.00M | -5.00M | -64.00M | -5.00M | 76.00M |
|
Change in Inventory
|
| | -2.87M | -1.62M | 2.83M | -0.84M | -3.00M | -4.00M | 7.00M | -1.00M | | -2.00 | -9.00 | -5.00M | 1.00M | -5.00M | 1.00M | 8.00M | -9.00M | -9.00M | -18.00M | -43.00M | 16.00M | -78.00M |
|
Change in Account Payables
|
| | 9.35M | 12.16M | -9.20M | 31.88M | 10.00M | -18.00M | 7.00M | -4.00M | 23.00M | -5.00 | -16.00 | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | -0.73M | 21.19M | -20.45M | 4.97M | -5.00M | 38.00M | 1.00M | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | 18.10M | | | | 15.00M | | |
|
Other Working Capital Changes
|
| | -1.83M | -1.41M | -1.56M | 2.12M | -16.00M | -5.00M | | -40.00M | -7.00M | 19.00 | -1.00 | -27.00M | 8.00M | 3.00M | | | | | | | | |
|
Cash from Operations
|
| | 70.50M | 140.80M | 123.05M | 89.92M | 98.00M | 158.00M | 259.00M | 96.00M | 253.00M | 272.00 | 159.00 | 164.00M | 228.00M | 227.00M | 340.00M | 119.00M | 241.00M | 216.00M | 242.00M | 139.00M | 325.00M | 252.00M |
|
Amortizatization of Intangibles
|
| | 6.34M | | | | 7.00M | | | | | | | | | | | | | | | | | |
|
Amortization
|
62.10M | | | | 1,266.16M | | | 1,654.00M | 1,796.96M | 1,696.00M | 1,434.00M | 1,179.00M | 1,410.22M | 1,284.00M | 1,438.00M | 1,685.00M | 1,710.43M | | 2,009.00M | 2,171.00M | 2,267.96M | 1,998.00M | 2,218.00M | 3,141.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.03M | | 1.00M | | | | | | | | | 0.01M | | | | | | | 0.04M |
|
Acquisitions
|
| | | | | | -129.00M | -85.27 | | -1.00M | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 15.91M | 4.83M | 48.00M | | | | 55.12M | -13.00M | -2.92M | 79.00M |
|
Change in Acquisitions & Divestments
|
-37.17M | -219.04M | 53.29M | -0.24M | 0.62M | -3.73M | -258.33M | | 2.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -33.27M | -79.83M | -127.33M | -375.48M | -652.00M | -381.00M | -269.00M | -173.00M | -90.00M | -495.00 | -182.00 | -553.00M | -572.00M | -486.00M | -479.00M | -485.00M | -238.00M | -247.00M | 68.00M | -172.00M | -424.00M | -221.00M |
|
Other financing activities
|
| 16.03M | | | 15.98M | | 23.00M | 36.00M | 45.80M | 51.00M | 58.00M | 65.00M | 71.60M | 77.00M | 81.00M | 90.00M | | | | | | | | |
|
Cash from Financing Activities
|
| | -71.07M | 8.07M | 113.66M | 93.69M | 822.00M | 68.00M | 187.00M | 32.00M | -154.00M | 4.77M | 397.00 | 168.00M | 396.00M | 637.00M | -208.00M | 241.00M | 16.00M | 72.00M | -88.00M | -50.00M | 167.00M | 26.00M |
|
Dividends Paid - Common
|
| | | | | | -264.00M | | | | | | | | | | | | | | | -7.00M | | |
|
Exchange Rate Effect
|
| | | | | | | | 0.25 | 1.00M | | 0.23M | | | | | 0.07M | | | | 0.15M | | | |
|
Change in Cash
|
| | -33.84M | 69.04M | 109.38M | -191.87M | 267.00M | -155.00M | 179.38 | -45.00M | 9.00M | -220.27M | 373.00 | -220.00M | 52.00M | 378.00M | -347.00M | -126.00M | 17.00M | 41.00M | 221.00M | -83.00M | 68.00M | 57.00M |
|
Free Cash Flow
|
| | 70.50M | 140.80M | 123.05M | 89.92M | 98.00M | 158.00M | 259.00M | 98.13M | 257.92M | 272.00 | 159.00 | 163.99M | 228.95M | 226.39M | 340.00M | 118.83M | 241.00M | 216.00M | 242.00M | 138.77M | 330.26M | 254.33M |
|
Net Cash Flow
|
| | -33.84M | 69.04M | 109.38M | -191.87M | 268.00M | -155.00M | 177.00M | -46.61M | 9.34M | 4.77M | 374.00 | -220.11M | 52.20M | 378.05M | -347.00M | -125.43M | 19.00M | 41.00M | 222.00M | -83.51M | 69.30M | 57.85M |