|
Net Income
|
4.61M | 5.65M | -1.04M | 7.60M | 3.64M | 9.67M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 34.33M | 10.15M | 27.80M | 19.42M | 40.45M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
Share-based Compensation
|
0.12M | 0.12M | 0.16M | 0.23M | 0.66M | 4.01M | 2.32M | 4.19M | 5.89M | 8.91M | 7.28M | 9.26M | 11.42M | 14.25M | 15.87M | 21.06M | 19.44M | 24.39M | 22.96M | 23.93M | 26.85M | 38.02M | 52.35M | 45.20M | 34.46M | 205.40M | 124.89M | 125.21M | 121.00M | 127.53M | 113.47M | 117.08M | 139.63M | 121.44M | 110.62M | 126.34M | 128.51M | 129.23M | 128.25M | 128.88M | 121.32M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | -9.28M | -10.24M | | | | -21.82M | -5.30M | 6.86M | -0.95M | -12.11M | | | | -61.60M | | | | -76.90M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.13M | 0.03M | 0.07M | 0.08M | 0.20M | 0.04M | 0.07M | 0.11M | 0.21M | 0.05M | 1.17M | 1.49M | 2.23M | 0.52M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.67M | 4.59M | 4.38M | 0.42M | 4.65M | 7.28M | 5.30M | 8.60M | 3.20M | 2.06M | 3.40M | 3.10M | 0.13M | 3.09M | 0.09M | 0.10M | 0.11M | 2.79M | 24.30M | 48.80M | 25.60M | 8.13M | 26.00M | 10.40M | 21.90M | 18.58M | 13.43M | 9.77M | 14.06M | 11.34M | 15.60M | 15.46M | 24.34M | 96.50M | 26.81M | 31.56M | 39.39M | 60.82M | 32.30M | 24.74M | 22.68M |
|
Asset Writedowns and Impairment
|
| | 0.09M | 0.21M | 0.09M | 1.51M | 3.35M | 0.11M | 0.48M | 0.35M | 0.37M | 0.87M | 0.49M | 0.39M | 0.22M | 0.62M | 0.80M | 1.05M | 1.31M | 1.07M | 0.34M | 0.43M | 0.20M | 0.04M | 0.28M | 0.94M | 0.72M | 1.35M | 0.88M | 0.24M | 0.32M | 0.00M | 1.49M | 1.15M | 0.04M | 0.09M | 0.70M | 0.02M | 0.49M | 0.69M | 0.32M |
|
Non-cash Items
|
| | | | 7.50M | 124.24M | 2.71M | | | | 2.10M | 2.03M | 2.02M | 1.97M | 1.69M | 1.71M | 1.80M | 769.02M | 1.62M | 1.44M | 1.48M | 1.35M | 1.37M | 14.25M | 13.96M | 13.01M | 596.00M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -11.04M | 16.89M | 5.76M | 16.34M | 36.04M | -22.74M | 10.77M | 19.00M | 24.19M | 11.81M | 0.60M | 26.14M | 48.06M | 9.71M | 34.08M | 44.48M | -28.07M | 52.78M | 96.35M | 88.39M | 167.56M | 75.07M | 10.37M | 129.68M | 163.39M | 146.19M | 91.77M | 137.30M | 173.48M | 187.57M | 128.09M | 191.54M | 91.12M | 185.47M | 81.26M | 273.32M | 199.40M | 291.43M | 165.01M | 224.69M |
|
Depreciation & Amortization (CF)
|
| 0.70M | 0.82M | 0.83M | 0.96M | 1.19M | 1.49M | 1.70M | 1.97M | 2.05M | 2.25M | 2.58M | 3.28M | 3.71M | 4.46M | 4.82M | 5.97M | 6.42M | 6.48M | 6.78M | 7.52M | 7.86M | 10.01M | 11.01M | 8.95M | 12.25M | 12.35M | 12.27M | 12.96M | 16.84M | 19.29M | 20.07M | 20.53M | 20.53M | 21.74M | 20.88M | 20.75M | 24.11M | 23.98M | 26.70M | 33.13M |
|
Change in Receivables
|
| 65.15M | -22.98M | 68.03M | 37.27M | 105.41M | -59.19M | 66.04M | 88.36M | 129.42M | -42.39M | 92.73M | -5.61M | 195.16M | -127.23M | 122.25M | 7.73M | 328.63M | -210.55M | -83.03M | 272.51M | 439.12M | -208.85M | 159.04M | 98.44M | 395.70M | -259.48M | 147.14M | 87.44M | 316.65M | -258.17M | 293.53M | 95.28M | 423.36M | -238.15M | 287.47M | 76.39M | 348.52M | -282.34M | 202.30M | 229.09M |
|
Change in Account Payables
|
| 39.27M | -6.50M | 61.89M | 38.97M | 115.13M | -87.94M | 59.41M | 80.38M | 119.94M | -49.70M | 60.92M | -14.02M | 180.48M | -138.89M | 109.93M | 7.55M | 213.16M | -205.97M | -8.43M | 262.12M | 433.58M | -200.58M | 67.07M | 89.41M | 353.51M | -245.94M | 116.08M | 61.09M | 255.88M | -200.70M | 251.70M | 74.67M | 349.80M | -220.20M | 206.95M | 100.42M | 211.74M | -234.67M | 214.83M | 140.22M |
|
Change in Accured Expenses
|
| 3.18M | -0.43M | 0.84M | 4.84M | 9.47M | -0.77M | -0.13M | 4.41M | 4.87M | 0.93M | -0.44M | 7.30M | 9.50M | -4.49M | -1.82M | 3.13M | 10.02M | 0.96M | -8.38M | 18.46M | 24.40M | -5.69M | -17.16M | 8.06M | 22.39M | -8.69M | -13.50M | 3.41M | 26.95M | -4.31M | 4.71M | 18.04M | 17.24M | -0.10M | -9.88M | 18.84M | 37.72M | 29.11M | -53.19M | -2.72M |
|
Other Working Capital Changes
|
| 0.13M | 3.72M | -1.60M | 0.31M | 0.25M | 5.02M | 6.63M | -4.35M | -2.26M | 0.78M | 1.93M | 7.89M | -0.05M | 6.58M | 5.38M | 7.06M | 0.57M | 15.79M | 15.58M | -7.45M | 42.74M | 16.18M | -40.17M | -7.89M | -12.10M | -23.74M | -5.28M | -13.89M | -7.74M | -13.11M | -11.99M | -11.64M | -16.17M | -13.64M | 65.71M | 16.43M | -110.24M | -20.02M | -11.53M | 123.12M |
|
Capital Expenditures
|
| 3.67M | 0.55M | 1.49M | 1.48M | 3.37M | 3.60M | 3.10M | 1.65M | 1.75M | 1.80M | 4.79M | 3.80M | 9.41M | 6.08M | 10.92M | 4.66M | 14.03M | 18.31M | 19.41M | 20.00M | 16.34M | 13.12M | 5.38M | 25.42M | 10.88M | 8.40M | 9.45M | 18.54M | 47.77M | 9.16M | 7.40M | 5.04M | 25.20M | 7.22M | 30.70M | 40.12M | 20.19M | 59.11M | 45.24M | 66.34M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 33.40M | 33.72M | 39.18M | 46.00M | 43.13M | 39.29M | 62.67M | 54.10M | 75.31M | 61.37M | 64.13M | 89.96M | 98.61M | 86.13M | 126.73M | 147.67M | 151.00M | 130.41M | 147.79M | 166.80M | 160.42M | 154.07M | 165.11M | 181.01M | 251.29M |
|
Cash from Investing Activities
|
| -4.23M | -0.93M | -2.20M | -2.18M | -3.91M | -4.25M | -4.27M | -2.32M | -5.23M | -2.66M | -6.70M | -5.37M | -10.47M | -81.45M | -37.98M | -28.44M | -15.97M | -16.03M | -28.91M | -15.97M | -82.36M | -36.33M | -27.57M | -33.78M | 4.04M | -67.10M | -26.47M | -72.18M | -138.62M | -28.61M | -33.26M | 11.34M | -57.05M | -21.12M | -16.02M | -59.20M | -61.18M | -132.59M | -213.57M | -66.77M |
|
Other financing activities
|
| | 0.78M | 0.82M | 0.98M | 1.76M | | | 0.03M | 0.00M | | | | | 0.01M | 0.00M | -0.00M | | | | | | | | 0.07M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 9.65M | 10.86M | 3.19M | 72.20M | -22.70M | 0.16M | 2.79M | 0.26M | 4.19M | -26.15M | 8.83M | 3.90M | 3.29M | 8.35M | 13.63M | 3.83M | 1.47M | 157.59M | 33.69M | -64.39M | -82.21M | -4.46M | 22.47M | 4.11M | 9.81M | 10.98M | 23.17M | -3.14M | 0.99M | -296.76M | -21.70M | -96.94M | -210.70M | -141.28M | 25.92M | -2.02M | 9.77M | -409.76M | -173.60M | -401.17M |
|
Change in Cash
|
| -5.61M | 26.81M | 6.75M | 86.36M | 9.43M | -26.83M | 9.29M | 16.94M | 23.15M | -17.00M | 2.73M | 24.67M | 40.88M | -63.39M | 9.73M | 19.87M | -42.57M | 194.34M | 101.13M | 8.03M | 2.98M | 34.28M | 5.27M | 100.01M | 177.24M | 90.07M | 88.46M | 61.97M | 35.85M | -137.80M | 73.13M | 105.93M | -176.63M | 23.07M | 91.16M | 212.11M | 147.99M | -250.92M | -222.16M | -243.25M |
|
Free Cash Flow
|
| -14.70M | 16.34M | 4.27M | 14.86M | 32.68M | -26.34M | 7.66M | 17.35M | 22.44M | 10.01M | -4.18M | 22.34M | 38.65M | 3.63M | 23.16M | 39.83M | -42.10M | 34.47M | 76.94M | 68.38M | 151.22M | 61.95M | 4.99M | 104.26M | 152.51M | 137.79M | 82.31M | 118.75M | 125.71M | 178.42M | 120.69M | 186.50M | 65.92M | 178.25M | 50.56M | 233.20M | 179.21M | 232.32M | 119.77M | 158.35M |
|
Net Cash Flow
|
| -5.61M | 26.81M | 6.75M | 86.36M | 9.43M | -26.83M | 9.29M | 16.94M | 23.15M | -17.00M | 2.73M | 24.67M | 40.88M | -63.39M | 9.73M | 19.87M | -42.57M | 194.34M | 101.13M | 8.03M | 2.98M | 34.28M | 5.27M | 100.01M | 177.24M | 90.07M | 88.46M | 61.97M | 35.85M | -137.80M | 73.13M | 105.93M | -176.63M | 23.07M | 91.16M | 212.11M | 147.99M | -250.92M | -222.16M | -243.25M |