|
Net Income
|
-13.64M | -12.94M | -6.23M | 106.05M | 14.04M | 14.32M | 19.79M | 2.35M | 31.07M | 23.48M | 25.44M | 24.84M | 20.52M | 3.70M | 22.50M | 35.41M | 18.60M | 12.72M | 19.17M | 20.98M | 21.30M | 18.13M | 14.69M | 23.30M | 20.04M | 15.49M | 12.44M | 17.92M | 11.90M | 12.54M | 12.65M | 6.55M | 20.17M | 15.79M | 15.57M | -40.72M | 5.93M | 6.30M | 6.74M | 34.71M | 20.48M | 13.61M | 19.98M | 30.66M | 24.68M | 33.55M | 24.13M | 46.97M | 55.02M | 52.37M | 18.04M | 32.75M | 37.97M | 28.80M | 25.02M | 14.55M | 20.92M | 3.76M | 1.80M | 24.14M | 0.50M | -296.77M | -18.97M | -4.95M | 3.25M | -6.72M | -11.07M |
|
Share-based Compensation
|
| | | | 3.19M | 3.41M | 3.38M | 3.40M | 3.76M | 4.00M | 3.80M | 4.29M | 3.39M | 3.50M | 3.40M | 3.07M | 3.19M | 3.40M | 3.30M | 3.39M | 3.16M | 2.70M | 3.20M | 2.28M | 2.69M | 2.60M | 3.30M | 2.73M | 2.76M | 1.80M | 2.70M | 2.50M | 2.04M | 2.80M | 3.50M | 3.49M | 3.61M | 2.60M | 3.10M | 2.85M | 3.20M | 3.30M | 3.10M | 3.11M | 2.92M | 3.10M | 3.50M | 3.01M | 4.03M | 3.30M | 4.60M | 4.42M | 3.74M | 4.14M | 5.36M | 4.33M | 4.15M | 5.65M | 6.61M | 5.66M | 5.81M | 5.10M | 4.33M | 3.44M | 3.25M | 4.05M | 3.08M |
|
Deferred Taxes
|
| | | | 1.56M | -3.13M | 4.32M | -5.79M | 5.36M | 2.71M | -2.49M | -3.92M | -1.22M | -6.88M | 10.23M | 0.22M | 3.98M | -1.28M | 2.77M | 1.43M | 0.99M | 4.04M | 8.02M | -2.90M | -1.48M | 1.14M | 4.72M | 4.94M | 5.08M | 0.81M | -0.53M | -7.76M | -0.92M | 6.82M | 2.25M | 8.62M | -0.97M | -1.35M | -2.95M | -2.70M | -2.36M | -0.37M | 1.37M | 3.87M | 4.59M | -1.30M | -4.44M | -4.04M | -1.09M | -4.43M | 6.04M | -7.53M | -4.68M | -4.48M | 0.94M | -2.79M | -4.99M | -5.40M | -1.90M | -2.07M | -12.63M | 49.78M | 1.77M | 19.61M | 1.91M | 1.12M | -4.88M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | -0.86M | | | | -0.70M | | | | -0.63M | | | | 0.53M | | | | 0.44M | | | | 0.44M | | | | 0.46M | | | | 0.43M | | | | 0.36M | | | | 0.37M | | | | 0.32M | | | | 0.27M | | | | 0.46M | | | |
|
Gains from Investment Securities
|
2.95M | 9.45M | 6.37M | -19.55M | 1.20M | 4.76M | 5.96M | -6.72M | | | | 1.46M | | | | 1.31M | | | | 1.22M | | | | 1.15M | 9.00M | | | -2.30M | -1.25M | 3.27M | 1.67M | 1.31M | 0.69M | 1.19M | 3.06M | 1.86M | 1.72M | 0.56M | 2.33M | 0.03M | 1.77M | 1.45M | 2.19M | 0.06M | 1.81M | 1.41M | 1.24M | 0.07M | 3.93M | 2.75M | 4.69M | 0.03M | 1.52M | 1.54M | 3.92M | 0.18M | 0.51M | 0.12M | 2.31M | 0.10M | 0.13M | 0.48M | 0.34M | 2.55M | 0.06M | 0.98M | 0.16M |
|
Asset Writedowns and Impairment
|
| 2.62M | | 1.03M | -1.97M | -1.94M | 0.33M | 0.95M | 0.23M | | | 0.06M | 1.80M | 1.00M | 0.16M | | 0.08M | 1.21M | | | 0.11M | 0.11M | 0.25M | 0.37M | 0.05M | 0.35M | 3.07M | 5.03M | 0.22M | 0.01M | 5.60M | 26.45M | 0.06M | 0.25M | 0.07M | 5.32M | 15.63M | | | 0.33M | 1.51M | 2.06M | | 0.17M | 0.70M | 0.45M | 0.95M | 4.17M | 3.52M | 0.70M | -0.27M | 7.30M | 1.11M | 9.25M | 2.94M | 0.45M | 4.31M | 2.65M | 4.12M | 0.65M | 0.14M | 236.72M | 4.69M | 2.55M | 0.76M | 0.76M | 0.44M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | 1.50M | 1.10M | | 0.10M | 0.70M | | 0.90M | 4.20M | 2.40M | 0.20M | -0.30M | 7.00M | 1.10M | 9.20M | 2.90M | | 4.30M | 2.70M | 4.10M | | 0.10M | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 6.67M | | | | 12.83M | | | | 11.54M | | | | 1.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 51.43M | 23.20M | 45.32M | 14.50M | 24.61M | 23.37M | -8.48M | 74.30M | 14.66M | 33.99M | 14.75M | 43.51M | 6.49M | 33.72M | 36.40M | 61.37M | 13.54M | 18.09M | 30.28M | 32.18M | 3.82M | 81.69M | 30.65M | 21.83M | 12.79M | 42.26M | 55.79M | 0.99M | 74.93M | 50.52M | 24.19M | -36.49M | 67.39M | 37.32M | 61.40M | 2.24M | 79.96M | 41.30M | 63.13M | 53.59M | 62.16M | 43.11M | 81.51M | 85.14M | 69.79M | 63.05M | 42.22M | 76.23M | 13.69M | 77.59M | 27.54M | 18.23M | 49.06M | 95.89M | -31.72M | 31.53M | -15.63M | 49.27M | -91.38M | -1.09M | 21.59M | 92.71M | 4.20M |
|
Amortizatization of Intangibles
|
| | | | 0.93M | 1.77M | 2.11M | 0.46M | 0.64M | 0.37M | 0.44M | 0.23M | 0.26M | 0.25M | 0.26M | 0.25M | 0.35M | 0.32M | 0.26M | 2.37M | 0.36M | -4.07M | 0.04M | 4.53M | 0.28M | 0.26M | 0.25M | 0.11M | 0.17M | 0.17M | 0.17M | 0.16M | 0.41M | 0.40M | 0.46M | 0.41M | 0.36M | 0.40M | 0.42M | 1.83M | 0.25M | 0.23M | 0.26M | 0.25M | 0.13M | 0.07M | 0.13M | 0.26M | 0.18M | 0.17M | 0.23M | 0.41M | 0.35M | 0.71M | 0.28M | 0.72M | 0.72M | 0.44M | 0.44M | 0.69M | 0.28M | 0.39M | 0.69M | 0.63M | 0.49M | 0.30M | 0.26M |
|
Amortization of Deferred Charges
|
| | | | 0.15M | -0.15M | 0.45M | 0.23M | 0.23M | 0.06M | 0.14M | 0.15M | 0.15M | 0.19M | 0.18M | 0.28M | 0.17M | 0.14M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.23M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.22M | 0.25M | 0.25M | 0.25M | 0.25M | 0.56M | 0.18M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.27M | 0.27M | 0.30M | 0.27M | 0.23M | 0.23M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.64M | 0.34M | 0.59M | 0.44M | 0.51M | 0.47M | 0.60M |
|
Depreciation & Amortization (CF)
|
| | | | 12.72M | 12.95M | 12.45M | 12.10M | 11.60M | 11.42M | 11.81M | 10.06M | 10.12M | 10.23M | 10.70M | 10.13M | 10.55M | 11.26M | 11.46M | 12.78M | 13.17M | 14.09M | 13.89M | 15.39M | 15.36M | 15.68M | 15.49M | 17.28M | 17.73M | 17.22M | 16.81M | 16.91M | 14.50M | 16.26M | 16.52M | 17.23M | 17.92M | 16.81M | 17.32M | 17.13M | 16.74M | 17.05M | 16.66M | 18.63M | 18.87M | 18.66M | 19.52M | 21.81M | 20.46M | 24.92M | 25.28M | 26.05M | 26.63M | 26.31M | 27.12M | 31.73M | 25.83M | 24.95M | 25.59M | 24.90M | 25.14M | 25.07M | 24.04M | 23.70M | 22.70M | 22.89M | 22.03M |
|
Change in Receivables
|
| | | | -15.02M | 0.97M | -10.42M | 24.55M | -11.63M | 5.72M | 32.24M | -20.54M | -3.03M | 1.94M | 0.00M | 0.69M | -5.01M | 7.82M | -3.51M | -6.58M | 8.09M | 1.15M | 14.94M | 16.83M | 24.82M | -34.01M | 4.47M | 24.59M | -0.33M | -23.62M | 0.17M | 31.64M | -28.61M | 1.94M | 13.21M | 72.74M | -41.20M | -24.50M | -11.49M | 47.20M | -18.58M | -9.11M | -9.02M | 7.10M | -11.61M | 37.62M | -20.56M | 35.17M | -27.05M | -21.46M | -0.30M | 8.66M | 41.13M | -2.86M | -0.28M | 36.58M | -11.09M | -3.56M | -20.35M | 12.64M | 11.30M | -19.62M | 45.81M | 28.83M | -14.19M | -28.32M | 9.62M |
|
Change in Accured Expenses
|
| | | | 9.24M | -1.42M | -18.95M | 30.81M | -23.66M | 5.71M | -10.35M | 11.80M | -15.53M | 28.98M | -29.15M | -0.60M | -19.40M | 5.25M | 0.13M | 11.47M | -10.82M | -12.15M | 5.13M | 9.71M | -7.58M | 20.86M | -1.43M | 4.33M | -10.26M | -9.16M | 10.08M | -9.79M | 10.46M | 16.82M | 5.32M | -13.63M | 2.72M | -12.66M | 24.72M | -3.06M | 25.62M | 37.15M | 21.22M | 13.28M | -0.93M | 36.51M | 34.87M | 6.29M | 15.97M | -34.03M | 37.47M | -36.62M | 17.52M | 3.52M | -19.56M | -14.18M | -22.35M | 65.78M | -51.88M | 17.97M | -25.84M | 24.85M | -48.13M | 5.90M | -14.20M | 28.87M | 1.79M |
|
Other Working Capital Changes
|
| | | | -5.52M | 3.56M | -16.92M | 1.22M | 0.39M | 5.93M | 2.62M | -12.52M | 7.83M | 4.15M | 18.91M | -5.23M | 7.63M | -8.67M | 12.29M | -5.87M | -1.62M | 2.25M | 15.49M | -10.82M | -1.85M | 1.06M | 7.63M | -1.46M | 9.53M | 5.02M | -1.89M | -12.56M | 7.19M | 15.47M | 4.16M | -7.55M | -2.34M | 2.37M | 39.72M | -9.31M | -5.87M | -7.23M | -8.32M | -5.99M | -19.22M | -11.07M | 15.95M | -43.26M | 22.67M | -25.84M | 45.63M | -60.86M | 8.32M | -44.19M | -2.73M | -5.11M | -13.32M | -7.00M | 21.94M | -10.19M | -3.09M | 13.90M | 2.15M | 4.16M | 1.72M | -19.20M | -3.69M |
|
Capital Expenditures
|
| | | | 6.61M | 5.71M | 5.08M | 9.41M | 3.87M | 8.49M | 8.80M | 17.50M | 6.48M | 10.99M | 15.78M | 7.39M | 4.11M | 9.55M | 18.17M | 18.53M | 15.10M | 19.39M | 17.75M | 15.41M | 13.04M | 16.47M | 19.68M | 17.41M | 14.95M | 12.79M | 11.12M | 11.97M | 12.04M | 17.55M | 14.34M | 8.03M | 7.51M | 9.38M | 14.96M | 11.61M | 13.20M | 15.23M | 16.01M | 16.34M | 16.81M | 15.10M | 15.91M | 11.95M | 11.56M | 12.03M | 17.18M | 19.58M | 16.69M | 19.10M | 28.77M | 19.45M | 13.67M | 19.29M | 21.77M | 13.12M | 13.47M | 14.21M | 8.78M | 8.71M | 5.41M | 7.18M | 13.79M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | -2.33M | 2.03M | | | 0.23M | | | | | | 0.14M | | | | | 0.12M | | 0.09M | 0.00M | 0.06M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.31M | 0.03M | 0.03M | 0.01M | 0.00M | | 0.00M | 0.03M | 0.00M | 0.01M | 0.05M | 0.01M | 0.10M | 0.09M | 0.04M | 0.03M | 0.00M | 0.22M | 0.01M | 0.03M | 0.09M | 0.03M | 45.50M | 0.13M | 0.05M | 4.30M |
|
Acquisitions
|
| | | | | | | 12.80M | | 43.88M | 1.90M | 0.08M | 4.63M | 0.18M | | 36.03M | | 1.65M | 7.30M | 0.21M | 8.16M | 0.57M | 15.17M | 0.51M | 0.10M | 1.67M | 0.00M | | 0.20M | 0.20M | | 46.06M | | | 1.79M | 34.96M | 0.46M | 1.54M | 0.03M | | | | | | 5.24M | -0.82M | 34.32M | 13.94M | 0.27M | 481.45M | | | | 142.42M | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.24M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -6.61M | -5.71M | -8.68M | -22.21M | -3.87M | -50.05M | -11.58M | -21.44M | -11.00M | -10.95M | -15.56M | -43.42M | -4.11M | -11.21M | -25.48M | -18.74M | -23.12M | -19.96M | -32.92M | -15.92M | -22.14M | -18.02M | -19.68M | -17.32M | -15.15M | -12.93M | -11.09M | -61.19M | -14.20M | -96.08M | -15.98M | -42.73M | -10.08M | -10.91M | -14.97M | -11.60M | -13.19M | -14.92M | -15.98M | -118.77M | -22.04M | -14.28M | -50.23M | -25.88M | -11.81M | -493.48M | -17.17M | -19.53M | -16.68M | -161.42M | -28.69M | -19.41M | -13.64M | -19.28M | -21.55M | -13.10M | -13.45M | -14.12M | -8.75M | 36.80M | -5.28M | -7.13M | -9.49M |
|
Other financing activities
|
| | | | 0.11M | 0.02M | 0.01M | 2.15M | 2.07M | 1.03M | 2.18M | 1.22M | 0.46M | 0.67M | -0.13M | -0.54M | 0.80M | -2.53M | 3.53M | | 0.79M | 0.26M | 0.04M | 0.31M | 0.41M | | 0.01M | -1.24M | 1.88M | | 0.01M | | 0.28M | 0.42M | 1.27M | 0.20M | 0.23M | 0.05M | 0.43M | -0.07M | 1.73M | 0.09M | | 0.80M | 0.20M | 0.21M | 0.30M | 0.80M | 1.77M | 1.56M | -2.24M | 2.51M | 0.51M | 0.41M | -0.91M | | | | | | 1.10M | | 1.53M | 0.17M | | 0.20M | 0.83M |
|
Cash from Financing Activities
|
| | | | -20.86M | -19.43M | -12.96M | -32.66M | 47.94M | 30.12M | 3.23M | -65.39M | 4.17M | -24.72M | -5.17M | -9.25M | -0.25M | -29.92M | -15.33M | -25.16M | -24.37M | -26.70M | 3.04M | -26.21M | 9.25M | -30.67M | -6.05M | -29.68M | 12.26M | -42.30M | -30.95M | 59.38M | -49.80M | 56.12M | -7.76M | 73.02M | -46.13M | -28.36M | -21.30M | -6.30M | -53.11M | -31.61M | -34.89M | 72.23M | 403.66M | -70.89M | -381.66M | -63.34M | -54.18M | 454.64M | -37.92M | -42.89M | -3.85M | 97.57M | 18.05M | -22.74M | -43.64M | -71.34M | 43.46M | 3.29M | -46.49M | -29.21M | 90.49M | -53.09M | -13.73M | -85.19M | -3.97M |
|
Net Equity Issued and Repurchased
|
91.15M | -7.19M | 30.93M | | 133.90M | -2.41M | 27.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 1.26M | 0.81M | 0.94M | 1.12M | 0.99M | 0.87M | 0.92M | 0.77M | 0.72M | | 0.72M | 0.77M | 1.11M | 1.28M | 1.03M | 1.03M | 0.99M | 2.72M | 1.12M | 1.12M | 8.71M | | | 8.71M | 0.90M | 8.02M | -0.00M | 9.34M | 0.94M | 9.12M | | 11.46M | 0.94M | 11.47M | 12.93M | | 0.90M | 12.96M | 14.88M | | 2.09M | 13.75M | 18.69M | 100.02M | 20.13M | | 22.09M | | 23.52M | | 24.55M | | 24.57M | | 24.66M | -0.00M | 2.52M | 2.25M | 2.14M | 2.32M | 2.21M | 1.89M | 2.29M |
|
Exchange Rate Effect
|
| | | | 0.51M | -0.48M | 3.98M | 0.60M | 1.65M | 1.14M | -7.65M | -0.90M | 8.55M | -0.50M | 5.77M | 3.28M | 3.93M | -12.52M | -1.31M | -4.35M | -3.69M | 5.97M | -10.56M | -0.35M | -2.53M | -4.87M | -12.60M | -0.69M | 5.22M | -7.12M | -7.77M | -5.23M | 0.28M | 0.87M | 0.48M | 1.80M | -4.02M | -8.38M | -2.52M | 0.01M | -0.47M | 0.71M | -3.39M | 2.74M | -7.37M | 2.73M | 4.54M | 6.26M | -2.58M | 0.65M | -4.34M | -1.02M | -1.63M | -10.72M | -9.88M | 8.73M | 0.88M | 0.40M | 2.61M | -6.00M | 1.85M | -6.46M | 6.89M | 5.44M | -2.43M | -2.96M | 0.21M |
|
Change in Cash
|
| | | | 24.47M | -2.41M | 27.67M | -39.77M | 70.32M | 4.58M | -24.48M | -13.44M | 16.39M | -2.18M | -0.20M | -5.89M | 6.07M | -19.93M | -5.72M | 13.11M | -37.64M | -22.60M | -10.17M | -10.30M | -11.60M | 28.13M | -7.67M | -25.87M | 15.12M | -20.09M | 5.98M | -6.04M | 11.21M | 11.44M | 0.93M | -4.41M | 7.16M | -10.33M | 22.62M | -15.64M | 13.20M | -4.51M | 8.87M | 9.79M | 436.41M | -39.33M | -345.84M | 2.18M | 1.22M | 24.86M | -17.22M | 12.80M | -8.47M | 3.01M | 7.03M | -15.18M | -7.35M | 5.66M | -7.20M | 15.72M | -73.72M | -0.52M | -2.74M | -11.94M | 0.14M | -2.58M | -9.05M |
|
Free Cash Flow
|
| | | | 44.82M | 17.50M | 40.25M | 5.09M | 20.74M | 14.88M | -17.28M | 56.80M | 8.18M | 23.00M | -1.03M | 36.12M | 2.39M | 24.16M | 18.23M | 42.83M | -1.56M | -1.29M | 12.53M | 16.78M | -9.22M | 65.23M | 10.97M | 4.42M | -2.16M | 29.46M | 44.67M | -10.98M | 62.90M | 32.97M | 9.85M | -44.52M | 59.88M | 27.94M | 46.45M | -9.37M | 66.76M | 26.07M | 47.12M | 37.25M | 45.35M | 28.01M | 65.59M | 73.19M | 58.22M | 51.02M | 25.04M | 56.65M | -3.00M | 58.49M | -1.23M | -1.21M | 35.39M | 76.61M | -53.49M | 18.42M | -29.10M | 35.06M | -100.16M | -9.79M | 16.19M | 85.53M | -9.59M |
|
Net Cash Flow
|
| | | | 23.97M | -1.93M | 23.69M | -40.36M | 68.68M | 3.44M | -16.82M | -12.54M | 7.84M | -1.68M | -5.97M | -9.17M | 2.14M | -7.41M | -4.41M | 17.46M | -33.95M | -28.57M | 0.39M | -9.95M | -9.07M | 33.00M | 4.92M | -25.18M | 9.90M | -12.97M | 13.75M | -0.81M | 10.93M | 10.56M | 0.45M | -6.20M | 11.18M | -1.95M | 25.14M | -15.66M | 13.67M | -5.22M | 12.26M | 7.05M | 443.79M | -42.06M | -350.38M | -4.08M | 3.80M | 24.22M | -12.87M | 13.82M | -6.85M | 13.73M | 16.91M | -23.91M | -8.22M | 5.27M | -9.81M | 21.72M | -75.56M | 5.94M | -9.64M | -17.38M | 2.58M | 0.39M | -9.26M |