|
Net Income
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 42.00M | 45.10M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
Share-based Compensation
|
| | 2.20M | 2.60M | 2.70M | 2.40M | 3.40M | 3.70M | 4.00M | 3.50M | 3.70M | 5.10M | 5.20M | 6.00M | 4.70M | 4.10M | 4.00M | 5.20M | 4.40M | 5.70M | 5.40M | 3.60M | 5.50M | 7.10M | 5.70M | 5.60M | 6.70M | 7.40M | 4.90M | 5.30M | 6.70M | 6.70M | 6.40M |
|
Deferred Taxes
|
| -2.10M | 2.70M | 2.00M | 2.40M | 15.30M | 3.40M | 5.90M | 5.60M | 2.40M | 3.20M | -0.80M | 4.70M | 2.50M | 1.30M | 4.80M | 3.60M | 2.20M | 5.10M | 7.20M | 7.40M | 25.10M | 7.40M | 5.50M | 1.10M | 17.80M | 7.10M | 7.30M | 0.30M | 10.50M | 1.30M | 10.60M | 9.60M |
|
Gains from Investment Securities
|
| 0.80M | -0.80M | -1.20M | -4.00M | -0.40M | 1.20M | 2.90M | | 0.30M | 2.40M | 0.90M | 3.90M | 0.40M | 5.90M | 3.80M | -0.10M | 0.70M | 1.20M | 3.60M | 1.70M | 2.70M | 22.60M | 0.60M | 2.60M | 2.40M | 4.40M | 2.00M | 2.50M | -34.10M | 3.80M | 4.50M | |
|
Asset Writedowns and Impairment
|
| | | | 23.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Cash from Operations
|
| 27.70M | 89.60M | 15.70M | 13.20M | | 125.00M | 16.20M | 77.80M | 139.80M | 41.50M | 78.80M | 106.40M | 33.20M | 0.40M | 50.70M | 25.70M | 89.70M | 24.50M | 86.70M | 71.40M | -8.30M | 27.30M | 127.60M | 43.90M | 62.20M | 80.50M | 38.30M | 135.00M | 248.20M | -0.70M | 61.20M | 160.60M |
|
Depreciation & Amortization (CF)
|
| 17.50M | 17.10M | 15.80M | 16.80M | 17.90M | 19.80M | 21.70M | 21.70M | 22.60M | 26.80M | 27.90M | 28.20M | 31.60M | 31.40M | 36.60M | 39.00M | 37.30M | 37.80M | 39.50M | 39.60M | 37.20M | 38.80M | 39.50M | 40.50M | 40.70M | 42.80M | 46.60M | 45.20M | 60.40M | 53.60M | 56.10M | 56.20M |
|
Change in Receivables
|
| 10.50M | -35.50M | 14.70M | 9.90M | 91.80M | -85.20M | 19.90M | -20.80M | -12.90M | 7.20M | -19.50M | 7.20M | 18.60M | 31.90M | -2.50M | 47.50M | -51.00M | 69.30M | 5.70M | -23.00M | 13.90M | 66.40M | -35.70M | 3.90M | 13.20M | 10.20M | 70.40M | -35.10M | -115.50M | 77.60M | 48.70M | 5.00M |
|
Change in Inventory
|
| -3.90M | -14.50M | 28.50M | 17.60M | -1.70M | 17.50M | 14.70M | 15.50M | -25.00M | 7.90M | 6.80M | -29.60M | -17.70M | 14.70M | 24.00M | -2.60M | -11.50M | 18.20M | -0.80M | 21.70M | -12.40M | 10.90M | 23.70M | 5.80M | 43.10M | -4.50M | -17.40M | -11.20M | -26.10M | 4.10M | 46.60M | 9.30M |
|
Change in Account Payables
|
| -1.60M | -0.30M | 15.80M | -8.80M | 13.90M | -6.90M | -6.60M | 9.60M | 7.40M | 14.00M | -4.90M | 28.20M | 6.20M | 31.60M | 18.20M | 10.90M | -26.00M | 44.00M | 11.30M | 2.60M | -30.90M | 10.50M | 32.90M | 6.10M | 27.70M | 3.70M | -15.00M | -13.50M | -23.50M | 46.20M | 13.90M | 21.80M |
|
Change in Accured Expenses
|
| 4.80M | -6.20M | 0.60M | -8.20M | 26.30M | 9.30M | -8.10M | 8.20M | 5.70M | -20.10M | 21.60M | -14.30M | -16.30M | -10.20M | 3.40M | 8.40M | 3.30M | 0.90M | 2.80M | 0.90M | -17.70M | -1.20M | -5.60M | -8.40M | 0.70M | 0.40M | 15.90M | 26.60M | -1.30M | -22.00M | 11.00M | 10.30M |
|
Other Working Capital Changes
|
| -1.20M | -1.60M | 1.40M | 4.00M | 7.00M | 1.90M | -6.20M | 7.50M | 8.40M | -7.80M | -4.00M | 3.00M | 20.30M | 5.40M | -17.50M | -5.50M | -5.00M | -3.00M | -13.40M | -2.30M | 2.70M | -4.60M | -5.70M | 4.10M | -0.90M | -2.40M | -8.90M | -5.10M | -26.40M | -5.80M | -7.60M | 8.00M |
|
Capital Expenditures
|
| 36.50M | 7.60M | 12.80M | 12.60M | 11.80M | 18.00M | 20.90M | 22.10M | 24.40M | 21.10M | 22.50M | 13.30M | 25.20M | 19.90M | 21.60M | 19.30M | 24.30M | 25.90M | 27.00M | 33.00M | 52.10M | 44.40M | 52.50M | 47.90M | 58.70M | 54.40M | 47.60M | 34.40M | 53.30M | 34.00M | 27.80M | 39.60M |
|
Sales of Property, Plant and Equipment
|
| 1.40M | 0.70M | 0.40M | 1.50M | 7.60M | 0.70M | 1.50M | 2.50M | 4.20M | 5.10M | 1.90M | 1.90M | 0.70M | 9.50M | 1.60M | 3.80M | 5.10M | 20.60M | 8.60M | 2.30M | 0.70M | 23.90M | 0.50M | 5.70M | 6.50M | 4.20M | 3.20M | 6.60M | 4.30M | 5.00M | 5.80M | 13.00M |
|
Acquisitions
|
| | 25.00M | | | 308.20M | | 22.80M | 8.30M | 1.80M | 309.40M | 4.50M | 47.80M | 94.00M | | 388.70M | 134.70M | | | 75.00M | 0.10M | | 15.60M | | 3.20M | 102.10M | | 179.90M | 34.70M | 1,209.50M | -17.60M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 271.60M | 2.00M | | | | 6.70M | 26.60M | 53.10M | 0.20M | | | |
|
Cash from Investing Activities
|
| -35.10M | -31.90M | -12.40M | -11.10M | -309.10M | -17.30M | -42.20M | -27.90M | -22.00M | -325.40M | -25.10M | -59.20M | -118.50M | -10.40M | -408.70M | -150.20M | -1.00M | -5.30M | -93.40M | -30.80M | 220.20M | -34.10M | -52.00M | -45.40M | -154.30M | -43.50M | -197.70M | -9.40M | -1258.30M | -11.40M | -22.00M | -26.60M |
|
Other financing activities
|
| 6.40M | -3.00M | -0.10M | | | | | | -1.90M | -1.20M | 2.40M | | -2.40M | | 6.60M | | | | | | | | | | | | | 8.20M | 15.10M | | | 0.10M |
|
Cash from Financing Activities
|
| 4.00M | -57.80M | 0.60M | -2.30M | 398.10M | -89.10M | -8.70M | -5.70M | -4.90M | 244.20M | -106.00M | -6.60M | -7.90M | -3.90M | 376.40M | 90.30M | -81.90M | -3.50M | -2.50M | -6.00M | -165.50M | -4.40M | -26.90M | -41.10M | 41.60M | 34.70M | 86.60M | 527.50M | 440.60M | -7.30M | -17.40M | -103.70M |
|
Dividends Paid - Common
|
| | | | | | 2.50M | 2.50M | 2.40M | 2.50M | 2.50M | 2.40M | 2.40M | 2.50M | 2.40M | 2.50M | 2.50M | 2.40M | 2.40M | 2.60M | 2.40M | 2.40M | 2.40M | 2.40M | 2.50M | 2.50M | 2.40M | 2.50M | 2.40M | 2.40M | 2.50M | 2.50M | 2.50M |
|
Change in Cash
|
| -3.40M | -0.10M | 3.90M | -0.20M | 89.00M | 18.60M | -34.70M | 44.20M | 112.90M | -39.70M | -52.30M | 40.60M | -93.20M | -13.90M | 18.40M | -34.20M | 6.80M | 15.70M | -9.20M | 34.60M | 46.40M | -11.20M | 48.70M | -42.60M | -50.50M | 71.70M | -72.80M | 653.10M | -569.50M | -19.40M | 21.80M | 30.30M |
|
Beginning Cash Balance
|
10.20M | 10.20M | 6.80M | 6.70M | 10.60M | 10.40M | 99.40M | 118.00M | 83.30M | 127.50M | 240.40M | 200.70M | 148.40M | 189.00M | 95.80M | 81.90M | 100.30M | 66.10M | 72.90M | 86.20M | 77.60M | 114.00M | 160.40M | 149.20M | 197.90M | 155.30M | 104.80M | 176.50M | 103.70M | 756.80M | 187.30M | 167.90M | 189.70M |
|
Free Cash Flow
|
| -8.80M | 82.00M | 2.90M | 0.60M | -11.80M | 107.00M | -4.70M | 55.70M | 115.40M | 20.40M | 56.30M | 93.10M | 8.00M | -19.50M | 29.10M | 6.40M | 65.40M | -1.40M | 59.70M | 38.40M | -60.40M | -17.10M | 75.10M | -4.00M | 3.50M | 26.10M | -9.30M | 100.60M | 194.90M | -34.70M | 33.40M | 121.00M |
|
Net Cash Flow
|
| -3.40M | -0.10M | 3.90M | -0.20M | 89.00M | 18.60M | -34.70M | 44.20M | 112.90M | -39.70M | -52.30M | 40.60M | -93.20M | -13.90M | 18.40M | -34.20M | 6.80M | 15.70M | -9.20M | 34.60M | 46.40M | -11.20M | 48.70M | -42.60M | -50.50M | 71.70M | -72.80M | 653.10M | -569.50M | -19.40M | 21.80M | 30.30M |