|
Net Income
|
| | | | | 102.40M | 293.70M | 502.20M |
|
Share-based Compensation
|
6.20M | 6.60M | 9.20M | 10.30M | 11.10M | 18.30M | 21.70M | 31.70M |
|
Deferred Taxes
|
-16.30M | 16.90M | 20.10M | 43.90M | 63.70M | 54.60M | 31.00M | 119.20M |
|
Asset Writedowns and Impairment
|
| 64.00M | | | 224.30M | 38.20M | | -57.10M |
|
Change in Working Capital
|
19.80M | -1.20M | 32.70M | 14.50M | 54.40M | 63.10M | 46.20M | 65.10M |
|
Change in Taxes
|
11.90M | 17.30M | 12.70M | 30.10M | 5.30M | 10.70M | 52.70M | 98.70M |
|
Cash from Operations
|
163.50M | 213.90M | 260.40M | 368.40M | 356.50M | 298.50M | 472.70M | 661.10M |
|
Amortizatization of Intangibles
|
125.60M | 166.60M | 165.00M | 153.80M | 170.90M | 171.50M | 190.20M | 218.40M |
|
Depreciation & Amortization (CF)
|
125.60M | 166.60M | 165.00M | 152.70M | 170.90M | 171.50M | 190.20M | 218.40M |
|
Capital Expenditures
|
162.50M | 221.50M | 263.60M | 246.10M | 348.60M | 313.70M | 348.90M | 417.60M |
|
Sales of Property, Plant and Equipment
|
| | | | | 5.00M | | |
|
Acquisitions
|
46.20M | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.60M | | -4.00M | -3.40M | -8.80M | -4.00M | | -30.20M |
|
Cash from Investing Activities
|
-119.40M | -196.60M | -267.60M | -314.10M | -357.10M | -312.70M | -351.80M | -467.10M |
|
Other financing activities
|
| | -11.40M | -5.50M | -11.70M | -8.20M | | |
|
Cash from Financing Activities
|
-97.60M | -8.80M | -17.00M | -15.60M | -47.30M | -28.40M | -26.00M | -89.40M |
|
Dividends Paid - Common
|
6.00M | 7.80M | -15.60M | 23.90M | 34.50M | 35.10M | 35.30M | 35.10M |
|
Exchange Rate Effect
|
2.10M | -3.30M | 1.00M | -1.00M | -0.10M | -0.10M | 0.10M | -2.20M |
|
Change in Cash
|
-51.40M | 5.20M | -23.20M | 37.70M | -48.00M | -42.70M | 95.00M | 102.40M |
|
Beginning Cash Balance
|
51.40M | -5.20M | 23.20M | -37.70M | 48.00M | 172.50M | 129.80M | 224.80M |
|
Free Cash Flow
|
1.00M | -7.60M | -3.20M | 122.30M | 7.90M | -15.20M | 123.80M | 243.50M |
|
Net Cash Flow
|
-53.50M | 8.50M | -24.20M | 38.70M | -47.90M | -42.60M | 94.90M | 104.60M |