|
Net Income
|
| 41.51M | 36.50M | 41.67M | 74.99M | 85.46M | 73.20M | 87.35M | 95.38M | 98.18M | 104.09M | 91.70M | 82.97M | 95.45M | 60.51M | 96.64M | 102.94M | 104.07M | 87.19M | 99.29M | 115.90M | 137.65M | 119.98M | 123.68M | 106.47M | 94.86M | 83.37M | 21.48M | 47.31M | 82.71M | 89.82M | 119.69M | 105.05M | 63.35M | 61.43M | 74.37M | 156.06M | 86.38M | 73.97M | 51.07M | 283.60M | 58.18M | 39.20M | 25.94M | -144.71M | -46.68M | 27.23M | 35.21M | 24.83M | 44.16M | 57.72M | 56.65M | 38.37M | 163.56M | 168.07M | 217.86M | 192.31M | 171.10M | 152.95M | 110.84M | 159.46M | 100.55M | 86.15M | 17.21M | 74.70M | 61.02M | 96.82M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.09M | | | | 0.14M | | | | 0.13M | | | | 0.20M | | | | 0.20M | | | | 0.28M | | | | 0.35M | | | | 0.33M | | | | 0.89M | | | | 0.92M | | | | | | | | | | | | 1.29M | | | | 1.58M | | | |
|
Gains from Investment Securities
|
| | | 0.57M | 1.26M | | | -3.25M | 3.52M | | | -1.20M | 3.73M | | | 0.08M | 3.02M | | | 3.24M | 2.99M | 1.41M | | 4.91M | 2.72M | | | -9.11M | 1.34M | 34.66M | 1.09M | -40.39M | 2.99M | | | 24.08M | 6.97M | 7.98M | 7.15M | 7.25M | 25.18M | 9.21M | 6.72M | 151.72M | 1.51M | 6.53M | 0.16M | -22.11M | 0.18M | 0.19M | 0.71M | 5.50M | 0.85M | 19.26M | 0.11M | 3.87M | 9.32M | 1.01M | 0.09M | -0.09M | 13.29M | 0.67M | 0.11M | -37.35M | 7.08M | 0.51M | 22.87M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 89.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | | | | | | | |
|
Cash from Operations
|
75.28M | 88.98M | 74.09M | 44.39M | 106.65M | 152.22M | 135.38M | 126.34M | 120.85M | 140.54M | 170.95M | 141.65M | 114.80M | 140.67M | 176.16M | 124.23M | 199.48M | 174.34M | 176.56M | 154.27M | 140.10M | 239.29M | 207.00M | 152.81M | 161.62M | 177.26M | 190.01M | 187.45M | 80.59M | 131.75M | 282.19M | 209.02M | 177.01M | 117.47M | 161.60M | 100.04M | 224.18M | 149.07M | 206.02M | 115.08M | 143.71M | 158.00M | 106.72M | 106.48M | 78.72M | 91.45M | 121.62M | 108.86M | 54.65M | 103.57M | 152.76M | 121.20M | 90.63M | 148.76M | 316.81M | 246.14M | 221.69M | 279.03M | 229.58M | 93.93M | 209.67M | 215.77M | 209.27M | 168.42M | 145.69M | 151.69M | 209.88M |
|
Change in Accured Expenses
|
| | | | | | | | | | | 11.13M | -6.66M | 17.42M | -14.78M | 8.15M | -7.61M | 3.55M | 3.70M | 8.96M | -3.75M | 6.35M | -2.46M | 10.41M | 0.66M | -6.46M | 2.70M | -21.43M | -6.25M | -4.65M | 2.93M | 12.51M | 2.14M | 0.27M | 1.77M | -10.01M | -0.01M | 2.39M | -1.70M | 6.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 76.77M | 76.71M | 77.46M | 97.39M | 58.92M | 56.10M | 63.78M | 78.65M | 73.88M | 105.61M | 105.34M | 132.99M | 94.02M | 92.28M | 70.31M | 92.72M | 79.62M | 86.50M | 69.46M | 85.11M | 79.08M | 73.73M | 50.33M | 57.43M | 51.42M | 53.62M | 31.73M | 16.87M | 21.66M | 20.79M | 30.35M | 37.17M | 37.94M | 39.63M | 51.52M | 69.12M | 63.76M | 49.07M | 84.04M | 81.58M | 75.52M | 64.72M | 50.36M | 33.88M | 18.57M | 18.28M | 31.44M | 24.19M | 33.03M | 34.32M | 59.15M | 62.83M | 99.30M | 65.11M | 95.47M | 89.54M | 110.34M | 83.98M | 123.85M | 101.44M | 110.30M | 93.16M | 86.78M | 67.02M | 64.73M |
|
Sales of Property, Plant and Equipment
|
| | | 0.01M | 0.10M | 0.00M | 0.25M | 0.03M | 0.05M | 0.07M | 0.34M | 1.06M | 0.01M | 0.00M | 0.10M | | 0.01M | | 0.12M | 1.40M | | | | | 0.30M | -0.06M | 1.28M | 0.54M | 0.46M | 0.29M | 0.01M | 0.41M | 0.45M | 0.09M | 0.95M | 0.65M | 0.01M | 0.47M | 1.88M | 0.05M | 0.10M | 0.60M | 0.19M | 0.37M | 2.50M | 0.24M | 0.01M | 1.01M | 1.14M | 1.70M | 3.59M | 1.29M | 0.93M | 2.44M | 1.63M | 2.46M | 2.40M | 0.07M | 0.97M | 0.27M | 0.16M | 0.81M | 0.42M | 0.24M | 0.24M | 0.47M | 1.40M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 28.08M | | 46.88M | | | | | | | | | | | | | | 175.06M | 10.88M | 134.30M | | | | | | | | | | | | | 81.23M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.46M | 0.49M | 0.79M | 2.26M | 0.10M | -0.05M | 0.19M | 0.14M | 0.41M | 0.29M | 0.15M | 0.36M | 0.63M | 0.09M | -0.14M | 0.13M | -0.08M | 0.34M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 2.39M | -1.70M | -1.72M | 6.47M | -2.03M | -4.12M | -0.40M | -3.61M | -2.90M | -3.19M | 0.93M | 7.20M | -5.65M | 0.73M | 0.31M | 13.55M | -4.60M | 30.55M | -3.54M | 12.11M | -37.74M | 2.62M | -6.69M | 4.33M | 0.61M | 4.25M | -0.05M | -6.20M | -5.64M | 6.29M |
|
Cash from Investing Activities
|
| | -79.44M | -71.06M | -70.75M | -112.88M | -54.49M | -56.87M | -68.04M | -78.99M | -137.04M | -117.05M | -134.90M | -255.43M | -121.09M | -111.96M | -121.31M | -114.66M | -83.23M | -106.75M | -104.61M | -104.23M | -106.54M | -125.84M | -94.45M | -83.19M | -111.19M | -67.09M | -57.27M | -33.70M | -73.72M | -27.10M | -35.84M | -39.48M | -130.07M | -39.38M | -62.20M | -65.81M | -67.29M | -49.96M | -115.98M | -93.79M | -213.79M | -64.55M | -51.33M | -36.13M | -21.46M | -16.20M | -22.74M | -27.51M | -30.16M | -62.28M | -45.52M | -117.82M | -84.16M | -155.84M | -147.15M | -127.16M | -165.06M | -113.95M | -120.51M | -102.48M | -114.44M | -103.23M | -93.06M | -75.19M | -82.72M |
|
Other financing activities
|
| | 0.60M | 0.51M | 0.56M | 2.83M | | -1.98M | 0.53M | 6.04M | | | | | | | | | | | | | | | -2.14M | -3.18M | -0.26M | -0.52M | 0.80M | 0.50M | 1.26M | 0.46M | 6.66M | 8.37M | 1.19M | 0.27M | -0.16M | 2.31M | | | -0.26M | -0.23M | -0.18M | -0.19M | 5.76M | 0.02M | 0.04M | -14.14M | -0.14M | -0.22M | -0.25M | -1.01M | -0.30M | -0.33M | -0.48M | -1.33M | 11.65M | 0.09M | | 0.63M | -3.44M | 14.82M | 0.06M | -27.36M | -3.70M | -5.41M | -3.14M |
|
Cash from Financing Activities
|
| | -60.42M | -43.87M | -22.70M | -64.09M | -70.32M | 249.79M | -53.40M | -53.41M | -73.85M | -58.25M | -64.48M | -62.83M | -64.37M | 13.96M | -77.77M | -79.57M | -83.25M | 27.27M | -114.75M | -130.02M | -105.07M | -17.20M | -65.38M | -77.18M | -86.17M | -122.86M | -26.76M | -77.67M | -237.47M | -163.50M | -93.59M | -125.89M | -52.60M | -72.30M | -139.97M | -60.80M | -151.61M | 140.68M | -241.68M | -39.18M | 83.68M | -37.26M | -34.24M | -49.84M | -101.13M | -71.22M | -53.04M | -72.75M | -55.74M | -41.13M | -39.31M | -53.05M | -60.28M | -72.75M | -99.31M | -138.22M | -152.17M | -117.41M | -15.02M | -43.54M | -103.11M | -123.66M | -108.31M | -102.85M | -87.68M |
|
Dividends Paid - Common
|
| | -42.34M | -43.44M | -44.65M | -45.76M | -47.23M | -48.71M | -50.99M | -53.20M | -55.63M | -58.03M | -60.72M | -63.33M | -66.10M | -67.78M | -69.59M | -71.27M | -72.95M | 502.25M | -76.51M | 231.41M | 80.44M | 82.28M | 84.36M | 86.24M | 88.10M | 88.10M | 88.75M | 53.06M | 53.06M | 53.05M | 53.22M | 53.22M | 66.84M | 67.53M | 68.40M | 69.05M | 69.24M | 69.22M | 69.01M | 69.49M | 70.15M | 69.77M | 51.75M | | | | 92.78M | -79.73M | 13.04M | 26.07M | 32.75M | 45.81M | 52.34M | 65.45M | 91.94M | 90.93M | 90.90M | 90.81M | 91.25M | 90.74M | 90.72M | 90.72M | 90.89M | 90.74M | 77.78M |
|
Exchange Rate Effect
|
| | | 0.47M | -0.28M | -0.05M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | -0.01M |
|
Change in Cash
|
| | -65.78M | -70.08M | 12.91M | -24.80M | 10.62M | 319.27M | -0.59M | 8.13M | -39.93M | -33.65M | -84.57M | -177.59M | -9.30M | 26.22M | 0.39M | -19.88M | 10.08M | 74.78M | -79.26M | 5.04M | -4.61M | 9.77M | 1.79M | 16.88M | -7.34M | -2.50M | -3.44M | 20.38M | -29.00M | 18.41M | 47.58M | -47.90M | -21.06M | -11.64M | 22.01M | 22.46M | -12.87M | 205.79M | -213.96M | 25.02M | -23.40M | 4.67M | -6.86M | 5.48M | -0.97M | 21.44M | -21.13M | 3.31M | 66.86M | 17.79M | 5.79M | -22.10M | 172.38M | 17.55M | -24.77M | 13.65M | -87.66M | -137.43M | 74.14M | 69.75M | -8.27M | -58.47M | -55.65M | -26.31M | 39.48M |
|
Free Cash Flow
|
75.28M | 88.98M | -2.68M | -32.32M | 29.19M | 54.83M | 76.45M | 70.24M | 57.07M | 61.89M | 97.08M | 36.03M | 9.46M | 7.68M | 82.13M | 31.95M | 129.17M | 81.62M | 96.94M | 67.77M | 70.64M | 154.18M | 127.92M | 79.08M | 111.29M | 119.83M | 138.59M | 133.83M | 48.86M | 114.88M | 260.52M | 188.23M | 146.66M | 80.30M | 123.66M | 60.40M | 172.65M | 79.94M | 142.26M | 66.01M | 59.66M | 76.41M | 31.20M | 41.76M | 28.36M | 57.57M | 103.05M | 90.58M | 23.21M | 79.38M | 119.73M | 86.87M | 31.47M | 85.94M | 217.51M | 181.03M | 126.21M | 189.49M | 119.24M | 9.95M | 85.83M | 114.32M | 98.97M | 75.27M | 58.91M | 84.68M | 145.15M |
|
Net Cash Flow
|
75.28M | 88.98M | -65.78M | -70.54M | 13.20M | -24.75M | 10.57M | 319.27M | -0.59M | 8.13M | -39.93M | -33.65M | -84.57M | -177.59M | -9.30M | 26.22M | 0.39M | -19.88M | 10.08M | 74.78M | -79.26M | 5.04M | -4.61M | 9.77M | 1.79M | 16.88M | -7.34M | -2.50M | -3.44M | 20.38M | -29.00M | 18.41M | 47.58M | -47.90M | -21.06M | -11.64M | 22.01M | 22.46M | -12.87M | 205.79M | -213.96M | 25.02M | -23.40M | 4.67M | -6.86M | 5.48M | -0.97M | 21.44M | -21.13M | 3.31M | 66.86M | 17.79M | 5.79M | -22.10M | 172.38M | 17.55M | -24.77M | 13.65M | -87.66M | -137.43M | 74.14M | 69.75M | -8.27M | -58.47M | -55.68M | -26.35M | 39.49M |