|
Net Income
|
1.67M | 15.05M | 23.50M | 1.28M | 80.84M | 10.41M | 15.86M | 9.83M | 5.57M | 26.42M | 32.28M | 15.74M | 7.62M | 20.23M | 22.01M | 2.33M | 4.95M | 19.23M | 9.98M | 4.09M | 10.02M | 22.15M | 31.66M | 19.12M | 37.05M | 41.83M | 13.85M | -72.25M | 11.39M | 27.67M | 27.12M | 14.65M | 12.20M | 33.59M | 103.19M | 26.03M | 149.16M | 302.56M | 91.66M | 169.07M | 302.57M | 218.10M | 219.59M | 117.37M | 96.71M | 146.32M | 143.07M | 97.53M | 104.12M | 112.29M | 91.04M | 68.90M | 40.35M | 61.98M | 21.76M |
|
Share-based Compensation
|
| | | | 0.24M | 0.83M | 0.79M | 1.01M | 0.84M | 1.47M | 1.88M | 1.73M | 1.21M | 1.69M | 1.43M | 1.50M | 1.69M | 2.17M | 2.11M | 2.20M | 2.00M | 2.44M | 2.49M | 2.80M | 2.29M | 2.44M | 2.16M | 1.94M | 2.20M | 1.87M | 1.95M | 1.96M | 1.67M | 1.67M | 2.49M | 1.98M | 2.09M | 1.41M | 2.18M | 2.23M | 2.39M | 3.01M | 3.29M | 3.18M | 3.32M | 4.19M | 4.00M | 3.89M | 4.11M | 3.82M | 3.75M | 3.82M | 3.76M | 3.25M | 3.06M |
|
Deferred Taxes
|
| | | | -68.02M | 1.70M | 1.22M | 5.50M | 0.64M | 2.08M | -0.81M | 8.79M | 0.41M | 6.78M | 13.54M | 10.16M | 1.45M | 2.45M | 3.11M | -14.83M | 1.28M | 3.26M | 1.48M | 2.10M | 1.12M | -2.22M | -3.80M | -8.85M | 1.31M | 4.32M | 4.38M | -0.98M | 1.20M | -2.70M | -0.96M | 29.96M | -2.24M | -8.24M | -1.54M | -1.69M | -0.73M | 20.02M | 26.08M | 14.30M | 3.39M | -0.64M | 1.60M | -4.53M | 5.06M | 6.03M | 4.01M | -17.51M | 0.74M | 2.04M | 8.46M |
|
Gains from Investment Securities
|
1.06M | -0.59M | 0.03M | 12.15M | 0.23M | 0.04M | 0.35M | 19.20M | 1.91M | -0.18M | -0.12M | -0.02M | 2.08M | 0.80M | -1.03M | 20.51M | 0.38M | | | 19.94M | 2.88M | 0.02M | | 0.00M | 5.12M | 7.91M | 11.97M | 0.79M | 3.57M | 0.01M | 0.00M | -0.00M | 3.31M | | | 4.82M | 2.73M | | | | 3.93M | | | | 5.93M | | | | 10.98M | 0.14M | 0.02M | | 5.91M | 5.27M | 0.15M |
|
Cash from Operations
|
-9.96M | 14.74M | 60.09M | 12.74M | -57.44M | 11.45M | 63.88M | 15.54M | -23.95M | 53.27M | 58.77M | 13.74M | -15.98M | 35.70M | 58.21M | 2.40M | 1.18M | 44.84M | 67.24M | 38.65M | -41.09M | 72.56M | 85.66M | 34.43M | -21.76M | 110.09M | 31.48M | 43.79M | -36.96M | 103.81M | 127.90M | 50.90M | -42.47M | 160.74M | 175.50M | 0.74M | 72.25M | 218.93M | 235.91M | 139.89M | 198.94M | 237.11M | 378.07M | 227.09M | 47.99M | 242.23M | 230.91M | 166.33M | 27.46M | 141.70M | 174.59M | 94.57M | -28.48M | 33.17M | 118.44M |
|
Depreciation & Amortization (CF)
|
8.72M | 8.94M | 9.07M | 10.48M | 8.89M | 9.24M | 9.44M | 12.24M | 12.73M | 12.89M | 13.61M | 13.83M | 13.97M | 13.67M | 14.68M | 14.88M | 15.66M | 19.00M | 19.95M | 20.32M | 19.82M | 20.10M | 20.17M | 22.22M | 22.59M | 24.82M | 24.42M | 77.11M | 19.79M | 20.03M | 21.52M | 21.04M | 35.86M | 20.44M | 20.49M | 20.35M | 19.95M | 20.88M | 20.73M | 20.93M | 20.99M | 21.25M | 28.97M | 32.67M | 31.85M | 31.44M | 32.22M | 39.90M | 36.62M | 35.21M | 37.70M | 37.87M | 37.96M | 38.38M | 43.29M |
|
Change in Receivables
|
42.49M | 17.00M | -6.17M | -36.07M | 68.64M | 2.85M | -7.50M | -52.97M | 46.71M | 19.25M | -4.95M | -40.73M | 39.19M | 22.70M | -2.50M | -41.20M | 78.31M | -1.37M | -14.14M | -61.68M | 90.51M | 17.27M | 2.87M | -68.87M | 91.25M | 19.82M | -46.81M | -101.82M | 75.61M | 18.37M | -16.17M | -79.97M | 108.23M | 21.30M | 76.46M | -46.09M | 161.83M | 57.28M | -119.23M | -28.69M | 218.02M | -88.03M | -78.97M | -209.10M | 111.25M | 60.54M | -13.04M | -123.73M | 119.23M | -17.14M | -50.90M | -82.26M | 129.68M | 3.42M | -21.38M |
|
Change in Inventory
|
34.62M | 0.54M | -0.56M | 7.23M | 61.30M | -18.75M | -6.10M | 14.52M | 37.70M | -10.49M | -11.69M | -4.41M | 38.01M | -17.35M | -10.50M | -19.76M | 38.37M | 20.94M | -10.94M | -17.61M | 48.91M | 8.35M | -30.85M | 16.81M | 62.05M | 27.00M | -0.98M | -23.88M | 39.48M | -52.81M | -31.86M | 5.01M | 39.05M | -80.15M | -1.80M | 49.15M | 108.22M | 116.79M | -82.83M | 16.30M | 144.00M | -1.06M | -59.40M | -69.64M | 41.25M | -35.77M | -19.63M | -8.14M | 103.33M | 17.64M | -40.24M | 8.53M | 118.14M | -2.48M | -73.20M |
|
Change in Accured Expenses
|
58.78M | 9.45M | 14.10M | -31.82M | 53.79M | -17.13M | 13.35M | -48.86M | 48.31M | 10.08M | 3.61M | -46.59M | 41.60M | 36.86M | -1.97M | -69.66M | 85.78M | 10.62M | 5.91M | -56.66M | 65.94M | 48.97M | -6.81M | -39.98M | 48.57M | 85.93M | -51.29M | -97.73M | 29.81M | 15.54M | 20.77M | -60.92M | 55.63M | 39.88M | 118.43M | -82.39M | 125.06M | 123.08M | -62.05M | -62.42M | 147.43M | -19.49M | -49.49M | -178.80M | 36.18M | 88.73M | 27.39M | -115.16M | 75.04M | 24.31M | -54.81M | -80.14M | 127.94M | -41.69M | -47.55M |
|
Change in Taxes
|
-0.06M | 0.04M | 0.10M | 0.07M | 6.77M | -7.65M | 3.10M | -4.23M | 2.31M | 8.68M | 3.89M | -22.65M | 11.36M | 3.14M | -1.01M | -16.08M | 10.73M | 7.96M | -5.07M | -7.24M | 3.36M | 3.71M | 3.99M | -25.34M | 20.75M | -2.17M | -11.60M | -11.18M | 12.75M | 3.98M | 2.37M | 0.28M | -2.11M | 10.73M | 8.51M | -8.10M | 52.56M | -45.31M | -15.18M | -2.13M | 95.35M | -90.84M | 10.46M | -45.53M | 28.63M | 4.59M | -9.56M | 4.93M | 25.83M | -32.09M | 2.28M | 1.56M | 11.65M | -14.33M | -3.57M |
|
Other Working Capital Changes
|
0.76M | 1.49M | -6.94M | 0.41M | 2.47M | 2.07M | -2.92M | 1.07M | 4.88M | -0.92M | 3.53M | 3.95M | 2.34M | 1.04M | 1.41M | 2.38M | 2.26M | -7.21M | -0.35M | -1.53M | 1.88M | 2.08M | -1.57M | -3.78M | -2.92M | 7.28M | -1.62M | -7.11M | 1.88M | 2.89M | -1.26M | -1.57M | 3.21M | 3.78M | 2.65M | -8.51M | 2.44M | 5.00M | -0.44M | -3.77M | 3.23M | 4.38M | -1.70M | -3.07M | -1.48M | 9.28M | -1.20M | -7.53M | 1.69M | 6.18M | -1.17M | -3.61M | 3.79M | 3.96M | -0.41M |
|
Capital Expenditures
|
4.73M | 6.22M | 6.73M | 9.70M | 5.32M | 8.73M | 15.89M | 15.82M | 12.54M | 9.43M | 18.89M | 20.36M | 12.62M | 18.82M | 25.27M | 30.83M | 15.46M | 19.64M | 20.32M | 28.16M | 17.00M | 12.55M | 18.51M | 27.39M | 13.27M | 15.05M | 19.38M | 32.28M | 14.35M | 18.48M | 20.43M | 29.47M | 18.56M | 10.29M | 18.14M | 32.44M | 13.30M | 18.20M | 19.96M | 55.06M | 17.45M | 23.36M | 21.03M | 52.28M | 30.06M | 38.22M | 30.96M | 116.19M | 34.33M | 39.77M | 61.66M | 93.81M | 53.20M | 79.05M | 55.19M |
|
Sales of Property, Plant and Equipment
|
0.09M | 0.06M | 0.03M | 0.07M | 0.49M | 0.06M | 0.99M | 0.56M | 4.52M | 0.15M | 0.10M | 0.05M | 0.10M | 0.16M | 2.70M | 0.17M | 0.14M | 0.11M | 0.29M | 0.10M | 0.65M | 1.19M | 0.25M | 0.15M | 0.09M | 0.23M | 0.51M | 0.37M | 1.15M | 0.25M | 0.25M | 0.19M | 0.10M | 0.30M | 0.16M | 0.15M | 0.14M | 0.36M | 0.14M | 0.30M | 2.58M | 0.28M | 0.23M | 0.80M | 0.56M | 1.35M | 0.53M | 0.21M | 0.56M | 0.26M | 0.38M | 0.77M | 0.98M | 9.17M | 0.90M |
|
Acquisitions
|
2.35M | | | | | | 102.00M | 1.03M | | | | | | | | | 215.60M | 0.30M | | | | | | | | | -0.04M | 7.95M | | | 0.00M | | | | | | | | | | | | | -1.64M | | | | 162.77M | 3.39M | | 2.19M | 4.64M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-8.05M | -5.11M | -6.71M | -9.56M | -4.80M | -8.68M | -116.91M | -16.29M | -7.96M | -9.34M | -18.79M | -20.31M | -12.52M | -18.65M | -22.57M | -30.65M | -230.92M | -19.83M | -20.03M | -28.06M | -16.35M | -11.36M | -18.26M | -27.24M | -13.18M | -32.40M | -18.82M | -24.86M | -10.71M | -33.91M | -20.18M | -29.28M | -18.46M | -9.98M | -17.99M | -32.28M | -13.16M | -17.84M | -19.82M | -54.76M | -14.87M | -23.08M | -537.68M | -49.83M | -29.50M | -36.87M | -30.43M | -278.75M | -37.16M | -39.51M | -63.48M | -97.68M | -52.23M | -69.88M | -54.29M |
|
Other financing activities
|
| | 0.25M | 5.57M | 0.15M | 0.17M | 1.53M | 0.21M | -0.34M | 0.00M | 0.07M | 0.53M | 0.53M | 0.13M | 0.04M | | 0.49M | 0.05M | -119.72M | 125.60M | -0.09M | -0.06M | -0.52M | 1.08M | 0.36M | 0.36M | 0.31M | -0.17M | -0.18M | -0.19M | -0.18M | 0.06M | -1.36M | -0.40M | 7.99M | | -0.32M | -0.37M | -0.38M | -0.40M | -0.40M | -0.42M | -0.41M | -0.44M | -0.45M | -0.45M | -0.46M | -0.47M | -0.47M | -0.48M | -0.50M | -0.51M | -0.50M | 2.32M | |
|
Cash from Financing Activities
|
| | -3.04M | -175.61M | 237.59M | -0.12M | -26.64M | -25.22M | -0.36M | 0.00M | 0.07M | 0.14M | -0.53M | 43.36M | -17.79M | -0.04M | 126.43M | -10.11M | -12.11M | -37.80M | -2.97M | -0.06M | 0.07M | -2.23M | -7.52M | -2.36M | -41.34M | -8.61M | -7.80M | -3.70M | -3.69M | -42.83M | -9.32M | -4.32M | -15.01M | -67.01M | -7.49M | -4.31M | -82.97M | -123.11M | -10.26M | -103.77M | -6.31M | -45.98M | -16.12M | -125.22M | -8.37M | -210.97M | -49.63M | -70.36M | -271.59M | -45.23M | -70.78M | -44.05M | -33.40M |
|
Dividends Paid - Common
|
| | | 225.48M | | | | | | | | | | | | | | | | | | | | 2.70M | 2.76M | 2.74M | 41.61M | 3.50M | 4.05M | 3.51M | 3.51M | 42.88M | 4.64M | 3.92M | 3.99M | 66.64M | 4.44M | 3.93M | 82.60M | 122.71M | 5.94M | 103.35M | 4.73M | 45.54M | 8.26M | 124.71M | 7.92M | 205.61M | 11.21M | 7.86M | 201.42M | 8.33M | 10.48M | 7.90M | 8.20M |
|
Change in Cash
|
-18.01M | 9.63M | 50.34M | -172.44M | 175.34M | 2.65M | -79.67M | -25.97M | -32.26M | 43.93M | 40.05M | -6.42M | -29.03M | 60.41M | 17.86M | -28.29M | -103.31M | 14.90M | 35.09M | -27.21M | -60.41M | 61.14M | 67.47M | 4.96M | -42.46M | 75.33M | -28.67M | 10.33M | -55.47M | 66.20M | 104.04M | -21.21M | -70.25M | 146.44M | 142.50M | -98.55M | 51.60M | 196.78M | 133.12M | -37.98M | 173.81M | 110.27M | -165.92M | 131.28M | 2.38M | 80.14M | 192.11M | -323.39M | -59.33M | 31.83M | -160.48M | -48.34M | -151.48M | -80.76M | 30.75M |
|
Free Cash Flow
|
-14.69M | 8.52M | 53.36M | 3.03M | -62.76M | 2.72M | 47.99M | -0.28M | -36.49M | 43.84M | 39.88M | -6.61M | -28.60M | 16.88M | 32.95M | -28.42M | -14.28M | 25.20M | 46.91M | 10.50M | -58.09M | 60.02M | 67.15M | 7.04M | -35.03M | 95.04M | 12.11M | 11.51M | -51.31M | 85.33M | 107.47M | 21.43M | -61.03M | 150.46M | 157.35M | -31.69M | 58.95M | 200.73M | 215.95M | 84.83M | 181.50M | 213.75M | 357.04M | 174.81M | 17.93M | 204.00M | 199.95M | 50.14M | -6.87M | 101.93M | 112.93M | 0.76M | -81.68M | -45.88M | 63.25M |
|
Net Cash Flow
|
-18.01M | 9.63M | 50.34M | -172.44M | 175.34M | 2.65M | -79.67M | -25.97M | -32.26M | 43.93M | 40.05M | -6.42M | -29.03M | 60.41M | 17.86M | -28.29M | -103.31M | 14.90M | 35.09M | -27.21M | -60.41M | 61.14M | 67.47M | 4.96M | -42.46M | 75.33M | -28.67M | 10.33M | -55.47M | 66.20M | 104.04M | -21.21M | -70.25M | 146.44M | 142.50M | -98.55M | 51.60M | 196.78M | 133.12M | -37.98M | 173.81M | 110.27M | -165.92M | 131.28M | 2.38M | 80.14M | 192.11M | -323.39M | -59.33M | 31.83M | -160.48M | -48.34M | -151.48M | -80.76M | 30.75M |