|
Net Income
|
142.11M | 104.37M | 129.00M | 96.78M | 176.99M | 326.77M | 234.33M |
|
Share-based Compensation
|
7.88M | 8.09M | 32.11M | 49.05M | 75.21M | 72.97M | 74.42M |
|
Deferred Taxes
|
-60.06M | 0.73M | 16.25M | -19.75M | -5.13M | -198.88M | 12.57M |
|
Gains from Investment Securities
|
0.27M | 3.00M | 7.85M | -5.34M | -2.59M | -21.05M | -7.79M |
|
Asset Writedowns and Impairment
|
2.39M | 0.86M | -1.00M | 1.20M | | | |
|
Cash from Operations
|
161.47M | 170.77M | 258.34M | 288.02M | 274.32M | 416.70M | 435.29M |
|
Amortization of Deferred Charges
|
0.55M | 0.55M | 0.98M | 5.96M | 7.29M | 7.29M | 7.34M |
|
Depreciation & Amortization (CF)
|
29.20M | 32.16M | 36.12M | 52.79M | 71.54M | 71.86M | 64.61M |
|
Change in Receivables
|
41.79M | 21.15M | -12.39M | 35.52M | 60.94M | 5.18M | 32.06M |
|
Change in Accured Expenses
|
37.25M | 41.88M | 51.19M | 95.05M | 29.18M | 68.73M | 74.95M |
|
Change in Taxes
|
16.41M | -5.31M | 3.86M | -15.93M | 3.59M | 9.85M | -12.55M |
|
Other Working Capital Changes
|
21.25M | 0.67M | -11.71M | -14.26M | -14.05M | 19.93M | 6.01M |
|
Capital Expenditures
|
18.62M | 16.64M | 16.45M | 17.54M | 18.55M | 25.00M | 14.05M |
|
Sales of Property, Plant and Equipment
|
| | | | 2.38M | | |
|
Acquisitions
|
135.26M | 34.05M | 93.03M | 1,034.98M | 743.01M | 26.02M | 130.41M |
|
Change in Acquisitions & Divestments
|
| | | | | 2.12M | |
|
Cash from Investing Activities
|
-154.76M | -53.69M | -117.33M | -1056.60M | -770.13M | -60.50M | -143.27M |
|
Other financing activities
|
| | 1.37M | 5.64M | 0.53M | -0.19M | 6.18M |
|
Cash from Financing Activities
|
-58.80M | -77.05M | -136.51M | 982.58M | 243.03M | -359.07M | -289.85M |
|
Dividends Paid - Common
|
20.06M | 25.39M | 424.02M | 33.54M | 34.49M | 58.76M | 72.11M |
|
Exchange Rate Effect
|
-1.19M | -0.11M | -3.59M | -6.67M | -4.88M | -0.39M | -6.58M |
|
Change in Cash
|
-53.28M | 39.92M | 0.91M | 207.33M | -257.65M | -3.27M | -4.40M |
|
Beginning Cash Balance
|
53.28M | 81.18M | 121.10M | 122.01M | 329.34M | 71.68M | 68.41M |
|
Free Cash Flow
|
142.85M | 154.13M | 241.89M | 270.49M | 255.78M | 391.69M | 421.25M |
|
Net Cash Flow
|
-52.09M | 40.03M | 4.50M | 214.00M | -252.77M | -2.88M | 2.17M |