|
Net Income
|
80.92M | 75.60M | 91.46M | 109.53M | 98.04M | 102.86M | 114.52M | 137.41M | 122.09M | 127.99M | 134.07M | 159.81M | 143.63M | 149.98M | 152.41M | 173.99M | 147.96M | 151.01M | 159.70M | 194.13M | 153.09M | 159.66M | 161.05M | 185.78M | 160.88M | 162.64M | 167.74M | 194.60M | 167.42M | 165.82M | 169.65M | 221.95M | 182.55M | 188.36M | 192.70M | 239.31M | 187.14M | 197.69M | 198.23M | 238.30M | 179.90M | 185.50M | 187.80M | 272.30M | 178.70M | 196.40M | 200.70M | 270.80M | 182.90M | 186.00M | 187.00M | 259.70M | 169.40M | 173.60M | 184.00M | 269.90M | 184.10M | 202.00M | 205.00M | 249.20M | 183.90M | 197.40M | 206.90M | 257.50M | 190.90M | 202.80M | 358.70M |
|
Share-based Compensation
|
7.80M | 7.27M | 7.70M | 8.14M | 8.93M | 9.08M | 8.70M | 8.47M | 8.24M | 9.90M | 11.49M | 10.20M | 9.79M | 11.92M | 12.03M | 11.55M | 11.17M | 13.75M | 13.64M | 12.55M | 12.47M | 16.59M | 16.98M | 17.13M | 17.78M | 18.80M | 19.96M | 19.77M | 18.22M | 22.00M | 20.82M | 21.70M | 19.07M | 23.38M | 22.65M | 22.36M | 22.31M | 20.83M | 21.31M | 24.90M | 24.80M | 26.00M | 29.30M | 26.70M | 26.40M | 28.00M | 29.10M | 29.00M | 26.60M | 29.90M | 31.20M | 32.60M | 32.40M | 33.70M | 35.20M | 30.10M | 32.70M | 36.20M | 36.50M | 39.90M | 41.60M | 39.30M | 39.00M | 29.80M | 41.20M | 45.90M | 62.10M |
|
Deferred Taxes
|
-1.89M | -4.35M | -2.49M | -2.66M | -2.39M | -1.86M | -3.56M | -1.60M | -0.80M | -3.02M | -4.55M | -2.58M | 3.48M | 1.35M | -0.45M | -5.83M | -3.21M | -1.05M | -5.01M | 9.31M | -0.98M | -4.70M | -0.38M | -6.22M | 0.82M | -0.65M | -3.29M | -12.73M | 1.31M | -2.53M | -0.66M | -31.61M | 11.36M | 15.63M | 1.51M | 36.12M | 3.95M | 1.10M | 2.15M | 35.50M | 3.60M | 2.80M | 4.30M | 2.20M | 5.00M | 5.50M | 1.80M | 2.40M | -1.40M | 1.90M | 3.20M | -2.50M | 1.30M | 1.00M | -2.70M | -0.10M | 0.60M | 6.00M | 2.70M | -18.80M | -10.10M | 0.60M | 8.20M | 0.30M | -22.80M | -3.60M | 15.30M |
|
Cash from Accounting
|
| | | 283.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.40M | | | | 0.53M | | | | 0.42M | | | | 0.41M | | | | 0.36M | | | | 0.28M | | | | 0.27M | | | | 0.28M | | | | 0.34M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | 5,712.25M | | | -0.79M |
|
Gains from Investment Securities
|
| | | 16.60M | | | | 14.19M | | | | 13.34M | | | | 13.45M | | | | 12.60M | | | | 12.93M | | | | 12.74M | | | | 0.09M | | | | | | | | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | 29.20M | | | |
|
Asset Writedowns and Impairment
|
| | | -1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 10.47M | | | | 8.70M | | | | 8.43M | | | | 196.93M | | | | 301.45M | | | | 398.89M | | | | 305.81M | | | | 225.38M | | | | 381.02M | | | | 101.20M | | | | | | | | | | | | | | | | | | | | | | | | 367.18M | | | 245.18M |
|
Cash from Operations
|
171.79M | 112.71M | 126.13M | 138.07M | 217.81M | 148.93M | 144.58M | 162.83M | 211.60M | 175.51M | 154.53M | 173.23M | 275.33M | 157.53M | 180.45M | 202.45M | 331.44M | 204.66M | 195.48M | 58.25M | 172.06M | 167.97M | 202.46M | 210.37M | 284.59M | 192.73M | 227.83M | 211.98M | 323.90M | 205.03M | 214.13M | 182.82M | 355.41M | 226.30M | 259.82M | 248.07M | 418.83M | 213.11M | 249.02M | 249.10M | 378.80M | 232.80M | 244.40M | 246.40M | 359.00M | 252.40M | 247.60M | 292.60M | 374.50M | 263.60M | 250.70M | 294.20M | 398.00M | 211.70M | 240.30M | 230.00M | 385.60M | 191.00M | 222.30M | 235.80M | 361.00M | 199.90M | 248.90M | 249.00M | 421.10M | 262.10M | 240.60M |
|
Amortizatization of Intangibles
|
8.89M | 13.45M | 14.30M | 14.01M | 12.76M | 12.89M | 13.11M | 13.11M | 11.03M | 11.03M | 11.01M | 10.85M | 4.00M | 1.18M | 0.92M | 0.92M | 0.92M | 0.83M | 0.66M | 0.61M | 0.54M | 0.54M | 0.52M | 0.52M | 0.63M | 1.00M | 0.99M | 0.99M | 0.97M | 0.96M | 0.96M | 0.95M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 1.60M | 1.80M | 1.80M | 1.80M | 1.80M | 2.00M | 2.00M | 2.10M | 2.10M | 2.10M | 2.10M | 2.60M | 3.30M | 3.30M | 3.40M | 3.40M | 3.40M | 3.30M | 2.90M | 4.60M | 13.50M | 13.50M | 13.50M | 13.40M | 19.20M | 19.20M | 19.60M | 19.10M |
|
Depreciation & Amortization (CF)
|
2.81M | 2.22M | 2.19M | 1.66M | 1.84M | 1.73M | 1.73M | 1.58M | 1.73M | 1.82M | 1.81M | 2.26M | 1.95M | 1.83M | 2.23M | 1.85M | 2.02M | 2.08M | 2.21M | 2.24M | 2.19M | 2.25M | 2.24M | 2.50M | 2.34M | 2.54M | 2.66M | 2.82M | 2.67M | 2.72M | 3.10M | 2.39M | 2.98M | 3.02M | 3.29M | 3.59M | 3.89M | 4.14M | 4.27M | 4.10M | 3.60M | 3.60M | 4.50M | 5.00M | 4.60M | 4.40M | 4.80M | 5.10M | 4.70M | 5.50M | 4.80M | 5.60M | 5.00M | 5.50M | 6.10M | 6.10M | 6.90M | 5.30M | 5.20M | 5.70M | 7.30M | 5.20M | 5.20M | 6.30M | 5.20M | 5.70M | 6.30M |
|
Change in Receivables
|
80.71M | 4.39M | | -95.02M | 100.04M | 23.61M | | -121.14M | 83.22M | | | -156.53M | 113.16M | | 9.36M | 20.78M | 94.38M | | 7.59M | 23.48M | 145.14M | | 22.17M | -15.13M | 121.37M | | 28.97M | 82.00M | 162.85M | | 20.32M | 102.62M | 191.18M | | 55.00M | -67.45M | 181.40M | | 13.16M | 42.54M | 181.30M | | 45.30M | -6.80M | 183.10M | | 34.20M | 55.10M | 200.20M | | 44.50M | 76.10M | 253.40M | | 41.00M | 84.40M | 285.10M | | 38.10M | 11.00M | 265.40M | | 67.80M | 69.80M | 329.40M | | 45.40M |
|
Change in Account Payables
|
| 80.71M | -0.05M | -87.45M | | 100.04M | -7.94M | -114.92M | | 83.22M | -1.97M | -83.94M | | 113.16M | 9.36M | -109.77M | | 94.38M | | -119.55M | | 145.14M | | -147.85M | | 121.37M | | -188.96M | 162.85M | -21.64M | | -218.04M | 191.18M | -49.25M | | -185.04M | | 181.40M | | -215.30M | | 181.30M | | -198.80M | | 183.10M | | -227.40M | | 200.20M | | | | 253.40M | | | | 285.10M | | | | 265.40M | 80.10M | -265.10M | | 329.40M | 39.00M |
|
Change in Accured Expenses
|
-6.88M | 16.16M | 15.49M | 101.64M | 0.41M | 1.74M | 19.88M | 125.13M | -13.86M | 35.62M | 5.32M | 152.63M | -1.11M | -1.13M | 6.20M | 157.38M | 83.50M | 29.07M | 19.99M | -14.79M | -141.09M | 11.59M | 0.91M | 167.34M | -18.95M | 36.66M | 14.39M | 208.91M | -28.73M | 42.80M | 5.08M | 194.78M | -52.75M | 44.15M | -16.30M | 130.78M | 19.21M | -12.01M | 8.73M | 158.50M | -16.70M | 19.90M | -28.30M | 137.90M | -40.60M | 23.60M | -22.90M | 212.20M | -39.30M | 63.30M | -23.10M | 265.10M | -66.80M | 1.00M | -26.70M | 253.30M | -127.10M | -2.20M | -75.80M | 270.60M | -140.60M | 18.90M | -91.60M | 273.00M | -142.10M | 66.70M | -266.30M |
|
Other Working Capital Changes
|
| | | 0.59M | | | | 0.47M | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.90M | | | |
|
Acquisitions
|
| | | -1.25M | | | -0.33M | 27.91M | -5.52M | -0.98M | -0.06M | -15.06M | | | | | | | | | | | | | -34.13M | -62.41M | | 193.09M | | | | | | | | | | | | -154.90M | -5.50M | | 0.40M | -32.50M | | | -23.10M | 46.20M | | | -219.70M | 439.40M | -48.30M | | | 96.60M | | | -455.00M | -3.80M | | | -185.80M | 371.60M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.70M | | | |
|
Cash from Investing Activities
|
-1.39M | -58.75M | -1.04M | -1.89M | -0.90M | -14.87M | -1.77M | -1.32M | -1.86M | -2.61M | -2.04M | -16.78M | -2.42M | -1.28M | -1.18M | -3.32M | -2.58M | -2.04M | -2.76M | -2.18M | -2.20M | -2.33M | -3.58M | -4.62M | -36.81M | -65.58M | -4.36M | -7.14M | -4.71M | -5.94M | -7.14M | -6.26M | -7.95M | -6.12M | -8.41M | -6.30M | -4.67M | -4.77M | -3.68M | -158.90M | -15.10M | -5.10M | -5.10M | -38.30M | -8.40M | -3.90M | -27.60M | -2.50M | -3.80M | -3.30M | -224.00M | -4.50M | -53.00M | -6.70M | -4.20M | -6.50M | -4.20M | -3.60M | -461.10M | -8.50M | -6.50M | -6.40M | -190.60M | -6.50M | -7.40M | -89.80M | -165.80M |
|
Other financing activities
|
-2.47M | -2.04M | -2.47M | 0.51M | 1.83M | 1.13M | -1.08M | -0.72M | 0.05M | 2.04M | -2.66M | -3.21M | -0.38M | -0.14M | -1.85M | 9.51M | 4.17M | -1.93M | -3.08M | 26.16M | 0.72M | -2.67M | -0.87M | 8.84M | 0.22M | -2.08M | -3.77M | 13.30M | -1.13M | -3.68M | -3.39M | 9.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-26.03M | -29.44M | -27.36M | -18.98M | -16.11M | -46.94M | -36.35M | 7.96M | -48.95M | -64.93M | -60.51M | -51.68M | -35.82M | -72.79M | -140.37M | -145.04M | -100.82M | -134.08M | -107.17M | -89.65M | -140.17M | -191.33M | -177.46M | -177.28M | -209.68M | -240.69M | -225.92M | -187.22M | -230.13M | -227.19M | -197.51M | -189.52M | -223.69M | -212.52M | -194.22M | -242.78M | -229.76M | -173.52M | -217.60M | -134.10M | -254.30M | -317.70M | -301.50M | -315.20M | -302.80M | -325.10M | -278.20M | -180.20M | -292.70M | -315.20M | -185.70M | -318.80M | -258.80M | -302.30M | -301.60M | -305.30M | -291.80M | -280.60M | -294.10M | -298.40M | -280.50M | -178.50M | -283.50M | -317.50M | -280.50M | -199.10M | -176.50M |
|
Dividends Paid - Common
|
| | | | | | | | -5.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
1,590.82M | 714.09M | 608.22M | 414.08M | 588.27M | 457.68M | 438.79M | 551.78M | 339.22M | 359.02M | 420.71M | 493.55M | 416.15M | 291.06M | 330.39M | 574.80M | 252.77M | 166.49M | 221.08M | 408.43M | 401.53M | 317.54M | 249.86M | 261.97M | 254.78M | 215.99M | 258.03M | 192.31M | 244.01M | 209.73M | 224.33M | 187.43M | 230.30M | 278.94M | 261.03M | 245.01M | 213.10M | 236.27M | 324.48M | 303.60M | 309.45M | 249.10M | 302.33M | 279.20M | 407.40M | 342.00M | 248.10M | 255.70M | 561.90M | 356.60M | 314.90M | 271.90M | 261.10M | 242.80M | 426.80M | 196.00M | 275.70M | 286.00M | 294.40M | 537.70M | 536.60M | 572.50M | 543.80M | 506.20M | 450.20M | 611.70M | 619.90M |
|
Free Cash Flow
|
171.79M | 112.71M | 126.13M | 138.07M | 217.81M | 148.93M | 144.58M | 162.83M | 211.60M | 175.51M | 154.53M | 173.23M | 275.33M | 157.53M | 180.45M | 202.45M | 331.44M | 204.66M | 195.48M | 58.25M | 172.06M | 167.97M | 202.46M | 210.37M | 284.59M | 192.73M | 227.83M | 211.98M | 323.90M | 205.03M | 214.13M | 182.82M | 355.41M | 226.30M | 259.82M | 248.07M | 418.83M | 213.11M | 249.02M | 249.10M | 378.80M | 232.80M | 244.40M | 246.40M | 359.00M | 252.40M | 247.60M | 292.60M | 374.50M | 263.60M | 250.70M | 294.20M | 398.00M | 211.70M | 240.30M | 230.00M | 385.60M | 191.00M | 222.30M | 235.80M | 361.00M | 199.90M | 248.90M | 207.10M | 421.10M | 262.10M | 240.60M |
|
Net Cash Flow
|
144.37M | 24.52M | 97.73M | 117.21M | 200.80M | 87.13M | 106.45M | 169.48M | 160.80M | 107.97M | 91.98M | 104.77M | 237.09M | 83.46M | 38.90M | 54.08M | 228.04M | 68.54M | 85.55M | -33.59M | 29.68M | -25.68M | 21.42M | 28.47M | 38.09M | -113.54M | -2.45M | 17.61M | 89.06M | -28.10M | 9.48M | -12.95M | 123.77M | 7.66M | 57.19M | -1.01M | 184.40M | 34.82M | 27.74M | -43.90M | 109.40M | -90.00M | -62.20M | -107.10M | 47.80M | -76.60M | -58.20M | 109.90M | 78.00M | -54.90M | -159.00M | -29.10M | 86.20M | -97.30M | -65.50M | -81.80M | 89.60M | -93.20M | -532.90M | -71.10M | 74.00M | 15.00M | -225.20M | -75.00M | 133.20M | -26.80M | -101.70M |