|
Net Income
|
85.38M | 92.25M | 95.46M | 87.10M | 84.01M | 97.23M | 102.63M | 103.16M | 97.03M | 111.02M | 114.35M | 109.21M | 106.50M | 114.58M | 116.33M | 133.60M | 103.34M | 111.87M | 107.74M | 92.95M | 93.19M | 118.60M | 124.98M | 112.95M | 106.48M | 137.21M | 139.43M | 126.58M | 118.96M | 143.09M | 129.03M | 122.30M | 192.36M | 111.07M | 119.19M | 152.56M | 142.30M | 159.16M | 175.90M | 187.15M | 161.79M | 169.18M | 146.89M | 99.11M | 78.15M | 143.94M | 136.53M | 147.81M | 173.31M | 193.79M | 247.05M | 230.10M | 270.35M | 348.19M | 225.80M | 96.19M | 114.89M | 97.32M | 81.95M | 30.97M | 92.90M | 126.25M | 97.23M | 149.31M | 135.30M | 152.47M | 162.99M | 136.32M |
|
Share-based Compensation
|
5.63M | 6.04M | 5.52M | 4.08M | 4.66M | 7.72M | 10.19M | 14.48M | 12.51M | 10.10M | 9.46M | 6.53M | 9.77M | 6.79M | 4.52M | | 5.12M | 4.77M | 0.97M | -1.76M | 4.79M | 11.63M | 17.14M | 14.30M | 15.34M | 15.68M | 12.49M | 14.15M | 15.18M | 10.61M | 4.84M | 6.94M | 12.32M | 4.52M | 7.67M | 17.30M | 18.13M | 26.57M | 23.77M | 19.32M | 17.12M | 14.68M | 8.85M | -1.57M | 11.40M | 10.95M | 10.78M | 10.87M | 23.99M | 29.16M | 40.81M | 36.02M | 24.61M | 27.93M | 25.81M | 12.33M | 15.61M | 6.04M | 15.67M | 20.86M | 22.67M | 19.57M | 22.00M | 20.34M | 23.15M | 20.88M | 18.75M | 17.30M |
|
Deferred Taxes
|
-1.26M | -3.41M | 2.43M | 1.61M | 3.11M | 7.48M | 0.19M | -3.21M | -1.82M | 1.20M | 0.71M | 5.66M | 4.15M | 3.54M | 3.86M | | 27.30M | -1.31M | 2.70M | -3.47M | 6.76M | -0.86M | -4.99M | -4.02M | 0.43M | -2.21M | -6.58M | -8.74M | 15.35M | 1.65M | 4.83M | -6.82M | -2.05M | -2.94M | -1.79M | -21.32M | -0.03M | -8.99M | 3.22M | -9.52M | -0.36M | -4.96M | 1.96M | 0.95M | 1.62M | -2.35M | -8.74M | -23.52M | 3.87M | -6.34M | -9.21M | -98.50M | -2.92M | -2.93M | -70.52M | 17.80M | -10.27M | -11.55M | -13.44M | -2.48M | -6.80M | -6.59M | 6.36M | -73.03M | 15.68M | -0.26M | 15.14M | -21.10M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.23M | | 0.57M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.76M | | | | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.04M | -0.17M | 41.22M | 0.03M | 7.84M | 7.77M | 6.31M | 5.98M | 7.09M | 7.10M | 0.73M | 5.54M | 8.02M | 10.15M | | 46.93M | 0.98M | 2.25M | -0.01M | 10.95M | 0.34M | 0.47M | 0.85M | 9.32M | 0.87M | 0.79M | 0.39M | 32.27M | 0.86M | 3.09M | 0.46M | 18.95M | 0.67M | 1.12M | 0.81M | 18.09M | 0.80M | 1.71M | 0.66M | 12.04M | 0.64M | -29.30M | -0.01M | 13.79M | 1.17M | 1.57M | 1.32M | 20.71M | 2.37M | 2.16M | 1.47M | 16.46M | 9.89M | 0.24M | -90.18M | 20.05M | 1.80M | 1.90M | 1.54M | 16.13M | 3.68M | 4.09M | 8.31M | 49.83M | 4.76M | 3.39M | 18.93M |
|
Asset Writedowns and Impairment
|
3.86M | 6.05M | 3.72M | 3.06M | 2.64M | 4.42M | 4.38M | 2.48M | 2.40M | 1.67M | 2.85M | 2.14M | 4.85M | 3.61M | 8.14M | | 2.29M | 3.34M | 4.69M | 5.26M | 6.27M | 4.86M | 4.79M | -0.82M | 3.99M | 5.06M | 2.92M | -0.44M | 0.09M | 2.06M | 0.59M | 2.40M | 3.62M | 4.05M | 3.51M | 2.31M | 6.63M | 2.42M | 3.28M | 3.30M | 1.77M | 1.45M | -2.58M | 5.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.97M | | | | 27.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
58.68M | 27.65M | 156.03M | 130.20M | 3.92M | 5.95M | 127.26M | 207.64M | 52.61M | 26.24M | 214.70M | 136.16M | 77.08M | 110.03M | 267.16M | | -58.05M | 116.32M | 124.66M | 164.85M | 14.44M | 113.93M | 176.95M | 208.10M | 100.39M | 150.80M | 213.25M | 253.89M | 104.15M | 143.11M | 129.57M | 152.58M | 92.70M | 57.31M | 68.34M | 165.65M | 200.57M | 107.90M | 220.41M | 264.01M | 256.93M | 199.59M | 167.33M | 211.56M | 58.50M | 447.14M | -168.59M | 162.14M | -56.69M | 149.29M | -73.50M | 75.86M | -13.93M | 265.26M | 625.46M | 773.38M | 254.54M | 224.83M | 205.24M | 47.33M | -33.32M | 166.42M | 108.06M | 267.93M | 106.53M | 227.13M | 275.45M | 305.41M |
|
Depreciation & Amortization (CF)
|
7.48M | 7.17M | 7.54M | 8.32M | 7.56M | 7.14M | 7.41M | 7.26M | 7.14M | 8.16M | 8.41M | 8.78M | 8.42M | 17.21M | 26.08M | | 13.81M | 14.14M | 14.10M | 14.83M | 14.55M | 14.80M | 14.09M | 13.57M | 16.24M | 16.44M | 16.83M | 16.90M | 16.88M | 18.18M | 17.66M | 21.95M | 22.43M | 22.95M | 23.96M | 23.64M | 24.24M | 24.24M | 23.92M | 24.33M | 24.56M | 25.08M | 25.48M | 25.33M | 24.39M | 25.76M | 26.92M | 24.66M | 23.28M | 22.94M | 22.41M | 22.64M | 22.49M | 23.26M | 22.98M | 24.05M | 24.38M | 25.98M | 25.54M | 23.09M | 23.88M | 25.05M | 23.95M | 24.28M | 25.64M | 24.87M | 25.83M | 26.48M |
|
Change in Receivables
|
-26.13M | 123.32M | -44.20M | 4.87M | 119.12M | 151.97M | -3.22M | -103.76M | 142.12M | 137.08M | -70.21M | -46.31M | 60.59M | 229.36M | 203.36M | | 74.27M | 124.40M | -1.20M | -110.15M | 168.72M | 92.61M | -54.36M | -69.87M | 27.60M | 60.06M | -48.61M | -146.61M | -42.30M | 136.32M | 43.78M | 35.40M | 95.20M | 149.48M | 132.60M | -13.10M | 10.06M | 204.56M | 53.63M | -78.20M | -117.72M | 28.55M | -14.93M | -104.20M | 133.14M | -84.20M | 318.60M | 84.61M | 437.86M | 279.48M | 573.14M | 257.06M | 424.02M | -45.38M | -445.18M | -856.99M | -326.24M | -174.97M | -24.55M | -81.50M | 225.40M | 64.64M | 108.02M | -233.80M | 70.60M | 37.40M | -18.68M | -184.68M |
|
Change in Account Payables
|
-47.47M | 67.98M | -12.50M | 13.85M | 36.96M | 54.26M | -26.34M | -50.20M | 81.70M | 48.99M | -20.01M | -42.65M | 43.14M | 130.46M | 111.63M | | 51.24M | 49.24M | 2.75M | -55.74M | 88.05M | 33.06M | -53.98M | -26.87M | 21.11M | 35.79M | -33.85M | -76.31M | -22.78M | 75.63M | 40.67M | 22.41M | 47.20M | 87.93M | 31.02M | -22.11M | 21.80M | 79.97M | 18.88M | -84.57M | -10.74M | 48.12M | -33.51M | -21.84M | 98.95M | 121.33M | -33.52M | -6.48M | 206.24M | 200.64M | 188.16M | 64.99M | 143.98M | -106.77M | -146.70M | -197.77M | -90.72M | -34.37M | 2.78M | -78.53M | 84.97M | 37.44M | -45.01M | -157.34M | 58.70M | 62.55M | -42.08M | -68.39M |
|
Change in Accured Expenses
|
-54.24M | 21.79M | 20.24M | 10.35M | -52.33M | 17.63M | 21.79M | 19.57M | -47.38M | 27.93M | 27.95M | 11.51M | -69.66M | -51.56M | -28.23M | | -49.92M | 14.64M | 12.25M | 7.93M | -38.01M | 31.87M | 29.20M | 17.18M | -64.71M | 32.68M | 24.30M | 26.31M | -84.43M | 23.40M | 10.92M | 2.54M | -37.86M | 14.51M | 12.57M | 1.26M | -37.87M | 47.14M | 5.88M | 31.86M | -87.26M | 26.28M | 15.66M | 4.56M | -23.88M | 36.19M | 4.15M | 10.04M | -27.98M | 40.09M | 23.30M | 28.50M | -79.89M | 70.21M | 31.88M | 20.06M | -134.79M | 4.60M | 23.25M | -1.14M | -23.41M | 10.13M | 47.20M | 15.76M | -71.58M | 6.97M | 48.44M | -1.76M |
|
Change in Taxes
|
| | | | | | | | | | | | 37.94M | 9.06M | 0.69M | | -111.81M | 42.17M | -24.40M | -11.83M | 32.22M | -19.52M | -10.01M | -7.06M | 48.39M | -27.16M | -3.46M | -4.05M | 32.73M | 10.87M | -29.56M | 5.87M | 51.95M | -41.76M | -2.31M | 10.94M | 35.18M | -23.12M | -2.82M | 11.93M | 39.08M | -42.13M | -3.99M | -5.59M | 5.20M | 9.23M | 2.70M | 34.79M | 34.09M | -38.52M | 10.83M | 66.27M | 48.50M | -103.47M | 30.76M | -45.62M | -0.04M | 3.35M | -0.18M | -5.42M | 3.62M | -3.68M | 10.69M | 4.91M | 19.45M | 11.42M | 18.55M | 15.24M |
|
Other Working Capital Changes
|
6.81M | 7.67M | 0.65M | -2.22M | 4.40M | 3.42M | -5.25M | -4.45M | 4.08M | 4.37M | -5.90M | 9.03M | -0.80M | 5.63M | 2.04M | | 12.16M | -0.01M | -1.68M | -5.21M | 16.29M | -2.07M | -10.13M | -10.38M | 12.64M | 7.16M | -13.46M | -6.12M | 7.38M | 11.69M | -6.92M | -5.77M | 6.05M | 3.60M | -10.32M | 19.78M | -6.33M | 1.00M | -9.41M | -1.29M | 6.37M | 10.04M | 2.54M | 10.93M | 11.04M | -19.78M | -3.59M | -14.91M | 26.69M | 12.28M | -0.45M | 5.29M | 11.92M | 2.25M | -27.61M | 96.52M | -14.00M | -12.66M | 8.93M | 56.78M | 14.35M | -22.38M | -16.55M | -36.15M | -26.61M | -5.23M | -17.86M | -13.78M |
|
Capital Expenditures
|
11.61M | 6.61M | 7.89M | 4.24M | 2.89M | 5.09M | 6.01M | 3.72M | 5.66M | 6.07M | 5.67M | 18.53M | 9.89M | 17.40M | 28.10M | | 8.74M | 9.57M | 9.54M | 12.49M | 11.12M | 3.74M | 4.43M | 3.07M | 3.90M | 7.65M | 7.78M | 8.80M | 13.12M | 20.36M | 22.64M | 17.33M | 13.54M | 10.57M | 8.03M | 7.99M | 11.72M | 8.85M | 15.22M | 9.21M | 8.62M | 8.15M | 9.89M | 9.63M | 7.84M | 5.58M | 9.40M | 8.06M | 8.07M | 8.91M | 9.52M | 10.22M | 16.18M | 20.60M | 13.94M | 15.86M | 15.58M | 14.04M | 12.46M | 12.04M | 13.85M | 12.72M | 12.55M | 12.51M | 12.73M | 12.87M | 12.64M | 12.67M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 60.96M | | | | | 1.32M | | | | | | | | | |
|
Acquisitions
|
| | 31.12M | -2.39M | | | | | | | | | | | | | | | | | | | | | 369.14M | | -2.04M | 2.73M | | | 220.20M | | 1.78M | | 46.67M | 0.62M | | 1.31M | | 4.00M | 44.14M | 14.24M | 0.81M | 0.01M | 223.62M | -0.39M | | | | 14.75M | | 0.00M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.74M | | | |
|
Change in Acquisitions & Divestments
|
0.75M | 1.40M | 0.62M | 1.21M | 6.48M | 6.51M | 15.24M | 24.88M | 8.33M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-10.86M | -19.39M | -51.22M | -42.42M | -6.45M | -9.08M | 6.29M | 17.85M | -1.28M | -9.18M | -4.14M | -23.70M | -13.82M | -24.78M | -38.69M | | -10.13M | 6.79M | -11.54M | -13.97M | -12.33M | -6.23M | -6.15M | -364.19M | -15.96M | -13.04M | -11.00M | -14.45M | -18.59M | -25.79M | -247.67M | -20.94M | -18.44M | -17.40M | -58.81M | -12.87M | -16.19M | -16.75M | -19.56M | -20.30M | -58.00M | -31.93M | -3.57M | -19.52M | -238.32M | -4.42M | -15.22M | -13.75M | -13.51M | -31.08M | -22.73M | -18.36M | -23.98M | 17.78M | -31.25M | -27.47M | -26.95M | -24.35M | -15.35M | -16.14M | -22.47M | -19.34M | -17.29M | -15.19M | 11.65M | -20.16M | -18.62M | -27.55M |
|
Other financing activities
|
170.72M | 2.24M | 3.83M | 12.75M | 2.39M | 1.91M | 5.20M | 3.60M | 7.51M | 3.54M | 1.91M | 2.29M | 6.00M | 7.65M | 9.83M | | 23.55M | 1.20M | 1.43M | 1.03M | 4.25M | 0.94M | 1.00M | 1.36M | 4.84M | 1.20M | 1.26M | 1.25M | 13.83M | 1.28M | 2.10M | 1.25M | 9.34M | 1.24M | 1.32M | -11.91M | 6.22M | 1.28M | 1.84M | -9.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-86.87M | -103.56M | -86.26M | -125.37M | -102.86M | -57.71M | -53.46M | -75.10M | -89.48M | -60.93M | -142.24M | -122.45M | -125.33M | -215.88M | -328.47M | | 18.63M | -129.87M | -134.91M | -118.75M | -21.43M | -106.02M | -181.04M | 164.86M | -67.83M | -105.90M | -224.48M | -209.53M | -76.59M | -87.08M | 135.44M | -99.08M | -96.73M | -0.38M | 5.88M | -110.90M | -170.68M | -120.42M | -204.33M | -159.76M | -134.79M | -255.57M | -126.72M | -134.18M | 37.04M | -380.38M | 68.35M | -165.68M | 46.76M | -164.87M | 128.02M | -2.34M | 21.77M | -278.95M | -636.84M | -725.53M | -205.99M | -226.13M | -219.40M | -66.31M | 34.70M | -154.76M | -64.18M | -231.85M | -146.21M | -186.47M | -275.53M | -254.53M |
|
Dividends Paid - Common
|
39.57M | 41.27M | 41.17M | 40.84M | 42.41M | 42.23M | 42.07M | 42.19M | 48.85M | 48.71M | 48.76M | 48.38M | 54.73M | 109.15M | 163.27M | | 56.47M | 56.56M | 54.10M | 53.13M | 52.42M | 52.49M | 52.68M | 57.42M | 57.34M | 57.18M | 56.93M | 64.17M | 63.89M | 63.63M | 63.61M | 54.30M | 64.60M | 64.21M | 63.96M | 65.46M | 65.38M | 65.18M | 64.60M | 70.06M | 69.74M | 69.27M | 68.86M | 69.92M | 69.87M | 67.23M | 70.32M | 2.53M | 70.03M | 69.73M | 69.17M | 68.39M | 72.86M | 72.41M | 70.99M | 69.06M | 73.44M | 72.76M | 72.75M | 72.63M | 74.58M | 72.70M | 72.97M | 74.52M | 77.49M | 74.86M | 74.70M | 74.32M |
|
Exchange Rate Effect
|
-7.12M | 2.47M | 0.85M | -1.38M | -2.27M | -2.68M | 3.22M | -1.22M | -1.12M | 0.44M | -1.48M | 0.93M | -0.24M | -2.42M | -0.72M | | -0.56M | -3.13M | 1.51M | 0.20M | 0.08M | -0.28M | -6.26M | -7.55M | -9.76M | 3.81M | -6.14M | -4.77M | 2.21M | -2.57M | 0.03M | -9.35M | 4.60M | 3.86M | 8.72M | -5.29M | 2.19M | -9.94M | -9.30M | -3.14M | 2.72M | -2.26M | -7.93M | 5.57M | -10.51M | 5.32M | 5.79M | 8.52M | -2.75M | 1.85M | -1.95M | -0.40M | 1.53M | -7.98M | -8.76M | 9.57M | 0.08M | -3.36M | -3.42M | 3.42M | -2.58M | -1.00M | 2.93M | -7.50M | 1.43M | 5.56M | -0.45M | 0.70M |
|
Change in Cash
|
-45.04M | -92.83M | 19.40M | -38.97M | -107.66M | -63.52M | 83.31M | 149.17M | -39.27M | -43.44M | 66.84M | -9.07M | -62.30M | -133.04M | -100.71M | | -50.12M | -9.88M | -20.29M | 32.32M | -19.23M | 1.40M | -16.50M | 1.22M | 6.84M | 35.67M | -28.36M | 25.14M | 11.18M | 27.68M | 17.37M | 23.22M | -17.87M | 43.39M | 24.12M | 36.58M | 15.89M | -39.21M | -12.77M | 80.81M | 66.86M | -90.17M | 29.12M | 63.43M | -153.29M | 67.66M | -109.67M | -8.77M | -26.18M | -44.81M | 29.85M | 54.76M | -14.60M | -3.88M | -51.39M | 29.95M | 21.68M | -29.00M | -32.94M | -31.70M | -23.69M | -8.67M | 43.34M | -0.43M | -26.60M | 26.05M | -19.16M | 24.03M |
|
Free Cash Flow
|
47.07M | 21.04M | 148.14M | 125.96M | 1.03M | 0.85M | 121.25M | 203.93M | 46.95M | 20.17M | 209.03M | 117.63M | 67.20M | 92.62M | 239.06M | | -66.80M | 106.75M | 115.11M | 152.35M | 3.32M | 110.19M | 172.52M | 205.03M | 96.50M | 143.15M | 205.47M | 245.09M | 91.03M | 122.75M | 106.92M | 135.25M | 79.16M | 46.75M | 60.31M | 157.66M | 188.85M | 99.05M | 205.19M | 254.81M | 248.31M | 191.44M | 157.44M | 201.93M | 50.66M | 441.57M | -177.99M | 154.08M | -64.76M | 140.38M | -83.02M | 65.63M | -30.11M | 244.66M | 611.52M | 757.52M | 238.97M | 210.79M | 192.78M | 35.30M | -47.18M | 153.70M | 95.51M | 255.42M | 93.80M | 214.26M | 262.80M | 292.75M |
|
Net Cash Flow
|
-39.05M | -95.30M | 18.56M | -37.59M | -105.39M | -60.84M | 80.08M | 150.39M | -38.15M | -43.88M | 68.32M | -9.99M | -62.06M | -130.63M | -100.00M | | -49.56M | -6.76M | -21.80M | 32.13M | -19.32M | 1.68M | -10.24M | 8.77M | 16.60M | 31.86M | -22.23M | 29.91M | 8.96M | 30.25M | 17.34M | 32.56M | -22.48M | 39.53M | 15.40M | 41.88M | 13.71M | -29.27M | -3.48M | 83.95M | 64.14M | -87.91M | 37.04M | 57.86M | -142.78M | 62.34M | -115.46M | -17.29M | -23.43M | -46.66M | 31.79M | 55.16M | -16.14M | 4.09M | -42.63M | 20.38M | 21.60M | -25.64M | -29.51M | -35.12M | -21.10M | -7.67M | 26.59M | 20.89M | -28.02M | 20.50M | -18.70M | 23.34M |