|
Net Income
|
-33.62M | -32.91M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.38M | -19.22M | -29.87M | -24.58M | -19.04M | -82.91M | -57.32M | -50.48M | -41.76M | -30.41M | -48.34M | -54.66M | -48.92M | 0.50M | 8.48M | 26.67M | 54.94M | 46.23M | 46.69M | -16.84M | -92.69M | -110.99M | -77.67M | -33.99M |
|
Share-based Compensation
|
1.72M | 2.22M | 13.46M | 3.10M | 3.75M | 29.86M | 21.97M | 24.36M | 23.64M | 37.71M | 40.61M | 47.71M | 54.36M | 76.29M | 86.67M | 92.64M | 102.49M | 131.55M | 140.11M | 152.35M | 130.86M | 164.78M | 159.61M | 176.27M | 183.12M | 200.88M | 208.89M | 272.53M | 253.60M | 287.15M | 281.97M |
|
Deferred Taxes
|
| | | | | | | | | | | | -0.21M | -0.76M | -0.37M | -12.62M | 1.75M | -0.15M | 0.68M | -0.98M | -0.26M | -0.10M | -2.00M | -1.03M | -0.26M | -1.67M | -0.19M | -7.78M | -1.68M | -0.64M | -3.04M |
|
Gains from Investment Securities
|
0.19M | 1.87M | 0.88M | 0.64M | 1.17M | 4.86M | | | 0.35M | 0.31M | 5.52M | 78.72M | 2.59M | 0.53M | 1.47M | 70.09M | 3.95M | 1.02M | 1.80M | 11.70M | 13.85M | -0.76M | 8.80M | 0.72M | 7.59M | 2.66M | 3.94M | 4.83M | 17.03M | 11.25M | 13.23M |
|
Asset Writedowns and Impairment
|
0.09M | 0.12M | 0.28M | 0.07M | -0.25M | 0.28M | 0.39M | 0.14M | 0.15M | -0.42M | -0.18M | -0.10M | 0.27M | 0.08M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
286.10M | | | | 15.51M | 10.81M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-6.39M | -28.74M | -3.64M | 15.81M | 1.42M | -6.21M | 38.63M | 66.11M | 98.58M | 55.02M | 88.50M | 114.46M | 147.53M | 108.47M | 159.06M | 159.72M | 214.96M | 209.91M | 242.85M | 273.29M | 300.89M | 244.78M | 273.52M | 347.02M | 383.23M | 326.64M | 326.14M | 345.72M | 384.11M | 332.83M | 397.54M |
|
Amortizatization of Intangibles
|
0.20M | 0.20M | 0.10M | 0.53M | 0.51M | 0.10M | 0.10M | -0.07M | -0.58M | 0.10M | 0.40M | 0.85M | 2.42M | 3.30M | 3.40M | 3.80M | 4.10M | 4.10M | 4.10M | 4.26M | 4.20M | 4.10M | 4.60M | 5.50M | 6.00M | 6.30M | 6.30M | 7.30M | 7.63M | 7.60M | 7.80M |
|
Depreciation & Amortization (CF)
|
3.00M | 3.40M | 3.80M | 4.62M | 4.90M | 5.30M | 5.80M | 7.00M | 8.20M | 9.40M | 10.10M | 10.98M | 12.00M | 12.70M | 14.50M | 16.40M | 16.34M | 17.80M | 19.48M | 23.62M | 26.41M | 29.77M | 33.79M | 36.87M | 42.69M | 46.25M | 48.91M | 50.10M | 56.42M | 60.41M | 64.05M |
|
Change in Receivables
|
-20.68M | 18.57M | 20.05M | 15.48M | -5.38M | 28.18M | 30.83M | 18.88M | -20.65M | 4.63M | 22.62M | 66.42M | -31.74M | 55.64M | 16.74M | 84.71M | 1.06M | 49.67M | 66.51M | 140.87M | -165.09M | 78.37M | 20.86M | 283.56M | -150.25M | -41.81M | 152.88M | 313.40M | -319.87M | 77.86M | 125.81M |
|
Change in Account Payables
|
2.32M | -10.02M | 1.42M | 3.88M | 2.82M | -8.71M | 2.12M | -2.80M | 4.74M | 4.90M | -3.08M | 4.77M | -10.56M | 15.95M | -12.42M | 40.28M | -36.43M | 37.23M | 24.21M | -40.47M | -18.60M | 15.61M | 5.34M | -21.26M | 0.28M | -0.35M | 34.17M | 50.84M | -83.23M | 69.92M | 3.68M |
|
Change in Accured Expenses
|
-7.33M | -1.73M | 12.56M | 0.07M | -6.60M | 4.51M | 19.72M | -0.10M | -1.09M | -7.02M | 26.82M | 14.50M | 42.18M | 25.11M | 7.14M | -35.94M | 13.23M | -7.51M | 16.10M | 43.41M | -36.58M | 6.42M | 63.76M | 31.50M | -17.69M | -11.74M | 119.33M | 128.62M | -43.76M | 18.83M | 57.54M |
|
Other Working Capital Changes
|
9.39M | 27.85M | 34.97M | 58.90M | 24.81M | 54.55M | 77.88M | 123.53M | 64.81M | 53.87M | 70.91M | 149.22M | 109.38M | 142.37M | 123.84M | 240.83M | 163.28M | 151.56M | 171.35M | 339.57M | 48.68M | 103.85M | 33.13M | 510.98M | 28.60M | 34.62M | 78.96M | 527.08M | 42.72M | 63.46M | 227.50M |
|
Capital Expenditures
|
8.65M | 5.42M | 7.60M | 14.19M | 15.54M | 21.62M | 29.69M | 13.35M | 9.69M | 20.64M | 9.91M | 12.55M | 25.80M | 30.00M | 29.63M | 26.72M | 52.21M | 66.13M | 61.27M | 55.41M | 62.26M | 40.42M | 21.26M | 52.58M | 49.68M | 39.25M | 78.70M | 87.21M | 85.75M | 30.50M | 83.39M |
|
Change in Intangibles
|
| | | | | | | | | | | 0.18M | | | 0.68M | | 0.70M | | | 1.62M | | 0.50M | 0.03M | 10.60M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | 85.47M | 0.05M | 353.41M | 0.34M | | 60.77M | | | 18.46M | -0.12M | | | 238.75M | 0.28M | 96.38M | 0.01M | | 213.88M | | | 380.91M |
|
Change in Acquisitions & Divestments
|
2.60M | | 28.00M | 69.35M | 69.00M | 54.32M | 74.45M | 31.21M | 639.59M | | | | | | | | | | | | 150.00M | 100.00M | | 98.28M | 97.30M | | | | | | |
|
Cash from Investing Activities
|
-7.76M | -87.12M | -36.49M | -10.67M | 4.14M | -34.39M | -27.26M | -572.12M | 634.71M | -23.61M | -98.38M | -17.30M | -384.95M | -41.17M | -44.73M | -93.66M | -60.95M | -79.15M | -97.42M | -319.14M | 66.03M | 41.76M | -468.84M | 20.39M | -51.10M | -54.89M | -105.58M | -325.02M | -101.83M | -48.78M | -490.89M |
|
Other financing activities
|
| | | | | | | 0.50M | 0.50M | 0.05M | 0.25M | 2.53M | 0.66M | 3.00M | 4.25M | 0.25M | 1.46M | 2.50M | 5.09M | 1.90M | 5.26M | 2.83M | | | 0.50M | 5.00M | | 3.00M | 1.50M | | 4.50M |
|
Cash from Financing Activities
|
0.45M | 182.17M | 8.09M | -0.33M | -0.88M | 680.68M | -0.97M | 27.31M | 6.89M | 27.54M | 5.17M | 760.53M | 2.61M | 36.19M | 7.55M | 26.18M | 4.57M | 38.76M | 4.98M | 29.13M | 7.91M | 49.74M | 2.05M | 33.46M | -2.52M | 62.50M | 0.84M | 46.39M | 2.13M | 74.19M | 4.77M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 0.24M | | 0.81M | | 2.16M | |
|
Exchange Rate Effect
|
-0.07M | -0.18M | -0.04M | 0.13M | -0.09M | -0.26M | 0.39M | -0.11M | 0.01M | 0.78M | -0.10M | 0.99M | 1.19M | -1.44M | -1.42M | -3.11M | -2.47M | -1.86M | -2.74M | 5.58M | -0.19M | 1.27M | -4.49M | 5.37M | -1.92M | 0.88M | 0.40M | -4.64M | 6.55M | 0.05M | 0.72M |
|
Change in Cash
|
-13.77M | 66.13M | -32.07M | 4.95M | 4.58M | 639.82M | 10.80M | -478.81M | 740.19M | 59.74M | -4.81M | 858.68M | -233.61M | 102.05M | 120.46M | 89.12M | 156.10M | 167.66M | 147.66M | -11.13M | 374.64M | 337.55M | -197.76M | 406.24M | 327.69M | 335.12M | 221.80M | 62.45M | 290.96M | 358.29M | -87.86M |
|
Beginning Cash Balance
|
13.77M | -66.13M | 32.07M | 83.46M | 88.41M | 92.99M | 732.81M | 743.61M | 264.80M | 1,004.99M | 1,064.73M | 1,059.93M | 1,918.61M | 1,685.00M | 1,787.05M | 1,907.51M | 1,996.63M | 2,151.20M | 2,318.89M | 2,466.50M | 2,455.04M | 2,829.66M | 3,166.63M | 2,968.83M | 3,374.74M | 3,703.41M | 4,038.53M | 4,260.84M | 4,323.20M | 4,614.15M | 4,888.94M |
|
Free Cash Flow
|
-15.04M | -34.16M | -11.23M | 1.62M | -14.13M | -27.83M | 8.95M | 52.76M | 88.88M | 34.38M | 78.59M | 101.91M | 121.74M | 78.48M | 129.43M | 133.00M | 162.75M | 143.78M | 181.58M | 217.88M | 238.63M | 204.36M | 252.25M | 294.43M | 333.55M | 287.39M | 247.43M | 258.51M | 298.36M | 302.33M | 314.15M |
|
Net Cash Flow
|
-13.70M | 66.31M | -32.03M | 4.81M | 4.67M | 640.08M | 10.40M | -478.70M | 740.18M | 58.96M | -4.70M | 857.69M | -234.80M | 103.49M | 121.88M | 92.24M | 158.57M | 169.52M | 150.41M | -16.71M | 374.83M | 336.28M | -193.26M | 400.87M | 329.61M | 334.25M | 221.40M | 67.09M | 284.41M | 358.24M | -88.58M |