|
Net Income
|
20.11M | 28.38M | 16.34M | 25.90M | 27.78M | 27.87M | 1.55M | 1.72M | 2.62M | 1.88M | 21.47M | -0.10M | -0.14M | 0.32M | -1.65M | -0.67M | -1.72M | 2.61M | -1.27M | -6.62M | -19.34M | -29.38M | -27.23M | -14.38M | -4.26M | -0.91M | 32.82M | 39.96M | 45.93M | -2.05M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
Share-based Compensation
|
| 5.93M | 2.50M | 2.69M | 2.73M | 5.46M | 2.79M | 2.40M | 2.35M | 2.08M | 2.68M | 2.12M | 2.67M | 1.96M | 2.67M | 0.51M | 2.29M | 1.87M | 2.40M | 1.88M | 2.26M | 1.96M | 2.62M | 2.01M | 2.60M | 2.25M | 2.72M | 2.26M | 2.83M | 1.67M | 3.36M | 2.65M | 3.16M | 2.40M | 4.59M | 3.21M | 4.04M | 2.25M | 3.50M | 3.48M | 4.28M | 2.41M | 3.34M | 3.80M | 4.64M | 2.66M | 3.33M | 3.40M | 4.14M | 2.59M | 3.81M | 3.77M | 4.45M | 3.36M | 5.18M | 3.68M | 4.35M | 3.59M | 4.70M | 4.77M | 5.70M | 3.72M | 5.27M | 5.21M | 6.13M |
|
Deferred Taxes
|
| 5.66M | 2.05M | -0.53M | 1.67M | -0.37M | -2.74M | -0.21M | 1.86M | -2.25M | -1.37M | 1.69M | 0.97M | 2.58M | 0.51M | 1.14M | 4.23M | -11.81M | -2.94M | 13.63M | 1.44M | 15.11M | 0.49M | 16.55M | -2.35M | -78.22M | 11.94M | 2.19M | -20.52M | 5.16M | -0.88M | -0.87M | 0.43M | 7.10M | 7.81M | -2.25M | -0.61M | -13.50M | 1.63M | -0.18M | -0.80M | -41.44M | 2.81M | 1.40M | 0.05M | 2.79M | 3.63M | 2.66M | -1.81M | 5.72M | 0.80M | -5.32M | 10.28M | 17.88M | -2.62M | -3.93M | 0.16M | 3.48M | -2.74M | -5.08M | -5.15M | 24.79M | -2.30M | 1.06M | 6.78M |
|
Cash from Discontinued Operations
|
| | | | | | | | 1.20M | 0.10M | 29.58M | -0.15M | -0.23M | 0.71M | | | | | | -7.11M | -8.07M | -14.01M | 1.25M | -14.75M | -2.26M | -1.23M | | | 0.84M | | | | | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | -0.07M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.02M | | | | 1.80M | | | | 3.41M | | | | 3.03M | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | -0.01M | 0.15M | | | | 0.89M | | | 17.57M | 23.80M | 40.81M | 41.00M | 41.00M | | | | | | | | | | | | | | | | | | 1.21M | 7.81M | | 33.04M | | | 8.66M | 10.43M | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | 32.75M | | | | | | | | | | | | | | 1.39M | 1.66M | 1.23M | 0.28M | 0.19M | |
|
Non-cash Items
|
| 80.69M | -39.33M | -0.31M | 7.32M | 97.44M | -67.30M | 26.04M | 4.34M | 108.85M | -46.03M | 0.22M | | 8.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 115.54M | -23.00M | 25.59M | 35.11M | 133.81M | -42.78M | 57.84M | 37.77M | 149.03M | -4.72M | 22.96M | 35.70M | 98.54M | -1.08M | 61.88M | 73.58M | 103.44M | -14.59M | 99.01M | 68.76M | 178.59M | -171.09M | 59.82M | 106.58M | 167.17M | 70.26M | 86.37M | 110.58M | 155.99M | -24.94M | 85.87M | 101.38M | 226.41M | -71.26M | 97.95M | 72.29M | 237.30M | -51.86M | 92.24M | 118.63M | 262.39M | -192.58M | 140.37M | 55.99M | 257.40M | -26.60M | 75.08M | 107.28M | 231.91M | -124.31M | 31.04M | 95.66M | 292.39M | -91.60M | 110.95M | 146.36M | 282.37M | -45.63M | 111.33M | 177.27M | 301.30M | -38.77M | 136.59M | 192.84M |
|
Depreciation & Amortization (CF)
|
| 19.20M | 19.51M | 19.53M | 19.84M | 21.07M | 20.52M | 21.72M | 22.95M | 23.10M | 23.53M | 23.10M | 22.52M | 24.74M | 30.40M | 29.83M | 29.43M | 31.84M | 30.95M | 30.43M | 29.55M | 28.00M | 25.71M | 25.83M | 24.89M | 24.38M | 24.49M | 24.50M | 23.43M | 23.59M | 24.93M | 25.04M | 24.85M | 25.18M | 24.60M | 26.66M | 25.89M | 25.80M | 25.79M | 25.81M | 25.40M | 25.41M | 28.14M | 28.43M | 28.20M | 31.13M | 28.59M | 29.02M | 28.62M | 28.14M | 27.36M | 26.28M | 29.88M | 28.51M | 28.93M | 29.05M | 28.86M | 29.34M | 26.98M | 27.17M | 26.69M | 26.82M | 30.82M | 31.31M | 31.19M |
|
Change in Receivables
|
| 7.31M | 24.48M | 34.66M | 16.13M | -21.28M | 35.10M | -3.11M | 44.92M | 1.94M | 28.00M | -24.96M | -20.14M | -9.42M | 3.96M | -13.09M | -17.25M | 19.79M | 10.84M | 8.96M | -2.77M | -29.88M | 9.99M | 19.72M | -16.63M | 64.03M | -86.97M | 1.69M | -9.92M | 3.51M | 7.37M | 19.87M | 10.96M | -21.82M | 2.45M | 55.07M | 21.85M | -21.88M | -7.36M | 44.98M | 7.17M | -32.17M | 1.61M | -33.51M | 29.91M | -69.16M | 27.59M | 26.19M | 27.71M | -20.33M | 13.41M | 34.41M | 22.72M | 5.41M | -6.11M | 28.12M | 34.19M | -53.80M | 47.74M | 38.17M | 34.88M | -31.99M | 72.75M | 37.79M | 18.23M |
|
Change in Inventory
|
| -26.23M | 11.87M | -3.30M | 0.53M | -20.50M | 22.55M | 12.77M | -2.25M | -11.95M | 19.93M | 14.44M | 2.46M | -6.74M | 10.87M | 10.74M | 14.73M | -10.84M | 14.52M | 15.09M | -1.65M | -8.58M | 10.18M | 5.71M | 13.46M | -25.32M | 17.77M | -3.24M | 4.09M | -23.00M | 3.69M | -4.22M | 1.43M | -20.60M | 28.65M | 14.97M | 6.84M | -9.27M | 22.02M | -10.94M | -2.49M | -5.10M | 24.10M | 16.59M | -7.37M | -48.86M | 18.06M | -2.85M | -10.17M | -18.60M | 38.15M | 20.47M | 30.70M | -26.76M | 42.90M | 13.20M | 0.54M | -35.06M | 45.85M | 8.26M | 17.57M | -37.18M | 34.08M | 23.54M | 28.52M |
|
Change in Accured Expenses
|
| 18.52M | -27.14M | 13.49M | 1.39M | 22.19M | -34.21M | 14.89M | -1.64M | 36.58M | -29.57M | -13.29M | 14.41M | 21.16M | -36.54M | 1.81M | 27.93M | 15.37M | -42.49M | 15.92M | 6.50M | 36.22M | -59.05M | 2.27M | 1.70M | 54.64M | -81.00M | 15.14M | 7.69M | 62.29M | -75.68M | 27.45M | 5.57M | 46.98M | -79.56M | 40.94M | 6.23M | 81.32M | -108.87M | 21.44M | 0.53M | 68.27M | -98.18M | 42.37M | -25.73M | 26.02M | -71.53M | 13.31M | 6.51M | 69.42M | -72.56M | 17.16M | 13.05M | 140.70M | -85.44M | 13.42M | 30.00M | 26.24M | -34.82M | -20.49M | 40.10M | 31.23M | -35.97M | -4.12M | 68.56M |
|
Change in Taxes
|
| 5.08M | 3.77M | -8.43M | 0.23M | 3.31M | 7.75M | -7.46M | 7.50M | -3.87M | 19.05M | -10.09M | -6.48M | 12.73M | -1.68M | -8.78M | -1.21M | -5.14M | 10.87M | -8.95M | -7.98M | 45.00M | -15.57M | -15.39M | 50.71M | -27.19M | -10.52M | -14.89M | 34.35M | 2.86M | -2.25M | -10.97M | 1.86M | 5.88M | 1.41M | -9.12M | 0.09M | -1.23M | 11.95M | -9.08M | -0.20M | -18.30M | 22.78M | 3.26M | -16.63M | 5.76M | 16.25M | | | | 6.93M | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 5.10M | -7.99M | 20.55M | -37.46M | 49.43M | -10.34M | 3.32M | 27.11M | 31.63M | 17.54M | -13.59M | -13.90M | -24.48M | -9.24M | -1.63M | -2.43M | 6.02M | -8.91M | 29.34M | -51.26M | 4.39M | -141.59M | 2.89M | -4.29M | 3.38M | 20.41M | | | | 3.74M | 7.43M | 5.60M | 20.13M | -48.70M | 0.44M | 1.95M | 2.56M | 13.17M | 8.03M | -2.45M | 17.38M | -149.47M | -0.05M | -1.16M | -2.70M | -14.84M | 30.03M | -10.43M | -24.16M | -35.15M | 85.76M | -89.83M | 69.69M | 44.60M | -3.73M | -3.27M | 10.32M | 12.17M | 24.41M | 49.01M | 58.69M | 12.86M | 22.86M | 4.40M |
|
Capital Expenditures
|
| 14.62M | 10.88M | 11.46M | 16.46M | 13.97M | 19.25M | 18.29M | 22.76M | 24.03M | 20.17M | 20.55M | 15.33M | 26.91M | 15.01M | 17.12M | 25.75M | 14.37M | 18.36M | 17.63M | 18.48M | 12.63M | 9.10M | 6.59M | 8.16M | 11.66M | 8.82M | 6.91M | 10.39M | 20.65M | 10.37M | 12.91M | 11.59M | 17.83M | 8.97M | 10.88M | 10.44M | 23.13M | 17.03M | 16.44M | 16.45M | 19.83M | 18.64M | 10.69M | 7.02M | 11.16M | 8.54M | 9.23M | 10.09M | 13.25M | 10.90M | 8.60M | 9.30M | 9.43M | 10.66M | 12.00M | 9.37M | 12.63M | 12.05M | 11.06M | 14.58M | 23.27M | 15.77M | 19.38M | 16.90M |
|
Sales of Property, Plant and Equipment
|
| 0.86M | 0.47M | -0.46M | 0.72M | | 0.12M | 0.19M | 1.28M | 0.91M | | 0.37M | 0.61M | 1.58M | 0.56M | 0.39M | 0.60M | -0.19M | 0.43M | -0.10M | 2.03M | | 0.84M | | 1.08M | 0.36M | 0.20M | 0.04M | 0.96M | 2.47M | 0.09M | 0.26M | 1.44M | 4.98M | 0.82M | 3.51M | 1.17M | 3.62M | 1.27M | 7.65M | 1.18M | 4.99M | 2.01M | 0.41M | 0.07M | 0.45M | 1.02M | 1.96M | 0.41M | 0.66M | 5.57M | 0.75M | 2.79M | 0.73M | 0.22M | 0.25M | -0.01M | 8.68M | 0.04M | 0.09M | 1.07M | 2.00M | 0.50M | -0.20M | 0.12M |
|
Change in Intangibles
|
| 0.35M | 1.49M | 0.11M | -0.09M | 0.10M | | 0.02M | 0.01M | | 1.93M | -0.15M | 0.66M | -0.68M | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 0.05M | 0.14M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 17.86M | 1.15M | 40.93M | 0.12M | | 13.25M | 40.35M | 78.74M | 45.74M | | 6.23M | | 454.21M | 98.49M | -0.61M | 3.34M | 134.91M | 32.86M | 1.50M | | 0.00M | 13.23M | | 0.04M | -0.04M | | 0.29M | | | 239.37M | -6.74M | | | | 212.74M | -2.57M | | 49.04M | 1.04M | | 135.13M | 51.04M | 30.96M | 0.05M | 405.89M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 8.10M | | 51.23M | | 0.90M | | | | | | | 52.10M | 2.00M | 98.87M | 4.01M | 18.72M | 14.21M | -5.60M | | | 1.03M | | | | | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -31.97M | -13.04M | -52.96M | -15.77M | -14.06M | -32.38M | -58.48M | -92.13M | -68.85M | 29.13M | -27.24M | -14.66M | -480.23M | -114.71M | -18.46M | -30.69M | -149.82M | -51.02M | 32.86M | -14.52M | 86.12M | -17.91M | 12.13M | 7.09M | -16.88M | -8.62M | -7.16M | -8.41M | -18.74M | -249.66M | -5.91M | -3.98M | -12.78M | -9.65M | -220.84M | -6.70M | -18.33M | -64.94M | -9.83M | -15.28M | -149.99M | -67.67M | -41.24M | -7.00M | -416.61M | -12.86M | -7.27M | -9.68M | -12.59M | -10.39M | -7.84M | -263.72M | -43.91M | -10.44M | -11.75M | -9.38M | -3.95M | -12.01M | -44.73M | -13.51M | -213.06M | -24.89M | -11.66M | -16.78M |
|
Other financing activities
|
| 0.11M | 0.03M | 0.14M | 0.06M | 0.76M | 0.00M | 0.86M | 0.00M | 0.47M | 0.02M | 0.00M | 0.00M | 0.04M | | 0.31M | 0.46M | 1.36M | 5.41M | 1.25M | 1.06M | 1.89M | 3.29M | 0.50M | 0.45M | 4.88M | 4.53M | 1.69M | 0.55M | 4.33M | -0.22M | -0.11M | -0.18M | -0.18M | -0.18M | -0.18M | -0.19M | -0.20M | -0.20M | -0.20M | -0.20M | -0.21M | -0.21M | -0.22M | -0.22M | -0.23M | -0.23M | -0.23M | -0.24M | -0.25M | -0.25M | -0.25M | -0.26M | -0.27M | -0.27M | -0.27M | -0.28M | -0.28M | -0.29M | -0.29M | -0.30M | -0.31M | -0.31M | -0.31M | -0.32M |
|
Cash from Financing Activities
|
| -90.25M | 51.85M | 21.76M | -9.65M | -135.81M | 58.87M | 9.15M | 50.58M | 61.20M | 8.34M | -8.04M | 0.82M | 253.12M | 125.29M | -16.68M | -16.37M | 47.90M | 20.84M | -68.54M | -17.38M | -27.37M | -36.04M | -53.96M | -96.30M | -102.91M | -17.67M | -24.22M | -25.78M | -28.47M | -8.00M | -19.02M | -12.33M | -174.54M | -5.53M | -40.41M | -34.73M | -182.97M | -8.07M | -18.64M | -14.65M | -26.78M | 39.27M | -91.21M | 209.89M | -75.86M | -7.11M | -19.79M | -57.51M | -284.72M | 106.18M | 11.94M | 126.67M | -115.36M | -31.73M | -72.74M | -140.58M | -28.36M | -7.01M | -20.56M | -115.25M | -128.68M | -98.58M | -29.06M | -282.34M |
|
Dividends Paid - Common
|
| 21.82M | | | 3.69M | 7.38M | | | 3.73M | 7.45M | | | 4.21M | 8.43M | | | 4.68M | 9.48M | | | 6.26M | 12.48M | | | 6.11M | 11.83M | | | 5.78M | 11.49M | | | 5.74M | 13.24M | | | 6.60M | 13.11M | | | 7.26M | 14.52M | | | 7.07M | 14.02M | | | 7.36M | 14.34M | | | | 14.56M | | | 7.66M | 15.30M | | | 8.04M | 15.95M | | | 9.04M |
|
Exchange Rate Effect
|
| -0.80M | -1.11M | -2.35M | 2.49M | 0.27M | 0.14M | 2.61M | -4.33M | -1.98M | 3.93M | -5.67M | 4.61M | 1.05M | -2.72M | -2.50M | 1.79M | 2.42M | -2.56M | 2.84M | -8.53M | -9.71M | -9.48M | 11.40M | -14.43M | -6.60M | 4.60M | -9.10M | -7.50M | -6.97M | 1.66M | 8.86M | 4.42M | 3.84M | 7.84M | -14.32M | -3.84M | -5.85M | 3.23M | -1.86M | -7.33M | 7.70M | -12.29M | -10.29M | 12.56M | 6.51M | -4.61M | 2.43M | -3.19M | 2.00M | -5.79M | -0.41M | -16.47M | 10.30M | 7.45M | 1.62M | -6.33M | 7.99M | -4.18M | -1.52M | 12.78M | -18.38M | 3.65M | 9.34M | 0.04M |
|
Change in Cash
|
| -7.49M | 14.69M | -7.96M | 12.17M | -15.79M | -16.15M | 11.12M | -8.11M | 139.41M | 36.68M | -17.98M | 26.46M | -127.52M | 6.77M | 24.25M | 28.32M | 3.93M | -47.33M | 66.17M | 28.33M | 227.65M | -234.52M | 29.39M | 2.94M | 40.77M | 48.57M | 45.89M | 68.90M | 101.80M | -280.94M | 69.81M | 89.48M | 42.93M | -78.60M | -177.62M | 27.02M | 30.15M | -121.64M | 61.92M | 81.37M | 93.32M | -233.28M | -2.37M | 271.44M | -228.57M | -51.18M | 50.44M | 36.91M | -63.41M | -34.32M | 34.73M | -57.86M | 143.42M | -126.31M | 28.08M | -9.93M | 258.06M | -68.83M | 44.53M | 61.29M | -58.81M | -158.58M | 105.20M | -106.24M |
|
Beginning Cash Balance
|
72.50M | 72.50M | 65.01M | 79.70M | 71.74M | 83.91M | 68.12M | 51.97M | 63.09M | 54.98M | 194.39M | 231.06M | 213.08M | 239.55M | 112.02M | 118.80M | 143.04M | 171.36M | 175.29M | 127.97M | 194.14M | 222.47M | 450.12M | 215.59M | 244.98M | 247.93M | 288.70M | 337.26M | 383.15M | 452.05M | 553.85M | 272.91M | 342.71M | 432.19M | 475.12M | 396.52M | 218.90M | 245.92M | 276.07M | 154.43M | 216.34M | 297.71M | 391.03M | 157.76M | 155.38M | 426.82M | 198.25M | 147.07M | 197.51M | 234.42M | 171.00M | 136.68M | 171.41M | 113.55M | 256.97M | 130.66M | 158.74M | 148.81M | 406.87M | 338.03M | 382.56M | 443.85M | 385.04M | 226.46M | 331.66M |
|
Free Cash Flow
|
| 100.92M | -33.88M | 14.12M | 18.65M | 119.84M | -62.03M | 39.54M | 15.01M | 125.00M | -24.89M | 2.41M | 20.37M | 71.62M | -16.09M | 44.77M | 47.84M | 89.08M | -32.96M | 81.38M | 50.27M | 165.96M | -180.19M | 53.23M | 98.42M | 155.51M | 61.44M | 79.46M | 100.19M | 135.34M | -35.31M | 72.96M | 89.79M | 208.57M | -80.23M | 87.07M | 61.85M | 214.17M | -68.89M | 75.81M | 102.18M | 242.56M | -211.21M | 129.68M | 48.98M | 246.24M | -35.14M | 65.84M | 97.20M | 218.66M | -135.21M | 22.45M | 86.36M | 282.96M | -102.26M | 98.95M | 136.99M | 269.74M | -57.69M | 100.27M | 162.69M | 278.03M | -54.54M | 117.20M | 175.94M |
|
Net Cash Flow
|
| -6.68M | 15.81M | -5.61M | 9.68M | -16.07M | -16.29M | 8.51M | -3.78M | 141.38M | 32.74M | -12.31M | 21.86M | -128.57M | 9.49M | 26.74M | 26.52M | 1.51M | -44.77M | 63.33M | 36.87M | 237.35M | -225.05M | 17.98M | 17.37M | 47.37M | 43.97M | 54.99M | 76.40M | 108.77M | -282.61M | 60.95M | 85.06M | 39.09M | -86.44M | -163.30M | 30.86M | 36.00M | -124.87M | 63.77M | 88.69M | 85.62M | -220.98M | 7.92M | 258.88M | -235.08M | -46.56M | 48.01M | 40.10M | -65.41M | -28.53M | 35.14M | -41.40M | 133.12M | -133.76M | 26.46M | -3.60M | 250.07M | -64.65M | 46.05M | 48.51M | -40.43M | -162.24M | 95.86M | -106.28M |