|
Net Income
|
39.29M | 11.32M | 30.14M | -1.91M | 52.41M | 35.45M | -0.32M | -1.93M | 64.82M | 46.26M | 0.08M | 101.13M | 46.99M | 27.95M | 33.39M | 52.08M | 345.36M | 55.02M | 36.19M | 78.29M | 0.35M | 55.55M | 49.74M | 58.37M | 36.48M | 58.96M | 8.95M | 30.90M | 28.09M | 266.87M | 172.16M | 64.53M | 69.49M | 277.85M | 46.06M | 93.92M | 77.11M | 294.71M | 40.52M | 46.86M | 398.23M | 317.16M | 159.07M | 47.52M | 172.90M | 505.28M | 76.01M | -4.96M | 38.49M | 27.59M | 68.50M | 34.16M | 28.91M |
|
Cash from Discontinued Operations
|
0.18M | -0.81M | -0.47M | -0.47M | | | | 1.85M | | | -0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 1.26M | | | | 5.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -11.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | 0.84M | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | 712.63M | | | | 802.60M | | | | 684.36M | | | | 772.70M | | | | 1,043.35M | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | 367.66M | 668.75M | | | 265.38M | | | | 1,053.05M | | 767.53M | 1,053.52M | 1,054.81M | 1,146.60M | 1,120.16M | 1,240.17M | 1,223.02M | 8,960.65M | 1,380.68M | 1,394.27M | 1,321.90M | 8,654.61M | 1,239.61M | 1,449.72M | 1,125.12M | 1,111.18M | 1,016.60M | 1,098.81M | 1,034.35M | 8,709.05M | 8,442.83M | 9,548.72M | 1,062.76M | 1,396.94M | 8,289.81M | 1,305.74M | 1,068.68M | 8,719.11M | 8,358.15M | 8,013.56M | 1,108.96M | 8,011.79M | 9,236.32M | 1,221.23M | 1,069.39M | 1,019.05M | 955.12M | 1,306.98M | 1,085.16M | 1,226.36M |
|
Change in Inventory
|
| | | -7.18M | | | | -62.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 42.57M | | | | 857.25M | 991.83M | 990.73M | 925.62M | 757.49M | 837.20M | 773.19M | 758.40M | 734.07M | 857.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
2.76M | 4.32M | 6.21M | 8.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.97M | 6.66M | | | | | |
|
Cash from Operations
|
| | | 581.45M | | | | 223.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
39.46M | 12.18M | 31.15M | 41.02M | 54.50M | 37.33M | 44.99M | 89.69M | 47.90M | 32.69M | 15.87M | 73.76M | 34.23M | 17.55M | 23.71M | 46.90M | 232.55M | 37.39M | 23.89M | 53.99M | 0.24M | 37.50M | 36.17M | 49.99M | 22.96M | 39.35M | 2.92M | 14.26M | 17.54M | 177.85M | 112.40M | 48.79M | 52.87M | 184.77M | 31.16M | 85.72M | 51.59M | 196.73M | 26.36M | 38.73M | 273.43M | 209.47M | 85.98M | 41.83M | 92.28M | 340.67M | 54.33M | 7.22M | 21.66M | 26.87M | 35.51M | 23.62M | 21.58M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | -91.03M | | | | -85.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | -90.96M | | | | -51.28M | | | | -76.10M | | | | -227.76M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | -87.32M | | | | -49.73M | | | | | | | | 26.32M | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | 581.45M | | | | 223.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | 581.45M | | | | 223.44M | | | | | | | | | | | | -181.99M | | | | -136.50M | | | | -76.10M | | | | -227.76M | | | | | | | | | | | | | | | | | | | | | |