|
Net Income
|
| -4.67M | -7.62M | -9.49M | -3.95M | -4.16M | 0.89M | 6.48M | 0.28M | -15.15M | -16.16M | -13.07M | -9.36M | -5.48M | 7.17M | 9.74M | -4.91M | -25.98M | -29.04M | -24.12M | -4.01M | 22.60M | 53.96M | 42.59M | 43.79M | 51.70M | 45.63M | 24.60M | 2.65M | 33.87M |
|
Share-based Compensation
|
| | 2.19M | 2.44M | 2.89M | 4.68M | 9.02M | 12.06M | 16.83M | 20.72M | 24.76M | 28.86M | 34.52M | 43.99M | 56.37M | 66.88M | 82.40M | 101.36M | 112.51M | 112.73M | 118.34M | 123.11M | 128.12M | 135.03M | 134.65M | 142.19M | 158.46M | 164.26M | 180.46M | 200.56M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00M | 0.01M | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
44.88M | | 38.87M | 16.80M | 37.00M | 37.15M | 36.38M | 33.87M | 0.20M | 1.22M | 1.88M | 2.15M | 2.06M | 2.55M | 2.90M | 3.51M | 3.33M | 3.92M | 4.09M | 4.23M | 4.01M | 3.07M | 2.29M | 2.65M | 4.26M | 4.38M | 1.87M | 5.66M | 5.96M | 3.74M |
|
Asset Writedowns and Impairment
|
| | 0.19M | 0.07M | 0.48M | 0.28M | 0.36M | 1.07M | 0.93M | 0.66M | 0.63M | 0.03M | 0.50M | 0.70M | 1.08M | 0.80M | 1.13M | 2.00M | 1.29M | 3.73M | 2.58M | 2.79M | 2.84M | 2.73M | 3.84M | 3.80M | 4.47M | 4.52M | 3.90M | 3.97M |
|
Non-cash Items
|
| | 28.40M | | | 21.09M | 22.33M | 21.80M | 2,565.25M | 2,800.77M | 2,575.07M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -4.55M | 3.42M | -0.44M | 3.82M | 17.43M | 24.25M | 24.74M | 36.27M | 23.83M | 51.65M | 51.72M | 67.38M | 115.79M | 147.39M | 72.96M | 83.62M | 114.44M | 133.79M | 153.16M | 152.78M | 220.23M | 212.27M | 164.42M | 228.68M | 265.23M | 271.54M | 200.06M | 251.47M |
|
Amortizatization of Intangibles
|
| | | | | | | -0.24M | -1.22M | -3.88M | -4.41M | -4.26M | -3.85M | -3.72M | -4.41M | -3.96M | -2.74M | -0.52M | 2.49M | 5.20M | 8.10M | 12.96M | 15.37M | 14.13M | 12.57M | 12.84M | 12.39M | 10.37M | 10.93M | 10.86M |
|
Amortization of Deferred Charges
|
| | 0.86M | 1.03M | 1.22M | 1.44M | 1.71M | 2.19M | 2.44M | 5.92M | 8.18M | 3.78M | 4.07M | 4.70M | 5.34M | 6.02M | 6.60M | 7.30M | 8.06M | 8.65M | 9.40M | 10.20M | 10.98M | 11.84M | 12.50M | 13.50M | 14.25M | 14.90M | 15.90M | 17.30M |
|
Depreciation & Amortization (CF)
|
| | 1.79M | 2.11M | 2.66M | 4.01M | 3.59M | 3.69M | 3.71M | 3.97M | 4.08M | 4.40M | 5.46M | 6.20M | 6.88M | 7.39M | 8.12M | 9.31M | 9.80M | 10.28M | 10.55M | 11.61M | 12.03M | 12.89M | 12.44M | 13.89M | 15.71M | 11.26M | 12.82M | 15.05M |
|
Change in Receivables
|
| | 16.75M | 7.58M | 4.59M | 20.05M | 15.29M | 7.12M | 16.57M | -2.43M | 42.99M | -9.22M | 34.13M | 36.97M | 45.23M | 7.32M | 30.78M | 45.64M | 51.96M | -28.77M | -31.37M | 70.33M | 111.47M | -55.49M | 86.08M | -42.43M | 116.33M | -104.23M | 115.90M | -50.56M |
|
Change in Account Payables
|
| | 2.43M | 14.52M | -7.05M | -3.26M | -1.73M | -1.39M | 4.08M | 3.71M | 0.13M | -9.23M | 16.60M | 5.06M | -9.35M | -7.62M | 30.80M | -20.70M | -3.77M | 18.55M | 6.35M | 32.37M | 0.51M | -17.12M | 48.69M | -22.99M | 17.03M | -10.71M | 96.35M | -61.34M |
|
Change in Accured Expenses
|
| | 4.54M | 1.41M | -10.01M | 6.61M | 8.37M | 2.02M | -0.38M | 5.24M | -2.91M | 9.68M | -2.37M | 11.92M | 18.04M | -2.91M | -1.40M | 31.66M | 10.23M | -28.08M | -16.01M | -24.15M | 27.75M | -7.43M | -8.42M | 10.15M | 4.08M | 5.65M | -3.25M | 30.01M |
|
Other Working Capital Changes
|
| | 12.25M | 18.88M | 15.66M | 16.55M | 16.69M | 6.88M | 19.90M | 1.18M | 41.82M | 21.00M | 35.58M | 38.29M | 81.42M | 81.73M | -9.69M | 29.35M | 67.25M | 28.97M | 10.07M | 59.00M | 132.94M | 14.07M | 14.59M | -1.38M | 170.26M | -13.85M | 21.09M | 6.98M |
|
Capital Expenditures
|
| | 1.46M | 2.20M | 2.78M | 4.83M | 3.50M | 3.42M | 4.74M | 6.22M | 6.10M | 6.18M | 6.21M | 6.97M | 6.71M | 9.51M | 5.99M | 9.71M | 10.05M | 8.74M | 9.06M | 8.48M | 8.54M | 14.16M | 13.44M | 16.69M | 16.50M | 18.40M | 19.55M | 20.73M |
|
Acquisitions
|
| | | | | | | | 2.36M | | | 11.51M | 188.84M | -0.15M | 26.30M | 4.87M | 34.70M | 0.74M | 5.58M | | 2.02M | 4.34M | 6.13M | | 0.44M | 0.21M | 6.48M | 1.82M | 115.27M | 0.19M |
|
Change in Acquisitions & Divestments
|
| | | | | | | 2.62M | 119.23M | 146.65M | 238.05M | 253.23M | 316.97M | 365.49M | 110.87M | 199.70M | 317.05M | 340.44M | 280.53M | 497.65M | 520.67M | 449.66M | 396.58M | 401.67M | 564.32M | 624.40M | 428.44M | 555.94M | 697.17M | 631.16M |
|
Cash from Investing Activities
|
| | -3.09M | -4.29M | -5.09M | -7.48M | -185.35M | -429.81M | -665.29M | -48.83M | -8.69M | 90.71M | -186.74M | -31.68M | -146.03M | -150.35M | -119.52M | -25.68M | -89.12M | -256.25M | -110.04M | -191.04M | -174.04M | -261.21M | -59.71M | -306.56M | -109.36M | -443.41M | -191.07M | -202.15M |
|
Other financing activities
|
| | | | | | | 0.15M | 0.27M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.95M | 1.78M | 3.27M | 710.92M | -1.75M | 2.66M | 652.03M | 4.53M | 11.06M | 3.03M | 12.68M | 4.49M | 14.74M | 4.24M | 15.76M | 1.82M | 14.20M | 2.10M | 25.42M | 9.87M | 20.89M | 2.19M | 24.23M | 1.23M | 759.42M | 1.65M | -605.45M | 1.27M |
|
Exchange Rate Effect
|
| | 0.03M | -0.09M | 0.06M | 0.07M | -0.07M | -0.14M | 0.03M | 0.51M | 0.39M | -0.78M | 0.12M | -0.76M | -0.57M | -0.63M | -2.24M | -4.00M | 4.93M | 0.62M | 0.21M | -1.60M | 1.95M | -1.37M | -0.20M | 3.10M | -5.72M | 3.08M | 5.64M | 0.98M |
|
Change in Cash
|
| | -6.67M | 0.81M | -2.20M | 707.34M | -169.74M | -403.03M | 11.50M | -7.53M | 26.58M | 144.61M | -122.22M | 39.43M | -16.07M | 0.65M | -33.04M | 55.76M | 44.45M | -119.74M | 68.76M | -30.00M | 69.03M | -48.12M | 128.75M | -73.55M | 909.57M | -167.13M | -590.82M | 51.57M |
|
Beginning Cash Balance
|
60.02M | 64.00M | 60.30M | 53.74M | 54.49M | 53.61M | 767.03M | 597.38M | 194.70M | 206.05M | 198.35M | 225.10M | 369.66M | 247.53M | 287.05M | 271.04M | 271.90M | 239.05M | 294.53M | 342.29M | 222.55M | 291.30M | 261.31M | 330.34M | 282.22M | 410.96M | 337.42M | 1,246.98M | 1,079.85M | 489.03M |
|
Free Cash Flow
|
| | -6.01M | 1.22M | -3.22M | -1.01M | 13.93M | 20.84M | 20.00M | 30.05M | 17.73M | 45.47M | 45.51M | 60.41M | 109.09M | 137.87M | 66.97M | 73.91M | 104.39M | 125.05M | 144.10M | 144.30M | 211.69M | 198.11M | 150.99M | 211.99M | 248.73M | 253.14M | 180.50M | 230.74M |
|
Net Cash Flow
|
| | -6.70M | 0.90M | -2.27M | 707.26M | -169.67M | -402.89M | 11.47M | -8.04M | 26.20M | 145.39M | -122.33M | 40.19M | -15.50M | 1.28M | -30.80M | 59.76M | 39.52M | -120.36M | 68.54M | -28.39M | 67.08M | -46.75M | 128.95M | -76.64M | 915.29M | -170.21M | -596.47M | 50.59M |