|
Net Income
|
59.37M | 53.81M | 57.56M | 69.65M | 61.31M | 90.41M | 96.04M | 96.45M | 91.21M | 95.02M | 106.88M | 93.14M | 76.72M | 84.02M | 88.73M | 83.50M | 80.61M | 92.66M | 92.73M | 84.01M | 84.19M | 91.73M | 102.80M | 100.74M | 107.33M | 118.33M | 118.74M | 115.10M | 97.05M | 116.44M | 107.95M | 111.10M | 93.57M | 108.75M | 120.61M | 123.76M | 136.20M | 140.95M | 163.07M | 167.55M | 140.11M | 153.53M | 160.63M | 137.75M | 122.78M | 184.19M | 191.72M | 199.53M | 287.95M | 316.97M | 359.91M | 450.32M | 349.48M | 382.23M | 414.16M | 181.50M | 226.00M | 195.79M | 170.84M | 136.23M | 170.40M | 175.15M | 229.93M | 231.02M | 204.10M | 183.92M | 223.08M |
|
Share-based Compensation
|
6.90M | 11.37M | 10.79M | 10.07M | 11.20M | 11.00M | 10.85M | 10.70M | 10.47M | 10.24M | 12.74M | 10.83M | 10.60M | 10.93M | 11.32M | 11.21M | 11.01M | 11.04M | 11.02M | 10.75M | 10.29M | 11.88M | 10.05M | 10.31M | 9.91M | 11.66M | 10.92M | 10.93M | 10.83M | 12.96M | 10.48M | 10.95M | 10.62M | 17.20M | 11.21M | 11.87M | 11.27M | 18.00M | 13.90M | 12.98M | 13.38M | 23.82M | 12.15M | 12.18M | 11.16M | 21.64M | 12.30M | 17.41M | 11.19M | 30.91M | 15.20M | 12.09M | 11.60M | 25.52M | 14.18M | 13.10M | 12.49M | 18.59M | 15.88M | 11.44M | 12.37M | 25.70M | 9.76M | 16.53M | 11.55M | 27.27M | 18.05M |
|
Deferred Taxes
|
6.45M | -12.70M | -6.70M | 11.34M | -7.73M | 10.81M | -0.56M | 8.05M | -1.94M | 1.60M | -9.33M | 5.60M | 5.48M | -5.74M | 4.59M | 7.31M | 7.12M | 5.82M | -33.19M | -0.73M | 7.19M | 2.89M | -2.08M | -14.58M | 11.94M | 8.99M | -7.61M | 4.69M | 9.90M | -6.12M | -1.44M | 13.49M | 5.59M | 7.26M | -28.85M | -27.70M | 2.85M | 3.23M | -23.61M | 5.49M | 2.11M | 3.70M | -5.82M | 4.50M | -5.14M | 9.29M | -1.28M | 5.50M | 8.15M | 1.85M | -7.66M | -6.03M | -3.24M | -8.62M | -3.07M | -18.31M | 2.04M | -3.56M | -6.42M | -14.97M | 2.29M | -6.92M | -1.06M | 0.54M | 0.08M | -7.52M | -1.56M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.51M | | | | 0.48M | | | | 0.44M | | | | 0.41M | | | | 0.32M | | | |
|
Gains from Investment Securities
|
1.48M | 0.36M | -0.44M | 157.59M | 20.00M | 56.85M | 52.41M | 42.37M | 26.28M | 91.03M | 65.86M | 83.45M | 26.51M | 77.58M | 50.91M | 52.17M | 26.95M | 85.19M | 62.05M | 61.17M | 27.50M | 105.96M | 61.90M | 59.08M | 28.26M | 101.39M | 60.37M | 49.34M | 37.98M | 108.37M | 58.70M | 49.26M | 29.15M | 103.51M | 58.26M | 58.79M | 38.52M | 85.61M | 59.31M | 55.81M | | 97.72M | 61.20M | 25.91M | | 38.50M | 106.43M | 59.61M | | 143.96M | 104.62M | 147.40M | 77.96M | 236.79M | 150.96M | 100.82M | 70.79M | 173.67M | 61.60M | 50.32M | 36.86M | 96.74M | 63.05M | 60.52M | 40.62M | 125.28M | 53.53M |
|
Asset Writedowns and Impairment
|
2.64M | -1.07M | -0.78M | 0.01M | 2.44M | -0.62M | 1.28M | 0.30M | 1.85M | -0.06M | -0.63M | 0.17M | -0.47M | -0.39M | 0.46M | 0.30M | 0.94M | 0.10M | 1.50M | -0.42M | -1.11M | 0.50M | 0.56M | 0.82M | 0.28M | 0.58M | 0.13M | 1.18M | 0.58M | 0.56M | 1.32M | 0.15M | 0.93M | 0.52M | 1.74M | 2.17M | -0.27M | 0.53M | 1.97M | 1.58M | -1.89M | 1.58M | 0.76M | -0.45M | 1.82M | 2.39M | 0.40M | 0.98M | 1.20M | 1.09M | 3.74M | 1.51M | -0.42M | 4.76M | 5.57M | 1.13M | 1.07M | -0.17M | 1.41M | 1.63M | 0.39M | 1.64M | -0.58M | 1.99M | 0.76M | 1.05M | 0.84M |
|
Non-cash Items
|
| | | | | | | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | | | | 3.55M | | | | 2.33M | | | | 1.78M | | | | 1.14M | | | | 0.74M | | | |
|
Cash from Operations
|
172.28M | 85.09M | 42.46M | 30.97M | 127.12M | 20.55M | 113.02M | 134.83M | 177.83M | 78.06M | 93.31M | 107.94M | 147.40M | 92.81M | 69.17M | 60.75M | 165.26M | 84.03M | 96.29M | 61.95M | 173.86M | 44.89M | 86.69M | 89.53M | 134.39M | 181.73M | 132.68M | 117.76M | 235.95M | 105.18M | 115.79M | 72.56M | 195.68M | 81.21M | 85.36M | 126.39M | 235.48M | 148.56M | 86.72M | 102.05M | 289.48M | 155.71M | 161.50M | 165.00M | 165.00M | 186.72M | 161.57M | 141.66M | 355.83M | 30.30M | 177.37M | 305.00M | 413.95M | 558.65M | 670.38M | 486.70M | 546.41M | 158.45M | 189.98M | 158.35M | 256.90M | 126.77M | 89.97M | 249.72M | 342.62M | 179.21M | 201.37M |
|
Depreciation & Amortization (CF)
|
9.96M | 10.24M | 9.92M | 9.91M | 9.39M | 9.11M | 9.09M | 9.31M | 9.17M | 9.26M | 9.20M | 9.15M | 9.54M | 9.67M | 10.03M | 10.70M | 11.28M | 11.67M | 12.63M | 12.49M | 12.38M | 12.42M | 12.74M | 11.75M | 11.53M | 11.42M | 11.47M | 11.59M | 11.33M | 11.64M | 11.88M | 11.94M | 11.93M | 12.04M | 12.27M | 13.07M | 13.92M | 13.58M | 13.34M | 13.19M | 13.39M | 12.68M | 12.39M | 12.49M | 12.66M | 14.11M | 15.85M | 14.34M | 12.99M | 12.68M | 12.75M | 12.90M | 12.97M | 14.25M | 15.19M | 14.92M | 15.26M | 15.51M | 15.61M | 21.39M | 15.16M | 14.98M | 15.77M | 15.18M | 14.60M | 13.85M | 14.25M |
|
Change in Receivables
|
-153.96M | -60.38M | 94.03M | 121.39M | 12.96M | 219.60M | 34.20M | -77.95M | -6.68M | 14.17M | 4.31M | -58.72M | -12.97M | 63.26M | 23.52M | 16.04M | -38.86M | 48.22M | 5.12M | 50.09M | -12.23M | 84.62M | 58.98M | 75.51M | 46.79M | -63.23M | -2.47M | -43.71M | -112.71M | 48.34M | 58.28M | 108.38M | -75.45M | 73.14M | 126.10M | 60.98M | -100.65M | 46.88M | 210.09M | 58.65M | -230.48M | 28.19M | -43.88M | -19.74M | -16.68M | 185.06M | 106.06M | 372.75M | 252.91M | 410.78M | 714.30M | 491.83M | 132.35M | -378.29M | -634.42M | -711.98M | -508.61M | -174.32M | 53.72M | 55.48M | 60.54M | 286.08M | 301.17M | -116.18M | -108.15M | 57.98M | 37.83M |
|
Change in Accured Expenses
|
-80.17M | -20.33M | 71.71M | 58.70M | 43.17M | 121.94M | 25.33M | -60.30M | 30.19M | 7.94M | -24.07M | -54.88M | 13.56M | 70.67M | -23.27M | -30.34M | -1.39M | 45.08M | -8.88M | 9.34M | 29.55M | 61.38M | 23.11M | 39.39M | 14.89M | 8.04M | -19.62M | -87.47M | -15.34M | 51.42M | 38.07M | 28.57M | -18.32M | 52.62M | 61.83M | 18.50M | -45.84M | 58.08M | 115.63M | -41.82M | -122.28M | 39.90M | -58.82M | -41.03M | 0.92M | 106.76M | 94.23M | 228.52M | 233.24M | 99.94M | 436.34M | 272.28M | 140.19M | -133.17M | -350.92M | -454.22M | -202.92M | -149.99M | 40.92M | 11.64M | 83.59M | 211.69M | 107.53M | -143.51M | -18.42M | 61.88M | -16.75M |
|
Change in Taxes
|
15.88M | -13.60M | -5.35M | -9.64M | 25.94M | -1.61M | 12.44M | 2.73M | 33.58M | -33.66M | 10.51M | -13.65M | 20.27M | -14.13M | 6.82M | -11.52M | 18.22M | -33.69M | 30.11M | -6.21M | 18.20M | -47.37M | 2.05M | 14.12M | 23.13M | -39.00M | 19.98M | 14.27M | 10.93M | -34.73M | 7.20M | 4.24M | 19.82M | -47.16M | 38.15M | 5.45M | 19.51M | -38.06M | 9.29M | -10.43M | 16.99M | -49.61M | -0.67M | 14.81M | 10.49M | 20.15M | -41.29M | 19.15M | 46.64M | -47.99M | 33.38M | 25.84M | 46.26M | -93.43M | -31.40M | 23.44M | 0.09M | -93.82M | -4.02M | 20.45M | 22.69M | -29.85M | 20.33M | 13.22M | 30.34M | -44.67M | 21.74M |
|
Other Working Capital Changes
|
0.01M | 1.31M | 0.80M | -2.29M | 1.81M | -2.95M | 4.09M | -1.48M | 1.42M | -3.90M | 8.34M | 1.62M | -1.92M | -1.64M | 7.20M | -3.57M | 0.48M | 0.09M | 4.70M | -3.26M | -1.28M | 3.48M | 3.65M | -2.58M | -3.57M | 1.19M | 3.80M | -2.07M | 2.06M | -1.36M | 1.40M | -4.08M | 3.56M | -3.29M | 5.87M | -0.78M | -7.40M | 20.29M | 36.26M | -5.22M | -36.73M | 13.00M | -13.21M | -0.16M | 21.20M | -0.59M | 91.64M | 105.45M | 79.59M | 174.50M | 381.19M | 168.55M | -193.36M | -45.57M | -249.90M | -309.53M | -84.45M | -23.80M | 74.70M | -6.53M | 69.31M | 135.07M | 50.53M | -75.35M | -89.29M | 16.96M | -53.36M |
|
Capital Expenditures
|
8.66M | 7.17M | 9.51M | 9.36M | 7.58M | 8.12M | 10.95M | 15.76M | 21.12M | 17.11M | 20.62M | 19.26M | 17.09M | 9.81M | 10.17M | 10.55M | 10.07M | 17.14M | 15.48M | 10.72M | 8.76M | 9.63M | 8.26M | 10.82M | 9.45M | 12.91M | 9.55M | 12.48M | 14.04M | 13.28M | 12.66M | 19.34M | 12.76M | 20.38M | 34.46M | 27.41M | 13.80M | 12.11M | 11.73M | 9.83M | 9.44M | 12.99M | 15.52M | 9.08M | 6.13M | 22.11M | 9.18M | 10.12M | 8.39M | 6.54M | 9.87M | 11.45M | 14.41M | 38.16M | 15.93M | 18.33M | 10.13M | 10.48M | 7.99M | 10.71M | 10.18M | 7.94M | 12.29M | 10.05M | 13.15M | 15.88M | 11.10M |
|
Sales of Property, Plant and Equipment
|
0.04M | 0.03M | 0.05M | 0.15M | 0.06M | 0.11M | 0.10M | 0.09M | 0.04M | 0.04M | 0.02M | 0.08M | 0.11M | 0.14M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.04M | 0.01M | -0.02M | 0.02M | 0.04M | -0.01M | -0.14M | -0.08M | 0.09M | 0.45M | -0.56M | 0.05M | 15.78M | -15.88M | -0.11M | 16.43M | 0.04M | 0.10M | 0.07M | 89.72M | 20.98M | 15.64M | 86.11M | | 40.30M | | 38.79M | 8.24M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-10.05M | -14.60M | -10.91M | -5.79M | -7.75M | -8.71M | -9.51M | -16.21M | -22.61M | -17.58M | -21.23M | -18.92M | -32.40M | 5.97M | -10.16M | -10.41M | -10.47M | -105.68M | -25.10M | 64.45M | -67.24M | -37.93M | 37.95M | -11.68M | 31.03M | -59.91M | 26.58M | -5.12M | -14.59M | -8.87M | -11.04M | -18.70M | -13.43M | -20.34M | -34.72M | 56.81M | -14.23M | -13.68M | -10.62M | -9.87M | -9.18M | -11.95M | -15.29M | -9.60M | -6.27M | -22.18M | -8.00M | -9.57M | -8.43M | -6.40M | -10.03M | -11.79M | -14.33M | -38.29M | -16.52M | -18.57M | -9.55M | -11.28M | -7.98M | -10.62M | -10.08M | -7.88M | -12.52M | -10.05M | -13.00M | -15.85M | -10.17M |
|
Other financing activities
|
3.06M | 2.07M | 0.25M | 0.34M | 4.01M | 4.11M | 3.47M | 12.27M | 2.25M | 2.29M | 0.54M | 0.23M | 3.43M | 0.81M | 0.06M | 1.11M | 1.10M | 0.58M | | 0.66M | 0.49M | 0.49M | 0.05M | 0.08M | 1.48M | 0.37M | | 0.00M | | 0.13M | 0.11M | 0.15M | | | | | | | | | 27.19M | 25.61M | 60.71M | 28.05M | 22.00M | 20.02M | 121.43M | 12.33M | 18.48M | 8.82M | 56.96M | 6.67M | -1.73M | -6.17M | 61.88M | 7.64M | 1.84M | -2.89M | 61.83M | 4.58M | 2.84M | -3.72M | 53.25M | 1.52M | 12.53M | -4.71M | 61.18M |
|
Cash from Financing Activities
|
-9.74M | -53.09M | -9.76M | -44.76M | -1.79M | -80.92M | -27.56M | -98.33M | -9.53M | -80.60M | -12.62M | -54.34M | -5.52M | -135.47M | -63.75M | -158.31M | -13.38M | -75.37M | -53.47M | -189.81M | -218.43M | -171.58M | -88.55M | -126.98M | -41.70M | -171.50M | -155.36M | -268.26M | -28.66M | -120.63M | -44.17M | -105.35M | -8.54M | -108.28M | -136.86M | -170.88M | -145.96M | -222.60M | -101.27M | -157.90M | -17.14M | -250.16M | -1.29M | -149.21M | -261.24M | -97.78M | 121.46M | -93.92M | -67.60M | -151.87M | -13.79M | -380.29M | 17.76M | -636.49M | -428.82M | -636.99M | -226.57M | -791.52M | -229.35M | -289.13M | -374.92M | -207.39M | -76.33M | -366.65M | -165.97M | -339.88M | -149.61M |
|
Dividends Paid - Common
|
| 40.28M | 1.01M | 40.28M | | 42.40M | 0.96M | 42.48M | | 53.01M | 0.82M | 53.00M | | 59.36M | 1.18M | 57.91M | 7.73M | 61.90M | 1.16M | 61.39M | 0.09M | 62.81M | | 61.83M | 0.86M | 68.78M | | 66.89M | | 73.00M | | 72.12M | | 75.73M | | 74.77M | | 79.18M | 0.63M | 77.66M | | 85.18M | | 85.37M | | 86.81M | | 88.11M | | 98.39M | 1.63M | 97.38M | | 109.83M | 0.54M | 103.97M | | 102.26M | | 99.77M | | 102.64M | | 101.45M | 1.35M | 104.14M | 0.49M |
|
Exchange Rate Effect
|
-9.85M | 14.91M | 9.49M | -1.76M | -1.87M | -12.27M | 20.98M | 6.95M | 8.32M | 7.48M | -24.48M | -1.13M | 9.08M | -11.98M | 8.14M | 1.17M | -7.56M | -11.56M | 6.50M | 0.73M | -4.79M | 4.14M | -16.17M | -14.24M | -17.69M | 2.27M | -20.93M | -5.28M | 13.42M | -9.35M | 1.85M | -16.77M | 7.90M | 6.27M | 4.76M | 5.34M | 6.51M | -24.32M | -5.07M | -1.15M | 2.54M | -0.38M | -11.60M | 8.32M | -16.01M | 1.73M | 10.03M | 24.11M | -14.20M | 8.70M | -7.57M | -4.33M | -6.44M | -46.52M | -47.49M | 48.46M | 6.37M | -7.86M | -11.81M | 14.86M | -14.32M | -10.10M | 20.19M | -17.87M | 6.54M | 14.16M | -7.58M |
|
Change in Cash
|
142.65M | 32.30M | 31.29M | -21.34M | 115.72M | -81.35M | 96.93M | 27.24M | 154.01M | -12.64M | 34.98M | 33.54M | 118.56M | -48.67M | 3.40M | -106.80M | 133.84M | -108.58M | 24.22M | -62.68M | -116.61M | -160.49M | 19.92M | -63.37M | 106.04M | -47.42M | -17.04M | -160.89M | 206.12M | -33.65M | 62.44M | -68.27M | 181.61M | -41.13M | -81.47M | 17.66M | 81.80M | -112.05M | -30.24M | -66.88M | 265.69M | -106.78M | 133.32M | 14.52M | -118.52M | 68.48M | 285.06M | 62.28M | 265.60M | -119.27M | 145.99M | -91.41M | 410.93M | -162.66M | 177.56M | -120.40M | 316.66M | -652.21M | -59.16M | -126.55M | -142.43M | -98.60M | 21.32M | -144.85M | 170.20M | -162.36M | 34.01M |
|
Free Cash Flow
|
163.63M | 77.92M | 32.95M | 21.61M | 119.54M | 12.43M | 102.06M | 119.08M | 156.71M | 60.95M | 72.69M | 88.67M | 130.31M | 83.00M | 59.00M | 50.20M | 155.20M | 66.89M | 80.81M | 51.23M | 165.10M | 35.25M | 78.44M | 78.71M | 124.95M | 168.82M | 123.13M | 105.28M | 221.92M | 91.91M | 103.13M | 53.21M | 182.92M | 60.83M | 50.90M | 98.97M | 221.68M | 136.44M | 74.99M | 92.22M | 280.05M | 142.72M | 145.98M | 155.92M | 158.87M | 164.61M | 152.39M | 131.54M | 347.44M | 23.76M | 167.50M | 293.55M | 399.53M | 520.49M | 654.46M | 468.37M | 536.29M | 147.97M | 181.99M | 147.64M | 246.72M | 118.83M | 77.68M | 239.66M | 329.47M | 163.34M | 190.27M |
|
Net Cash Flow
|
152.50M | 17.39M | 21.79M | -19.58M | 117.59M | -69.08M | 75.95M | 20.29M | 145.69M | -20.12M | 59.46M | 34.68M | 109.48M | -36.68M | -4.74M | -107.97M | 141.41M | -97.02M | 17.72M | -63.41M | -111.82M | -164.62M | 36.09M | -49.13M | 123.72M | -49.69M | 3.89M | -155.61M | 192.70M | -24.31M | 60.58M | -51.49M | 173.70M | -47.40M | -86.22M | 12.31M | 75.29M | -87.72M | -25.17M | -65.72M | 263.16M | -106.40M | 144.92M | 6.20M | -102.51M | 66.76M | 275.02M | 38.17M | 279.80M | -127.97M | 153.56M | -87.09M | 417.37M | -116.14M | 225.05M | -168.86M | 310.30M | -644.35M | -47.35M | -141.40M | -128.10M | -88.50M | 1.13M | -126.98M | 163.66M | -176.51M | 41.59M |