|
Net Income
|
| -13.30M | 29.38M | 44.61M | 27.48M | -4.40M | 1.25M | 39.62M | 34.04M | 10.63M | 18.90M | 43.09M | 40.37M | 7.35M | 12.26M | 36.01M | 38.90M | 30.01M | 19.62M | 8.97M | 3.75M | 64.05M | 23.25M | 86.63M | 82.49M | 39.90M | -24.81M | 81.85M | 68.21M | 53.32M | 1.69M | 93.62M | 74.36M | 57.00M | -26.42M | 84.56M | 70.16M | 55.27M | -8.16M | 99.00M | 75.08M | 48.03M |
|
Share-based Compensation
|
| | | | | 6.16M | 7.37M | 3.85M | 4.05M | 3.67M | 3.71M | 4.13M | 4.98M | 4.67M | 4.78M | 1.78M | 3.60M | 2.60M | 2.98M | 2.19M | 4.22M | 3.67M | 5.94M | 5.53M | 8.28M | 7.01M | 6.82M | 5.35M | 6.97M | 5.84M | 5.92M | 7.28M | 8.78M | 5.30M | 8.34M | 7.42M | 7.54M | 9.03M | 6.79M | 6.94M | 8.59M | 8.51M |
|
Deferred Taxes
|
| | -13.58M | 12.30M | 16.78M | -3.51M | -17.73M | 13.50M | 12.97M | 1.95M | -7.14M | 6.37M | 10.82M | 6.01M | -7.66M | 5.89M | 11.47M | -2.66M | -6.22M | -1.19M | -3.05M | 5.98M | -5.72M | 10.27M | 8.86M | -2.49M | -4.61M | 4.34M | -1.10M | 3.69M | 2.13M | 14.28M | 9.02M | 1.71M | -9.60M | 4.54M | 2.19M | 2.22M | -8.04M | 4.88M | -0.02M | 17.60M |
|
Gains from Sales and Divestitures
|
| | | | | | 7.61M | 0.41M | 0.41M | 0.41M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.24M | 13.83M | 1.88M | 4.23M | | | 0.90M | | | -1.81M | 2.63M | | | | 10.92M | | | 0.11M | 2.02M | 1.22M | 3.87M | 15.57M | 3.95M | 2.36M | 1.04M | 1.35M | 10.66M | 5.14M | 2.12M | 10.12M | 41.89M | 7.68M | 1.24M | 1.01M | 15.36M | 1.22M | 0.29M | 0.05M | 9.69M | 1.29M | 5.71M |
|
Non-cash Items
|
-0.00M | | | | | 22.00M | 16.70M | 15.30M | 12.70M | 10.20M | 11.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -17.96M | -94.01M | 149.50M | 66.54M | -17.76M | -223.49M | 133.62M | 71.98M | -9.15M | -86.83M | 151.39M | 65.51M | 33.67M | -90.06M | 130.08M | 54.92M | 39.35M | -72.51M | 71.67M | 167.95M | 97.31M | -30.00M | 182.41M | 127.68M | 34.03M | -164.05M | 73.40M | 31.60M | -8.74M | -86.42M | 206.03M | 177.31M | 74.90M | -109.52M | 211.63M | 144.11M | -1.12M | -120.25M | 151.86M | 163.10M |
|
Amortizatization of Intangibles
|
| | 0.12M | 0.14M | 0.14M | 3.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.93M | 1.09M | 1.42M | 0.52M | 0.34M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.34M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.78M | 0.21M | 0.21M | 0.54M | 0.26M | 0.92M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 1.43M | 0.17M | 0.17M | 0.17M | 0.16M | 0.43M | 0.43M | 0.43M | 0.44M | 0.45M | 0.45M | 0.46M | 0.46M |
|
Depreciation & Amortization (CF)
|
| | 10.14M | 10.27M | 10.28M | 10.00M | 10.28M | 10.16M | 10.29M | 10.21M | 10.20M | 10.32M | 10.39M | 9.35M | 10.44M | 9.80M | 9.80M | 11.59M | 11.81M | 10.27M | 10.30M | 10.49M | 14.37M | 10.36M | 10.28M | 10.18M | 10.43M | 10.37M | 10.30M | 10.23M | 10.81M | 12.63M | 12.74M | 12.81M | 13.18M | 13.78M | 13.97M | 13.96M | 14.17M | 14.28M | 14.93M | 12.98M |
|
Change in Receivables
|
| | -12.35M | 144.60M | -48.60M | -93.73M | -14.90M | 138.93M | -57.93M | -59.57M | -18.84M | 152.63M | -31.39M | -65.44M | -56.37M | 146.89M | -26.84M | -32.02M | -60.94M | 102.18M | -45.54M | -7.15M | -72.24M | 190.02M | -9.54M | -74.77M | -122.39M | 206.47M | 22.37M | -52.31M | -117.64M | 218.54M | -37.77M | -55.10M | -139.45M | 267.85M | -49.98M | -52.14M | -138.93M | 254.55M | -57.15M | -66.97M |
|
Change in Inventory
|
| | | | | 21.70M | 32.16M | -14.72M | -19.50M | 21.37M | 41.22M | -7.46M | -37.10M | 8.96M | 34.80M | -17.37M | -20.05M | 14.53M | 48.05M | -19.09M | -10.97M | -49.69M | 30.75M | -24.99M | -29.76M | 28.50M | 90.48M | 39.34M | 31.41M | 85.31M | 119.91M | -35.13M | -75.26M | -26.44M | 77.93M | -69.89M | -50.31M | 3.51M | 95.03M | -42.50M | -15.36M | -19.15M |
|
Change in Account Payables
|
| | 6.51M | 9.71M | 5.14M | -22.87M | -4.54M | 6.43M | -17.51M | 13.31M | -1.26M | -0.77M | -0.70M | 1.38M | -5.70M | 4.49M | 5.18M | -7.40M | 8.57M | -2.65M | -20.54M | 17.99M | 15.15M | 13.79M | 0.14M | 12.70M | 22.16M | 30.08M | 3.63M | -12.27M | -12.60M | -4.83M | -29.39M | 4.19M | 17.93M | -1.42M | 4.99M | 5.88M | -7.58M | 35.93M | -11.82M | -20.03M |
|
Change in Accured Expenses
|
| | 21.68M | 121.12M | 9.75M | 1.48M | -19.31M | -159.67M | 9.58M | 8.65M | -4.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | 1.58M | 1.83M | -3.65M | -0.06M | 16.54M | -10.96M | -7.66M | -3.55M | 11.88M | 2.08M | -7.34M | -3.73M | 13.30M | -7.94M | -7.29M | 4.69M | 13.20M | -2.12M | 0.50M | -3.83M | 8.16M | 15.04M | 4.74M | 4.59M | -4.03M | 17.46M | -15.59M | -5.29M | -8.01M | 31.47M | -7.90M | -17.77M | 0.42M | 12.34M | -11.04M | 3.28M | -12.80M | 14.48M | -6.79M | 6.19M |
|
Other Working Capital Changes
|
| | -23.82M | -146.60M | 0.78M | -9.16M | 189.01M | 162.57M | -20.74M | 1.07M | 22.70M | 5.54M | -22.79M | 20.01M | 16.57M | 10.91M | -20.37M | 3.66M | 21.88M | 4.89M | -17.43M | -14.88M | 4.16M | 4.06M | -28.35M | -7.17M | 5.57M | 69.33M | -49.18M | -5.18M | 7.58M | 54.84M | -25.78M | -31.47M | -4.99M | 33.29M | -22.49M | -5.15M | 26.99M | 61.83M | 0.76M | -4.11M |
|
Capital Expenditures
|
| | 7.93M | 4.51M | 3.61M | 5.39M | 5.67M | 3.68M | 5.15M | 3.96M | 6.06M | 5.89M | 7.77M | 7.00M | 12.14M | 5.46M | 5.13M | 7.57M | 14.79M | 5.74M | 4.61M | 5.03M | 9.29M | 6.41M | 5.99M | 6.81M | 18.39M | 11.69M | 8.77M | 13.18M | 27.73M | 11.70M | 15.53M | 15.20M | 32.93M | 7.28M | 14.84M | 20.41M | 32.10M | 11.26M | 13.88M | 26.20M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 22.23M | 3.00M | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | 2.50M | -0.02M | -0.13M | 14.55M | | | 28.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -9.30M | -4.51M | -3.61M | -5.39M | -5.67M | -3.68M | -5.15M | -3.96M | -6.06M | -8.38M | -7.75M | -6.88M | -26.69M | -5.46M | -5.13M | -35.67M | -14.79M | -5.74M | -4.61M | -5.03M | -9.29M | -6.41M | -5.99M | -6.81M | -18.39M | -11.69M | -8.77M | -8.64M | -111.13M | -34.83M | -18.52M | -15.20M | -32.93M | -7.28M | -14.84M | -20.41M | -32.10M | -11.26M | -14.53M | -25.55M |
|
Other financing activities
|
| | | | | 5.81M | 0.14M | | | | | | | 0.00M | | | | | 2.37M | 0.01M | | 0.95M | 0.10M | | | | | | -3.60M | | | 1.08M | | | 5.25M | | | | | | | |
|
Cash from Financing Activities
|
| | -31.23M | 108.69M | -136.48M | -53.70M | 18.83M | 219.14M | -120.57M | -78.21M | -11.11M | 94.82M | -142.33M | -48.21M | -33.16M | 109.08M | -126.34M | -7.50M | -45.57M | 101.87M | -13.52M | -162.99M | -53.94M | -1.23M | -35.80M | -50.79M | -52.51M | 9.47M | -66.30M | -17.79M | 66.03M | 119.31M | -181.69M | -166.82M | -35.52M | 101.57M | -164.59M | -108.66M | -8.01M | 118.14M | -120.28M | -108.09M |
|
Dividends Paid - Common
|
| | | | | 10.86M | 3.46M | 9.15M | 9.15M | 9.15M | 9.10M | 9.92M | 9.92M | 9.95M | 9.97M | 11.87M | 10.75M | 10.73M | 10.72M | 11.73M | 11.76M | 11.79M | 11.98M | 12.77M | 12.77M | 12.69M | 12.62M | 13.98M | 13.40M | 13.19M | 12.99M | 14.30M | 13.67M | 13.10M | 12.94M | 14.63M | 13.87M | 13.79M | 13.48M | 14.78M | 14.30M | 14.39M |
|
Exchange Rate Effect
|
| | -0.96M | 1.23M | 0.76M | 0.71M | -5.13M | 1.62M | 0.26M | 2.48M | 0.85M | 1.04M | -2.00M | -0.11M | -0.79M | 0.31M | -0.52M | -0.51M | 0.98M | -1.87M | 1.57M | 1.65M | 4.76M | -0.77M | -0.42M | -2.83M | -1.96M | -1.01M | -3.65M | -5.80M | 4.28M | 0.32M | -0.57M | -1.06M | 2.23M | -1.49M | -0.64M | 3.73M | -4.77M | 0.91M | 2.40M | -0.03M |
|
Change in Cash
|
| | -59.45M | 11.40M | 10.16M | 8.17M | -9.73M | -6.40M | 8.16M | -7.71M | -25.47M | 0.65M | -0.69M | 10.31M | -26.98M | 13.86M | -1.91M | 11.24M | -20.02M | 21.74M | 55.10M | 1.57M | 38.85M | -38.41M | 140.20M | 67.25M | -38.83M | -167.28M | -5.31M | -0.64M | -49.55M | -1.62M | 5.26M | -5.78M | 8.67M | -16.71M | 31.56M | 18.78M | -46.00M | -12.46M | 19.46M | 29.43M |
|
Free Cash Flow
|
| | -25.89M | -98.52M | 145.89M | 61.16M | -23.43M | -227.16M | 128.48M | 68.02M | -15.22M | -92.72M | 143.62M | 58.50M | 21.53M | -95.53M | 124.94M | 47.35M | 24.56M | -78.25M | 67.06M | 162.92M | 88.03M | -36.41M | 176.42M | 120.87M | 15.64M | -175.73M | 64.63M | 18.42M | -36.47M | -98.12M | 190.50M | 162.11M | 41.97M | -116.79M | 196.80M | 123.70M | -33.22M | -131.52M | 137.98M | 136.90M |
|
Net Cash Flow
|
| | -58.49M | 10.17M | 9.40M | 7.46M | -4.60M | -8.02M | 7.90M | -10.18M | -26.32M | -0.39M | 1.31M | 10.42M | -26.19M | 13.55M | -1.40M | 11.75M | -21.01M | 23.61M | 53.54M | -0.07M | 34.09M | -37.63M | 140.62M | 70.08M | -36.87M | -166.26M | -1.66M | 5.17M | -53.84M | -1.94M | 5.83M | -4.71M | 6.44M | -15.22M | 32.21M | 15.04M | -41.23M | -13.37M | 17.06M | 29.45M |