|
Net Income
|
57.50M | 50.10M | 39.00M | 57.90M | 71.70M | 50.20M | 50.70M | 65.70M | 83.30M | 70.50M | 63.60M | 78.00M | 87.60M | 72.90M | 66.80M | 83.00M | 97.20M | 82.80M | 65.30M | 90.80M | 90.50M | 80.60M | 63.40M | 81.30M | 74.70M | 62.70M | 62.00M | 82.00M | 88.10M | 65.70M | 63.90M | 80.80M | 82.80M | 22.40M | 59.80M | 102.40M | 114.70M | 89.20M | 73.80M | 97.90M | 132.60M | 63.70M | 75.70M | 89.10M | 108.60M | 61.30M | 4.40M | 7.00M | 5.00M | 18.10M | 77.70M | -13.60M | -11.20M | -18.30M | | | | | 149.10M | 219.10M | 227.80M | 199.40M | 171.00M | 245.50M | 256.70M | 225.20M |
|
Share-based Compensation
|
| 4.10M | 2.20M | 2.30M | 2.40M | 4.50M | 2.50M | 2.60M | 2.60M | 7.40M | 2.80M | 2.50M | 2.70M | 7.80M | 3.00M | 2.70M | 2.70M | 5.90M | 3.40M | 3.30M | 3.20M | 6.50M | 3.90M | 3.40M | 3.50M | 6.20M | 4.60M | 4.20M | 4.30M | 9.20M | 4.20M | 3.90M | 3.80M | 10.40M | 5.10M | 4.40M | 3.90M | 10.80M | 4.10M | 4.20M | 5.20M | 1.00M | 11.60M | 4.30M | 4.10M | 1.90M | 9.20M | 3.60M | 2.80M | 1.90M | 11.00M | 5.70M | 5.00M | 2.80M | 11.80M | 4.30M | 5.50M | 4.90M | 12.80M | 6.10M | 5.30M | 6.40M | 14.40M | 6.30M | 6.30M | 6.00M |
|
Deferred Taxes
|
| 19.30M | 2.70M | 0.50M | 1.50M | 20.30M | 9.70M | 5.60M | -0.80M | 4.30M | 5.40M | 1.40M | 9.20M | 11.50M | 4.30M | 3.50M | 6.90M | -1.40M | 6.00M | 0.10M | -1.50M | 25.70M | -0.10M | -1.90M | -8.80M | 6.30M | 0.50M | -1.30M | 5.10M | 8.40M | 0.70M | 2.30M | 1.20M | -18.50M | -1.40M | 1.00M | 22.60M | 26.80M | 3.00M | -7.40M | 1.50M | 6.90M | 1.60M | -2.10M | -3.80M | 5.70M | 1.50M | 4.50M | -0.20M | 3.40M | -0.40M | -38.00M | -3.30M | 13.90M | -3.40M | -1.80M | -11.90M | -1.80M | 19.10M | -11.50M | -3.50M | -2.10M | 0.60M | -19.00M | 10.20M | 19.20M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 13.70M | -0.90M | 11.50M | -23.80M | -22.60M | -5.40M | -2.90M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -2.20M | 2.10M | 2.70M | -7.10M | 25.10M | -2.10M | -1.90M | -1.50M | 17.50M | -5.50M | -0.80M | -0.60M | 4.70M | 0.40M | -4.40M | -0.40M | -0.10M | 1.10M | -2.50M | -0.20M | -0.10M | -1.90M | -0.40M | -0.60M | -5.00M | -1.10M | -4.70M | -2.30M | -4.70M | 2.90M | -5.60M | -0.20M | -1.50M | -0.90M | -3.80M | -2.20M | -0.40M | -1.50M | -2.10M | -0.80M | -14.50M | -5.60M | -0.20M | -1.10M | -1.70M | -5.30M | -1.30M | -1.20M | -1.60M | 1.40M | -2.50M | -2.00M | -0.20M | 1.40M | 0.30M | 4.70M | -11.60M | 1.80M | 10.60M | -4.40M | 10.20M | -0.70M | -5.30M | -6.40M | -12.30M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -1.10M | 1.10M | 0.90M | 5.30M | 1.50M | 1.50M | -1.60M | -0.50M | 0.20M | 0.20M | 1.40M | 1.60M | 2.80M | 1.30M | 1.70M | 0.10M | | -0.10M | 0.30M | -0.20M | 0.20M | -0.60M | | | | | |
|
Non-cash Items
|
| | | | | | | | | 0.65M | | | | 0.10M | | | | 3.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 100.60M | 23.90M | 69.20M | 82.90M | 90.20M | 53.50M | 62.90M | 100.80M | 117.80M | 45.10M | 59.50M | 87.40M | 157.10M | 42.70M | 65.80M | 117.40M | 155.90M | 43.40M | 57.80M | 137.10M | 153.20M | 25.80M | 72.90M | 94.40M | 146.30M | 62.30M | 64.30M | 142.60M | 141.80M | 62.90M | 68.30M | 97.40M | 150.40M | -0.40M | 152.70M | 186.90M | 177.90M | 78.10M | 131.50M | 175.50M | 131.70M | 108.40M | 195.30M | 151.90M | 147.30M | 53.10M | 136.70M | 98.40M | 225.50M | -14.40M | 188.60M | 219.60M | 242.40M | 113.70M | 227.70M | 193.90M | 345.50M | 92.20M | 239.60M | 227.00M | 432.40M | 37.40M | 260.60M | 284.30M | 447.50M |
|
Depreciation & Amortization (CF)
|
| 19.50M | 18.30M | 18.50M | 18.00M | 17.70M | 17.60M | 17.20M | 16.90M | 16.50M | 16.20M | 16.80M | 16.20M | 17.60M | 17.20M | 17.20M | 18.10M | 18.10M | 18.90M | 20.00M | 20.10M | 20.20M | 21.70M | 21.20M | 20.70M | 21.60M | 22.70M | 23.20M | 22.70M | 22.30M | 24.20M | 25.40M | 25.10M | 23.50M | 39.30M | 37.00M | 36.50M | 35.60M | 36.60M | 37.10M | 37.40M | 26.80M | 38.90M | 38.70M | 39.40M | 27.50M | 39.30M | 37.60M | 35.70M | 36.50M | 34.70M | 34.70M | 38.20M | 40.90M | 35.60M | 36.90M | 37.60M | 39.60M | 59.90M | 49.60M | 49.30M | 53.30M | 46.70M | 48.30M | 49.40M | 61.50M |
|
Change in Receivables
|
| 54.10M | -35.60M | -25.60M | -36.20M | 123.50M | -57.30M | 119.80M | 53.80M | -64.70M | 21.20M | 16.50M | 29.10M | -65.00M | 33.50M | 25.90M | 28.00M | -56.50M | 19.90M | 27.20M | 41.30M | -70.60M | 28.80M | 8.60M | 23.10M | -62.40M | 27.10M | 12.90M | 33.80M | -31.50M | 13.10M | 48.60M | 11.30M | -76.90M | 46.90M | 81.40M | 5.60M | -58.50M | -9.30M | 68.30M | 8.50M | -102.90M | 36.80M | -61.80M | 67.10M | -83.80M | 64.40M | 46.50M | 34.20M | -20.30M | 96.90M | 10.50M | 27.00M | -67.60M | 36.60M | 23.80M | 40.60M | -99.40M | 84.80M | 30.40M | 1.40M | -138.80M | 142.70M | -2.30M | 7.30M | -79.50M |
|
Change in Inventory
|
| 8.60M | -8.00M | -6.60M | -14.70M | 61.90M | -3.90M | 26.20M | 11.20M | -17.10M | 15.40M | 15.20M | -1.10M | -17.70M | 7.00M | 23.40M | 14.70M | -19.20M | 25.10M | 6.10M | 18.60M | -2.90M | 26.10M | 25.20M | 19.00M | 10.50M | 6.10M | -10.20M | -4.50M | -9.80M | 12.20M | 30.60M | 36.40M | 11.10M | 19.10M | -23.00M | -13.90M | -16.40M | 10.70M | -0.60M | 13.30M | -17.10M | -32.70M | 8.20M | -20.60M | -0.70M | 6.90M | 25.70M | 58.80M | 47.50M | 45.20M | 15.80M | 6.80M | -1.30M | 38.80M | 6.40M | -5.80M | -8.40M | 22.70M | 5.10M | 2.90M | -6.50M | 0.70M | 14.40M | 22.80M | -5.60M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 47.60M | -5.40M | | -0.70M | 47.10M | 1.70M | -26.60M | 12.60M | 26.40M | -8.40M | -59.90M | 15.20M | -2.10M | 31.90M | -24.30M | 36.30M | 42.20M | 28.10M | 88.50M | 19.40M | 2.60M | 6.40M | -43.70M | 20.50M | 6.00M | -1.40M | -11.90M | 38.80M | -9.70M | -43.10M | 0.40M | -1.10M | -10.80M | 1.00M | 17.20M |
|
Change in Accured Expenses
|
| -25.40M | 10.60M | 13.30M | 35.50M | -39.60M | 41.20M | -6.80M | 55.20M | -43.10M | -2.00M | -5.80M | 6.10M | -30.00M | -7.40M | 7.00M | 26.80M | -24.70M | -2.60M | -6.80M | 63.40M | -34.00M | 11.80M | 7.00M | 38.20M | -10.40M | -6.80M | -26.70M | 34.30M | 13.00M | -18.30M | 4.90M | 28.30M | 42.50M | -35.70M | 10.70M | 14.80M | 4.30M | -61.10M | 25.00M | 33.70M | 6.20M | -48.80M | 3.10M | 0.90M | 17.90M | -46.70M | 28.40M | 19.00M | 26.90M | -42.90M | 68.20M | 40.10M | 42.90M | -54.40M | 4.20M | 5.00M | 40.70M | -92.90M | 36.00M | -9.30M | 41.90M | -20.60M | -1.30M | -16.90M | 72.10M |
|
Other Working Capital Changes
|
| -1.90M | -4.40M | 7.10M | 11.10M | -23.50M | -1.30M | -1.10M | -10.70M | -9.70M | -6.40M | -4.20M | -11.50M | 1.40M | -4.80M | -1.10M | -9.00M | -0.90M | -4.40M | 13.00M | -21.70M | -2.30M | | 3.10M | -8.10M | -1.10M | -11.90M | 18.70M | -15.60M | 0.40M | -8.30M | 18.70M | 1.90M | -63.00M | 0.50M | -4.50M | 7.40M | 17.00M | -9.20M | 3.30M | -9.80M | 14.80M | -7.50M | -10.30M | -9.50M | 8.10M | -14.60M | 19.50M | 1.90M | 8.10M | -1.00M | 2.90M | -19.10M | 4.00M | 3.20M | 0.10M | -5.80M | 0.40M | -9.20M | -8.10M | 0.10M | 2.30M | 11.10M | -10.60M | -11.70M | 6.60M |
|
Capital Expenditures
|
| 10.10M | 11.10M | 11.20M | 11.50M | 13.50M | 22.00M | 9.10M | 10.20M | 14.10M | 11.40M | 9.60M | 10.30M | 17.80M | 13.00M | 13.00M | 14.40M | 18.40M | 12.70M | 14.40M | 15.50M | 17.70M | 16.30M | 18.20M | 17.80M | 24.80M | 15.30M | 14.60M | 15.90M | 21.40M | 13.60M | 19.40M | 20.20M | 26.50M | 22.00M | 25.50M | 23.20M | 25.50M | 23.30M | 24.40M | 24.90M | 14.10M | 17.80M | 17.20M | 16.70M | 31.10M | 19.30M | 17.60M | 25.90M | 27.40M | 21.40M | 20.50M | 25.30M | 62.10M | 33.40M | 35.50M | 34.90M | 61.90M | 40.30M | 33.90M | 38.20M | 68.00M | 26.00M | 39.90M | 30.50M | 58.70M |
|
Acquisitions
|
| 355.50M | | | | | | | | 29.60M | 10.90M | 42.10M | | 37.70M | 37.50M | 44.20M | 14.80M | | 90.90M | 56.40M | 16.60M | 19.90M | 126.80M | 0.20M | 36.30M | 0.10M | 172.20M | -0.60M | 0.90M | 0.90M | 19.20M | 89.30M | 1.80M | 73.80M | 1,119.40M | -3.40M | 2.00M | | | | 5.00M | 65.80M | 2.10M | -0.10M | | 237.60M | | -8.50M | 8.40M | | | | 163.60M | 13.50M | | 60.00M | | 1,151.70M | | -5.90M | | | 73.30M | -0.10M | 55.90M | 829.20M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | -5.50M | -0.30M | -1.90M | 10.70M | | 348.60M | | -15.80M | | | | | 131.00M | 122.90M | | | | | 2.60M | | |
|
Change in Acquisitions & Divestments
|
| 3.10M | 2.80M | 2.70M | 4.60M | 4.80M | 1.10M | 1.80M | 5.30M | 1.20M | 2.90M | 1.90M | 6.60M | 8.00M | 1.80M | 4.40M | 1.40M | 2.90M | 2.60M | 2.10M | 3.90M | 3.50M | 0.50M | 3.60M | 5.00M | 4.70M | 2.20M | 3.60M | 3.00M | 4.50M | 2.40M | 6.00M | 5.70M | 3.30M | 5.70M | 7.30M | 4.50M | 3.00M | 2.70M | 4.40M | 3.30M | 2.10M | 6.50M | 4.60M | 5.40M | 12.40M | 1.20M | 2.10M | 3.90M | 4.30M | 5.80M | 4.00M | 5.90M | 7.30M | 4.70M | 5.70M | 5.40M | 6.00M | 5.40M | 5.20M | 3.90M | 1.30M | 3.90M | 1.50M | 7.30M | 4.00M |
|
Cash from Investing Activities
|
| -361.50M | -10.50M | -19.90M | -13.10M | -11.20M | -19.00M | -9.00M | -13.60M | -44.90M | -16.30M | -49.30M | 3.70M | -54.20M | -55.80M | -49.00M | -28.50M | -17.80M | -103.00M | -71.30M | -28.60M | -39.70M | -144.70M | -16.80M | -58.10M | -30.00M | -188.00M | -12.50M | -18.80M | -10.90M | -32.80M | -106.20M | -22.60M | -84.00M | -1139.80M | -15.30M | -30.40M | -15.90M | -20.10M | -21.40M | 7.00M | -87.40M | -15.60M | -11.30M | -19.50M | -276.90M | -15.00M | -9.60M | -25.20M | -22.30M | 317.90M | -24.10M | -201.20M | -74.50M | -35.10M | -93.10M | -33.20M | -1218.80M | 88.60M | -32.50M | -36.10M | -79.10M | -99.30M | -41.30M | -74.80M | -879.20M |
|
Other financing activities
|
| 1.10M | -2.10M | 4.30M | 0.20M | 7.30M | 3.50M | 0.40M | 0.10M | 4.20M | 8.60M | 0.70M | 2.40M | 3.90M | 4.40M | 1.20M | 0.90M | 1.90M | 4.90M | 1.30M | 1.60M | 1.40M | 1.30M | 0.50M | 0.10M | -9.20M | 3.60M | | -8.90M | -3.60M | -3.30M | -0.10M | -0.30M | -6.30M | 7.60M | -15.60M | -1.40M | -1.80M | -1.80M | -4.80M | -2.50M | -15.20M | -4.70M | -1.80M | -2.70M | -7.90M | -8.30M | -30.90M | -0.70M | 0.30M | -7.60M | -3.50M | -4.20M | -5.40M | -11.90M | -11.10M | -7.20M | -1.40M | -23.20M | -5.40M | -8.60M | -1.80M | -20.60M | -8.70M | -3.50M | -6.50M |
|
Cash from Financing Activities
|
| 106.30M | -6.20M | -24.00M | -21.90M | 97.60M | -62.10M | -44.40M | -77.70M | -14.10M | -40.60M | -22.50M | -34.40M | -64.20M | -21.70M | -32.00M | -50.20M | -27.00M | -35.60M | -40.40M | -39.80M | -99.80M | -109.20M | -32.80M | -32.70M | -204.30M | 104.50M | -22.60M | -96.20M | -45.10M | -94.10M | 19.40M | -65.20M | -74.40M | 975.00M | -148.70M | -121.60M | -198.20M | -43.70M | -104.50M | -89.50M | -233.30M | 35.70M | -1.10M | -350.70M | 71.90M | 132.40M | -310.70M | -74.10M | -180.60M | -210.40M | -67.80M | -62.10M | -96.80M | -91.80M | -74.10M | -75.80M | 630.20M | -125.30M | -194.00M | -157.10M | -447.00M | 75.00M | -192.50M | 74.90M | 246.20M |
|
Dividends Paid - Common
|
| 19.80M | 20.90M | -64.10M | -21.60M | 150.40M | -23.00M | 68.80M | 22.40M | 21.90M | 24.40M | 24.30M | 24.30M | 49.30M | 26.70M | 26.70M | 26.70M | 29.40M | 29.60M | 29.60M | 29.50M | 32.50M | 32.50M | 32.40M | 32.30M | 36.50M | 35.60M | 34.90M | 34.90M | 38.60M | 38.80M | 38.50M | 38.40M | 41.90M | 42.20M | 42.20M | 42.10M | 45.80M | 45.80M | 45.70M | 45.60M | 49.50M | 49.50M | 49.40M | 49.30M | 53.20M | 53.20M | 53.30M | 53.30M | 57.10M | 56.90M | 56.40M | 56.30M | 60.00M | 60.00M | 60.10M | 60.00M | 65.40M | 65.50M | 65.50M | 65.50M | 70.80M | 70.70M | 70.20M | 70.20M | 75.50M |
|
Exchange Rate Effect
|
| 0.70M | -1.00M | -2.20M | 7.10M | 1.30M | 3.80M | 4.00M | -8.10M | -1.00M | 4.60M | -5.50M | 4.30M | 0.70M | -4.00M | -4.40M | 5.10M | -0.80M | 1.80M | 4.00M | -12.30M | -13.60M | -12.50M | 7.70M | -14.10M | -2.30M | -1.50M | -11.50M | -1.60M | -12.70M | 7.40M | 5.20M | 9.10M | -3.40M | 6.50M | -9.90M | -1.20M | -3.60M | 2.00M | -1.00M | -2.90M | 3.20M | -10.50M | 2.10M | 2.50M | 8.50M | -1.80M | 3.50M | -4.20M | -0.50M | 3.20M | -9.20M | -8.20M | 5.40M | 2.70M | 2.40M | -4.80M | 6.60M | -3.50M | -4.50M | 4.80M | -13.20M | 4.10M | 9.00M | -0.10M | 0.90M |
|
Change in Cash
|
| -153.90M | 6.20M | 23.10M | 55.00M | 177.90M | -23.80M | 13.50M | 1.40M | 57.80M | -7.20M | -17.80M | 61.00M | 39.40M | -38.80M | -19.60M | 43.80M | 110.30M | -93.40M | -49.90M | 56.40M | 0.10M | -240.60M | 31.00M | -10.50M | -90.30M | -22.70M | 17.70M | 26.00M | 73.10M | -56.60M | -13.30M | 18.70M | -11.40M | -158.70M | -21.20M | 33.70M | -39.80M | 16.30M | 4.60M | 90.10M | -118.00M | 118.00M | 185.00M | -215.80M | -9.60M | 174.20M | -168.30M | -7.50M | 31.60M | 72.50M | 64.90M | -57.30M | 73.60M | -10.50M | 62.90M | 80.10M | -236.50M | 52.00M | 8.60M | 38.60M | -106.90M | 17.20M | 35.80M | 284.30M | -184.60M |
|
Free Cash Flow
|
| 90.50M | 12.80M | 58.00M | 71.40M | 76.70M | 31.50M | 53.80M | 90.60M | 103.70M | 33.70M | 49.90M | 77.10M | 139.30M | 29.70M | 52.80M | 103.00M | 137.50M | 30.70M | 43.40M | 121.60M | 135.50M | 9.50M | 54.70M | 76.60M | 121.50M | 47.00M | 49.70M | 126.70M | 120.40M | 49.30M | 48.90M | 77.20M | 123.90M | -22.40M | 127.20M | 163.70M | 152.40M | 54.80M | 107.10M | 150.60M | 117.60M | 90.60M | 178.10M | 135.20M | 116.20M | 33.80M | 119.10M | 72.50M | 198.10M | -35.80M | 168.10M | 194.30M | 180.30M | 80.30M | 192.20M | 159.00M | 283.60M | 51.90M | 205.70M | 188.80M | 364.40M | 11.40M | 220.70M | 253.80M | 388.80M |
|
Net Cash Flow
|
| -154.60M | 7.20M | 25.30M | 47.90M | 176.60M | -27.60M | 9.50M | 9.50M | 58.80M | -11.80M | -12.30M | 56.70M | 38.70M | -34.80M | -15.20M | 38.70M | 111.10M | -95.20M | -53.90M | 68.70M | 13.70M | -228.10M | 23.30M | 3.60M | -88.00M | -21.20M | 29.20M | 27.60M | 85.80M | -64.00M | -18.50M | 9.60M | -8.00M | -165.20M | -11.30M | 34.90M | -36.20M | 14.30M | 5.60M | 93.00M | -189.00M | 128.50M | 182.90M | -218.30M | -57.70M | 170.50M | -183.60M | -0.90M | 22.60M | 93.10M | 96.70M | -43.70M | 71.10M | -13.20M | 60.50M | 84.90M | -243.10M | 55.50M | 13.10M | 33.80M | -93.70M | 13.10M | 26.80M | 284.40M | -185.50M |