|
Net Income
|
24.05M | 39.96M | 41.66M | 37.48M | 52.11M | 52.17M | 57.85M | 50.09M | 65.70M | 68.65M | 72.56M | 67.68M | 80.45M | 78.24M | 83.98M | 73.35M | 87.70M | 89.47M | 91.86M | 68.66M | 93.41M | 102.41M | 110.31M | 91.93M | 103.42M | 115.14M | 116.75M | 100.10M | 105.01M | 109.42M | 117.56M | 102.70M | 97.87M | 100.39M | 136.54M | 118.14M | 151.65M | 131.11M | 88.68M | 119.60M | 133.63M | 118.41M | 144.68M | 104.83M | 121.70M | 125.50M | 146.95M | 146.61M | 172.16M | 199.83M | 242.21M | 243.32M | 255.34M | 269.38M | 201.30M | 197.77M | 189.55M | 187.43M | 153.53M | 127.49M | 135.87M | 152.07M | 65.61M | 117.74M | 128.62M | 170.85M |
|
Share-based Compensation
|
| 2.92M | 5.15M | 5.19M | 5.59M | 4.20M | 6.42M | 5.50M | 7.13M | 5.21M | 9.00M | 8.10M | 8.29M | 5.59M | 7.74M | 9.14M | 8.84M | 5.62M | 8.75M | 9.97M | 8.84M | 7.31M | 9.21M | 10.13M | 10.57M | 6.31M | 10.22M | 10.97M | 11.94M | 7.26M | 10.45M | 11.17M | 11.94M | 7.84M | 7.34M | 12.04M | 13.96M | 11.18M | 10.19M | 13.57M | 14.73M | 13.85M | 11.17M | 18.06M | 16.00M | 14.59M | 12.04M | 14.97M | 16.50M | 15.95M | 14.09M | 19.14M | 20.44M | 20.15M | 17.80M | 19.25M | 20.60M | 20.67M | 18.67M | 18.41M | 19.16M | 19.81M | 8.31M | 18.44M | 19.66M | 20.59M |
|
Deferred Taxes
|
| 53.76M | 14.00M | 11.52M | -7.30M | -0.82M | 36.70M | -11.83M | 24.88M | 28.93M | -159.69M | -11.54M | -1.58M | 18.27M | 15.65M | 4.40M | -7.87M | 19.27M | 32.28M | -5.29M | -12.38M | 7.36M | 89.66M | 22.09M | -33.38M | 5.89M | 85.82M | 15.26M | -12.90M | -11.51M | 59.57M | 1.93M | -39.28M | -6.44M | -217.79M | 3.41M | 7.58M | -34.44M | 125.03M | 25.03M | 7.57M | -31.96M | 54.97M | 15.47M | -14.85M | 11.60M | -19.28M | 31.00M | 5.95M | 1.62M | 14.85M | 8.29M | 56.90M | 25.27M | 84.63M | 1.45M | 56.82M | 7.72M | 0.01M | 16.79M | -72.87M | -18.30M | -15.47M | -36.06M | 5.18M | 72.99M |
|
Gains from Sales and Divestitures
|
| | -0.22M | | | | -0.34M | | | | -0.50M | | | | 0.77M | | | | 0.87M | | | | 0.81M | | | | 0.78M | | | | 0.52M | | | | 0.38M | | | | 0.34M | | | | 0.34M | | | | 0.46M | | | | 0.39M | | | | 0.43M | | | | 0.44M | | | | 0.43M | | | |
|
Gains from Investment Securities
|
| -0.07M | 0.25M | -2.20M | -0.83M | -0.22M | 1.53M | -4.36M | -1.76M | 16.14M | 4.10M | -5.71M | 15.48M | 1.93M | 5.14M | 1.31M | 0.14M | 16.52M | -0.00M | 2.69M | 2.42M | 17.68M | 0.63M | 20.00M | 0.10M | 4.17M | 0.59M | 0.62M | -1.65M | 19.64M | 0.03M | 3.47M | -0.00M | -9.18M | 18.54M | -2.81M | -3.64M | -1.98M | -3.67M | -2.25M | -2.79M | -4.04M | -3.97M | -1.47M | -0.97M | 0.19M | -2.41M | -1.15M | -1.21M | 0.04M | 11.84M | 17.26M | 3.40M | 0.30M | 4.45M | -6.04M | -3.52M | -7.69M | -10.56M | 3.21M | -15.70M | -0.82M | -1.25M | 3.17M | | |
|
Non-cash Items
|
| | 87.80M | | | | 83.80M | | | | 57.80M | | | | 44.40M | | | | 25.60M | | | | 6.30M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 97.52M | 108.76M | 86.67M | 122.16M | 121.41M | 97.84M | 136.58M | 171.09M | 180.54M | 147.48M | 146.27M | 114.31M | 156.76M | 130.71M | 206.76M | 86.81M | 117.66M | 163.12M | 159.04M | 141.96M | 185.36M | 160.41M | 255.54M | 197.99M | 243.42M | 176.35M | 304.90M | 169.24M | 209.82M | 170.18M | 285.63M | 157.81M | 185.10M | 226.60M | 261.62M | 267.42M | 248.57M | 310.24M | 250.74M | 355.92M | 330.93M | 160.75M | 249.16M | 390.79M | 271.04M | 211.87M | 364.66M | 304.09M | 301.10M | 254.05M | 291.79M | 492.74M | 570.88M | 421.48M | 487.62M | 609.67M | 432.32M | 215.01M | 466.47M | 360.55M | 338.50M | 317.64M | 404.19M | 402.05M | 486.43M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 13.12M | 14.75M | 14.98M | 18.46M | 20.61M | 22.59M | 22.14M | 22.85M | 23.99M | 24.92M | 25.90M | 26.50M | 24.63M | 24.61M | 24.44M | 24.40M | 24.48M | 23.42M |
|
Depreciation & Amortization (CF)
|
47.09M | 47.10M | 47.49M | 48.01M | 49.15M | 49.81M | 50.09M | 51.36M | 52.55M | 54.40M | 55.63M | 56.12M | 56.23M | 57.77M | 59.05M | 60.73M | 62.28M | 64.29M | 66.08M | 68.97M | 71.73M | 75.42M | 78.39M | 81.38M | 83.66M | 86.20M | 88.37M | 88.35M | 90.36M | 91.00M | 91.79M | 92.19M | 93.05M | 95.96M | 102.32M | 105.58M | 107.42M | 108.80M | 114.09M | 119.93M | 123.99M | 126.80M | 128.42M | 130.09M | 130.30M | 132.39M | 134.59M | 137.54M | 139.37M | 138.92M | 141.25M | 148.76M | 157.57M | 166.58M | 171.61M | 175.81M | 179.97M | 187.71M | 194.46M | 183.00M | 184.66M | 187.98M | 205.50M | 179.48M | 176.98M | 179.12M |
|
Change in Receivables
|
| -31.90M | 29.65M | -31.32M | -22.01M | -7.45M | 19.93M | -51.73M | -37.83M | 163.01M | -13.15M | -36.23M | 96.83M | 32.17M | -38.24M | 63.32M | 50.31M | 5.27M | -16.39M | 66.59M | 32.51M | 3.68M | -30.44M | -22.62M | 34.07M | 6.16M | -25.61M | 26.74M | 48.96M | 42.70M | 2.59M | -37.85M | 41.61M | 109.68M | 52.68M | -19.86M | 118.72M | 76.02M | -43.94M | -58.11M | 37.60M | 10.93M | -40.73M | -33.55M | -27.64M | 171.19M | -0.24M | 94.76M | 74.76M | 149.02M | 63.67M | 232.92M | 30.02M | -50.62M | -198.38M | -145.18M | -96.65M | 17.45M | -35.06M | -62.80M | -20.45M | 11.26M | -38.76M | -21.34M | -20.66M | 49.18M |
|
Change in Account Payables
|
| 3.49M | 29.72M | -10.29M | 19.60M | 21.73M | -29.17M | 58.75M | 22.30M | 1.62M | -26.49M | 52.06M | -1.64M | 27.95M | -63.27M | 108.25M | -10.77M | -60.08M | -25.87M | 35.04M | 11.82M | -7.79M | -23.79M | 1.74M | 15.96M | 9.94M | -19.04M | 41.17M | -29.90M | 45.56M | 3.99M | -26.90M | 40.17M | 86.75M | -14.78M | -10.65M | 44.37M | 43.54M | 20.78M | -14.32M | 47.34M | 31.56M | -149.91M | -5.39M | 15.92M | 76.34M | -92.35M | 43.28M | 5.99M | 52.36M | 38.66M | 86.96M | -3.10M | -28.22M | -79.48M | -76.11M | 21.61M | 46.93M | -40.78M | -65.40M | 5.63M | -47.85M | -2.19M | -3.41M | 44.83M | 21.79M |
|
Change in Accured Expenses
|
| 1.11M | -2.42M | 12.28M | 7.28M | -5.69M | 13.30M | -16.04M | 22.75M | -1.62M | 13.26M | -29.25M | 11.30M | -4.34M | 27.37M | -20.09M | 10.41M | 24.06M | 6.40M | -8.88M | 21.88M | 6.19M | 9.31M | -12.59M | 0.18M | 2.57M | -0.75M | 8.79M | 2.71M | 2.56M | -19.25M | -2.24M | -1.76M | -3.55M | 7.71M | 11.63M | 16.44M | -0.36M | 32.11M | -38.78M | -1.73M | -20.62M | 1.77M | -15.44M | 24.61M | 35.02M | 25.75M | 11.80M | 18.68M | -31.85M | -15.47M | -65.75M | 28.55M | -11.77M | -26.20M | -127.54M | 16.31M | -64.49M | -18.47M | -35.23M | 6.17M | -20.63M | -7.29M | -49.11M | 22.44M | -30.30M |
|
Change in Taxes
|
| -30.46M | -1.86M | 10.37M | -1.88M | -0.37M | -29.56M | 40.68M | 1.08M | -86.14M | 35.34M | 49.62M | -69.95M | 4.88M | 27.32M | -37.38M | 35.26M | | -3.26M | 42.76M | -35.26M | | -79.79M | 30.88M | 42.19M | 2.08M | -72.09M | 41.80M | 30.24M | 1.47M | -12.56M | 35.06M | -23.69M | -3.02M | -53.89M | 35.43M | 18.96M | 18.53M | -114.00M | 12.21M | 22.72M | 55.04M | -48.53M | 23.07M | 23.90M | -1.55M | 12.44M | 12.16M | -38.52M | 9.38M | -13.66M | 33.69M | -47.60M | 6.30M | -61.41M | 52.95M | -41.73M | -13.58M | 14.53M | 27.69M | -50.39M | 7.46M | -10.95M | 72.57M | -77.37M | -29.06M |
|
Other Working Capital Changes
|
| 9.62M | -45.58M | 1.15M | 18.15M | 5.38M | -34.10M | 13.27M | 11.01M | -56.20M | 30.63M | -4.15M | -8.62M | -8.06M | 25.66M | 4.17M | -15.17M | -6.88M | 41.14M | -8.26M | -17.18M | -3.69M | 71.86M | -5.68M | -9.29M | -20.63M | 62.08M | -22.15M | -11.35M | -16.82M | 87.42M | -35.06M | -12.21M | -10.96M | -11.23M | 49.19M | -22.50M | -31.34M | 10.78M | 54.42M | -31.02M | -39.76M | 21.33M | 60.03M | -33.58M | -34.36M | 25.95M | -46.38M | -39.27M | -46.10M | 147.00M | -35.73M | -25.92M | -40.85M | 186.40M | -52.89M | -47.10M | -65.64M | 204.97M | -92.02M | -69.30M | -29.70M | 96.38M | -35.87M | -29.23M | -93.55M |
|
Capital Expenditures
|
| 96.77M | 71.42M | 69.61M | 61.16M | 44.39M | 87.29M | 132.91M | 107.44M | 125.57M | 136.36M | 112.72M | 102.03M | 114.85M | 109.90M | 125.54M | 112.96M | 134.07M | 120.87M | 198.26M | 239.75M | 161.81M | 208.75M | 180.16M | 201.52M | 180.09M | 163.35M | 156.79M | 194.72M | 147.41M | 139.52M | 98.78M | 77.89M | 151.56M | 198.71M | 206.11M | 205.64M | 264.35M | 319.55M | 257.66M | 297.47M | 167.24M | 131.74M | 166.81M | 175.50M | 217.45M | 178.78M | 108.78M | 197.95M | 265.99M | 374.85M | 309.34M | 358.40M | 420.14M | 452.92M | 461.31M | 597.66M | 499.62M | 303.84M | 203.39M | 262.31M | 175.38M | 224.29M | 245.81M | 216.48M | 134.07M |
|
Sales of Property, Plant and Equipment
|
| 30.16M | 30.95M | 21.93M | 4.89M | 2.97M | 6.72M | 20.57M | 8.83M | 12.27M | 14.76M | 28.94M | 14.93M | 6.69M | 19.25M | 10.48M | 16.32M | 12.14M | 11.99M | 40.05M | 45.11M | 35.44M | 28.26M | 38.81M | 43.62M | 48.68M | 37.57M | 42.33M | 51.22M | 46.61M | 13.02M | 7.77M | 3.80M | 1.81M | 3.03M | 27.06M | 30.55M | 33.51M | 19.05M | 45.51M | 34.29M | 55.96M | 30.15M | 38.08M | 39.62M | 33.35M | 26.73M | 22.92M | 23.09M | 15.63M | 8.90M | 20.21M | 49.44M | 0.20M | 39.05M | 81.48M | 123.71M | 33.49M | 23.53M | 37.20M | 19.64M | 96.17M | 37.95M | 20.76M | 42.45M | 42.23M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | | | | | 98.54M | | -0.31M | 17.42M | | | | 12.14M | | | | | 86.94M | | 31.16M | 0.07M | | | 85.00M | | -3.79M | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.27M | 5.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | |
|
Cash from Investing Activities
|
| -65.27M | -35.08M | -47.74M | -56.26M | -41.41M | -80.61M | -112.36M | -98.52M | -113.04M | -121.61M | -83.77M | -87.09M | -108.55M | -90.19M | -115.07M | -96.62M | -121.97M | -108.88M | -158.21M | -194.63M | -126.36M | -180.48M | -161.34M | -158.00M | -131.41M | -125.78M | -114.46M | -143.50M | -100.81M | -126.62M | -94.47M | -74.08M | -287.55M | -195.17M | -179.34M | -176.08M | -230.83M | -300.52M | -310.70M | -263.21M | -111.00M | -119.05M | -128.71M | -135.82M | -184.15M | -164.28M | -85.85M | -174.95M | -250.35M | -365.86M | -376.06M | -308.97M | -451.10M | -413.94M | -379.83M | -473.95M | -551.13M | -280.31M | -162.40M | -242.67M | -72.45M | -186.18M | -225.05M | -174.03M | -91.84M |
|
Other financing activities
|
| 0.86M | 2.88M | 0.86M | 3.49M | 4.57M | 3.24M | 0.70M | 8.00M | 4.77M | 2.09M | | | 9.38M | 1.80M | 1.07M | 6.93M | 15.64M | -1.69M | 0.32M | 5.12M | 12.21M | -1.00M | 1.06M | 0.64M | 12.75M | -36.32M | 0.05M | 0.23M | 6.25M | -23.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -31.11M | -70.56M | -38.99M | -65.97M | -19.15M | -78.14M | -26.48M | -66.81M | -70.90M | -28.17M | -62.24M | -27.04M | -48.44M | -40.59M | -91.53M | 9.99M | 4.35M | -54.38M | 117.55M | -65.67M | -59.01M | 20.16M | -94.51M | -40.06M | -112.06M | -50.55M | -190.01M | -20.45M | -114.81M | -42.67M | -185.28M | -88.72M | 102.88M | -24.53M | -89.80M | -83.23M | -25.34M | -9.71M | 104.73M | -138.19M | -151.68M | -81.84M | -107.00M | -28.77M | -43.00M | -52.83M | -39.14M | -111.19M | -92.07M | -62.23M | -126.74M | -204.46M | -159.29M | -39.94M | -107.11M | 107.60M | -101.93M | 43.45M | -293.23M | -128.56M | -199.56M | -204.48M | -182.72M | -220.53M | -393.20M |
|
Dividends Paid - Common
|
| 13.96M | 13.99M | 15.27M | 14.98M | 14.85M | 14.80M | 15.75M | 15.64M | 15.66M | 15.19M | 16.39M | 16.39M | 16.55M | 34.11M | | | 17.67M | 17.59M | 23.45M | 23.30M | 23.42M | 23.44M | 24.47M | 24.48M | 24.35M | 24.07M | 24.81M | 24.79M | 24.88M | 24.51M | 25.60M | 25.27M | 25.24M | 25.24M | 26.34M | 26.24M | 26.20M | 26.21M | 28.27M | 28.01M | 27.81M | 27.73M | 28.69M | 28.49M | 28.53M | 28.53M | 29.60M | 31.70M | 31.59M | 31.55M | 41.94M | 41.73M | 41.55M | 41.50M | 43.58M | 43.53M | 43.43M | 43.35M | 44.42M | 44.01M | 43.69M | 43.43M | 44.00M | 42.63M | 42.52M |
|
Change in Cash
|
| 1.14M | 3.13M | -0.06M | -0.07M | 60.85M | -60.91M | -2.26M | 5.76M | -3.40M | -2.30M | 0.26M | 0.17M | -0.23M | -0.07M | 0.16M | 0.18M | 0.04M | -0.14M | 118.38M | -118.34M | -0.01M | 0.10M | -0.31M | -0.06M | -0.04M | 0.02M | 0.43M | 5.29M | -5.80M | 0.90M | 5.88M | -4.99M | 0.43M | 6.91M | -7.53M | 8.11M | -7.60M | 0.01M | 44.76M | -45.49M | 68.26M | -40.13M | 13.45M | 226.20M | 43.90M | -5.25M | 239.67M | 17.95M | -41.32M | -174.05M | -211.02M | -20.69M | -39.51M | -32.41M | 0.68M | 243.32M | -220.73M | -21.85M | 10.84M | -10.68M | 66.50M | -73.02M | -3.58M | 7.49M | 1.39M |
|
Free Cash Flow
|
| 0.75M | 37.35M | 17.07M | 60.99M | 77.02M | 10.55M | 3.67M | 63.65M | 54.97M | 11.12M | 33.55M | 12.28M | 41.91M | 20.81M | 81.22M | -26.14M | -16.41M | 42.26M | -39.22M | -97.79M | 23.55M | -48.33M | 75.39M | -3.53M | 63.33M | 13.00M | 148.11M | -25.48M | 62.42M | 30.66M | 186.86M | 79.93M | 33.54M | 27.89M | 55.51M | 61.78M | -15.78M | -9.31M | -6.92M | 58.45M | 163.69M | 29.01M | 82.35M | 215.29M | 53.59M | 33.08M | 255.88M | 106.14M | 35.11M | -120.80M | -17.55M | 134.34M | 150.74M | -31.44M | 26.31M | 12.01M | -67.30M | -88.84M | 263.08M | 98.24M | 163.12M | 93.35M | 158.38M | 185.57M | 352.36M |
|
Net Cash Flow
|
| 1.14M | 3.13M | -0.06M | -0.07M | 60.85M | -60.91M | -2.26M | 5.76M | -3.40M | -2.30M | 0.26M | 0.17M | -0.23M | -0.07M | 0.16M | 0.18M | 0.04M | -0.14M | 118.38M | -118.34M | -0.01M | 0.10M | -0.31M | -0.06M | -0.04M | 0.02M | 0.43M | 5.29M | -5.80M | 0.90M | 5.88M | -4.99M | 0.43M | 6.91M | -7.53M | 8.11M | -7.60M | 0.01M | 44.76M | -45.49M | 68.26M | -40.13M | 13.45M | 226.20M | 43.90M | -5.25M | 239.67M | 17.95M | -41.32M | -174.05M | -211.02M | -20.69M | -39.51M | -32.41M | 0.68M | 243.32M | -220.73M | -21.85M | 10.84M | -10.68M | 66.50M | -73.02M | -3.58M | 7.49M | 1.39M |