|
Net Income
|
65.91M | 132.21M | | 217.01M | 257.22M | 291.69M | 253.88M | 127.41M | 198.37M | 247.47M | 283.73M | 293.08M | 206.14M | 246.46M | 423.77M | 521.39M | 424.99M |
|
Share-based Compensation
|
5.43M | 8.21M | | 6.61M | 8.96M | 9.73M | 8.42M | 7.93M | 10.33M | 12.70M | 18.55M | 16.62M | 15.39M | 23.79M | 25.28M | 26.23M | 24.05M |
|
Deferred Taxes
|
-7.09M | 4.39M | | 15.14M | -2.14M | 17.82M | 17.89M | -55.73M | -9.80M | 4.06M | 1.49M | 13.02M | -2.95M | -28.56M | -48.21M | -20.93M | -40.33M |
|
Gains from Sales and Divestitures
|
| | | 0.15M | | | | | | | | | 0.21M | 0.13M | 0.14M | 0.18M | 0.16M |
|
Gains from Investment Securities
|
-8.55M | 1.49M | | 3.06M | 0.82M | -1.91M | -18.09M | -0.96M | 26.56M | -1.40M | 7.93M | 8.15M | 2.45M | 1.95M | 1.38M | 2.19M | 2.00M |
|
Asset Writedowns and Impairment
|
2.06M | 0.50M | | 0.02M | 1.84M | 4.96M | 32.74M | 3.42M | | 1.44M | | | | | | | |
|
Cash from Restructuring
|
2.94M | -4.39M | | 0.02M | 1.74M | 5.09M | 29.57M | 6.27M | | 1.44M | -5.98M | 3.50M | 21.84M | -1.05M | | | |
|
Non-cash Items
|
2.67M | 2.75M | | 47.47M | | | | | | | | | 45.95M | 56.81M | 58.28M | 0.67M | 41.72M |
|
Cash from Operations
|
250.35M | 156.98M | | 193.52M | 327.48M | 338.89M | 401.70M | 312.83M | 312.56M | 334.85M | 329.15M | 403.19M | 351.36M | 365.06M | 383.39M | 667.54M | 598.98M |
|
Depreciation & Amortization (CF)
|
56.60M | 57.36M | | 62.05M | 65.33M | 68.88M | 69.61M | 64.01M | 65.07M | 68.11M | 72.35M | 81.49M | 80.49M | 81.15M | 78.06M | 86.67M | 88.24M |
|
Change in Receivables
|
-60.91M | 47.96M | | 67.52M | -57.76M | 5.44M | -5.88M | -56.74M | 12.31M | 16.81M | 4.06M | -50.39M | -3.58M | 65.84M | 65.01M | -14.98M | -52.83M |
|
Change in Inventory
|
-127.74M | 28.91M | | 51.68M | -28.29M | -13.31M | 5.72M | -56.07M | -14.60M | -19.45M | 23.90M | 12.02M | -22.75M | 154.35M | 81.19M | -122.09M | -25.36M |
|
Change in Account Payables
|
-30.36M | 47.32M | | 8.67M | 16.11M | 0.79M | 2.13M | -46.91M | 29.63M | 17.87M | 3.64M | -8.34M | -17.92M | 82.39M | 16.85M | -32.03M | -27.19M |
|
Change in Accured Expenses
|
-39.19M | 29.12M | | 26.37M | 35.52M | -7.79M | -3.74M | 1.51M | -9.29M | -0.01M | -13.66M | -31.22M | 22.31M | 68.29M | -8.20M | 10.06M | 32.70M |
|
Other Working Capital Changes
|
-10.22M | -4.96M | | 2.86M | 9.51M | -2.81M | -32.08M | 19.97M | -1.53M | 8.14M | -1.32M | -14.27M | -14.71M | 23.91M | 18.30M | 35.61M | 41.56M |
|
Capital Expenditures
|
38.20M | 60.56M | | 65.81M | 52.72M | 76.02M | 72.99M | 50.51M | 49.88M | 61.66M | 71.25M | 69.61M | 59.20M | 62.53M | 71.88M | 90.99M | 116.60M |
|
Sales of Property, Plant and Equipment
|
0.56M | 10.02M | | 1.25M | 1.39M | 1.39M | 17.46M | 2.31M | 1.13M | 2.30M | 16.75M | 9.51M | 7.67M | 6.78M | 3.33M | 49.49M | 7.80M |
|
Acquisitions
|
25.45M | 18.86M | | 66.23M | 134.60M | 53.16M | 24.23M | 37.08M | 71.57M | 72.47M | 101.79M | 134.72M | | 156.11M | 436.30M | 32.69M | 252.75M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 65.38M | 447.46M | | | | | | |
|
Cash from Investing Activities
|
-63.58M | -69.40M | | -130.80M | -187.47M | -129.50M | -78.98M | -85.35M | -159.95M | -272.03M | 20.84M | -192.82M | -49.21M | -205.36M | -504.69M | -74.73M | -361.23M |
|
Other financing activities
|
0.20M | 1.21M | | 3.35M | 7.82M | 10.60M | 5.97M | -8.02M | -19.04M | -15.55M | 23.24M | 30.97M | 32.58M | 43.02M | 31.65M | 48.60M | 51.46M |
|
Cash from Financing Activities
|
-89.07M | -109.51M | | -63.37M | -216.84M | -194.18M | -314.36M | -171.88M | -72.01M | -135.04M | -302.13M | -371.94M | -246.14M | -221.94M | 133.72M | -412.39M | -244.64M |
|
Dividends Paid - Common
|
45.80M | 47.36M | | 51.94M | 73.11M | 49.28M | 73.26M | 86.97M | 87.33M | 92.45M | 102.06M | 117.92M | 118.12M | 121.85M | 130.72M | 148.01M | 162.14M |
|
Exchange Rate Effect
|
6.11M | -0.01M | | -4.44M | 2.19M | -1.85M | -29.81M | -29.79M | -5.61M | 19.74M | -15.71M | 2.30M | 1.71M | -2.09M | -8.23M | 16.22M | -9.63M |
|
Change in Cash
|
103.80M | -21.94M | | -5.09M | -74.64M | 13.36M | -21.45M | 25.80M | 75.00M | -52.48M | 32.15M | -159.29M | 57.72M | -64.32M | 4.19M | 196.64M | -16.52M |
|
Beginning Cash Balance
|
284.33M | 388.14M | 337.92M | 366.19M | 361.10M | 286.46M | 299.82M | 278.38M | 304.18M | 379.18M | 326.70M | 358.85M | 199.56M | 257.28M | 192.96M | 197.15M | 393.79M |
|
Free Cash Flow
|
212.15M | 96.41M | | 127.70M | 274.77M | 262.88M | 328.71M | 262.32M | 262.68M | 273.19M | 257.91M | 333.57M | 292.16M | 302.53M | 311.50M | 576.55M | 482.37M |
|
Net Cash Flow
|
97.70M | -21.93M | | -0.65M | -76.83M | 15.21M | 8.36M | 55.60M | 80.60M | -72.22M | 47.86M | -161.58M | 56.01M | -62.23M | 12.42M | 180.42M | -6.89M |