|
Net Income
|
-3.74M | 12.89M | 41.06M | 23.77M | 34.31M | 32.63M | 41.51M | 46.94M | 57.02M | 55.36M | 83.43M | 64.15M | 87.61M | 66.84M | 72.53M | 64.25M | 88.06M | 56.42M | 77.29M | 44.83M | 75.33M | 68.32M | 70.88M | -60.48M | 48.70M | 53.62M | 31.31M | 60.04M | 53.40M | 55.85M | 61.33M | 106.11M | 24.18M | 60.82M | 68.86M | 70.53M | 83.52M | 71.47M | 85.44M | 72.46M | 63.72M | 55.55M | 27.01M | 58.51M | 65.07M | 74.13M | 96.28M | 31.76M | 44.29M | 126.03M | 127.82M | 109.22M | 60.69M | 121.93M | 137.33M | 129.34M | 132.78M | 123.42M | 101.71M | 100.76M | 99.11M | 118.49M | 143.40M | 122.63M |
|
Share-based Compensation
|
| 1.17M | 1.89M | 1.98M | 2.35M | 2.24M | 1.64M | 1.47M | 2.94M | 4.72M | | 2.23M | | 2.47M | 2.51M | 2.53M | 2.22M | 2.29M | 2.29M | 1.68M | 2.15M | 1.96M | 1.93M | 2.05M | 1.99M | 2.15M | 2.69M | 2.67M | 2.82M | 3.27M | 3.36M | 3.33M | 2.73M | 4.42M | 5.40M | 3.76M | 4.97M | 4.15M | 4.60M | 3.86M | 4.02M | 3.69M | 4.12M | 3.85M | 3.73M | 6.40M | 6.25M | 5.56M | 5.57M | 11.15M | 5.19M | 4.61M | 4.33M | 11.63M | 4.98M | 5.51M | 4.11M | 14.19M | 4.19M | 1.12M | 4.55M | 8.35M | 3.92M | 3.63M |
|
Deferred Taxes
|
| 5.33M | -8.65M | -7.30M | 2.67M | 3.78M | 5.25M | 11.63M | 10.21M | 4.99M | | 5.38M | | 13.24M | 6.47M | 1.32M | -3.21M | 3.73M | -4.05M | 6.48M | 11.73M | -16.89M | 10.55M | -51.35M | 1.96M | -4.24M | -3.92M | -4.65M | 3.01M | 0.82M | 5.57M | -3.27M | 0.93M | 7.96M | -2.99M | -0.53M | -2.95M | 1.32M | 1.36M | 1.37M | 8.97M | -3.69M | -6.95M | 0.49M | 7.20M | -16.11M | -4.88M | -7.43M | -0.13M | -18.21M | -3.56M | -12.63M | -13.80M | -7.02M | 10.79M | -0.57M | -24.13M | -7.35M | 3.48M | -9.48M | -26.99M | -5.84M | -20.50M | 97.74M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.13M | | | | 0.14M | | | | 0.18M | | | | 0.16M | | | |
|
Gains from Investment Securities
|
| -10.11M | 0.40M | -3.15M | 0.58M | -1.02M | 5.07M | -0.74M | -1.29M | -3.39M | 3.06M | -0.44M | | 0.44M | -1.45M | -4.06M | 3.17M | 0.80M | 3.96M | -2.41M | -20.45M | 3.63M | -0.29M | -2.78M | -1.52M | -0.01M | 2.08M | -0.23M | 24.72M | -1.90M | 0.47M | 1.77M | -1.73M | 5.07M | 3.07M | -2.20M | 1.99M | -2.00M | 7.70M | 7.60M | 0.55M | 4.19M | -1.73M | 8.35M | 7.31M | -9.02M | 2.52M | | 23.97M | 0.16M | -9.42M | -6.61M | 3.88M | 2.12M | -3.11M | 4.89M | 13.57M | -5.10M | 3.08M | -1.30M | 10.10M | -0.28M | 1.14M | 2.27M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.02M | 0.02M | | | | 0.16M | 0.04M | 4.67M | 0.08M | | | 32.43M | 0.18M | | | | -2.67M | | | | | | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | -0.12M | 0.44M | 0.23M | 0.02M | 0.02M | | | | 0.11M | 0.24M | 4.70M | 0.04M | -0.04M | 0.89M | 28.59M | 0.13M | 0.03M | | 6.09M | 0.15M | | | | | | | | 1.44M | 0.68M | -0.05M | -2.03M | -4.57M | 1.42M | -0.35M | | 2.43M | -0.24M | 22.14M | 0.02M | -0.09M | 0.06M | -1.43M | 0.21M | 0.11M | 1.19M | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 2.67M | | | | 2.75M | | | | 47.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | | | | 56.81M | | | | 58.28M | | | | 0.67M | | | | 41.72M | | | |
|
Cash from Operations
|
| 97.09M | 19.04M | 15.60M | 32.15M | 55.97M | 53.26M | 16.74M | 45.58M | 130.38M | | 79.16M | | -20.15M | 107.20M | 155.04M | 96.80M | 13.63M | 104.97M | 149.45M | 133.65M | 52.78M | 77.29M | 105.37M | 77.40M | 24.72M | 102.16M | 113.30M | 72.38M | 76.24M | 75.45M | 93.67M | 89.49M | 43.78M | 79.78M | 106.22M | 99.38M | 25.88M | 126.11M | 128.68M | 122.52M | 21.97M | 104.04M | 89.55M | 135.80M | 45.26M | 99.97M | 109.89M | 109.94M | 43.09M | 98.21M | 130.28M | 111.80M | 123.93M | 198.84M | 223.10M | 121.66M | 133.29M | 170.69M | 199.20M | 95.80M | 185.69M | 143.83M | 236.69M |
|
Depreciation & Amortization (CF)
|
| 14.66M | 14.27M | 14.24M | 14.12M | 14.06M | 14.94M | 15.21M | 31.35M | 47.09M | | 15.58M | | 17.40M | 17.16M | 17.33M | 17.00M | 17.93M | 17.97M | 17.12M | 16.59M | 16.03M | 15.69M | 16.18M | 16.11M | 15.62M | 16.61M | 16.26M | 16.58M | 16.17M | 15.84M | 18.45M | 17.66M | 18.13M | 18.19M | 17.62M | 18.40M | 18.90M | 20.35M | 21.15M | 21.09M | 21.03M | 20.05M | 19.49M | 19.93M | 19.12M | 19.39M | 22.05M | 20.59M | 19.89M | 19.87M | 19.25M | 19.05M | 21.30M | 21.92M | 21.49M | 21.97M | 21.59M | 20.86M | 22.64M | 23.14M | 23.78M | 24.46M | 24.74M |
|
Change in Receivables
|
| -17.05M | -3.33M | 40.28M | 9.59M | -1.27M | -0.64M | 43.32M | 75.72M | 72.29M | | 29.75M | | 66.58M | -23.22M | -25.39M | -12.54M | 43.88M | -0.54M | -20.95M | -28.26M | 25.38M | -11.70M | -28.34M | -42.08M | 16.59M | 5.80M | -10.44M | 0.36M | 24.20M | 15.81M | -15.71M | -7.49M | 40.47M | -0.56M | -14.41M | -21.43M | 26.90M | -5.63M | -45.37M | -26.29M | 25.70M | -49.36M | 30.52M | -10.43M | 65.80M | 21.78M | -16.36M | -5.37M | 86.12M | 17.84M | -39.39M | 0.44M | 27.66M | -8.77M | -25.59M | -8.29M | 9.60M | 4.88M | -50.65M | -16.66M | 34.11M | 18.10M | -61.64M |
|
Change in Inventory
|
| -17.63M | -21.86M | 23.02M | 23.05M | 11.14M | -28.30M | 62.06M | 111.73M | 98.73M | | 14.46M | | 16.33M | -4.03M | -2.42M | -23.20M | 15.16M | 2.30M | -6.30M | -5.43M | 16.23M | -17.77M | -26.28M | -28.24M | 10.78M | 4.71M | -7.82M | -22.27M | 20.95M | 3.81M | -2.23M | -41.97M | 28.05M | -0.15M | 13.63M | -17.63M | 14.64M | 13.13M | 8.71M | -24.45M | 17.40M | 12.98M | -26.95M | -26.18M | 42.57M | 40.62M | 45.67M | 25.49M | 55.41M | 57.19M | 22.98M | -54.39M | -5.88M | -0.39M | -51.51M | -64.31M | 9.42M | 18.21M | -5.93M | -47.05M | 20.17M | 27.48M | 39.57M |
|
Change in Account Payables
|
| 8.55M | -13.97M | 38.32M | 10.15M | 5.85M | -6.99M | 55.55M | 66.04M | 34.99M | | 23.34M | | 8.27M | -20.11M | -20.86M | 33.50M | -12.11M | -3.34M | 3.92M | 13.67M | -12.92M | -18.30M | -3.41M | -12.28M | 4.66M | 17.57M | -8.31M | 15.71M | 7.16M | 5.46M | -21.55M | 26.80M | 3.19M | 1.67M | -22.38M | 21.16M | -15.11M | -0.36M | -18.73M | 25.86M | -16.68M | -23.44M | -2.22M | 24.41M | 42.33M | 20.95M | -8.29M | 27.41M | 39.28M | 4.97M | -24.68M | -2.72M | 6.84M | -5.28M | -26.24M | -7.36M | 3.96M | 25.00M | -35.84M | -20.30M | 64.88M | 3.21M | 22.46M |
|
Change in Accured Expenses
|
| -11.54M | -8.70M | 21.49M | 14.96M | 7.70M | -15.02M | -7.40M | 26.16M | 75.62M | | 22.93M | | 7.62M | 11.80M | 45.35M | -72.55M | 6.97M | 36.26M | 38.03M | -85.00M | 29.41M | -16.21M | 38.59M | -50.29M | 7.99M | 3.15M | 20.22M | -40.64M | 30.82M | 5.41M | 25.10M | -61.34M | 22.97M | 3.26M | 32.17M | -72.05M | -5.95M | 8.76M | 28.30M | -62.34M | 13.48M | 15.69M | 9.45M | -16.30M | 30.27M | 28.86M | 30.44M | -21.28M | 32.12M | 15.23M | 19.50M | -75.04M | 10.51M | 18.24M | 29.23M | -47.92M | -8.12M | 3.03M | 72.40M | -34.61M | 21.21M | 47.37M | 9.88M |
|
Other Working Capital Changes
|
| -4.29M | 9.88M | 8.06M | 2.07M | -7.25M | -7.84M | 2.32M | -16.54M | -30.49M | | 3.86M | | -3.65M | -2.56M | -4.65M | 8.05M | 1.42M | 14.43M | 12.12M | -60.04M | -25.66M | -4.97M | 35.40M | 15.21M | 10.55M | -8.94M | -4.09M | 0.95M | -4.52M | 1.88M | 2.12M | 8.66M | 1.46M | 12.38M | -1.76M | -13.40M | 8.70M | -19.84M | 7.91M | -11.04M | 1.79M | -5.03M | -4.79M | -6.68M | 8.10M | 3.91M | -1.40M | 13.30M | 25.15M | 1.02M | 8.20M | -16.07M | 16.59M | -3.31M | 1.45M | 20.88M | -3.33M | 8.48M | 14.76M | 21.65M | -2.06M | 5.46M | 62.64M |
|
Capital Expenditures
|
| 5.47M | 11.92M | 9.77M | 13.72M | 19.72M | 17.36M | 15.50M | 29.37M | 50.75M | | 12.57M | | 15.14M | 15.91M | 28.64M | 16.32M | 14.51M | 25.44M | 15.48M | 17.56M | 12.46M | 16.76M | 10.97M | 10.32M | 8.88M | 15.89M | 14.60M | 10.50M | 12.04M | 16.09M | 10.83M | 22.70M | 14.66M | 16.73M | 17.36M | 22.50M | 16.25M | 20.26M | 17.04M | 16.06M | 11.83M | 13.18M | 12.11M | 22.09M | 9.94M | 17.83M | 18.67M | 16.09M | 18.67M | 15.93M | 17.70M | 19.58M | 18.79M | 21.77M | 25.91M | 24.53M | 26.26M | 23.14M | 35.72M | 31.49M | 26.95M | 25.44M | 31.64M |
|
Sales of Property, Plant and Equipment
|
| 0.38M | -0.08M | 0.04M | 7.91M | 1.80M | 0.28M | 0.14M | 0.85M | 1.00M | | 0.21M | | 0.10M | 0.49M | 0.20M | 0.60M | 1.07M | 4.44M | 11.54M | 0.41M | 1.19M | 0.23M | 0.75M | 0.14M | 0.46M | 0.22M | 0.26M | 0.19M | 0.20M | 0.90M | 0.89M | 0.31M | 0.12M | 0.11M | 10.36M | 6.17M | 0.30M | 8.41M | 0.78M | 0.02M | 6.10M | 0.12M | 0.74M | 0.71M | 0.58M | 1.97M | 1.29M | 2.93M | 0.57M | 1.12M | 0.65M | 0.99M | 3.31M | 0.58M | 0.70M | 44.90M | 0.32M | 0.99M | 1.20M | 5.29M | 4.65M | 0.58M | 1.18M |
|
Acquisitions
|
| 17.56M | 7.89M | | | 1.00M | 17.67M | 17.88M | 17.88M | 62.34M | | 21.90M | | 0.55M | 4.13M | 0.26M | 48.23M | 0.89M | | | 23.34M | | | 33.88M | 3.19M | | | | | | | 72.47M | | -6.24M | -0.36M | | 108.38M | | 107.84M | 28.89M | -2.02M | | | | | | 83.72M | 74.88M | -2.50M | 22.01M | 0.08M | 0.20M | 414.00M | | 32.66M | 0.03M | | | | 100.09M | | | | 104.35M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 1.19M | 0.20M | 60.19M | 131.97M | 126.77M | 89.44M | 99.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -22.65M | -19.89M | -9.73M | -5.99M | -18.92M | -34.76M | -33.24M | -46.40M | -112.09M | | -34.25M | | -15.58M | -23.77M | -28.70M | -61.45M | -13.76M | -20.79M | -3.95M | -40.49M | -9.24M | -16.53M | -46.20M | -13.38M | -8.43M | -87.52M | -14.34M | -49.66M | -42.96M | -49.01M | -157.82M | -22.23M | 34.12M | -18.62M | 32.77M | -27.43M | -13.95M | -119.69M | -45.15M | -14.03M | -5.73M | -13.06M | -11.37M | -19.05M | -2.85M | -99.58M | -92.26M | -10.66M | -40.12M | -14.89M | -17.25M | -432.43M | -16.05M | -60.30M | -24.76M | 26.38M | -25.94M | -174.81M | -134.61M | -25.87M | -22.30M | -57.17M | -134.81M |
|
Other financing activities
|
| 0.03M | 0.09M | 0.08M | 5.64M | 1.71M | -6.22M | 5.68M | 12.37M | 15.47M | | 2.98M | | 3.99M | 1.48M | 1.51M | 3.63M | -2.33M | 4.81M | 0.88M | 2.61M | 0.54M | -8.53M | -0.04M | 0.02M | -3.81M | -14.44M | | -0.80M | -0.01M | -15.18M | -0.37M | 0.01M | | | -2.17M | 25.41M | | | | 30.97M | 4.74M | 5.07M | 9.81M | 32.58M | 9.18M | 9.14M | 7.81M | 43.78M | 12.18M | 5.57M | 5.36M | 31.65M | 14.11M | 14.52M | 6.80M | 13.17M | 38.63M | 4.73M | 2.02M | 6.07M | 14.61M | 4.07M | 7.30M |
|
Cash from Financing Activities
|
| -18.25M | -17.44M | -16.48M | -23.66M | -34.22M | -35.15M | -11.63M | -32.57M | -59.97M | | -107.86M | | -0.62M | -72.53M | -55.59M | -65.45M | -75.42M | -87.02M | -64.27M | -87.65M | -21.42M | -39.91M | 10.05M | -120.60M | -105.15M | 4.31M | -78.50M | 107.33M | -17.64M | -38.12M | -38.16M | -41.11M | -38.49M | -60.19M | -97.85M | -105.61M | -105.51M | -84.57M | -112.38M | -69.48M | -41.61M | -114.08M | -71.62M | -18.82M | -55.37M | -53.62M | -47.12M | -65.83M | -40.60M | -81.77M | -115.06M | 371.15M | -111.32M | -115.58M | -84.48M | -101.01M | -125.40M | -93.05M | 66.15M | -92.34M | -144.49M | -173.22M | -107.69M |
|
Dividends Paid - Common
|
| 11.45M | 11.45M | 11.88M | 11.87M | 11.83M | 11.78M | 12.99M | 26.00M | 39.00M | | 14.19M | | | 16.58M | 16.41M | 16.29M | 18.62M | 18.50M | 18.28M | 17.87M | 22.33M | 21.92M | 21.69M | 21.03M | 22.62M | 22.02M | 21.53M | 21.15M | 22.99M | 23.03M | 23.07M | 23.37M | 25.66M | 25.59M | 25.42M | 25.38M | 30.56M | 29.54M | 29.06M | 28.76M | 30.68M | 29.14M | 29.13M | 29.17M | 31.00M | 30.38M | 30.34M | 30.13M | 33.36M | 32.55M | 32.46M | 32.35M | 37.58M | 36.89M | 36.80M | 36.73M | 41.28M | 40.42M | 40.28M | 40.16M | 42.98M | 41.93M | 41.57M |
|
Exchange Rate Effect
|
| 2.88M | 0.46M | -0.92M | -5.20M | 5.80M | 0.29M | 3.36M | 5.12M | -3.05M | | 2.69M | | -1.65M | -2.97M | 3.17M | -0.39M | -18.89M | 1.73M | -5.99M | -6.66M | -11.48M | 2.87M | -17.61M | -3.58M | 5.67M | -2.92M | -0.55M | -7.80M | 6.62M | 5.99M | 6.04M | 1.10M | 2.95M | -12.94M | -0.04M | -5.68M | 1.87M | 0.88M | -4.40M | 3.94M | -10.82M | 2.78M | 2.87M | 6.88M | -2.19M | 1.99M | -0.83M | -1.05M | -0.96M | -3.13M | -9.46M | 5.32M | 5.09M | -1.29M | 8.33M | 4.09M | -0.76M | -5.13M | 0.80M | -4.54M | -1.46M | -8.66M | -0.68M |
|
Change in Cash
|
| 59.07M | -17.83M | -11.53M | -2.71M | 8.64M | -16.34M | -24.78M | -28.28M | -44.73M | | -60.26M | | -38.01M | 7.93M | 73.92M | -30.48M | -94.44M | -1.10M | 75.24M | -1.14M | 10.64M | 23.72M | 51.61M | -60.16M | -83.19M | 16.02M | 19.91M | 122.25M | 22.26M | -5.71M | -96.28M | 27.25M | 42.35M | -11.96M | 41.11M | -39.35M | -91.72M | -77.27M | -33.25M | 42.95M | -36.19M | -20.32M | 9.42M | 104.80M | -15.15M | -51.24M | -30.32M | 32.40M | -38.59M | -1.58M | -11.49M | 55.84M | 1.65M | 21.68M | 122.18M | 51.12M | -18.81M | -102.31M | 131.55M | -26.96M | 17.44M | -95.22M | -6.48M |
|
Beginning Cash Balance
|
346.90M | 346.90M | 405.97M | 388.14M | 376.61M | 373.90M | 382.54M | 366.19M | 366.19M | 366.19M | 361.10M | 361.10M | 286.46M | 286.46M | 248.46M | 256.39M | 330.31M | 299.82M | 205.39M | 204.28M | 279.52M | 278.38M | 289.02M | 312.74M | 364.35M | 304.18M | 221.00M | 237.02M | 256.93M | 379.18M | 401.44M | 395.74M | 299.45M | 326.70M | 369.06M | 357.09M | 398.20M | 358.85M | 267.13M | 189.86M | 156.61M | 199.56M | 163.38M | 143.06M | 152.48M | 257.28M | 242.13M | 190.88M | 160.56M | 192.96M | 154.37M | 152.80M | 141.31M | 197.15M | 198.80M | 220.48M | 342.67M | 393.79M | 374.98M | 272.67M | 404.22M | 377.26M | 394.70M | 299.48M |
|
Free Cash Flow
|
| 91.62M | 7.12M | 5.83M | 18.43M | 36.25M | 35.91M | 1.24M | 16.21M | 79.63M | | 66.60M | | -35.29M | 91.29M | 126.40M | 80.48M | -0.88M | 79.53M | 133.97M | 116.09M | 40.33M | 60.52M | 94.40M | 67.08M | 15.83M | 86.27M | 98.70M | 61.88M | 64.20M | 59.35M | 82.84M | 66.79M | 29.12M | 63.05M | 88.86M | 76.88M | 9.63M | 105.84M | 111.64M | 106.45M | 10.14M | 90.86M | 77.44M | 113.72M | 35.33M | 82.14M | 91.22M | 93.85M | 24.42M | 82.28M | 112.58M | 92.22M | 105.14M | 177.08M | 197.20M | 97.13M | 107.04M | 147.55M | 163.48M | 64.31M | 158.74M | 118.39M | 205.05M |
|
Net Cash Flow
|
| 56.19M | -18.29M | -10.61M | 2.49M | 2.83M | -16.64M | -28.14M | -33.40M | -41.68M | | -62.95M | | -36.35M | 10.90M | 70.75M | -30.09M | -75.55M | -2.83M | 81.23M | 5.51M | 22.12M | 20.85M | 69.22M | -56.58M | -88.86M | 18.95M | 20.46M | 130.06M | 15.64M | -11.69M | -102.32M | 26.15M | 39.41M | 0.98M | 41.15M | -33.67M | -93.58M | -78.16M | -28.85M | 39.01M | -25.37M | -23.10M | 6.56M | 97.92M | -12.96M | -53.23M | -29.49M | 33.45M | -37.62M | 1.55M | -2.03M | 50.52M | -3.43M | 22.97M | 113.86M | 47.03M | -18.05M | -97.17M | 130.74M | -22.42M | 18.90M | -86.56M | -5.80M |