|
Net Income
|
| | | | | 6.40M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | -0.29M | 0.31M | -0.36M | 0.09M | -0.06M | 7.97M | 17.48M | 18.19M | 17.18M | 21.64M | 24.59M | 24.13M | 21.04M | 24.49M | 28.96M | 33.13M | 29.47M | 33.16M | 42.46M | 37.58M | 33.04M | 33.47M | 47.94M | 39.93M | 37.32M | 44.66M | 52.52M | 47.73M | 52.46M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 52.68M | 73.63M | 59.86M | 54.94M | 63.81M | 72.61M | 64.94M | 71.49M | 61.26M | 15.05M | 71.18M | 68.24M |
|
Share-based Compensation
|
2.04M | 2.11M | 2.15M | 2.11M | 2.19M | 2,306.00M | 2.13M | 2.34M | 2.29M | 0.81M | 1.90M | 1.86M | 1.96M | 2.07M | 2.16M | 2.20M | 2.00M | 2.18M | 2.24M | 2.46M | 2.32M | 2.33M | 2.53M | 2.59M | 3.04M | 3.05M | 3.25M | 3.24M | 3.49M | 3.44M | 3.70M | 3.88M | 3.94M | 3.52M | 3.52M | 3.43M | 3.95M | 3.65M | 3.95M | 4.30M | 5.20M | 5.93M | 7.94M | 6.22M | 6.68M | 5.79M | 6.45M | 6.69M | 7.42M | 6.13M | 6.75M | 7.00M | 8.10M | 6.50M | 7.35M | 7.91M | 7.49M | 6.89M | 7.48M | 7.33M | 7.30M | 8.33M | 8.29M | 5.76M | 7.70M | 8.43M | 8.83M |
|
Deferred Taxes
|
| | | | | | 3.75M | 4.79M | 4.03M | 5.75M | 4.72M | 1.63M | 2.62M | -0.00M | -0.66M | -2.60M | 2.76M | -0.50M | -1.59M | -2.00M | 2.16M | 0.39M | -0.97M | -1.95M | 1.72M | -0.86M | -2.11M | -1.17M | 2.33M | -2.02M | -1.69M | -1.19M | 1.83M | -0.43M | -1.07M | 6.26M | 2.06M | -0.61M | -1.29M | -1.33M | 2.02M | -0.39M | -1.56M | 2.60M | 2.73M | 2.01M | 3.91M | 1.44M | 0.59M | 1.01M | 1.44M | 0.08M | -0.64M | -1.52M | -1.18M | -3.20M | -1.43M | -1.01M | -3.06M | -0.31M | -1.34M | -1.12M | 0.64M | -2.06M | -0.12M | -0.58M | 16.86M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.57M | | | | 0.50M | | | | 0.38M | | | | 0.29M | | | | 0.24M | | | | 0.19M | | | | 0.14M | | | | 0.11M | | | | 0.13M | | | | 0.17M | | | | 0.11M | | | | 0.06M | | | | 0.10M | | | | 0.09M | | | |
|
Gains from Investment Securities
|
0.05M | 0.05M | 0.11M | 0.62M | 0.49M | 0.57M | 0.57M | 0.59M | 4.42M | 1.56M | 3.59M | 0.60M | 5.82M | 14.19M | | | 5.00M | 7.61M | 5.28M | 12.87M | 4.93M | 0.04M | 0.04M | 28.62M | 4.15M | 0.10M | 0.21M | 46.42M | 5.23M | -14.45M | -0.82M | 68.31M | 7.64M | 5.30M | 3.80M | 29.20M | 7.62M | 0.10M | 1.70M | 39.27M | 11.80M | 0.40M | 3.50M | 33.49M | 21.24M | 5.70M | 5.90M | 6.56M | 27.42M | 5.60M | 1.70M | 21.33M | 2.48M | 2.48M | 0.10M | 19.59M | 2.44M | 43.31M | 19.34M | 11.67M | 37.19M | 10.02M | 28.84M | 20.89M | 2.42M | 0.33M | 18.91M |
|
Asset Writedowns and Impairment
|
| | | | | | 0.08M | 0.21M | -0.06M | -0.06M | 0.18M | 1.12M | 0.35M | 0.09M | -0.04M | 0.11M | 0.04M | 0.14M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 1.02M | | | | 0.93M | | | | 0.79M | | | | 0.62M | | | | 71.05M | | | | 0.20M | | | | 112.29M | | | | 134.40M | | | | 0.06M | | | | 3.97M | | | | 6.21M | | | | 0.12M | | | |
|
Cash from Operations
|
| | | | | | 19.03M | 22.56M | 1.07M | 18.34M | 27.38M | 18.69M | 13.37M | 12.52M | 27.38M | 28.31M | 10.28M | 19.97M | 37.08M | 23.55M | 10.15M | 26.27M | 32.18M | 41.36M | 10.03M | 30.56M | 35.74M | 48.17M | -52.74M | 32.65M | 53.24M | 56.61M | 30.55M | 38.57M | 52.47M | 46.45M | 31.44M | 54.38M | 67.99M | 70.11M | 39.37M | 69.73M | 67.69M | 89.14M | 120.37M | 104.85M | -48.35M | 227.62M | -23.16M | 96.73M | 62.81M | 145.71M | -23.73M | 93.64M | 85.10M | 134.23M | 7.53M | 105.39M | 79.16M | 141.69M | -4.95M | 118.85M | 95.09M | 176.25M | 29.63M | 103.71M | 90.16M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.54M | 1.47M | 1.49M | 1.65M | 1.68M | 1.82M | 1.70M | 1.66M | 1.70M | 1.69M | 1.74M | 1.60M | 1.40M | 1.23M | 1.48M | 1.37M | 1.35M | 1.49M | 1.65M | 1.60M | 1.64M | 1.79M | 1.61M | 1.76M | 1.86M | 1.92M |
|
Depreciation & Amortization (CF)
|
| | | | | 1.62M | 1.56M | 1.55M | 1.56M | 1.63M | 1.80M | 1.79M | 1.85M | 1.96M | 2.08M | 2.34M | 2.57M | 4.50M | 3.56M | 3.75M | 4.12M | 4.35M | 4.48M | 4.42M | 4.61M | 4.60M | 4.64M | 4.68M | 4.68M | 4.54M | 4.33M | 4.29M | 4.69M | 4.79M | 4.58M | 5.21M | 5.27M | 5.79M | 6.17M | 5.85M | 6.08M | 6.34M | 6.70M | 7.73M | 8.07M | 8.30M | 9.03M | 10.59M | 11.78M | 13.10M | 13.96M | 14.61M | 15.17M | 15.24M | 15.30M | 15.73M | 16.46M | 17.00M | 17.56M | 19.53M | 18.20M | 18.36M | 18.73M | 18.54M | 18.24M | 19.20M | 19.66M |
|
Change in Receivables
|
| | | | | | 3.31M | -1.43M | 4.32M | 4.37M | -2.46M | 5.43M | -2.78M | 0.26M | 0.17M | -2.26M | 1.14M | 6.29M | -2.66M | -3.06M | 4.92M | 1.84M | -4.44M | -3.15M | 12.29M | 0.91M | 2.40M | -8.85M | 12.35M | 10.33M | -6.24M | -6.01M | 6.11M | -1.44M | 7.87M | -10.18M | 14.96M | -5.61M | 0.21M | -4.44M | 13.45M | -4.57M | 6.60M | -12.52M | 31.64M | 5.82M | -17.23M | -2.22M | 7.88M | -0.45M | -19.25M | -3.78M | 11.70M | 12.03M | 0.28M | -8.88M | 21.93M | -8.86M | -1.43M | -4.53M | 10.49M | -7.61M | 8.79M | -7.95M | 16.41M | -3.27M | -2.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.23M | -0.84M | 2.14M | -0.34M | 1.52M | 0.10M | -9.96M | 25.42M | -3.05M | 6.34M | -9.96M | 5.82M | -6.01M | -2.84M | 9.22M | -4.42M | -56.39M | -6.88M | 0.64M | -5.32M | 5.50M | -11.06M | 11.14M | -52.94M | 0.12M | -1.45M | -1.00M | 51.87M | 0.63M | 0.39M | 23.28M | 0.95M | 0.53M | 0.17M | -0.07M | | -0.84M | 1.02M | -0.38M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.79M | 174.94M | -29.96M | 25.14M | -74.11M | 229.15M | -83.27M | -38.33M | -32.89M | 12.28M | -34.03M | 80.46M | 169.21M | -71.14M | -73.27M | -117.31M | -56.51M | 96.28M | 3.69M | 39.16M |
|
Change in Accured Expenses
|
| | | | | | 8.46M | 0.82M | -11.82M | 5.96M | 3.74M | 3.75M | -13.61M | 4.69M | 4.93M | 6.32M | -14.97M | 6.90M | 9.00M | 3.08M | -17.82M | 6.01M | 6.19M | 6.93M | -16.35M | 7.15M | 6.73M | 6.46M | -18.39M | 9.30M | 11.73M | 2.84M | -20.91M | 9.21M | 7.95M | 5.47M | -20.89M | 8.00M | 7.86M | 19.56M | -22.35M | 9.97M | 8.41M | 12.28M | -25.44M | 17.50M | 15.31M | 7.58M | -34.10M | 11.05M | 9.77M | 10.67M | -33.55M | 9.52M | 9.53M | 25.89M | -31.57M | 10.82M | 8.34M | 5.18M | -29.02M | 11.17M | 10.05M | 14.84M | -34.31M | 14.61M | 10.86M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | 0.69M | 3.46M | -0.89M | -2.68M | 2.48M | 3.71M | -2.37M | -2.65M | 0.37M | 6.03M | -7.88M | 1.01M | 4.06M | 7.37M | -10.43M | -0.21M | 9.05M | 4.30M | -5.47M | 0.41M | 3.72M | 2.27M | -5.93M | 0.38M | 3.47M | 1.95M | 1.89M | 6.26M | 6.09M | 4.81M | -7.92M | 2.19M | -4.72M | 3.05M | -13.22M | 1.84M | 3.57M | 10.90M | -18.62M | 3.80M | -10.77M | -4.00M | -1.20M | 0.05M | 1.87M | 77.30M | 14.11M | -9.19M |
|
Other Working Capital Changes
|
| | | | | | 0.60M | -0.20M | 0.90M | 3.48M | 2.14M | -2.44M | -1.67M | 6.91M | -5.50M | -0.20M | -1.04M | 3.25M | -4.06M | 3.70M | -1.31M | 3.00M | -2.93M | -2.10M | 0.54M | 5.37M | -5.56M | 2.31M | 3.00M | 0.57M | -1.42M | -0.03M | 2.15M | 7.26M | -4.90M | 2.54M | 0.89M | 1.44M | -1.21M | 2.67M | -5.26M | 3.84M | -2.43M | 8.48M | -8.54M | 2.42M | 1.46M | -1.12M | -3.08M | 7.71M | -9.96M | -1.66M | 2.44M | 1.19M | 1.06M | -11.07M | -3.16M | 15.58M | 5.83M | -6.34M | -2.15M | -2.12M | -2.37M | -2.08M | -5.57M | 1.20M | -2.29M |
|
Capital Expenditures
|
| | | | | | 0.86M | 0.52M | 0.84M | 0.95M | 1.11M | 1.17M | 1.30M | 1.26M | 2.40M | 0.25M | 1.37M | 6.05M | 1.94M | 5.98M | 2.57M | 2.40M | 2.44M | 2.75M | 2.65M | 2.16M | 2.70M | 3.07M | 3.04M | 3.11M | 2.92M | 3.06M | 4.15M | 2.52M | 3.43M | 3.38M | 3.59M | 12.45M | 7.79M | 12.07M | 3.18M | 4.13M | 6.55M | 8.54M | 6.78M | 6.22M | 8.12M | 9.49M | 8.07M | 8.38M | 8.19M | 8.47M | 9.43M | 9.14M | 8.55M | 11.62M | 10.69M | 11.03M | 10.09M | 11.32M | 13.96M | 10.50M | 11.33M | 10.83M | 15.03M | 11.51M | 11.49M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 37.12M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 26.27M | 9.92M | 4.33M | 5.54M | 10.97M | 6.57M | 21.50M | 3.50M | -9.54M | 8.20M | 30.90M | | | | 3.75M | 1.66M | 8.13M | 4.04M | 10.52M | 4.81M | 9.72M | 10.20M | 12.00M | 8.00M | 12.03M | 14.32M | 46.48M | 54.87M | 44.94M | 41.50M | 51.00M | 101.33M | 103.97M | 77.49M | 67.60M | 63.27M | 25.93M | 14.13M | 45.15M | 23.44M | 102.06M | | | | | | | | | | 1.05M | 0.92M | 1.34M | 1.14M | 4.30M | 3.16M | 1.53M | 3.44M | 5.27M | 1.98M | 1.17M |
|
Cash from Investing Activities
|
| | | | | | -0.98M | -0.02M | -8.66M | 2.65M | -2.78M | 0.21M | 15.89M | -0.88M | -1.21M | 1.23M | -5.54M | -6.83M | -48.20M | -8.55M | -0.45M | -7.08M | 6.07M | -11.56M | -1.05M | -9.89M | -32.58M | 5.56M | 6.34M | -4.35M | -25.89M | -29.28M | -29.01M | -25.33M | -13.57M | 14.25M | -12.73M | -16.68M | -7.57M | -13.31M | 10.56M | -21.30M | -4.55M | -106.76M | 24.56M | -11.63M | 90.19M | -34.25M | -12.33M | -31.01M | -12.95M | -11.40M | -10.82M | -44.82M | -12.51M | -18.12M | -32.75M | -15.01M | -15.85M | -91.67M | -15.83M | -17.92M | -41.52M | -11.67M | -17.15M | -51.03M | -11.82M |
|
Other financing activities
|
| | | | | | 0.43M | 0.71M | 2.83M | 0.10M | 2.54M | 1.83M | 2.16M | 11.52M | -0.04M | 6.36M | 1.93M | 0.72M | 0.42M | 1.96M | 2.25M | 0.32M | 0.63M | 1.82M | 2.67M | 1.08M | 0.45M | 0.29M | 5.23M | 3.34M | 0.59M | 0.29M | 7.64M | 0.47M | 4.79M | 14.79M | 7.62M | 0.38M | -0.06M | 15.98M | 11.80M | 0.26M | 6.21M | 7.55M | 21.24M | 6.54M | 6.78M | 7.86M | 27.42M | 6.86M | -0.91M | 0.52M | 20.29M | -0.34M | 2.25M | 1.20M | 20.49M | 0.15M | -0.22M | 5.41M | 14.89M | 0.21M | 0.16M | 0.93M | 9.53M | 0.32M | 6.92M |
|
Cash from Financing Activities
|
| | | | | | -22.77M | -5.94M | -0.44M | -1.65M | -2.44M | -6.68M | -78.72M | -1.75M | -5.12M | -50.59M | -7.93M | -3.46M | -4.00M | -1.69M | -11.92M | -15.59M | -16.46M | -16.26M | -17.24M | -11.58M | -12.12M | -14.42M | -15.32M | -12.84M | -18.39M | -18.75M | -31.70M | -23.75M | -28.88M | -32.73M | -29.45M | -22.43M | -20.55M | -20.24M | -36.23M | -22.30M | -27.53M | -32.04M | -49.82M | -34.17M | -33.38M | -27.74M | -18.85M | -73.92M | -26.85M | -70.16M | -86.47M | -100.58M | -28.43M | -26.90M | -48.14M | -39.53M | -23.11M | -36.27M | -52.54M | -61.47M | -42.45M | -44.91M | -77.07M | -65.25M | -81.61M |
|
Dividends Paid - Common
|
| | | | | | 2.66M | 2.59M | 3.39M | 3.42M | 3.43M | 3.45M | 4.20M | 4.08M | 4.11M | 51.65M | 5.41M | 4.85M | 4.77M | 4.81M | 6.23M | 5.93M | 5.90M | 5.88M | 7.52M | 7.34M | 7.34M | 7.33M | 9.73M | 9.59M | 9.60M | 9.58M | 12.36M | 12.18M | 12.18M | 12.17M | 15.81M | 15.54M | 15.54M | 15.54M | 19.41M | 18.91M | 18.91M | 19.00M | 23.24M | 22.42M | 22.44M | 22.46M | 25.45M | 24.78M | 24.76M | 24.79M | 27.43M | 26.10M | 26.33M | 26.09M | 28.36M | 26.89M | 26.89M | 27.52M | 29.48M | 27.82M | 27.70M | 27.70M | 29.46M | 28.24M | 29.45M |
|
Dividends Paid - Preferred
|
| | | | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | -0.06M | -0.36M | -0.40M | -0.14M | -0.31M | -0.23M | -0.36M | -0.11M | -0.54M | -0.14M | 0.20M | -0.13M | -0.69M | -0.29M | -0.43M | -0.49M | 0.16M | 0.28M | 0.38M | -0.88M | 0.07M | 0.04M | -0.00M | -0.18M | -0.80M | -1.78M | -0.42M | 1.00M | 0.83M | 0.05M | -0.11M | -0.74M | -0.47M | -0.31M | 0.94M | -0.92M | -1.28M | 2.27M | -3.36M | -0.32M | 4.11M | 5.12M | -1.03M | 0.76M | -4.46M | -2.38M | -4.36M | -19.54M | -4.22M | 14.63M | 3.35M | 3.84M | -8.63M | 9.04M | -3.19M | -0.49M | 14.76M | -19.22M | 8.58M | 18.56M | -4.42M |
|
Change in Cash
|
| | | | | | -4.78M | 16.25M | -8.43M | 19.20M | 21.85M | 12.00M | -49.81M | 9.79M | 20.51M | -21.19M | -2.99M | 9.55M | -15.80M | 13.03M | -2.65M | 3.11M | 21.95M | 13.82M | -7.88M | 8.21M | -8.89M | 39.35M | -61.73M | 15.28M | 8.17M | 6.80M | -30.59M | -9.51M | 10.85M | 28.02M | -10.85M | 14.52M | 39.40M | 36.24M | 14.65M | 25.21M | 34.33M | -47.39M | 91.74M | 58.74M | 12.57M | 170.75M | -55.37M | -7.44M | 18.56M | 61.77M | -125.37M | -71.30M | 39.94M | 103.83M | -70.02M | 54.69M | 31.57M | 22.78M | -76.51M | 38.97M | 25.88M | 100.45M | -56.01M | 6.00M | -7.68M |
|
Beginning Cash Balance
|
109.82M | 88.74M | 106.13M | 103.34M | 104.55M | 113.53M | 129.78M | 108.75M | 124.99M | 116.57M | 135.77M | 157.62M | 169.62M | 119.81M | 129.59M | 150.10M | 128.91M | 125.92M | 134.81M | 119.67M | 132.69M | 130.04M | 133.15M | 155.10M | 168.92M | 161.05M | 169.26M | 160.38M | 199.73M | 138.00M | 153.28M | 161.44M | 168.24M | 137.66M | 128.14M | 138.99M | 167.01M | 156.17M | 170.69M | 210.09M | 246.31M | 260.97M | 286.20M | 317.51M | 272.07M | 345.41M | 297.80M | 290.11M | 446.28M | 421.05M | 414.16M | 444.97M | 489.94M | 361.85M | 278.76M | 326.91M | 402.80M | 341.80M | 388.93M | 428.50M | 453.19M | 395.10M | 420.47M | 444.02M | 542.23M | 456.84M | 480.98M |
|
Free Cash Flow
|
| | | | | | 18.17M | 22.04M | 0.22M | 17.39M | 26.27M | 17.52M | 12.08M | 11.26M | 24.98M | 28.06M | 8.91M | 13.92M | 35.14M | 17.57M | 7.58M | 23.86M | 29.74M | 38.62M | 7.38M | 28.40M | 33.04M | 45.10M | -55.78M | 29.54M | 50.32M | 53.55M | 26.40M | 36.05M | 49.04M | 43.08M | 27.85M | 41.93M | 60.21M | 58.04M | 36.19M | 65.61M | 61.14M | 80.60M | 113.59M | 98.63M | -56.47M | 218.13M | -31.23M | 88.34M | 54.62M | 137.24M | -33.16M | 84.50M | 76.55M | 122.61M | -3.16M | 94.37M | 69.07M | 130.37M | -18.91M | 108.35M | 83.76M | 165.41M | 14.60M | 92.20M | 78.67M |
|
Net Cash Flow
|
| | | | | | -4.72M | 16.61M | -8.03M | 19.34M | 22.17M | 12.22M | -49.45M | 9.89M | 21.05M | -21.05M | -3.19M | 9.68M | -15.11M | 13.31M | -2.22M | 3.60M | 21.78M | 13.54M | -8.26M | 9.09M | -8.96M | 39.31M | -61.73M | 15.46M | 8.96M | 8.58M | -30.16M | -10.51M | 10.02M | 27.97M | -10.73M | 15.26M | 39.87M | 36.55M | 13.70M | 26.13M | 35.61M | -49.66M | 95.10M | 59.05M | 8.46M | 165.63M | -54.34M | -8.20M | 23.02M | 64.15M | -121.02M | -51.77M | 44.16M | 89.21M | -73.37M | 50.85M | 40.20M | 13.74M | -73.32M | 39.45M | 11.12M | 119.67M | -64.58M | -12.56M | -3.26M |