|
Net Income
|
| 71.28M | | | | | 43.41M | 32.39M | 20.12M | 46.84M | 53.00M | 60.63M | 35.04M | 50.69M | 82.94M | 97.81M | 23.85M | 68.18M | 90.15M | 99.45M | 39.06M | 93.39M | 116.47M | 134.00M | 65.30M | 91.68M | 117.39M | 150.89M | 102.92M | 147.88M | 162.10M | 124.62M | 166.05M | 203.17M | 195.82M | 232.16M | 188.41M | 210.21M | 223.79M | 256.14M | 175.70M | 164.07M | 256.47M | 305.00M | 248.76M | 321.30M | 332.08M | 334.58M | 426.10M | 433.31M | 411.39M | 454.77M | 344.35M | 404.03M | 433.16M | 410.07M | 394.27M | 400.90M | 429.32M | 457.43M | 299.58M | 333.74M | 342.69M | 363.81M |
|
Share-based Compensation
|
5.68M | 15.15M | 19.92M | 12.39M | 15.58M | 16.12M | 16.26M | 16.51M | 16.44M | 16.73M | 16.96M | 14.71M | 8.06M | 10.59M | 11.73M | 3.91M | 10.70M | 15.94M | 18.23M | 18.35M | 13.40M | 12.90M | 13.57M | 14.22M | 10.55M | 10.83M | 11.08M | 11.14M | 10.59M | 10.88M | 11.21M | 11.88M | 9.51M | 18.59M | 23.59M | 24.01M | 19.33M | 18.58M | 20.77M | 19.85M | 7.49M | 14.43M | 13.64M | 15.23M | 14.47M | 13.38M | 15.01M | 15.38M | 11.67M | 20.09M | 26.69M | 24.10M | 22.28M | 25.16M | 26.05M | 26.02M | 17.14M | 18.10M | 19.22M | 19.46M | 18.53M | 17.81M | 17.36M | 15.52M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
8.69M | 1.02M | 7.71M | 147.58M | 10.63M | 3.40M | 8.70M | 119.65M | 0.65M | 14.39M | 21.01M | 65.28M | 3.24M | 11.80M | 40.17M | 58.02M | 28.66M | 1.23M | 1.23M | 60.07M | 14.46M | 38.32M | 71.06M | 70.83M | 16.52M | 73.56M | 58.04M | 70.87M | 7.08M | 92.29M | 70.58M | 90.28M | 3.33M | 82.94M | 39.49M | 55.40M | 2.32M | 0.01M | 0.19M | 44.80M | 2.44M | 0.21M | 0.25M | 76.86M | 2.63M | 0.33M | 0.35M | 99.53M | 2.54M | 0.37M | 0.38M | 125.94M | 5.42M | 0.41M | 0.42M | 94.55M | 6.89M | 0.59M | 0.75M | 102.59M | 3.86M | 1.15M | 1.19M | 84.13M |
|
Asset Writedowns and Impairment
|
-1.92M | 0.97M | 0.30M | 4.92M | 1.35M | 2.72M | 2.73M | 4.45M | -1.04M | -0.12M | 0.92M | 2.25M | -1.01M | 5.00M | 0.60M | -9.90M | 1.98M | -5.64M | -0.45M | 3.88M | 0.03M | -5.78M | -4.18M | -1.13M | -1.30M | -0.13M | 0.01M | -2.84M | 1.72M | 1.85M | -0.17M | -2.16M | -0.21M | 0.26M | 9.27M | 2.45M | 0.54M | -0.56M | -0.43M | -0.22M | 36.34M | 1.12M | -4.70M | -4.67M | -6.18M | -7.17M | -4.12M | -3.35M | -5.92M | -0.42M | 8.82M | 25.98M | -3.07M | -6.93M | 3.78M | 3.31M | -7.47M | -1.32M | 3.92M | 12.04M | 8.12M | 13.15M | 18.87M | 35.74M |
|
Non-cash Items
|
| | | | | | | 0.26M | | | | 153.57M | | | | 190.66M | | 0.18M | 0.18M | 0.35M | | | | 0.27M | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-118.16M | 51.86M | -19.29M | 140.99M | -9.03M | -16.19M | 20.64M | 6.04M | 90.84M | -18.45M | 106.06M | 85.93M | -78.09M | -12.42M | 178.68M | 182.06M | -15.79M | -1.29M | -24.78M | 226.41M | -1.60M | -38.81M | 55.99M | 211.12M | -39.99M | 52.56M | 89.86M | 290.55M | 108.26M | 69.95M | 157.44M | 234.71M | 78.03M | 91.42M | 322.37M | 231.31M | 227.85M | 74.76M | 206.82M | 357.10M | 68.44M | 302.23M | 208.67M | 345.93M | 328.26M | 192.76M | 461.27M | 260.10M | 309.33M | 137.88M | 605.70M | 817.20M | 315.52M | 28.68M | 658.08M | 495.71M | 146.46M | 232.69M | 358.26M | 637.05M | 207.78M | 35.10M | 438.71M | 439.73M |
|
Depreciation & Amortization (CF)
|
1.88M | 1.85M | 1.82M | 1.72M | 1.60M | 1.64M | 1.71M | 1.72M | 1.80M | 1.93M | 2.09M | 2.28M | 2.77M | 3.08M | 3.53M | 4.02M | 3.71M | 4.22M | 4.66M | 5.03M | 5.28M | 5.46M | 5.44M | 5.35M | 5.45M | 5.49M | 5.66M | 5.68M | 5.70M | 5.79M | 5.59M | 5.58M | 5.04M | 4.99M | 5.03M | 5.12M | 5.06M | 5.08M | 5.22M | 5.45M | 5.62M | 5.63M | 5.55M | 5.19M | 5.20M | 4.83M | 4.68M | 4.74M | 4.46M | 4.53M | 4.25M | 4.16M | 4.19M | 4.22M | 4.18M | 4.33M | 4.38M | 4.36M | 4.68M | 4.95M | 5.78M | 5.69M | 6.10M | 6.94M |
|
Change in Receivables
|
-0.25M | 6.42M | -4.27M | -3.43M | -0.10M | 0.59M | -0.58M | -0.37M | -0.79M | 3.79M | 0.26M | -1.45M | 5.21M | 0.38M | -1.69M | -3.65M | 0.28M | 5.27M | -3.79M | -1.22M | -0.22M | 7.17M | -6.96M | 1.54M | 4.02M | 3.38M | -4.49M | 5.87M | -0.67M | 2.34M | -1.71M | 0.38M | 4.58M | 5.83M | -3.39M | -6.02M | 12.01M | -2.41M | -1.12M | -11.23M | 33.19M | -30.36M | 0.23M | -1.39M | 4.24M | 0.08M | -1.98M | -4.30M | 13.78M | 2.61M | 52.74M | -41.75M | -9.80M | 5.62M | 21.81M | 42.02M | -57.64M | 8.16M | 2.48M | -15.67M | 18.17M | -1.29M | -5.97M | 46.47M |
|
Change in Inventory
|
81.19M | -79.21M | 138.29M | -131.50M | 61.42M | 42.13M | 44.86M | -48.89M | 99.64M | 64.69M | -1.82M | -64.76M | 159.85M | 96.69M | -24.86M | -178.81M | 102.73M | 109.77M | 59.95M | -144.73M | 84.21M | 129.62M | 75.92M | -154.95M | 254.64M | -13.93M | 69.12M | -224.63M | 140.33M | 132.52M | 11.61M | -130.36M | 98.19M | 89.22M | -12.54M | -167.96M | 28.06M | 116.56M | 98.72M | -149.16M | 168.35M | 87.50M | 160.64M | -54.10M | 120.71M | 143.58M | -109.85M | 83.84M | 246.27M | 185.11M | -208.30M | -382.17M | 77.27M | 154.55M | -16.32M | -53.62M | 166.88M | 127.39M | 12.98M | -198.69M | 51.66M | 59.67M | -38.62M | -407.87M |
|
Change in Accured Expenses
|
23.40M | 67.75M | -1.97M | -32.44M | -27.04M | 56.14M | 11.90M | -43.98M | 32.02M | 38.53M | 28.05M | -26.67M | 13.16M | 93.56M | 7.68M | -1.27M | -37.23M | 71.20M | -11.75M | -22.16M | -31.98M | 98.50M | 12.41M | -23.53M | -1.38M | 36.74M | 24.38M | -1.20M | -37.55M | 34.54M | 18.12M | -4.32M | -25.04M | 13.70M | 12.53M | -31.91M | 21.15M | 11.62M | -4.78M | 5.93M | -39.44M | 65.95M | 83.41M | 58.75M | 33.62M | -25.68M | -52.91M | 25.02M | 127.08M | -101.37M | 16.37M | -55.86M | 50.61M | -140.42M | 84.15M | 54.77M | -46.91M | 41.84M | -54.34M | -23.80M | 55.50M | -134.74M | -1.88M | -61.15M |
|
Other Working Capital Changes
|
11.39M | -13.24M | -3.58M | 26.07M | -3.50M | -5.94M | 4.24M | 6.10M | 8.61M | -0.34M | 3.05M | 27.14M | 6.88M | 2.69M | 12.97M | -25.04M | 18.08M | 9.22M | -8.90M | -12.67M | 19.21M | 12.42M | -6.31M | -29.83M | 15.59M | 15.19M | 2.95M | -22.46M | 26.12M | 17.33M | -3.40M | -12.25M | 17.45M | 4.55M | -4.36M | -29.43M | -6.10M | 14.06M | -3.27M | 3.54M | -15.61M | 41.74M | 53.11M | 29.64M | 73.69M | 50.99M | 16.15M | 35.87M | 35.72M | -14.06M | -62.96M | -62.36M | 21.43M | 33.53M | -13.45M | -63.68M | 20.89M | 13.94M | -10.66M | -35.68M | -7.18M | -20.60M | -17.79M | -28.14M |
|
Capital Expenditures
|
0.88M | 2.04M | 1.39M | 2.63M | 1.01M | 6.47M | 1.20M | 2.77M | 2.90M | 3.10M | 4.37M | 2.00M | 3.46M | 4.63M | 5.98M | 4.95M | 5.43M | 15.37M | 6.52M | 4.35M | 4.89M | 3.69M | 4.88M | 4.81M | 5.43M | 6.34M | 4.74M | 5.86M | 5.16M | 4.62M | 5.89M | 4.60M | 3.11M | 6.14M | 5.57M | 4.85M | 5.29M | 5.41M | 6.04M | 5.96M | 3.51M | 4.71M | 4.11M | 3.79M | 3.10M | 3.52M | 5.33M | 5.93M | 4.06M | 4.70M | 3.22M | 6.46M | 2.71M | 8.73M | 7.08M | 6.35M | 8.98M | 6.43M | 8.21M | 5.59M | 7.06M | 8.30M | 5.45M | 3.70M |
|
Sales of Property, Plant and Equipment
|
0.12M | 0.15M | 0.24M | 0.15M | 0.17M | 0.14M | 0.09M | 0.12M | 0.15M | 0.11M | 0.09M | -0.03M | 0.12M | 0.14M | 0.12M | 0.23M | 0.14M | 0.22M | 0.26M | 0.40M | 0.14M | 0.20M | 0.14M | 0.21M | 0.20M | 0.25M | 0.26M | 0.30M | 0.18M | 0.29M | 0.19M | 0.18M | 0.20M | 0.23M | 0.32M | 0.52M | 0.48M | 0.58M | 0.45M | 0.35M | 0.25M | 0.20M | 0.22M | 0.33M | 0.37M | 0.29M | 0.16M | 0.16M | 0.21M | 0.14M | 0.21M | 0.18M | 0.18M | 1.85M | 0.18M | 0.15M | 2.25M | 0.20M | 0.30M | 0.29M | 0.21M | 0.24M | 0.27M | 0.20M |
|
Divestments
|
| | | | | | | 1.15M | 2.45M | 1.97M | 1.32M | -1.05M | 0.33M | 1.79M | 4.01M | 0.65M | 5.30M | 2.99M | 0.43M | 2.86M | 6.15M | 4.41M | 3.37M | 4.56M | 4.02M | 2.99M | 2.16M | 2.51M | 2.16M | 3.08M | 2.43M | 0.36M | 2.48M | 3.54M | 1.85M | 2.64M | 3.26M | 3.91M | 1.07M | 0.01M | | | | 11.62M | | | | | | | | | 0.18M | | | | | 2.71M | | | | | | |
|
Change in Acquisitions & Divestments
|
194.53M | | 150.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
92.77M | -52.89M | 148.85M | 23.71M | 3.54M | -64.97M | 1.06M | -1.50M | -0.29M | -2.02M | -2.95M | -17.34M | -14.01M | -2.70M | -1.85M | -15.92M | 0.01M | -12.16M | -5.83M | -1.09M | 0.54M | 0.53M | -1.68M | -0.41M | -1.35M | -3.29M | -2.66M | -3.05M | -3.28M | -1.25M | -3.27M | -7.40M | -0.44M | -2.65M | -3.40M | -1.69M | -1.88M | -0.92M | -4.52M | -5.96M | -3.26M | -4.55M | -4.29M | 8.17M | -3.39M | -3.23M | -5.36M | -6.19M | -4.32M | -13.31M | -3.01M | -6.79M | -2.92M | -7.54M | -6.90M | -6.75M | -6.73M | -4.41M | -8.65M | -6.76M | -15.02M | -35.25M | -7.11M | -13.83M |
|
Other financing activities
|
31.91M | 26.65M | 3.10M | 1.90M | 17.81M | 3.58M | -0.12M | 1.56M | 0.88M | 3.83M | 0.98M | 8.63M | 23.10M | 0.63M | 0.08M | -3.17M | 5.70M | 0.35M | 0.74M | 2.65M | 8.00M | 1.90M | 4.57M | 8.85M | 6.28M | 2.39M | 2.27M | 2.71M | | | | | | | | | | | | | | | 1.17M | 0.31M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
117.54M | -250.38M | -164.60M | -26.79M | 32.04M | -208.74M | -454.98M | -20.87M | 3.82M | 38.58M | 382.18M | 6.37M | 26.32M | -294.19M | -141.06M | -114.08M | 28.85M | -312.16M | -56.80M | -146.19M | -11.84M | 3.35M | -164.43M | -172.86M | -64.99M | -3.76M | -189.27M | -159.37M | -10.28M | -31.26M | -58.41M | -181.69M | -316.44M | -81.01M | -144.89M | -129.92M | -117.53M | -8.13M | 7.36M | -306.39M | -107.72M | 612.05M | 360.10M | -136.79M | -320.13M | -339.23M | -372.67M | -364.98M | -714.90M | -787.70M | -345.29M | -57.24M | -28.53M | -121.68M | -439.25M | -243.51M | -430.38M | -624.13M | -309.89M | -534.29M | -569.52M | -457.84M | -237.92M | -492.62M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 0.65M | 0.30M | | | | 0.15M | | 0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
92.14M | -251.41M | -35.04M | 137.91M | 26.55M | -289.90M | -433.27M | -16.33M | 94.36M | 18.10M | 485.29M | 74.96M | -65.78M | -309.31M | 35.77M | 52.06M | 13.07M | -325.62M | -87.41M | 79.13M | -12.91M | -34.93M | -110.12M | 37.85M | -106.33M | 45.51M | -102.07M | 128.13M | 94.70M | 37.44M | 95.76M | 45.62M | -238.85M | 7.77M | 174.07M | 99.70M | 108.45M | 65.71M | 209.65M | 44.74M | -42.54M | 909.73M | 564.48M | 217.31M | 4.74M | -149.69M | 83.23M | -111.08M | -409.89M | -663.13M | 257.40M | 753.16M | 284.07M | -100.54M | 211.94M | 245.45M | -290.65M | -395.85M | 39.72M | 96.00M | -376.76M | -457.99M | 193.68M | -66.72M |
|
Free Cash Flow
|
-119.04M | 49.82M | -20.68M | 138.35M | -10.04M | -22.66M | 19.45M | 3.27M | 87.94M | -21.55M | 101.69M | 83.94M | -81.55M | -17.05M | 172.70M | 177.11M | -21.22M | -16.67M | -31.30M | 222.06M | -6.50M | -42.50M | 51.11M | 206.31M | -45.42M | 46.22M | 85.12M | 284.69M | 103.10M | 65.32M | 151.55M | 230.11M | 74.92M | 85.28M | 316.80M | 226.46M | 222.57M | 69.35M | 200.78M | 351.14M | 64.93M | 297.52M | 204.56M | 342.14M | 325.15M | 189.25M | 455.95M | 254.17M | 305.27M | 133.19M | 602.48M | 810.74M | 312.81M | 19.95M | 651.00M | 489.36M | 137.48M | 226.26M | 350.05M | 631.46M | 200.72M | 26.80M | 433.26M | 436.03M |
|
Net Cash Flow
|
92.14M | -251.41M | -35.04M | 137.91M | 26.55M | -289.90M | -433.27M | -16.33M | 94.36M | 18.10M | 485.29M | 74.96M | -65.78M | -309.31M | 35.77M | 52.06M | 13.07M | -325.62M | -87.41M | 79.13M | -12.91M | -34.93M | -110.12M | 37.85M | -106.33M | 45.51M | -102.07M | 128.13M | 94.70M | 37.44M | 95.76M | 45.62M | -238.85M | 7.77M | 174.07M | 99.70M | 108.45M | 65.71M | 209.65M | 44.74M | -42.54M | 909.73M | 564.48M | 217.31M | 4.74M | -149.69M | 83.23M | -111.08M | -409.89M | -663.13M | 257.40M | 753.16M | 284.07M | -100.54M | 211.94M | 245.45M | -290.65M | -395.85M | 39.72M | 96.00M | -376.76M | -457.99M | 193.68M | -66.72M |