|
Net Income
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
Deferred Taxes
|
14.00M | 6.00M | -2.00M | 19.00M | 17.00M | 3.00M | 15.00M | 35.00M | 6.00M | | -4.00M | -19.00M | 9.00M | -3.00M | -3.00M | 3.00M | 7.00M | -3.00M | -18.00M | -9.00M | -1.00M | 7.00M | 11.00M | -12.00M | 4.00M | 5.00M | | -3.00M | 4.00M | 2.00M | -9.00M | 11.00M | 37.00M | -10.00M | -9.00M | 5.00M | 20.00M | 5.00M | 14.00M | -2.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.31M | | | | 0.36M |
|
Gains from Investment Securities
|
-8.00M | 65.00M | | 21.00M | -7.00M | 62.00M | 18.00M | 14.00M | -4.00M | | -4.00M | 32.00M | -10.00M | -11.00M | -17.00M | 4.00M | -19.00M | -27.00M | 8.00M | 15.00M | -20.00M | 1.00M | 37.00M | -41.00M | 29.00M | | -70.00M | 1.00M | -10.00M | -18.00M | -18.00M | 6.00M | -22.00M | -20.00M | -21.00M | -49.00M | -30.00M | -19.00M | -104.00M | -26.00M |
|
Cash from Operations
|
161.00M | 177.00M | 159.00M | 65.00M | 170.00M | 163.00M | 186.00M | 78.00M | 194.00M | 144.00M | 198.00M | 94.00M | 156.00M | 158.00M | 188.00M | 44.00M | 155.00M | 201.00M | 86.00M | 125.00M | 168.00M | 108.00M | 306.00M | -50.00M | 249.00M | 202.00M | 123.00M | 100.00M | -39.00M | 182.00M | 188.00M | 89.00M | 175.00M | 189.00M | 244.00M | 170.00M | 231.00M | 336.00M | 403.00M | 148.00M |
|
Depreciation & Amortization (CF)
|
82.00M | 83.00M | 79.00M | 77.00M | 84.00M | 86.00M | 87.00M | 88.00M | 92.00M | 93.00M | 96.00M | 101.00M | 101.00M | 101.00M | 103.00M | 104.00M | 108.00M | 104.00M | 108.00M | 134.00M | 103.00M | 101.00M | 101.00M | 99.00M | 99.00M | 103.00M | 108.00M | 107.00M | 111.00M | 113.00M | 116.00M | 118.00M | 121.00M | 122.00M | 126.00M | 127.00M | 140.00M | 139.00M | 148.00M | 151.00M |
|
Change in Receivables
|
-46.00M | -13.00M | 6.00M | 62.00M | -29.00M | -26.00M | 15.00M | 43.00M | -45.00M | 19.00M | 14.00M | 41.00M | 1.00M | -64.00M | 13.00M | 20.00M | -19.00M | -21.00M | 43.00M | 21.00M | 2.00M | 7.00M | -1.00M | 56.00M | -21.00M | -16.00M | 58.00M | 45.00M | -34.00M | -48.00M | 59.00M | 52.00M | 5.00M | -21.00M | 80.00M | 2.00M | 25.00M | -77.00M | 61.00M | 7.00M |
|
Change in Inventory
|
-1.00M | 5.00M | -5.00M | | -5.00M | 5.00M | -12.00M | | 2.00M | 5.00M | -9.00M | | -3.00M | 20.00M | -10.00M | | 1.00M | 12.00M | -23.00M | | -4.00M | 7.00M | | | -6.00M | 25.00M | -5.00M | | | 13.00M | 1.00M | | 1.00M | 3.00M | -2.00M | | -3.00M | 12.00M | 1.00M | |
|
Change in Account Payables
|
-11.00M | -2.00M | 44.00M | -16.00M | -10.00M | -19.00M | 43.00M | -9.00M | -17.00M | -3.00M | 37.00M | 34.00M | -13.00M | -52.00M | 40.00M | 9.00M | -22.00M | -5.00M | 51.00M | 2.00M | 26.00M | -13.00M | 48.00M | | -44.00M | -11.00M | 135.00M | 77.00M | -174.00M | -59.00M | 52.00M | 15.00M | 24.00M | -58.00M | 101.00M | -20.00M | -37.00M | 2.00M | 78.00M | 1.00M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | -11.00M | -41.00M | -11.00M | 154.00M | -113.00M | 99.00M | 50.00M | -105.00M | -53.00M | -140.00M | 5.00M | 2.00M | -2.00M | | | 2.00M | -12.00M | 5.00M | | | 16.00M |
|
Other Working Capital Changes
|
16.00M | 3.00M | 10.00M | -12.00M | 13.00M | 2.00M | 6.00M | -8.00M | 7.00M | 10.00M | 7.00M | -36.00M | 12.00M | -28.00M | 47.00M | -96.00M | 16.00M | 5.00M | 25.00M | -21.00M | 20.00M | 21.00M | 24.00M | -44.00M | 27.00M | -10.00M | 16.00M | -11.00M | 27.00M | -6.00M | 6.00M | -7.00M | 28.00M | 10.00M | 6.00M | -63.00M | 28.00M | 13.00M | 16.00M | -23.00M |
|
Capital Expenditures
|
131.00M | 188.00M | 135.00M | 130.00M | 114.00M | 131.00M | 124.00M | 145.00M | 131.00M | 135.00M | 135.00M | 194.00M | 150.00M | 121.00M | 136.00M | 199.00M | 162.00M | 208.00M | 179.00M | 235.00M | 153.00M | 173.00M | 160.00M | 150.00M | 167.00M | 178.00M | 196.00M | 225.00M | 274.00M | 299.00M | 358.00M | 427.00M | 325.00M | 298.00M | 253.00M | 392.00M | 359.00M | 237.00M | 303.00M | 290.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 4.00M | 12.00M | | 1.00M | | 2.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.00M | 5.00M | 6.00M | 10.00M | 7.00M | 4.00M | 3.00M | 7.00M | 3.00M | 3.00M | 5.00M | 4.00M | 4.00M | 3.00M | 4.00M | 2.00M | 3.00M | 1.00M | 2.00M | 3.00M | 3.00M | 4.00M | 1.00M | 4.00M | 2.00M | 1.00M | | | | | 1.00M | | | | | 2.00M | | | 3.00M | |
|
Cash from Investing Activities
|
-133.00M | -186.00M | -135.00M | -131.00M | -113.00M | -132.00M | -124.00M | -145.00M | -130.00M | -135.00M | -13.00M | -193.00M | -151.00M | -120.00M | -135.00M | -198.00M | -157.00M | -213.00M | -181.00M | -236.00M | -162.00M | -175.00M | -165.00M | -154.00M | -154.00M | -180.00M | -194.00M | -230.00M | -276.00M | -298.00M | -358.00M | -426.00M | -331.00M | -308.00M | -261.00M | -397.00M | -376.00M | -233.00M | -307.00M | -280.00M |
|
Other financing activities
|
-2.00M | -1.00M | | -13.00M | -4.00M | | -1.00M | -2.00M | -3.00M | | -1.00M | -1.00M | -3.00M | | -2.00M | -3.00M | -5.00M | -10.00M | 4.00M | -3.00M | -2.00M | -2.00M | -5.00M | | -6.00M | -2.00M | -2.00M | -2.00M | -6.00M | -3.00M | -2.00M | -3.00M | -7.00M | -3.00M | -2.00M | -2.00M | -9.00M | -4.00M | -6.00M | -4.00M |
|
Cash from Financing Activities
|
-28.00M | 98.00M | -29.00M | -16.00M | -32.00M | -29.00M | -6.00M | 17.00M | -33.00M | -31.00M | -33.00M | 18.00M | -35.00M | -116.00M | -53.00M | 173.00M | 2.00M | 285.00M | 45.00M | 115.00M | -128.00M | -51.00M | 136.00M | -38.00M | -37.00M | -41.00M | -2.00M | 277.00M | 162.00M | 117.00M | 204.00M | 295.00M | 327.00M | -51.00M | 46.00M | 204.00M | 144.00M | -58.00M | -15.00M | 71.00M |
|
Dividends Paid - Common
|
27.00M | 26.00M | 29.00M | 28.00M | 28.00M | 29.00M | 30.00M | 31.00M | 30.00M | 31.00M | 32.00M | 32.00M | 32.00M | 33.00M | 34.00M | 35.00M | 34.00M | 35.00M | 34.00M | 37.00M | 36.00M | 37.00M | 39.00M | 38.00M | 38.00M | 39.00M | 40.00M | 41.00M | 40.00M | 44.00M | 47.00M | 48.00M | 48.00M | 48.00M | 52.00M | 52.00M | 55.00M | 54.00M | 58.00M | 58.00M |
|
Change in Cash
|
| 89.00M | -5.00M | -82.00M | 25.00M | 2.00M | 56.00M | -50.00M | 31.00M | -22.00M | 152.00M | -81.00M | -30.00M | -78.00M | | 19.00M | | 273.00M | -50.00M | 4.00M | -122.00M | -118.00M | 277.00M | -242.00M | 58.00M | -19.00M | -73.00M | 147.00M | -153.00M | 1.00M | 34.00M | -42.00M | 171.00M | -170.00M | 29.00M | -23.00M | -1.00M | 45.00M | 81.00M | -61.00M |
|
Free Cash Flow
|
30.00M | -11.00M | 24.00M | -65.00M | 56.00M | 32.00M | 62.00M | -67.00M | 63.00M | 9.00M | 63.00M | -100.00M | 6.00M | 37.00M | 52.00M | -155.00M | -7.00M | -7.00M | -93.00M | -110.00M | 15.00M | -65.00M | 146.00M | -200.00M | 82.00M | 24.00M | -73.00M | -125.00M | -313.00M | -117.00M | -170.00M | -338.00M | -150.00M | -109.00M | -9.00M | -222.00M | -128.00M | 99.00M | 100.00M | -142.00M |
|
Net Cash Flow
|
| 89.00M | -5.00M | -82.00M | 25.00M | 2.00M | 56.00M | -50.00M | 31.00M | -22.00M | 152.00M | -81.00M | -30.00M | -78.00M | | 19.00M | | 273.00M | -50.00M | 4.00M | -122.00M | -118.00M | 277.00M | -242.00M | 58.00M | -19.00M | -73.00M | 147.00M | -153.00M | 1.00M | 34.00M | -42.00M | 171.00M | -170.00M | 29.00M | -23.00M | -1.00M | 45.00M | 81.00M | -61.00M |