|
Net Income
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 32.01M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
Share-based Compensation
|
| 1.22M | 1.05M | 2.21M | 1.61M | 1.60M | 2.65M | 1.90M | 2.00M | 2.00M | 1.96M | 2.10M | 2.15M | 2.15M | 1.78M | 2.32M | 2.40M | 2.40M | 1.96M | 2.52M | 2.59M | 2.59M | 2.27M | 2.66M | 2.70M | 2.70M | 2.15M | 2.69M | 3.33M | 3.01M | 2.07M | 2.56M | 2.03M | 2.62M | 2.21M | 2.45M | 2.44M | 2.44M | 1.31M | 2.10M | 2.02M | 5.21M | -0.59M | 1.54M | 1.47M | 1.47M | 2.10M | 1.50M | 1.70M | 1.57M | 1.61M | 1.80M | 2.32M | 1.92M | 1.85M | 1.93M | 2.68M | 2.38M | 2.20M | 2.78M | 3.35M | 2.98M |
|
Deferred Taxes
|
| 3.98M | 27.71M | -2.21M | 10.21M | 49.59M | 19.49M | -11.29M | 18.22M | 0.36M | -2.47M | -5.01M | -10.63M | 5.06M | -2.48M | -10.19M | -13.06M | -12.25M | 47.86M | -18.41M | -8.39M | -25.24M | 19.02M | -8.42M | -12.59M | -10.67M | -2.53M | -11.67M | -9.09M | -7.40M | -14.45M | -1.03M | 6.21M | 1.15M | 15.08M | -7.45M | -5.13M | -9.20M | -0.45M | -33.49M | -3.23M | 0.82M | 10.06M | -0.75M | -3.59M | -0.05M | 9.27M | 6.97M | 0.81M | 5.50M | 6.21M | 2.54M | 1.86M | 3.44M | 0.80M | 0.73M | 5.94M | -2.80M | 3.03M | -2.67M | -1.10M | 15.86M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | 0.62M | 0.62M | 0.63M | 0.55M | 0.56M | 0.84M | 0.88M | 0.43M | 0.43M | 0.43M | 0.43M | 0.49M | 0.51M | 0.51M | 0.51M | 0.80M | 0.86M | 0.86M | 0.86M | 1.01M | | | 1.10M | | | |
|
Gains from Investment Securities
|
1.53M | 0.91M | -30.90M | 2.83M | 0.08M | -4.18M | -61.47M | 24.88M | 60.09M | 40.48M | -119.03M | 37.59M | 15.71M | 53.43M | -104.85M | 20.00M | 73.11M | 43.54M | -134.41M | 4.42M | 5.05M | -0.94M | -10.30M | -32.49M | -4.20M | -2.64M | 41.18M | 2.20M | -16.32M | 53.89M | -35.00M | -0.29M | 5.27M | -2.87M | -3.60M | 2.84M | 4.58M | 4.65M | 22.64M | -12.28M | 3.85M | 3.90M | 0.04M | -2.73M | 3.10M | 3.18M | -46.34M | 2.19M | 2.00M | 2.03M | -27.92M | 0.92M | 47.63M | 12.93M | -60.20M | 1.04M | -34.45M | 0.48M | 35.10M | -0.41M | 7.91M | 0.53M |
|
Cash from Operations
|
| 44.83M | 76.03M | 85.63M | 85.19M | 142.09M | 73.09M | 183.62M | 118.51M | 163.14M | 94.66M | 89.31M | 111.34M | 102.89M | 62.09M | 77.87M | 13.62M | 114.79M | 116.48M | 200.59M | 143.62M | 42.07M | 87.51M | 53.47M | 38.79M | 2.30M | 7.14M | -12.45M | 41.12M | 80.62M | 24.41M | 109.66M | 119.54M | 92.75M | 67.06M | 77.15M | 16.28M | 76.28M | 39.43M | 54.84M | 67.26M | 9.27M | -53.41M | 9.26M | 45.60M | -28.45M | 21.30M | 8.25M | 34.60M | -1.93M | 160.36M | 132.52M | 45.03M | 121.58M | 95.62M | 56.56M | 127.93M | 70.73M | 94.17M | 39.87M | 53.08M | 46.52M |
|
Depreciation & Amortization (CF)
|
| 33.07M | 34.58M | 39.25M | 44.91M | 46.68M | 48.95M | 51.60M | 53.52M | 53.97M | 55.06M | 53.57M | 53.48M | 53.65M | 55.11M | 56.28M | 57.03M | 58.07M | 62.56M | 67.56M | 70.36M | 70.51M | 66.99M | 61.42M | 57.38M | 52.84M | 49.40M | 45.41M | 41.97M | 40.30M | 38.88M | 38.15M | 41.26M | 43.87M | 43.51M | 43.06M | 43.75M | 45.71M | 40.09M | 205.44M | 0.83M | -0.96M | 5.74M | 17.80M | 17.79M | 18.16M | 18.93M | 19.34M | 20.52M | 21.49M | 21.66M | 24.12M | 26.20M | 28.39M | 29.41M | 30.00M | 32.33M | 35.03M | 35.20M | 35.62M | 42.35M | 44.10M |
|
Change in Receivables
|
| 61.54M | -312.48M | 62.91M | 43.31M | 37.20M | 23.89M | -35.60M | -12.17M | -35.47M | 9.43M | -12.32M | 5.91M | 9.09M | 47.28M | 31.04M | 97.82M | 25.82M | 43.33M | -203.71M | -131.18M | -14.05M | -52.81M | -56.89M | -46.20M | 13.91M | 24.46M | 77.41M | 96.81M | 31.98M | 2.44M | 6.95M | -7.80M | 5.87M | -59.01M | -4.40M | 38.74M | -69.39M | -46.04M | 5.66M | -138.89M | 13.95M | 38.50M | 25.08M | -6.30M | 52.92M | 19.38M | 26.59M | 72.16M | 112.63M | -53.48M | -16.21M | -6.81M | -79.57M | -1.98M | 4.81M | -26.53M | -27.70M | 1.39M | -24.31M | -15.37M | 44.39M |
|
Change in Inventory
|
| 4.21M | -14.19M | 7.22M | 7.35M | 14.75M | 7.19M | 11.29M | 7.33M | 23.34M | -1.61M | -8.02M | 1.74M | -6.12M | -1.69M | 9.42M | 2.84M | 15.48M | 1.96M | -1.22M | -6.86M | -10.55M | -8.04M | -3.67M | -9.15M | -5.02M | -2.45M | 3.60M | 0.60M | 0.54M | 1.54M | 6.21M | 5.67M | 2.35M | 1.43M | -5.73M | -5.97M | -6.01M | -3.25M | -3.29M | -4.03M | -8.91M | -1.84M | -2.80M | 0.96M | -1.21M | -0.91M | 5.33M | 5.85M | 3.54M | 3.71M | 0.96M | 6.04M | 4.50M | 0.83M | 1.49M | 1.16M | 0.01M | -5.62M | 2.14M | 0.18M | 0.07M |
|
Change in Account Payables
|
| 7.67M | -26.79M | 15.44M | 16.12M | 22.94M | -24.40M | 12.58M | -4.18M | -4.00M | -9.32M | 4.58M | 2.51M | 3.83M | 3.14M | 19.51M | 13.72M | 19.94M | -16.75M | -57.94M | -8.32M | 3.06M | 0.75M | -29.41M | -6.15M | 13.96M | 15.35M | 19.77M | 7.99M | 19.39M | -17.98M | 11.99M | 10.90M | -1.04M | -29.61M | 3.67M | -0.90M | -26.89M | -18.12M | 17.00M | -44.45M | 22.82M | -4.50M | 18.16M | -5.99M | 5.39M | 15.34M | -4.75M | 28.57M | 18.88M | -6.94M | -3.39M | -27.26M | -0.92M | -2.95M | 19.76M | -8.00M | -8.59M | -0.56M | 7.55M | -28.90M | 19.14M |
|
Change in Accured Expenses
|
| 6.99M | -24.98M | -0.88M | 2.08M | 3.00M | 5.60M | -6.93M | 4.78M | 0.78M | -0.26M | -7.08M | 3.82M | 5.37M | 2.46M | -6.18M | 7.35M | 3.67M | 8.38M | -22.35M | -3.41M | -2.98M | -4.40M | 2.07M | -3.06M | -1.13M | 7.14M | 5.40M | -10.42M | 18.11M | -1.68M | 3.17M | -2.65M | 8.07M | -6.39M | 0.43M | -3.19M | 0.94M | -4.29M | -2.73M | -3.64M | 1.19M | -1.36M | 4.64M | -2.00M | -5.21M | -1.49M | 6.53M | 2.35M | 1.88M | 7.11M | -13.19M | 6.12M | 1.83M | -0.49M | -10.16M | 5.60M | -5.86M | 3.94M | -3.36M | 5.00M | 0.74M |
|
Change in Taxes
|
| 0.26M | 12.90M | 20.51M | -40.58M | 1.75M | 8.49M | 24.70M | -37.15M | 2.16M | 0.99M | -5.65M | -1.78M | 15.13M | -14.12M | -8.08M | 14.81M | -1.13M | 13.45M | -16.06M | 19.17M | 1.91M | 15.85M | -10.50M | 14.45M | 0.21M | 1.20M | -8.71M | -39.53M | -5.79M | 37.10M | -10.30M | -8.68M | -9.68M | 23.09M | -27.22M | -3.94M | 16.10M | 3.37M | 10.86M | 11.91M | 17.40M | 18.64M | 1.75M | -33.69M | 0.02M | 7.48M | 1.09M | -14.12M | -0.01M | -3.06M | -18.06M | 28.80M | 9.74M | -10.62M | -6.00M | -38.02M | -7.32M | 3.40M | -4.24M | 8.97M | -1.65M |
|
Other Working Capital Changes
|
| 39.81M | -230.31M | 1.99M | 8.49M | 2.80M | 17.24M | -1.54M | 8.41M | -26.59M | -6.47M | -2.08M | -0.62M | -2.94M | 9.41M | -1.69M | 5.03M | 2.50M | 1.70M | -0.81M | -1.91M | 7.38M | -1.78M | -14.12M | -0.02M | -0.02M | -0.02M | 0.43M | -1.74M | 3.35M | 0.23M | -2.04M | -0.57M | -0.04M | -0.73M | -0.65M | -0.97M | -0.86M | 3.16M | -2.44M | -2.17M | -1.71M | 4.30M | -1.10M | -2.37M | -1.29M | 8.65M | 3.77M | -1.52M | -5.15M | 10.89M | -1.73M | -1.60M | 10.26M | 8.81M | -15.17M | -0.57M | | 45.38M | -43.99M | -1.38M | |
|
Capital Expenditures
|
| 49.26M | 81.38M | 92.32M | 111.44M | 101.97M | 110.67M | 121.41M | 82.79M | 69.60M | 55.13M | 53.04M | 55.45M | 51.36M | 41.83M | 40.30M | 72.51M | 124.67M | 134.03M | 103.49M | 35.85M | 15.86M | 12.22M | 9.58M | 8.71M | 6.63M | 9.02M | 11.71M | 18.94M | 44.37M | 42.49M | 50.48M | 99.21M | 49.89M | 43.03M | 62.28M | 69.97M | 77.01M | 41.37M | 25.02M | 13.64M | 13.65M | 12.75M | 11.75M | 14.12M | 19.05M | 22.72M | 19.08M | 31.49M | 39.65M | 49.33M | 65.30M | 39.19M | 44.33M | 32.19M | 52.78M | 75.02M | 51.66M | 40.47M | 32.27M | 43.05M | 42.46M |
|
Sales of Property, Plant and Equipment
|
| 4.22M | 4.97M | 6.03M | 9.17M | 3.69M | 5.87M | 3.68M | 4.32M | 3.87M | 7.44M | 3.00M | 2.16M | 3.42M | 2.49M | 2.86M | 9.10M | 3.02M | 3.73M | 2.90M | 3.19M | 1.85M | 1.91M | 2.01M | 3.12M | 2.01M | 5.46M | 2.49M | 5.91M | 2.12M | 2.59M | 3.12M | 3.78M | 3.21M | 3.13M | 6.07M | 3.71M | 2.62M | 2.45M | 3.60M | 9.14M | 4.63M | 5.03M | 3.97M | 4.13M | 7.72M | 4.20M | 3.83M | 3.32M | 4.42M | 4.26M | 4.29M | 4.40M | 3.88M | 5.52M | 3.77M | 5.11M | 5.24M | 4.25M | 4.83M | 4.67M | 6.43M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | | | | | | | |
|
Cash from Investing Activities
|
| -45.05M | -76.41M | -86.29M | -102.27M | -98.27M | -104.81M | -117.73M | -78.47M | -65.72M | -53.91M | -50.05M | -53.29M | -47.94M | -56.38M | -37.43M | -63.41M | -121.65M | -132.86M | -100.59M | -32.67M | -14.00M | -10.32M | -7.57M | -5.59M | -4.62M | -3.56M | -9.21M | -13.02M | -42.25M | -39.90M | -47.36M | -95.43M | -37.04M | -39.89M | -56.21M | -66.27M | -74.39M | -38.92M | -21.42M | -4.50M | -9.02M | -7.72M | -7.78M | -10.00M | -11.33M | -18.52M | -15.26M | -28.17M | -35.23M | -45.06M | -61.02M | -113.77M | -40.26M | -26.67M | -49.01M | -69.91M | -46.42M | -36.22M | -27.44M | -204.04M | -36.02M |
|
Other financing activities
|
| 1.29M | | 2.28M | 1.14M | 0.01M | -0.06M | 2.07M | 0.10M | 0.41M | 0.14M | 3.23M | -0.04M | -0.04M | 0.02M | 4.46M | -0.04M | -0.04M | -0.04M | 1.46M | -0.05M | | | 0.40M | -0.12M | 0.07M | 0.07M | | | | | | 2.03M | 2.62M | | 2.45M | 2.44M | 2.44M | 1.31M | 2.10M | 2.02M | 5.21M | -0.59M | 1.54M | 1.47M | 1.47M | 2.10M | 1.50M | 1.70M | 1.57M | 1.61M | 1.80M | 2.32M | 1.92M | 1.85M | 1.93M | 2.68M | 2.38M | 2.20M | 2.78M | 3.35M | 2.98M |
|
Cash from Financing Activities
|
| -0.23M | 6.19M | 3.30M | 12.59M | -44.04M | 32.14M | -67.55M | -36.52M | -95.53M | -37.73M | -43.14M | -58.08M | -42.27M | -19.95M | -4.84M | 27.66M | -6.78M | 17.62M | -94.30M | -111.59M | -35.40M | -19.50M | -2.79M | -0.16M | 0.05M | -10.83M | -5.67M | -6.78M | -27.30M | -30.35M | -52.37M | -30.91M | -21.51M | -39.27M | -24.18M | -15.39M | -0.01M | -0.01M | -0.79M | -0.01M | -0.03M | 0.00M | -0.56M | -0.01M | -0.40M | -1.19M | -2.23M | -1.39M | -5.20M | -24.76M | -20.03M | -8.64M | -9.98M | -17.52M | -18.66M | -8.70M | -8.94M | -8.87M | -11.67M | -13.65M | -9.15M |
|
Dividends Paid - Common
|
| 5.90M | 6.88M | 10.35M | 10.33M | 11.71M | 14.83M | 17.57M | 17.51M | 17.54M | 61.45M | 22.02M | 22.02M | 21.89M | 21.87M | 22.99M | 22.90M | 22.94M | 22.79M | 22.76M | 10.84M | | 0.00M | | | | | | | | 30.29M | 21.66M | 21.53M | 21.45M | 36.43M | 21.49M | 10.74M | | 0.01M | | | | | | | | | | | | 4.38M | 8.68M | 8.63M | 8.63M | 8.61M | 8.62M | 8.58M | 8.58M | 8.65M | 8.65M | 8.82M | 8.82M |
|
Change in Cash
|
| -0.45M | 5.80M | 2.64M | -4.49M | -0.22M | 0.42M | -1.66M | 3.52M | 1.89M | 3.02M | -3.88M | -0.02M | 12.68M | -14.24M | 35.59M | -22.13M | -13.64M | 1.25M | 5.70M | -0.63M | -7.34M | 57.69M | 43.11M | 33.05M | -2.27M | -7.25M | -27.34M | 21.31M | 11.08M | -45.84M | 9.93M | -6.81M | 34.20M | -12.11M | -3.25M | -65.37M | 1.88M | 0.50M | 32.62M | 62.76M | 0.21M | -61.12M | 0.93M | 35.59M | -40.18M | 1.60M | -9.24M | 5.04M | -42.35M | 90.54M | 51.48M | -77.37M | 71.34M | 51.44M | -11.11M | 49.32M | 15.37M | 49.09M | 0.75M | -164.61M | 1.35M |
|
Free Cash Flow
|
| -4.44M | -5.35M | -6.69M | -26.25M | 40.12M | -37.58M | 62.21M | 35.72M | 93.54M | 39.53M | 36.27M | 55.89M | 51.52M | 20.26M | 37.57M | -58.89M | -9.88M | -17.55M | 97.10M | 107.77M | 26.21M | 75.28M | 43.89M | 30.08M | -4.33M | -1.88M | -24.16M | 22.18M | 36.25M | -18.08M | 59.18M | 20.33M | 42.86M | 24.03M | 14.87M | -53.69M | -0.73M | -1.94M | 29.82M | 53.62M | -4.39M | -66.16M | -2.49M | 31.48M | -47.50M | -1.42M | -10.84M | 3.11M | -41.57M | 111.03M | 67.22M | 5.85M | 77.26M | 63.43M | 3.78M | 52.91M | 19.07M | 53.70M | 7.59M | 10.03M | 4.07M |
|
Net Cash Flow
|
| -0.45M | 5.80M | 2.64M | -4.49M | -0.22M | 0.42M | -1.66M | 3.52M | 1.89M | 3.02M | -3.88M | -0.02M | 12.68M | -14.24M | 35.59M | -22.13M | -13.64M | 1.25M | 5.70M | -0.63M | -7.34M | 57.69M | 43.11M | 33.05M | -2.27M | -7.25M | -27.34M | 21.31M | 11.08M | -45.84M | 9.93M | -6.81M | 34.20M | -12.11M | -3.25M | -65.37M | 1.88M | 0.50M | 32.62M | 62.76M | 0.21M | -61.12M | 0.93M | 35.59M | -40.18M | 1.60M | -9.24M | 5.04M | -42.35M | 90.54M | 51.48M | -77.37M | 71.34M | 51.44M | -11.11M | 49.32M | 15.37M | 49.09M | 0.75M | -164.61M | 1.35M |