|
Net Income
|
42.10M | 45.98M | 48.83M | 70.21M | 56.71M | 58.46M | 53.35M | 59.89M | 50.52M | 62.87M | 64.61M | 64.22M | 71.27M | 77.94M | 84.91M | 54.33M | 80.93M | 86.64M | 89.97M | 87.74M | 83.26M | 91.18M | 90.98M | 87.46M | 82.92M | 95.58M | 90.79M | 82.13M | 76.11M | 76.74M | 87.82M | 102.14M | 86.12M | 9.53M | 110.12M | 109.81M | 105.74M | 124.64M | 105.42M | 53.73M | 120.15M | 160.55M | 163.14M | 177.84M | 178.37M | 179.51M | -78.48M | 195.10M | 203.61M | 201.75M | 179.01M | 195.06M | 210.48M | 224.91M | 232.50M | 229.66M | 219.42M | 208.80M | 300.49M | 292.24M | 311.36M | 344.62M | 365.04M | 379.70M | 348.54M |
|
Share-based Compensation
|
6.52M | 7.29M | 8.04M | 7.88M | 8.35M | 8.15M | 6.69M | 7.61M | 7.21M | 7.38M | 7.86M | 8.14M | 7.92M | 9.52M | 10.21M | 10.50M | 10.82M | 10.64M | 11.22M | 10.78M | 11.37M | 11.72M | 11.72M | 13.05M | 12.38M | 11.46M | 10.94M | 11.63M | 12.05M | 10.75M | 11.46M | 11.66M | 11.95M | 12.01M | 11.97M | 12.48M | 12.48M | 12.53M | 12.85M | 14.22M | 13.26M | 14.05M | 14.11M | 16.14M | 16.07M | 15.37M | 15.59M | 16.89M | 17.30M | 16.10M | 15.86M | 15.99M | 16.92M | 16.46M | 17.83M | 19.93M | 18.51M | 19.84M | 20.44M | 21.39M | 20.16M | 22.63M | 24.12M | 24.75M | 21.16M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.67M | | 0.03M | 0.88M | 0.89M | 0.94M | 0.03M | 0.85M | 0.86M | 0.87M | 0.03M | 0.81M | 0.82M | 0.84M | 0.01M | 0.57M | 0.57M | 0.58M | 0.00M | 0.62M | 0.65M | 0.39M | 0.00M | 0.89M | | | 0.01M | 0.86M | 0.92M | 0.93M | | | | 0.70M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 11.60M | 28.50M | 14.40M | -54.73M | 11.62M | 6.40M | 11.90M | 31.31M | 21.70M | 22.53M | 18.14M | 23.35M | 39.61M | 22.11M | 14.40M | 14.06M | 14.37M | 14.56M | 35.07M | 16.20M | 18.12M | 21.06M | 16.50M | 13.29M | 1.70M | 32.02M | 16.44M | 16.18M | 1.35M | 21.30M | 23.66M | 95.53M | 125.00M | 67.49M | 19.32M | 31.04M | 30.94M | 111.01M | 8.85M | 29.56M | 51.37M | 86.88M | 42.06M | 41.05M | 345.91M | 36.99M | 49.37M | 45.85M | 53.44M | 54.55M | 37.58M | 71.30M | 76.75M | 96.69M | 61.81M | 43.16M | 105.70M | 118.65M | -26.52M | 16.18M | 61.87M |
|
Asset Writedowns and Impairment
|
0.25M | | | | 2.26M | | | | | 2.30M | | 1.72M | | | | 0.25M | | | | | | | | | | | | | | | 0.38M | 1.37M | 0.96M | 1.29M | 1.37M | 7.97M | 1.71M | 1.25M | 5.84M | 6.21M | 2.59M | 2.83M | 9.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 163.30M | 130.10M | 184.60M | | 243.80M | 261.80M | 293.10M | | 314.10M | 254.00M | 224.20M | 246.70M | 225.00M | 249.50M | 305.00M | 205.50M | 168.50M | 147.70M | 148.70M | 164.90M | 161.50M | 149.70M | 183.10M | 194.50M | | | | 222.30M | | | | | | | | 110.00M | | | | 158.50M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
64.14M | 11.57M | 53.54M | 58.96M | 59.14M | 68.31M | 81.41M | 74.33M | 89.52M | 110.63M | 86.03M | 96.98M | 78.25M | 93.65M | 107.00M | 123.92M | 90.42M | 84.17M | 101.09M | 115.58M | 86.54M | 106.00M | 90.94M | 99.70M | 124.61M | 155.61M | 124.75M | 142.96M | 86.24M | 119.90M | 67.60M | 140.31M | 93.98M | 132.55M | 149.08M | 129.42M | 48.12M | 129.47M | 139.65M | 141.82M | 162.36M | 69.93M | 239.69M | 330.26M | 144.00M | 169.92M | 196.28M | 226.53M | -65.66M | 219.88M | 117.44M | 79.49M | 44.66M | 128.64M | 282.56M | 237.44M | 286.28M | 272.83M | 402.03M | 440.11M | 325.54M | 308.62M | 578.66M | 538.77M | 457.32M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 6.36M | 7.20M | 7.00M | 10.42M | 7.49M | 7.89M | 8.96M | 8.52M | 8.82M | 9.30M | 7.60M | 7.76M | 7.77M | 8.43M | 8.44M | 8.51M | 8.59M | 11.17M | 11.08M | 8.98M | 9.46M | 8.23M | 10.66M | 9.97M |
|
Amortization of Deferred Charges
|
-0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 6.36M | 7.20M | 7.00M | 10.42M | 7.49M | 7.89M | 8.96M | 8.52M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
14.09M | 15.88M | 16.12M | 15.47M | 15.64M | 17.35M | 18.12M | 19.51M | 20.41M | 22.99M | 20.03M | 22.43M | 18.65M | 19.30M | 20.67M | 19.66M | 17.87M | 18.58M | 17.18M | 19.82M | 18.58M | 18.87M | 17.86M | 17.75M | 18.40M | 21.52M | 19.91M | 27.02M | 27.77M | 27.73M | 28.48M | 28.17M | 29.57M | 29.37M | 29.31M | 31.70M | 30.42M | 36.03M | 41.75M | 42.59M | 37.95M | 39.12M | 39.26M | 38.51M | 39.47M | 40.58M | 39.99M | 36.72M | 39.10M | 40.79M | 42.31M | 37.41M | 36.27M | 37.77M | 44.36M | 46.76M | 44.93M | 44.78M | 43.47M | 43.68M | 44.73M | 46.44M | 43.67M | 63.63M | 47.70M |
|
Change in Receivables
|
-7.23M | 1.57M | 18.89M | 11.51M | -11.71M | 9.99M | 13.21M | 19.31M | -14.29M | -12.02M | 26.55M | 20.05M | -18.40M | 12.64M | 14.97M | 28.05M | -40.27M | 18.21M | 34.93M | 22.23M | -20.80M | 9.74M | 25.88M | 13.45M | -30.50M | 5.96M | 21.73M | 30.11M | -36.21M | 43.29M | 25.71M | 30.81M | -23.32M | 49.46M | 13.28M | -7.07M | -20.34M | -12.02M | 33.85M | 16.53M | -28.29M | 28.56M | 33.87M | -88.52M | -16.11M | 35.37M | 20.64M | 89.30M | -33.70M | -48.77M | -15.69M | 78.81M | 56.24M | 19.59M | 12.63M | 18.06M | -6.53M | 26.80M | 56.49M | 57.52M | -36.42M | 67.85M | 40.03M | 5.21M | -29.97M |
|
Change in Inventory
|
11.87M | 7.60M | 15.44M | -2.63M | 12.55M | -3.52M | -12.62M | -7.82M | -4.24M | -4.69M | -3.84M | -6.03M | 16.70M | -0.20M | -26.36M | -17.28M | 26.85M | 2.79M | -13.90M | 0.12M | 37.90M | 26.51M | 16.39M | 18.73M | 17.19M | -25.95M | -17.26M | -4.48M | 28.07M | 8.03M | 2.04M | 3.45M | 26.94M | -6.18M | -9.61M | -12.64M | 15.66M | 14.91M | 24.43M | 29.19M | 14.20M | 14.09M | -5.73M | 47.32M | 52.40M | -18.18M | 14.18M | -26.44M | 55.98M | 83.27M | 70.23M | 102.20M | 147.10M | 86.02M | 21.98M | -6.26M | -26.91M | -50.18M | -86.20M | -8.91M | 70.25M | 7.64M | -29.86M | 32.13M | 14.66M |
|
Change in Accured Expenses
|
9.70M | -38.86M | 27.64M | -4.94M | -18.48M | 3.70M | -0.82M | 7.26M | 24.05M | 2.11M | 23.06M | 24.09M | -13.29M | 2.46M | -9.17M | 57.72M | -24.27M | -13.62M | 17.05M | 17.69M | 8.87M | 17.94M | 21.68M | 37.33M | 1.13M | -14.30M | 21.94M | 37.62M | -18.71M | 41.79M | -10.98M | 22.47M | -15.59M | 111.08M | 69.05M | 36.11M | -99.03M | -26.16M | 18.52M | 79.39M | -30.08M | -58.85M | 31.63M | 33.88M | -61.27M | -38.08M | 257.47M | 52.59M | -293.30M | -12.39M | 27.72M | 30.34M | 8.04M | -17.27M | 40.24M | 0.33M | -1.02M | -34.37M | 35.49M | 121.98M | -25.44M | 4.22M | 63.09M | 49.09M | 7.64M |
|
Other Working Capital Changes
|
0.25M | 5.25M | 5.98M | 4.53M | -5.42M | 1.94M | -9.26M | 0.70M | 31.04M | -9.47M | 5.47M | 10.90M | 2.49M | 0.26M | 1.13M | 24.80M | 4.45M | -6.54M | 6.11M | -9.83M | 15.17M | -10.86M | -0.82M | 19.36M | 3.53M | -17.92M | 14.30M | -12.02M | 19.11M | -3.92M | 13.36M | -9.30M | 15.41M | -12.55M | 69.47M | 88.39M | 7.70M | 19.22M | -9.47M | 30.12M | 8.41M | 58.41M | 1.91M | -9.72M | -3.42M | 33.29M | 11.16M | 17.12M | 14.39M | 7.00M | 106.59M | 40.13M | 36.78M | 29.86M | 19.96M | 51.52M | 42.02M | 32.58M | 24.39M | 16.24M | 0.12M | 43.62M | -79.36M | -47.02M | -2.31M |
|
Capital Expenditures
|
14.08M | 14.52M | 11.94M | 16.32M | 15.33M | 17.79M | 16.04M | 17.45M | 12.88M | 12.31M | 9.88M | 12.07M | 13.83M | 13.80M | 19.94M | 16.00M | 16.75M | 19.67M | 17.78M | 18.51M | 20.68M | 18.99M | 10.59M | 12.24M | 16.40M | 14.53M | 13.20M | 14.40M | 14.56M | 14.69M | 14.61M | 18.36M | 16.03M | 15.97M | 12.96M | 17.62M | 12.99M | 18.43M | 15.08M | 22.20M | 22.67M | 25.10M | 29.59M | 17.97M | 13.50M | 34.94M | 26.36M | 27.91M | 27.34M | 30.41M | 48.45M | 28.64M | 29.06M | 27.35M | 28.82M | 34.45M | 30.04M | 23.35M | 21.19M | 24.88M | 17.84M | 20.64M | 20.80M | 30.59M | 42.97M |
|
Sales of Property, Plant and Equipment
|
| | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
1.33M | 1.26M | 0.89M | 1.31M | 1.46M | 2.15M | 1.38M | 1.44M | 1.69M | 2.10M | 1.73M | 1.47M | 1.03M | 3.77M | 1.05M | 2.35M | 1.68M | 1.66M | 2.35M | 2.74M | 2.37M | 2.44M | 2.30M | 2.33M | 2.42M | 2.48M | 1.99M | 2.40M | 2.47M | 2.13M | 2.38M | 2.28M | 2.24M | 2.38M | 2.12M | 2.13M | 2.61M | 2.03M | 1.91M | 2.08M | 2.07M | 2.80M | 2.52M | 3.22M | 5.24M | 3.13M | 2.78M | 2.96M | 4.45M | 9.28M | 3.71M | 3.75M | 3.32M | 4.32M | 2.41M | 4.29M | 10.83M | 1.21M | 1.92M | 1.44M | 1.77M | 2.83M | 2.99M | 3.19M | 2.81M |
|
Acquisitions
|
| -10.66M | 21.32M | | 21.15M | | 1.30M | | 51.92M | | 1.40M | | 5.42M | | | | | | | 0.68M | 7.32M | 10.46M | 9.18M | 2.45M | | | 90.53M | 799.22M | 3.09M | 0.09M | 0.21M | 3.88M | | | | 0.42M | 126.44M | 612.81M | 212.32M | -0.18M | | | 24.49M | | | | 34.77M | 8.36M | | 35.91M | | 6.87M | 19.10M | 992.12M | | 3.88M | 104.48M | 7.50M | 3.08M | 19.70M | 0.85M | 0.67M | | 138.58M | 0.52M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.00M | 0.05M | | 3.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | | 0.25M | | | 0.75M | 4.13M | 0.25M | | 0.25M | |
|
Cash from Investing Activities
|
-13.40M | -21.21M | -9.41M | -14.30M | -30.91M | -15.87M | -14.60M | -15.14M | -71.69M | -15.97M | -5.81M | -8.15M | -14.98M | -15.53M | -21.00M | -26.48M | -21.59M | -27.36M | -23.20M | -22.84M | -41.60M | -58.99M | -19.00M | -23.48M | -62.75M | -161.11M | -83.73M | -818.16M | -13.17M | -19.52M | -17.92M | -31.28M | -15.42M | -28.25M | -19.62M | -38.53M | -148.19M | -658.22M | -225.41M | -43.89M | -33.22M | -43.62M | -99.61M | -3.41M | -22.11M | -29.66M | -58.62M | -48.07M | -41.87M | -83.31M | -49.49M | -55.24M | -58.81M | -1026.41M | -28.10M | -46.52M | -148.98M | -41.14M | -33.15M | -46.51M | 2.15M | -36.69M | -31.79M | -133.71M | -52.58M |
|
Other financing activities
|
2.07M | 3.09M | 2.98M | 5.03M | 2.40M | 6.15M | 3.02M | 2.94M | 0.86M | 0.94M | 2.08M | 4.87M | 3.76M | 4.46M | 4.54M | 5.55M | 2.24M | 7.25M | 1.90M | 4.95M | 2.58M | 8.31M | 9.85M | 26.97M | 2.54M | 8.16M | 2.60M | 33.20M | | | | | | | -0.62M | 62.83M | 12.48M | 12.54M | 12.83M | 79.94M | 13.26M | 14.06M | 14.11M | 102.21M | 16.07M | 15.37M | 15.59M | 113.86M | 17.30M | 16.10M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-18.01M | -22.41M | 18.94M | -39.65M | -36.48M | -1.97M | -21.34M | -19.55M | -83.94M | -10.31M | -35.97M | -46.89M | 7.69M | -14.71M | -30.43M | -116.47M | 9.96M | -22.61M | -144.43M | -140.24M | -3.96M | 10.78M | -26.04M | -236.56M | 104.41M | -183.73M | -16.14M | 708.05M | -40.05M | -48.00M | -52.92M | -121.89M | -106.08M | -55.42M | -276.52M | -588.67M | 144.82M | 450.21M | 83.18M | -97.58M | -100.07M | 0.76M | 18.39M | -236.37M | -175.26M | -316.80M | -158.54M | -114.04M | 92.97M | -217.97M | -60.86M | 57.50M | -41.88M | 932.90M | -279.56M | -188.59M | -151.13M | -238.96M | -335.91M | -393.28M | -150.76M | -147.54M | -144.07M | -163.89M | -230.27M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 22.84M | 25.84M | 24.25M | 24.27M | 35.48M | 35.65M | 35.26M | 35.13M | 39.20M | 39.28M | 39.38M | 39.40M | 42.08M | 41.98M | 41.97M | 42.10M | 46.38M | 46.49M | 46.68M | 46.80M | 49.70M | 49.85M | 49.97M | 49.97M | 52.79M | 52.77M | 53.02M | 53.12M | 56.05M | 56.15M | 56.41M | 56.48M | 56.51M | 56.65M | 56.75M | 56.80M | 61.19M | 61.24M | 61.42M | 61.49M | 64.43M | 64.50M | 64.64M | 64.70M | 70.60M | 70.68M | 70.49M | 70.55M | 77.89M | 77.69M | 77.70M | 77.59M | 87.75M |
|
Exchange Rate Effect
|
29.44M | 5.66M | 6.43M | -37.17M | 59.48M | 25.72M | 10.03M | 23.92M | -59.10M | 28.81M | 8.59M | -8.46M | 10.13M | 4.24M | -1.14M | -117.61M | 21.73M | -38.10M | 32.43M | 14.65M | -65.00M | -58.78M | -60.27M | 11.26M | -61.46M | 25.98M | 34.81M | -19.91M | 17.20M | -45.89M | 42.41M | 7.49M | 16.69M | -1.07M | -7.56M | -17.80M | -3.27M | -2.18M | -0.38M | 0.26M | -4.04M | 4.86M | -9.71M | 19.80M | 11.63M | 11.00M | -4.35M | 0.23M | -4.57M | -0.27M | 0.21M | -9.80M | -10.52M | 10.91M | -0.21M | -2.33M | -4.96M | 8.42M | -5.30M | 0.13M | 11.07M | -28.81M | 7.96M | 35.57M | -0.07M |
|
Change in Cash
|
62.17M | -26.39M | 69.50M | -32.16M | 51.23M | 76.20M | 55.50M | 63.56M | -125.20M | 113.17M | 52.83M | 33.47M | 81.09M | 67.65M | 54.42M | -136.65M | 100.53M | -3.90M | -34.11M | -32.83M | -24.04M | -1.00M | -14.37M | -149.08M | 104.80M | -163.25M | 59.69M | 12.94M | 50.22M | 6.49M | 39.16M | -5.38M | -10.83M | 47.80M | -154.62M | -515.58M | 41.49M | -80.72M | -2.96M | 0.61M | 25.03M | 31.94M | 148.77M | 110.30M | -41.74M | -165.55M | -25.23M | 64.64M | -19.13M | -81.67M | 7.29M | 71.94M | -66.55M | 46.04M | -25.30M | -0.00M | -18.79M | 1.15M | 27.66M | 0.45M | 188.00M | 95.58M | 410.77M | 276.74M | 174.40M |
|
Beginning Cash Balance
|
415.65M | 477.82M | 451.43M | 520.94M | 488.78M | 540.00M | 616.20M | 671.70M | 735.27M | 610.06M | 723.23M | 776.07M | 809.54M | 890.63M | 958.28M | 1,012.70M | 876.05M | 976.57M | 972.67M | 938.56M | 905.73M | 881.69M | 880.70M | 866.33M | 717.25M | 822.05M | 658.80M | 718.50M | 731.43M | 781.66M | 788.15M | 827.31M | 821.93M | 811.10M | 858.90M | 704.28M | 188.70M | 230.19M | 149.47M | 146.51M | 147.13M | 172.15M | 204.09M | 352.86M | 463.16M | 421.41M | 255.87M | 230.63M | 295.28M | 276.15M | 194.48M | 201.77M | 273.71M | 207.16M | 253.20M | 227.89M | 227.89M | 209.10M | 210.25M | 237.91M | 238.36M | 426.36M | 521.94M | 932.71M | 1,209.45M |
|
Free Cash Flow
|
50.06M | -2.95M | 41.60M | 42.64M | 43.81M | 50.52M | 65.36M | 56.88M | 76.64M | 98.32M | 76.15M | 84.91M | 64.42M | 79.84M | 87.06M | 107.92M | 73.67M | 64.49M | 83.31M | 97.07M | 65.86M | 87.01M | 80.35M | 87.47M | 108.20M | 141.08M | 111.55M | 128.56M | 71.68M | 105.21M | 52.99M | 121.95M | 77.95M | 116.58M | 136.12M | 111.80M | 35.12M | 111.04M | 124.56M | 119.61M | 139.69M | 44.83M | 210.11M | 312.30M | 130.50M | 134.97M | 169.92M | 198.62M | -93.00M | 189.47M | 68.99M | 50.84M | 15.61M | 101.29M | 253.75M | 202.99M | 256.25M | 249.48M | 380.84M | 415.23M | 307.70M | 287.98M | 557.87M | 508.18M | 414.36M |
|
Net Cash Flow
|
32.74M | -32.05M | 63.08M | 5.01M | -8.25M | 50.47M | 45.47M | 39.64M | -66.11M | 84.36M | 44.25M | 41.94M | 70.96M | 63.41M | 55.56M | -19.04M | 78.79M | 34.20M | -66.54M | -47.49M | 40.97M | 57.78M | 45.91M | -160.34M | 166.27M | -189.23M | 24.88M | 32.85M | 33.03M | 52.38M | -3.24M | -12.86M | -27.52M | 48.87M | -147.06M | -497.78M | 44.75M | -78.54M | -2.58M | 0.35M | 29.07M | 27.08M | 158.47M | 90.49M | -53.37M | -176.54M | -20.88M | 64.42M | -14.56M | -81.40M | 7.09M | 81.74M | -56.02M | 35.13M | -25.10M | 2.32M | -13.83M | -7.27M | 32.97M | 0.32M | 176.93M | 124.39M | 402.80M | 241.17M | 174.47M |