|
Net Income
|
2.86M | 0.17M | 0.02M | 0.07M | 0.32M | 0.27M | 6.13M | | | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 3.17M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.49M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
Share-based Compensation
|
1.27M | 1.21M | 0.60M | 0.58M | 1.86M | 1.05M | 0.68M | 0.89M | 2.56M | 1.30M | 0.90M | 0.93M | 3.12M | 1.70M | 1.20M | 1.29M | 3.25M | 2.30M | 1.50M | 1.67M | 3.27M | 3.81M | 2.05M | 2.22M | 3.70M | 3.52M | 2.67M | 2.51M | 3.60M | 3.15M | 2.68M | 3.47M | 4.76M | 3.90M | 3.38M | 3.57M | 7.89M | 5.95M | 2.01M | 2.25M | 8.84M | 4.26M | 2.71M | 3.20M | 8.55M | 3.59M | 3.32M | 3.94M | 11.52M | 3.68M | 3.14M | 3.90M | 13.79M | 4.20M | 3.55M | 3.77M | 13.08M | 5.95M | 6.26M | 5.10M | 14.09M | 5.51M | 5.29M | 5.50M | 13.71M | 8.29M | 4.81M |
|
Deferred Taxes
|
-0.89M | -3.42M | 0.44M | 0.89M | 0.32M | 0.26M | 0.92M | 8.73M | 0.99M | 7.83M | 7.74M | 12.12M | 0.76M | 5.03M | 13.56M | 8.82M | 2.96M | -3.89M | 9.21M | 13.80M | -0.17M | -2.64M | -13.22M | 41.25M | -1.63M | -2.06M | -0.41M | 35.74M | -7.58M | 7.74M | 3.20M | 4.98M | 1.41M | 1.19M | 6.01M | -73.43M | 0.76M | 4.00M | 7.38M | -6.13M | 0.15M | 4.75M | 16.70M | 1.39M | -7.16M | -3.28M | -1.16M | -26.26M | -8.38M | -6.23M | -8.43M | 37.06M | 1.02M | 3.10M | 3.81M | 0.05M | 3.17M | -0.31M | 0.65M | 4.11M | 0.07M | 1.43M | 9.63M | 8.68M | 2.25M | -1.70M | 18.79M |
|
Cash from Discontinued Operations
|
| | | | | | | 20.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.13M | | | | 0.19M | | | | 0.15M | | | | 0.20M | | | | 0.23M | | | | 0.25M | | | | 0.27M | | | | 0.29M | | | | 0.47M | | | | 0.50M | | | | 0.46M | | | | 0.63M | | | | 0.55M | | | |
|
Gains from Investment Securities
|
0.03M | 3.47M | 0.01M | -1.12M | 0.06M | -3.21M | 6.90M | 3.79M | -1.94M | -1.46M | 0.69M | 7.91M | 0.46M | 2.14M | 0.67M | 3.85M | -0.57M | 1.93M | 5.51M | 3.63M | -1.89M | 7.32M | 13.26M | 0.02M | 1.74M | 0.61M | 0.95M | 12.82M | -0.68M | 1.01M | 4.19M | -15.46M | 6.20M | 0.90M | 1.90M | 0.84M | 1.50M | 0.19M | 0.09M | 12.68M | 22.57M | 0.13M | 0.41M | 1.24M | 2.01M | 3.76M | 21.17M | 9.43M | 27.55M | 40.21M | 25.03M | 9.19M | 7.21M | 1.42M | 3.05M | 90.35M | 6.96M | 2.38M | 71.42M | 26.11M | 9.49M | 27.66M | 26.91M | 11.96M | 9.44M | 11.10M | 22.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 0.52M | 0.01M | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 26.61M | | | | 48.22M | | | | 39.79M | | | | 12.01M | | | | 36.57M | 11.60M | 10.30M | 9.00M | 70.91M | 12.20M | 10.50M | | 24.29M | | | | 48.71M | | | | 79.21M | | | | 111.60M | | | | 86.82M | | | | 160.23M | | | | 139.92M | | | |
|
Cash from Operations
|
41.83M | 36.17M | 52.71M | 19.59M | -11.68M | 17.17M | -9.23M | 70.18M | -17.33M | -18.68M | -14.49M | -30.87M | -130.21M | 63.04M | 156.17M | 130.34M | 57.07M | -20.34M | 41.07M | 95.69M | -7.09M | 53.70M | 42.00M | 0.33M | -96.57M | 158.92M | 37.12M | 127.78M | 101.24M | 121.72M | 163.80M | 134.41M | 37.52M | 93.20M | 39.55M | -17.54M | 117.66M | 72.32M | 13.04M | 12.34M | -39.26M | 7.31M | 253.56M | 199.65M | 138.81M | 279.39M | 172.26M | 172.51M | 40.14M | 197.56M | 200.94M | -16.30M | 34.59M | 23.59M | 125.14M | 111.08M | 92.47M | 21.55M | 97.04M | 84.65M | -155.05M | 270.58M | 111.74M | 392.28M | 153.53M | 227.64M | 367.78M |
|
Depreciation & Amortization (CF)
|
| | | | | | 11.89M | 12.71M | 12.65M | 13.46M | 15.11M | 15.71M | 16.64M | 17.63M | 18.93M | 20.09M | 21.68M | 22.55M | 23.59M | 25.67M | 29.06M | 30.24M | 31.04M | 36.12M | 33.96M | 35.85M | 36.70M | 38.43M | 39.07M | 39.47M | 39.61M | 39.48M | 38.72M | 38.93M | 39.40M | 40.90M | 51.06M | 49.96M | 41.63M | 42.47M | 41.76M | 43.22M | 44.64M | 45.87M | 45.19M | 44.70M | 44.10M | 43.35M | 42.60M | 42.29M | 41.80M | 42.81M | 45.81M | 49.31M | 51.35M | 52.67M | 53.90M | 54.66M | 56.59M | 56.00M | 56.83M | 57.48M | 61.14M | 60.64M | 61.49M | 63.03M | 63.87M |
|
Change in Receivables
|
2.72M | 3.46M | 7.69M | -30.27M | -9.58M | 20.93M | 13.27M | -24.41M | 9.79M | -36.76M | 56.50M | 20.45M | -7.87M | 5.58M | -3.73M | -8.16M | -13.02M | 12.61M | 23.28M | -12.52M | 25.39M | 30.31M | -4.90M | 16.86M | 34.82M | -30.14M | 34.37M | -50.98M | -5.34M | -22.27M | 19.05M | 6.89M | 12.90M | -19.97M | 8.55M | 27.94M | 7.14M | 15.64M | -28.95M | 13.92M | 10.21M | 28.79M | -9.86M | -48.98M | 30.89M | -51.92M | -7.00M | 16.80M | 14.69M | -26.74M | -11.15M | -9.11M | 58.81M | 26.30M | -10.04M | -0.46M | 8.97M | 6.94M | 26.91M | -4.51M | 49.93M | -15.89M | -3.56M | 56.62M | -50.34M | 9.64M | -41.88M |
|
Change in Inventory
|
40.15M | 30.16M | 26.74M | -201.50M | -22.60M | 66.50M | 24.41M | -19.76M | 29.94M | -123.49M | 255.09M | 106.65M | 152.01M | 15.62M | -117.89M | -82.31M | -20.60M | 64.93M | 2.12M | 20.77M | 24.28M | -14.19M | 56.92M | 84.89M | 84.89M | -64.50M | 27.09M | -66.15M | -49.92M | -8.09M | -141.21M | -92.55M | 19.38M | 33.05M | 35.37M | 59.65M | -5.71M | 71.34M | 135.02M | 54.38M | 106.32M | 30.29M | -142.32M | -76.01M | -153.57M | -205.38M | -80.28M | -97.46M | 1.80M | -78.57M | -70.48M | 180.83M | 98.29M | 94.75M | 71.64M | 59.82M | 52.84M | 121.51M | 19.32M | 104.01M | 215.51M | -152.13M | 44.69M | -193.14M | 77.04M | -87.23M | -196.26M |
|
Change in Account Payables
|
-6.63M | -1.48M | 2.25M | -3.24M | 7.71M | 8.37M | -1.15M | 0.40M | 4.72M | 6.26M | 5.53M | 7.85M | 8.30M | 5.01M | -9.66M | -3.69M | 18.50M | 1.05M | 1.31M | 17.25M | 11.98M | -6.21M | 20.14M | -1.72M | -3.03M | 3.83M | 26.39M | -31.34M | -16.52M | 15.16M | -8.94M | -12.11M | 1.69M | 12.82M | -2.04M | -3.50M | 12.91M | 28.33M | -15.00M | -7.75M | 19.79M | -4.07M | -5.87M | -7.61M | -11.67M | -24.47M | 11.26M | 1.55M | 23.90M | -11.53M | 4.30M | -4.62M | 49.66M | -16.35M | 10.76M | -12.63M | 27.13M | -14.32M | -8.24M | -15.21M | 17.45M | -13.56M | 7.71M | 70.27M | 75.38M | -22.51M | -16.57M |
|
Change in Accured Expenses
|
-8.58M | -2.88M | 2.22M | 0.77M | -1.59M | 13.04M | 12.70M | 5.10M | -9.65M | 19.35M | 8.88M | 12.09M | -34.97M | -0.23M | -5.78M | 34.47M | -26.05M | 17.34M | -1.67M | 12.08M | -7.53M | 22.69M | 30.18M | -18.48M | -28.28M | 26.41M | 8.28M | -18.43M | -5.57M | 4.76M | 6.59M | -5.97M | -7.16M | 12.14M | 6.07M | 1.11M | -7.90M | 0.23M | 14.38M | 17.62M | -21.23M | -9.34M | 11.86M | 5.96M | -15.26M | 14.05M | 4.19M | 45.99M | -25.50M | -0.75M | 17.84M | -22.93M | 14.57M | 4.00M | 6.89M | 7.33M | -14.70M | 7.34M | 3.27M | 11.28M | -26.86M | 7.45M | -2.84M | 10.06M | -19.55M | 28.17M | 6.81M |
|
Other Working Capital Changes
|
0.91M | 0.11M | 0.08M | -0.82M | -0.27M | -0.48M | 0.65M | 10.35M | -4.56M | 11.36M | -15.61M | 44.11M | -5.71M | -1.61M | -0.67M | -17.35M | -8.61M | 2.59M | 2.90M | 32.26M | -27.43M | 1.30M | -7.71M | 20.04M | -11.93M | -13.25M | 1.85M | 0.96M | -21.38M | -0.45M | -2.33M | 0.01M | -2.20M | 13.53M | -6.77M | 4.37M | 2.10M | 2.58M | 8.53M | -4.39M | -11.74M | 4.45M | 21.23M | -3.69M | -16.70M | -8.38M | 17.67M | 38.93M | -31.24M | 7.52M | -6.66M | 36.00M | -8.71M | -0.06M | 18.42M | 24.47M | -15.89M | 1.02M | 1.53M | 42.14M | -17.70M | -31.45M | -9.08M | 23.42M | -12.57M | 20.62M | 10.25M |
|
Capital Expenditures
|
-10.95M | -12.56M | -9.46M | 83.46M | -9.92M | 38.48M | 16.09M | 39.66M | 34.26M | 26.55M | 39.58M | 48.16M | 38.01M | 40.51M | 51.54M | 40.89M | 30.17M | 52.36M | 40.47M | 68.58M | 53.20M | 63.00M | 65.96M | 78.66M | 82.45M | 81.75M | 86.01M | 117.58M | 53.88M | 61.39M | 44.28M | 37.42M | 39.21M | 40.36M | 59.18M | 71.16M | 48.22M | 68.00M | 60.00M | 62.04M | 59.85M | 93.22M | 77.52M | 62.90M | 49.49M | 32.75M | 25.60M | 28.36M | 32.93M | 51.42M | 37.97M | 44.86M | 45.69M | 61.54M | 68.02M | 67.82M | 90.45M | 95.55M | 103.08M | 79.80M | 79.14M | 93.39M | 131.71M | 128.82M | 108.41M | 113.86M | 96.55M |
|
Sales of Property, Plant and Equipment
|
0.06M | 0.07M | 0.33M | 0.02M | 0.01M | 0.11M | 0.10M | 0.08M | 8.06M | 2.42M | 0.05M | 0.17M | 0.06M | 0.98M | 0.11M | 0.09M | 0.19M | 0.14M | 0.12M | 0.18M | 0.13M | 0.17M | 0.04M | -0.09M | 2.12M | 0.15M | 0.68M | 0.37M | 0.62M | -0.29M | 9.10M | 3.07M | 1.60M | 1.59M | 0.71M | 0.06M | 2.23M | 2.01M | 1.58M | 0.50M | 0.17M | 1.78M | 0.15M | 0.21M | 0.17M | 5.17M | 0.32M | 0.12M | 0.14M | 0.19M | 2.25M | 0.87M | 2.63M | 0.14M | 4.24M | 0.11M | 0.12M | 1.02M | 0.75M | 0.32M | 3.04M | 0.10M | 5.96M | 0.34M | 4.32M | 2.90M | 0.16M |
|
Acquisitions
|
| | | | | | 1.22M | 5.59M | 60.02M | 0.02M | | 34.59M | 0.04M | | | 104.53M | 0.03M | 3.50M | 59.66M | 9.54M | 143.05M | 4.22M | 0.49M | 9.87M | 27.85M | 30.06M | 7.21M | 3.90M | | | | | | | | | | | | | 7.94M | 2.23M | | | | | | | | | | | | | 0.70M | 5.01M | | | | 16.05M | | | | 0.00M | | | 0.14M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-10.89M | -12.48M | -9.13M | -17.25M | -9.90M | -52.98M | 10.03M | -43.86M | -85.84M | -23.99M | -40.14M | -81.85M | -38.45M | -39.71M | -51.51M | -144.63M | -29.43M | -56.37M | -103.25M | -80.62M | -194.23M | -67.06M | -67.12M | -88.00M | -109.93M | -111.98M | -93.49M | -120.83M | -52.59M | -63.12M | -39.16M | -34.54M | -32.45M | -38.72M | -58.53M | -76.87M | -47.08M | -65.47M | -53.28M | -61.42M | -89.24M | -92.44M | -77.07M | -61.71M | -47.33M | -27.05M | -24.52M | -28.56M | -32.16M | -50.72M | -38.47M | -311.55M | -16.29M | -77.90M | -73.98M | -72.76M | -95.51M | -93.43M | -102.01M | -96.08M | -69.19M | -91.94M | -144.70M | -139.75M | -96.50M | -135.72M | -98.00M |
|
Other financing activities
|
185.48M | 186.89M | 187.93M | -0.42M | 0.02M | 192.13M | 193.23M | 0.65M | 0.74M | -1.89M | 2.39M | 0.38M | 1.51M | -0.09M | 0.01M | 0.23M | 1.68M | 0.46M | 0.04M | 0.38M | 1.02M | 3.29M | 0.70M | 0.20M | -0.42M | 0.05M | 0.03M | 0.01M | -1.01M | | 0.20M | 0.51M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-45.73M | -34.35M | -27.81M | 10.03M | 18.32M | 25.75M | 14.32M | -8.25M | 35.53M | 87.63M | 91.59M | 137.25M | 124.67M | -18.12M | -43.36M | -17.24M | -21.37M | 75.19M | 24.91M | 35.98M | 78.38M | 49.95M | 38.89M | 134.41M | 62.31M | -21.26M | 48.34M | -7.03M | -40.84M | -38.60M | -125.61M | -109.54M | 1.97M | -19.74M | 23.08M | 91.03M | -63.41M | 9.75M | 97.49M | -24.77M | 123.34M | 69.90M | -201.72M | -42.44M | -135.56M | -174.33M | -103.75M | -91.45M | -3.96M | -147.00M | -218.69M | 216.31M | 43.09M | 61.48M | -47.96M | -57.29M | 28.29M | 37.41M | 5.14M | 3.12M | 196.45M | -167.27M | 50.75M | -209.25M | -56.42M | -109.83M | -238.69M |
|
Net Equity Issued and Repurchased
|
131.61M | -10.66M | 15.78M | | 145.84M | -10.06M | 15.12M | | 101.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.64M | 4.38M | 4.44M | 4.76M | 4.74M | 4.75M | 4.75M | 5.18M | 7.78M | 9.91M | 10.01M | 10.58M | 10.56M | 11.08M | 10.51M | 11.53M | 11.43M | 12.06M | 11.39M | 13.65M | 13.48M | 13.87M | 13.36M | 14.00M | 14.28M | 14.41M | 14.52M | 14.80M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.20M | -0.12M | -0.09M | 0.04M | -0.03M | -0.01M | 0.02M | -0.23M | -0.01M | 0.30M | -0.20M |
|
Change in Cash
|
-14.80M | -10.66M | 15.78M | 12.36M | -3.25M | -10.06M | 15.12M | 18.07M | -67.65M | 44.96M | 36.96M | 24.53M | -43.98M | 5.21M | 61.30M | -31.53M | 6.28M | -1.51M | -37.27M | 51.05M | -122.94M | 36.59M | 13.77M | 46.73M | -144.19M | 25.67M | -8.03M | -0.07M | 7.81M | 20.00M | -0.97M | -9.67M | 7.05M | 34.73M | 4.11M | -3.37M | 7.17M | 16.60M | 57.25M | -73.84M | -5.15M | -15.23M | -25.23M | 95.50M | -44.08M | 78.02M | 43.99M | 52.51M | 4.02M | -0.16M | -56.22M | -111.55M | 61.38M | 7.17M | 3.20M | -18.96M | 25.25M | -34.47M | 0.18M | -8.30M | -27.79M | 11.37M | 17.79M | 43.28M | 0.60M | -17.91M | 31.09M |
|
Free Cash Flow
|
52.78M | 48.73M | 62.18M | -63.88M | -1.76M | -21.31M | -25.32M | 30.52M | -51.59M | -45.23M | -54.06M | -79.03M | -168.22M | 22.53M | 104.63M | 89.44M | 26.90M | -72.70M | 0.60M | 27.10M | -60.29M | -9.30M | -23.96M | -78.33M | -179.03M | 77.17M | -48.89M | 10.21M | 47.36M | 60.33M | 119.53M | 96.99M | -1.68M | 52.83M | -19.63M | -88.70M | 69.45M | 4.32M | -46.96M | -49.70M | -99.11M | -85.91M | 176.04M | 136.75M | 89.33M | 246.65M | 146.66M | 144.15M | 7.21M | 146.14M | 162.98M | -61.16M | -11.10M | -37.94M | 57.12M | 43.26M | 2.02M | -74.00M | -6.04M | 4.85M | -234.19M | 177.19M | -19.97M | 263.47M | 45.12M | 113.77M | 271.23M |
|
Net Cash Flow
|
-14.80M | -10.66M | 15.78M | 12.36M | -3.25M | -10.06M | 15.12M | 18.07M | -67.65M | 44.96M | 36.96M | 24.53M | -43.98M | 5.21M | 61.30M | -31.53M | 6.28M | -1.51M | -37.27M | 51.05M | -122.94M | 36.59M | 13.77M | 46.73M | -144.19M | 25.67M | -8.03M | -0.07M | 7.81M | 20.00M | -0.97M | -9.67M | 7.05M | 34.73M | 4.11M | -3.37M | 7.17M | 16.60M | 57.25M | -73.84M | -5.15M | -15.23M | -25.23M | 95.50M | -44.08M | 78.02M | 43.99M | 52.51M | 4.02M | -0.16M | -56.22M | -111.55M | 61.38M | 7.17M | 3.20M | -18.96M | 25.25M | -34.47M | 0.18M | -8.30M | -27.79M | 11.37M | 17.79M | 43.28M | 0.60M | -17.91M | 31.09M |