|
Net Income
|
0.33M | -7.60M | -1.06M | -0.79M | -1.32M | -1.63M | -0.03M | | | -0.65M | | | | | | -1.00M | | | | | | | | 39.71M | 33.77M | 47.00M | 45.39M | 37.03M | 43.60M | 38.50M | 39.36M | 50.44M | 41.14M | 46.72M | 30.24M | 18.93M | 58.82M | 55.44M | 43.53M | 61.11M | 72.27M | 56.15M | 81.86M | 6.11M | 34.18M | 67.84M | 124.93M | 107.21M | 121.18M | 73.70M | 101.69M | 52.71M | 39.52M | 37.83M | 71.13M | 89.25M | 56.79M | 88.38M | 129.96M | 81.15M | -62.48M | 89.34M | 82.64M | 105.29M | 85.94M | 106.17M | 153.16M |
|
Share-based Compensation
|
| 3.58M | 2.08M | 6.17M | -0.41M | 1.11M | 1.14M | 3.13M | 2.15M | 1.10M | 1.04M | 3.33M | 1.83M | 1.10M | 0.68M | 3.69M | 2.50M | 1.24M | 1.20M | 4.18M | 1.93M | 1.32M | 1.28M | 3.68M | 2.37M | 1.58M | 1.35M | 4.38M | 2.83M | 1.75M | 1.50M | 5.27M | 3.10M | 1.77M | 1.95M | 5.82M | 3.82M | 2.51M | 2.36M | 6.68M | 4.98M | 4.20M | 3.22M | 7.04M | 4.16M | 2.74M | 2.29M | 6.49M | 4.43M | 2.50M | 2.46M | 7.03M | 4.86M | 3.24M | 3.31M | 7.72M | 5.17M | 3.49M | 1.97M | 10.12M | 6.59M | 3.09M | 2.97M | 12.82M | 4.86M | 2.77M | 2.65M |
|
Deferred Taxes
|
| -2.57M | | -7.79M | 1.44M | 4.92M | | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| -2.04M | -16.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-11.29M | -4.98M | -5.67M | 7.71M | -3.26M | 0.06M | 6.33M | 5.76M | 2.15M | -2.04M | 4.25M | 4.36M | 0.18M | -1.09M | 3.94M | 3.35M | 5.15M | 13.43M | -1.21M | 7.22M | 4.54M | 15.23M | -0.39M | 18.88M | -3.42M | 0.31M | -2.60M | 12.72M | 1.76M | 3.69M | 31.17M | 11.21M | 1.73M | 6.80M | 21.24M | 13.47M | 12.56M | 21.21M | 21.34M | 12.18M | 13.64M | 15.43M | 23.66M | 27.43M | 11.97M | 21.65M | 18.55M | 18.59M | 21.70M | 24.93M | 19.83M | 15.55M | 16.62M | 13.32M | 27.91M | 7.74M | 13.43M | 62.65M | 13.79M | 12.74M | 21.26M | 32.37M | 25.84M | 22.13M | 43.24M | 18.06M | 26.09M |
|
Asset Writedowns and Impairment
|
| | | | | 4.09M | 0.43M | 0.63M | | 2.69M | 9.84M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 80.31M | 39.67M | 27.29M | 6.35M | 27.88M | 30.70M | 7.49M | 30.34M | 84.73M | -21.64M | 17.76M | 16.02M | 97.32M | 57.64M | 6.83M | 42.64M | 107.44M | 72.80M | 17.79M | 7.57M | 32.28M | 33.29M | 20.87M | 71.25M | 46.44M | 77.16M | -23.23M | 1.72M | 79.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 93.32M | 60.25M | 33.09M | 25.12M | 45.07M | 55.90M | 27.99M | 31.81M | 66.76M | -3.60M | 35.85M | 16.30M | 115.59M | 58.95M | 28.14M | 69.76M | 140.09M | 98.14M | 35.76M | 36.91M | 85.45M | 74.64M | 60.57M | 105.02M | 93.44M | 122.55M | 13.81M | 45.32M | 118.35M | 152.03M | 24.53M | 70.92M | 194.87M | 89.23M | -7.71M | 99.96M | 200.23M | 162.46M | 46.64M | 118.50M | 151.06M | 161.30M | 39.32M | 158.07M | 183.50M | 173.16M | 130.26M | 162.20M | 250.85M | 228.12M | 92.68M | 150.80M | 241.96M | 316.96M | 135.77M | 157.88M | 228.66M | 236.60M | 114.21M | 266.13M | 387.37M | 332.19M | 283.99M | 166.94M | 405.83M | 376.26M |
|
Depreciation & Amortization (CF)
|
| 7.13M | 7.55M | 7.45M | 7.35M | 8.37M | 8.60M | 8.00M | 8.26M | 9.00M | 9.38M | 9.75M | 9.80M | 9.84M | 9.31M | 13.15M | 9.96M | 9.76M | 10.60M | 10.58M | 8.33M | 12.15M | 14.29M | 14.04M | 15.04M | 14.78M | 15.82M | 14.63M | 15.53M | 15.41M | 16.11M | 12.88M | 12.53M | 12.75M | 13.94M | 11.20M | 10.57M | 13.19M | 9.91M | 16.28M | 12.05M | 14.02M | 12.86M | 15.41M | 14.22M | 14.80M | 14.91M | 13.70M | 13.75M | 13.26M | 14.40M | 12.81M | 9.19M | 12.35M | 7.99M | 8.96M | 8.22M | 6.25M | 6.61M | 9.08M | 9.83M | 8.31M | 7.57M | 9.13M | 6.60M | 7.97M | 8.96M |
|
Change in Receivables
|
| -7.42M | -44.59M | 10.54M | 11.98M | -8.70M | -46.29M | 15.96M | 37.06M | 10.75M | -18.65M | 25.11M | 32.19M | -3.63M | -35.56M | 36.20M | 47.93M | 0.69M | -44.34M | 29.04M | 35.70M | 2.07M | -32.91M | 38.11M | 50.70M | 6.38M | -38.80M | 39.18M | 52.21M | 5.03M | -29.98M | 26.07M | 56.66M | 5.45M | -22.76M | 19.28M | 54.86M | 5.75M | -56.41M | 44.40M | 62.79M | -17.23M | -36.58M | -25.57M | 69.67M | -15.86M | -15.07M | 59.18M | 92.75M | -3.12M | -39.64M | 66.35M | 105.89M | -3.94M | -27.79M | 68.48M | 132.33M | 43.55M | -16.97M | 126.03M | 140.55M | -47.73M | -64.13M | 71.94M | 122.81M | -46.06M | -82.59M |
|
Change in Account Payables
|
| 20.23M | | 11.65M | 1.60M | 11.87M | | 11.30M | 18.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | 3.97M | -5.36M | -0.34M | 11.06M | 1.17M | -4.53M | -1.65M | 14.46M | 10.40M | -21.87M | -4.69M | 12.60M | -21.67M | -16.29M | 41.94M | 3.43M | 48.48M | -52.90M | 4.30M | -15.15M | 17.22M | -55.17M | 6.49M | 28.88M | 47.10M | -70.39M | 6.01M | 27.87M | 10.08M | -45.77M | 16.64M | 12.86M | 51.26M | -62.96M | 18.88M | 10.40M | 61.57M | -68.24M | 36.32M | 67.72M | 42.31M | -80.86M | 29.69M | 14.73M | 86.31M | -36.84M | 13.65M | 11.10M | 28.35M | -101.44M | 62.06M | -0.92M | 27.09M | -16.05M | -54.82M | 23.93M | 65.77M |
|
Change in Taxes
|
| | | | | 2.87M | 23.09M | 5.66M | -5.06M | -10.03M | 9.80M | 4.23M | -7.29M | 2.01M | -6.76M | 5.29M | -2.12M | 5.82M | 5.84M | 4.33M | 8.30M | 20.96M | -2.27M | 11.03M | 8.20M | 8.75M | -2.98M | 5.30M | -2.92M | 9.15M | -0.38M | 16.95M | -9.68M | 8.41M | 15.24M | 3.62M | 6.27M | 8.45M | -15.91M | 12.04M | -10.35M | 0.71M | 5.31M | 0.28M | 8.06M | -19.11M | 18.48M | 25.93M | -35.20M | -8.59M | 17.32M | 13.66M | -31.32M | -13.94M | 5.67M | 20.52M | -19.52M | -0.79M | 8.87M | 18.98M | -64.24M | 22.66M | 19.89M | 31.85M | -66.87M | 3.46M | 15.45M |
|
Other Working Capital Changes
|
| -5.10M | -8.96M | -5.18M | 13.04M | -9.15M | -0.05M | -2.10M | -6.59M | -12.12M | 12.28M | -7.37M | 1.55M | -9.32M | -17.61M | 26.36M | -21.83M | 8.95M | 3.16M | -16.91M | 21.80M | 20.16M | -26.22M | 5.58M | -4.83M | 13.14M | -2.37M | 10.13M | -6.25M | 12.40M | -11.30M | 6.51M | -2.65M | 2.44M | -3.66M | 9.67M | -3.12M | 7.33M | -13.51M | 8.71M | 13.61M | 13.49M | 3.53M | -4.58M | 7.34M | 20.64M | 4.54M | 14.30M | 7.69M | 0.05M | 11.33M | 10.79M | 14.81M | 5.64M | 6.32M | 4.08M | 0.58M | 7.83M | 10.70M | 6.23M | 15.90M | 11.02M | 0.88M | 7.42M | -3.20M | 10.83M | 72.22M |
|
Capital Expenditures
|
| 1.15M | 4.07M | 0.87M | 1.70M | 1.49M | 2.46M | 1.37M | 1.48M | 6.09M | 2.89M | 2.26M | 4.53M | 2.59M | 3.50M | 3.67M | 3.09M | 3.73M | 3.53M | 5.70M | 0.93M | 2.55M | 6.33M | 4.06M | 3.53M | 4.28M | 4.36M | 3.44M | 4.75M | 5.23M | 4.73M | 4.94M | 2.11M | 4.76M | 2.27M | 2.12M | 4.61M | 4.42M | 4.96M | 7.96M | 9.03M | 7.44M | 6.56M | 8.42M | 4.22M | 5.22M | 4.21M | 4.56M | 4.93M | 5.63M | 7.04M | 7.68M | 6.42M | 7.66M | 4.26M | 5.51M | 4.04M | 5.21M | 7.87M | 6.20M | 7.73M | 9.40M | 7.47M | 13.01M | 7.25M | 8.50M | 9.98M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | 51.73M | -0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | -12.54M | 0.84M | -0.06M | -0.11M | 21.73M | 0.41M | 0.26M | 15.00M | 9.96M | 5.30M | 3.14M | 5.47M | 10.89M | 3.45M | 2.63M | 4.47M | 1.49M | 8.00M | | 5.51M | 7.26M | 5.84M | 11.99M | 4.20M | 10.42M | 7.99M | 5.39M | 5.13M | 5.69M | 5.98M | 3.32M | 7.74M | 4.80M | 6.22M | 9.71M | 7.49M | 4.96M | 11.35M | 3.14M | 4.57M | 0.92M | 3.15M | 4.20M | 5.54M | 11.99M | 5.16M | 1.08M | 4.28M | 6.97M | 4.34M | 4.67M | 2.10M | 7.55M | 2.85M | 2.28M | 2.63M | 3.26M | 3.45M | 8.08M | 5.90M | 9.31M | 3.86M | 40.71M | -16.64M | 16.71M |
|
Change in Acquisitions & Divestments
|
| 398.15M | 378.53M | 235.39M | 128.30M | 49.70M | 435.65M | 321.49M | 52.10M | 22.00M | 404.26M | 410.78M | 24.10M | 55.00M | 474.57M | 695.31M | 42.20M | 67.20M | 434.46M | 434.87M | 68.70M | 89.90M | 377.55M | 341.15M | 19.50M | 12.70M | 448.57M | 394.92M | 88.70M | 27.00M | 2,137.78M | 1,010.92M | 122.30M | 94.90M | 1,305.52M | 737.10M | 262.90M | 444.40M | 1,529.13M | 2,449.72M | 153.70M | 89.70M | 2,023.24M | 1,851.53M | 1,426.57M | 1,098.92M | 1,258.44M | 1,795.24M | 860.21M | 841.79M | 809.44M | 1,101.72M | 1,098.90M | 1,101.52M | 1,211.80M | 1,499.96M | 1,043.72M | 1,066.31M | 1,001.35M | 1,294.52M | 1,614.13M | 3,670.09M | 3,024.64M | 4,681.28M | 2,470.05M | 3,463.31M | 2,624.96M |
|
Cash from Investing Activities
|
| -85.31M | -81.47M | -25.53M | -7.58M | -39.51M | -50.91M | -19.86M | -26.81M | -60.37M | -36.46M | -28.27M | -11.07M | -109.02M | -54.36M | -99.11M | -65.56M | -132.97M | -93.38M | -27.68M | -30.03M | -77.00M | -34.76M | -76.11M | -112.54M | -71.49M | -131.40M | -3.65M | -37.32M | -144.02M | -135.74M | -32.90M | -61.11M | -183.60M | -55.04M | -59.45M | -36.95M | -190.95M | -148.33M | -142.73M | -112.29M | -135.97M | -152.63M | -315.83M | -106.70M | -75.47M | -190.17M | -110.93M | -147.75M | -159.07M | -201.02M | -95.91M | -138.59M | -216.37M | -283.58M | -98.24M | -155.33M | -216.46M | -216.33M | -86.01M | -247.27M | -354.02M | -260.08M | -584.90M | -214.59M | -358.58M | -327.50M |
|
Other financing activities
|
| 0.03M | -0.07M | -0.86M | 0.04M | 0.02M | 0.05M | -0.18M | -0.00M | -0.01M | 0.10M | 0.87M | 0.00M | 0.03M | 0.16M | 1.27M | 0.20M | 0.01M | 0.07M | 0.77M | 0.18M | 0.07M | -0.00M | 1.40M | 0.15M | -0.05M | 0.24M | 1.36M | 0.40M | 0.16M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -5.95M | 7.86M | -8.24M | -17.08M | -5.74M | -4.77M | -8.27M | -5.31M | -6.29M | 40.54M | -8.09M | -5.36M | -6.41M | -4.69M | 71.06M | -4.34M | -7.09M | -4.74M | -8.03M | -5.58M | -7.49M | -18.43M | 6.38M | -6.92M | -7.20M | -5.36M | -10.37M | -7.15M | 25.63M | 7.76M | -14.11M | -7.97M | -9.36M | -8.14M | 39.38M | -63.47M | -12.92M | -10.04M | 89.69M | -9.08M | -12.57M | -10.85M | 283.14M | -60.34M | -97.77M | 16.35M | -25.64M | -14.11M | -66.24M | -16.82M | -23.95M | -22.53M | -24.12M | -17.21M | -27.07M | -16.96M | -20.11M | -20.35M | -29.63M | -19.79M | -31.59M | -21.75M | 346.19M | -22.42M | -61.33M | -54.96M |
|
Dividends Paid - Common
|
| 6.46M | 6.46M | 6.49M | 6.51M | 6.52M | 6.54M | 6.61M | 6.62M | 6.64M | 6.65M | 6.71M | 6.73M | 6.75M | 6.76M | 6.82M | 6.84M | 6.86M | 6.88M | 6.95M | 6.97M | 6.99M | 7.53M | 7.59M | 7.62M | 7.64M | 8.20M | 8.27M | 8.30M | 8.32M | 8.87M | 8.96M | 8.97M | 8.99M | 10.13M | 10.20M | 10.23M | 10.26M | 11.40M | 11.46M | 11.48M | 11.50M | 13.23M | 13.31M | 13.32M | 13.34M | 14.51M | 14.57M | 14.59M | 14.60M | 16.38M | 16.45M | 16.44M | 16.42M | 17.61M | 17.69M | 17.70M | 17.74M | 20.70M | 20.78M | 20.79M | 20.79M | 22.58M | 22.27M | 22.92M | 22.48M | 25.21M |
|
Change in Cash
|
| 2.06M | -13.36M | | | -0.17M | 0.22M | -0.15M | -0.31M | 0.10M | 0.47M | -0.50M | -0.12M | 0.17M | -0.10M | 0.09M | -0.14M | 0.02M | 0.02M | 0.05M | 1.30M | 0.95M | 21.46M | -9.15M | -14.44M | 14.74M | -14.21M | -0.21M | 0.85M | -0.04M | 24.06M | -22.48M | 1.84M | 1.90M | 26.05M | -27.78M | -0.45M | -3.65M | 4.09M | -6.41M | -2.87M | 2.52M | -2.19M | 6.63M | -8.97M | 10.26M | -0.66M | -6.32M | 0.34M | 25.54M | 10.27M | -27.18M | -10.32M | 1.47M | 16.18M | 10.46M | -14.41M | -7.91M | -0.07M | -1.43M | -0.94M | 1.76M | 50.36M | 45.27M | -70.06M | -14.08M | -6.20M |
|
Free Cash Flow
|
| 92.17M | 56.18M | 32.23M | 23.41M | 43.58M | 53.44M | 26.62M | 30.33M | 60.67M | -6.50M | 33.59M | 11.77M | 113.01M | 55.45M | 24.47M | 66.67M | 136.36M | 94.61M | 30.07M | 35.98M | 82.90M | 68.31M | 56.51M | 101.50M | 89.16M | 118.19M | 10.37M | 40.57M | 113.11M | 147.31M | 19.59M | 68.81M | 190.11M | 86.96M | -9.82M | 95.35M | 195.81M | 157.50M | 38.68M | 109.47M | 143.62M | 154.73M | 30.90M | 153.85M | 178.27M | 168.96M | 125.69M | 157.27M | 245.22M | 221.08M | 85.00M | 144.38M | 234.30M | 312.70M | 130.26M | 153.84M | 223.45M | 228.73M | 108.01M | 258.40M | 377.96M | 324.71M | 270.97M | 159.70M | 397.33M | 366.28M |
|
Net Cash Flow
|
| 2.06M | -13.36M | -0.67M | 0.45M | -0.17M | 0.22M | -0.15M | -0.31M | 0.10M | 0.47M | -0.50M | -0.12M | 0.17M | -0.10M | 0.09M | -0.14M | 0.02M | 0.02M | 0.05M | 1.30M | 0.95M | 21.46M | -9.15M | -14.44M | 14.74M | -14.21M | -0.21M | 0.85M | -0.04M | 24.06M | -22.48M | 1.84M | 1.90M | 26.05M | -27.78M | -0.45M | -3.65M | 4.09M | -6.41M | -2.87M | 2.52M | -2.19M | 6.63M | -8.97M | 10.26M | -0.66M | -6.32M | 0.34M | 25.54M | 10.27M | -27.18M | -10.32M | 1.47M | 16.18M | 10.46M | -14.41M | -7.91M | -0.07M | -1.43M | -0.94M | 1.76M | 50.36M | 45.27M | -70.06M | -14.08M | -6.20M |