|
Net Income
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 5.78M | 5.68M | 7.11M | 10.83M | 9.16M | 8.49M | 9.05M | 11.05M | 9.02M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 32.27M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
Share-based Compensation
|
| 1.54M | 1.51M | 1.45M | 1.52M | 1.62M | 1.67M | 1.83M | 1.77M | 1.90M | 1.91M | 2.58M | 2.90M | 3.06M | 3.11M | 3.46M | 3.54M | 3.88M | 3.93M | 4.26M | 4.60M | 5.60M | 5.72M | 6.48M | 7.21M | 7.66M | 8.40M | 8.68M | 8.90M | 9.79M | 9.98M | 10.56M | 12.93M | 14.48M | 14.77M | 14.42M | 15.07M | 14.89M | 15.60M | 17.30M | 18.39M | 18.42M | 13.25M | 25.72M | 25.18M | 29.46M | 24.37M | 25.28M | 25.80M | 26.91M | 24.99M | 27.90M | 26.03M | 26.98M | 27.43M | 26.87M | 30.41M | 31.19M | 34.35M | 37.66M | 38.30M | 36.67M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | -8.60M | 0.09M | 0.34M | -11.72M | -15.14M | -3.87M | -4.98M | -4.86M | -19.96M | -2.66M | -2.54M | 0.16M | -0.04M | -4.79M | -2.65M | -2.89M | 4.24M | -2.67M | -1.06M | 1.27M | -5.48M | -3.27M | -3.16M | -9.25M | 2.41M | -9.44M | -9.70M | -13.71M | -54.35M | -18.56M | -21.11M | -4.33M | -29.70M | -24.33M | -12.47M | -4.70M | 10.84M | -11.08M | | 37.46M |
|
Gains from Investment Securities
|
| 0.01M | 8.12M | -0.21M | | 0.01M | 12.49M | | | -0.10M | 40.63M | -0.24M | -0.06M | 0.02M | 99.66M | -0.31M | -0.04M | 0.12M | -0.00M | | | -0.01M | -0.01M | 0.05M | 0.23M | -0.23M | 0.07M | 0.02M | 0.05M | -0.49M | 0.42M | -0.74M | 0.93M | -1.04M | -0.82M | -0.56M | 0.13M | 0.93M | -0.20M | 10.00M | | | | -0.12M | 0.08M | -0.42M | 2.67M | 0.39M | 23.89M | 11.04M | 3.17M | -0.55M | 93.48M | 25.07M | 24.82M | -0.68M | 39.74M | 6.60M | 38.54M | -0.32M | 46.62M | 1.05M |
|
Non-cash Items
|
| | | | | | 89.65M | | | | 157.48M | | | | 1.97M | | | | 2.02M | | | | 1.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 27.64M | 8.09M | 17.47M | 1.86M | 25.78M | 11.33M | 18.08M | -9.66M | 33.83M | 16.41M | 17.08M | -0.50M | 42.12M | 7.39M | 16.56M | 12.27M | 66.30M | 47.71M | -2.10M | 16.91M | 55.10M | 64.41M | 41.32M | 19.52M | 79.21M | 51.80M | 48.18M | 1.40M | 92.81M | 53.37M | 44.63M | 22.60M | 112.12M | 70.85M | 23.96M | 24.50M | 130.07M | 76.19M | 56.71M | 39.81M | 169.81M | 88.76M | 71.70M | -20.35M | 205.39M | 115.01M | 53.54M | 76.68M | 129.38M | 121.86M | 74.71M | -19.18M | 177.50M | 147.42M | 71.84M | 64.30M | 263.72M | 224.77M | 56.16M | 98.31M | 255.19M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 2.02M | 4.14M | 3.73M | 3.80M | 2.77M | 5.69M | 4.43M | 2.52M | 2.34M | 2.40M | 1.67M | 2.29M | 2.57M | 2.30M |
|
Depreciation & Amortization (CF)
|
| 2.76M | 2.71M | 2.58M | 2.63M | 2.56M | 2.90M | 3.03M | 3.31M | 3.28M | 3.10M | 3.32M | 3.36M | 3.41M | 3.69M | 3.66M | 3.62M | 3.65M | 3.67M | 3.71M | 3.77M | 4.10M | 7.99M | 12.18M | 12.67M | 12.67M | 12.25M | 12.97M | 13.13M | 13.60M | 13.70M | 14.11M | 15.54M | 15.98M | 16.13M | 17.31M | 19.44M | 19.80M | 20.12M | 19.98M | 20.29M | 20.48M | 20.91M | 21.10M | 39.88M | 36.89M | 37.76M | 38.15M | 37.72M | 41.08M | 42.12M | 38.11M | 37.64M | 38.45M | 39.88M | 40.10M | 34.14M | 34.53M | 34.67M | 34.62M | 34.32M | 34.99M |
|
Change in Receivables
|
| -11.85M | 5.83M | -15.21M | 23.24M | -14.45M | 14.97M | -32.04M | 39.74M | -22.14M | 21.26M | -22.56M | 44.22M | -30.46M | 16.29M | -24.30M | 62.50M | -32.35M | 3.06M | -8.32M | 44.94M | -22.27M | 13.82M | -35.75M | 71.28M | -20.89M | 20.12M | -37.54M | 69.88M | -25.66M | 26.42M | -30.23M | 79.10M | -17.48M | 19.52M | -9.62M | 78.68M | -33.51M | 30.19M | -56.98M | 87.31M | -39.73M | 20.13M | -49.32M | 95.63M | -48.72M | -15.21M | -20.64M | 94.03M | -39.23M | 17.25M | -77.56M | 129.07M | -13.74M | 2.11M | -69.38M | 159.16M | -81.88M | -36.70M | -28.18M | 154.36M | -53.63M |
|
Change in Account Payables
|
| -1.06M | 0.76M | -0.18M | -0.12M | 1.41M | -0.54M | -0.63M | -1.01M | 0.40M | 0.87M | -0.58M | 1.25M | 0.17M | -1.42M | 0.04M | 0.01M | 0.81M | 0.72M | -0.33M | -0.04M | 0.00M | 1.02M | -0.47M | 0.24M | -0.68M | 1.30M | -1.17M | 3.32M | -4.88M | 3.61M | -1.75M | -2.85M | -0.13M | 2.31M | -1.50M | 2.05M | 1.00M | 5.86M | -2.02M | -4.32M | 2.43M | 2.94M | -2.29M | -55.18M | -6.91M | 19.44M | 6.29M | 2.84M | -22.88M | -3.79M | 17.55M | -3.83M | 14.13M | 13.64M | -1.14M | 5.28M | -5.06M | 11.43M | 14.35M | 0.42M | -23.72M |
|
Change in Accured Expenses
|
| 4.29M | -1.65M | 0.49M | 0.70M | -1.22M | 4.91M | -9.38M | 7.23M | -0.11M | 1.73M | -7.03M | 5.43M | -0.42M | 9.68M | -13.33M | 9.09M | 2.42M | 8.14M | -16.42M | 10.74M | 2.34M | 3.84M | -11.74M | 16.62M | 3.63M | 2.20M | -15.94M | 4.88M | 12.38M | 4.73M | -17.95M | 5.77M | 13.71M | -3.97M | -3.76M | 4.61M | -2.23M | 2.90M | -12.21M | -6.93M | 25.41M | -3.41M | -8.96M | -21.25M | 35.03M | -29.64M | -30.64M | 5.92M | 0.93M | -0.55M | -36.95M | 21.87M | 4.48M | 23.68M | -48.01M | 46.83M | 7.68M | 36.88M | -67.49M | 47.76M | -1.91M |
|
Change in Taxes
|
| 1.55M | 0.04M | 3.59M | -2.04M | 1.67M | -9.31M | 2.27M | -2.46M | 2.72M | -10.32M | -5.64M | 3.26M | -6.47M | -10.04M | 7.70M | 0.05M | 8.44M | -45.30M | 8.39M | -5.66M | 2.02M | -29.01M | 9.19M | -12.69M | 5.27M | -19.95M | 7.58M | -16.89M | 8.84M | 8.91M | 4.05M | -5.82M | -0.18M | -4.70M | 12.43M | -7.62M | -0.25M | -2.63M | -10.18M | -11.28M | 7.18M | 29.39M | -4.53M | -2.74M | -16.89M | 13.91M | 19.51M | -3.93M | -4.83M | 51.18M | 25.67M | -67.43M | -9.54M | 10.10M | 35.83M | -17.92M | 2.11M | -34.46M | 24.51M | -30.13M | -19.16M |
|
Other Working Capital Changes
|
| 0.44M | 4.23M | -10.80M | 18.66M | -2.34M | 9.34M | -15.73M | 14.96M | -5.59M | 19.76M | -15.16M | 30.52M | -4.39M | 5.23M | -17.44M | 45.28M | 0.75M | 3.37M | -24.51M | 36.19M | -0.66M | 30.71M | -30.45M | 44.91M | 3.46M | 7.89M | -29.46M | 35.01M | -1.89M | 4.98M | -31.11M | 41.65M | 9.91M | 23.16M | -43.15M | 53.13M | 17.22M | 17.24M | -46.57M | 57.08M | 13.42M | 24.76M | -42.07M | 62.94M | 8.74M | 15.27M | -56.55M | 74.03M | 3.12M | 38.87M | -71.58M | 91.70M | 8.23M | 30.16M | -61.33M | 93.92M | 16.80M | 41.39M | -60.10M | 85.81M | 31.61M |
|
Capital Expenditures
|
| 0.70M | 0.73M | 7.80M | 0.61M | 1.51M | 2.35M | 1.05M | 3.29M | 2.02M | 2.75M | 5.09M | 8.75M | 6.42M | 6.60M | 3.63M | 2.85M | 1.56M | 1.31M | 1.91M | 4.22M | 2.40M | 3.98M | 16.72M | 5.24M | 7.57M | 8.20M | 19.82M | 10.30M | 7.61M | 5.32M | 8.89M | 6.06M | 8.51M | 3.96M | 12.32M | 11.73M | 4.78M | 8.40M | 9.35M | 6.92M | 2.80M | 3.63M | 6.56M | 7.66M | 6.55M | 13.15M | 7.95M | 8.52M | 9.09M | 2.06M | 9.08M | 9.67M | 8.69M | 5.04M | 7.39M | 9.11M | 7.92M | 4.99M | 5.55M | 4.85M | 3.74M |
|
Acquisitions
|
| | | | | | | 5.87M | 9.30M | 0.05M | 10.45M | | | | | | | 3.24M | | 0.33M | 6.12M | | 333.51M | 2.00M | 7.39M | | | | 5.86M | 3.91M | 1.58M | | 157.15M | 10.16M | 10.79M | 199.13M | 0.09M | 0.65M | 18.86M | 0.26M | | | 1.03M | 12.05M | 1,986.85M | 89.49M | 1.31M | 116.70M | 0.61M | 0.39M | 46.22M | 1.88M | | 33.66M | 27.22M | 1.30M | | 0.09M | | 18.02M | 0.21M | 16.91M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.03M | | 0.03M | | 0.03M | | 0.03M | | 0.05M | | 0.03M | | 0.03M | 1.04M | 0.01M | | 0.80M | | | | | | 3.02M | 3.50M | 2.73M | 7.58M | 6.90M | 10.13M | 4.15M | 7.61M | 11.08M | 28.08M | 21.05M | 21.00M | 20.28M | 19.41M | 17.17M | 13.94M | 18.24M | 21.78M | 21.77M | 20.95M | 35.03M | 56.36M | 23.17M | 16.89M | 22.67M | 17.92M | 14.46M | 15.98M | 22.98M | 14.13M | 8.35M | 3.96M | 3.27M | 3.08M | 1.35M | 8.29M | 1.76M | 32.53M | 42.02M |
|
Cash from Investing Activities
|
| 4.32M | -0.91M | -7.57M | -0.61M | -1.50M | -19.13M | -6.90M | -12.65M | -1.92M | -13.27M | -4.83M | -8.88M | -6.42M | -5.54M | -3.32M | -2.81M | -4.12M | -1.30M | -17.23M | -16.80M | -25.33M | -339.10M | -22.16M | -13.56M | -7.13M | -7.87M | -20.07M | -20.34M | -35.40M | -9.59M | -41.04M | -166.95M | -14.36M | -15.91M | -194.89M | -0.61M | -7.70M | -41.81M | -15.01M | -39.27M | -13.88M | -30.16M | -39.69M | -1959.00M | -86.10M | -6.15M | -111.17M | 0.80M | -15.38M | -46.78M | -0.60M | 0.11M | -40.12M | -36.35M | -12.68M | -12.59M | -9.40M | -32.94M | -96.17M | -12.76M | -55.18M |
|
Other financing activities
|
| 0.87M | 0.06M | 0.27M | 1.42M | 0.03M | 1.89M | 0.69M | 0.90M | 1.70M | 9.16M | 1.52M | 4.14M | 7.54M | 15.01M | 2.16M | 1.05M | 3.51M | -6.72M | 3.56M | 5.27M | 1.97M | -8.67M | 1.05M | 5.64M | 12.12M | -18.82M | | | | | | | | | | | | | | | | | 6.02M | 21.11M | 0.04M | | | | | | | | | | | | 2.64M | | -4.48M | -2.90M | -0.34M |
|
Cash from Financing Activities
|
| -26.70M | -11.51M | -9.77M | -2.08M | -20.41M | 3.85M | -2.58M | 12.69M | -32.12M | 3.16M | -14.17M | 7.95M | 13.36M | 24.90M | 5.03M | -18.51M | 7.15M | 2.33M | 7.88M | 9.27M | 4.74M | 69.16M | -16.91M | 0.03M | -90.09M | -31.09M | -0.53M | 10.29M | 12.12M | 17.54M | 21.10M | 26.98M | 28.44M | -140.11M | 76.09M | -52.14M | 27.88M | 36.86M | 27.60M | 48.81M | 11.43M | 26.33M | 615.12M | 945.37M | -101.94M | -33.82M | -8.28M | -67.67M | -181.14M | -87.15M | -117.12M | 7.00M | -124.66M | -77.06M | -36.41M | 10.77M | 33.26M | 14.59M | 1.02M | -3.83M | -153.36M |
|
Change in Cash
|
| 5.26M | -4.33M | 0.13M | -0.84M | 3.87M | -3.95M | 8.61M | -9.62M | -0.21M | 6.30M | -1.91M | -1.43M | 49.05M | 26.75M | 18.27M | -9.05M | 69.34M | 48.74M | -11.45M | 9.38M | 34.51M | -205.53M | 2.25M | 5.99M | -18.01M | 12.84M | 27.58M | -8.66M | 69.53M | 61.32M | 24.69M | -117.37M | 126.20M | -85.17M | -94.84M | -28.25M | 150.25M | 71.24M | 69.30M | 49.35M | 167.35M | 84.94M | 647.13M | -1033.98M | 17.36M | 75.04M | -65.91M | 9.80M | -67.14M | -12.07M | -43.01M | -12.08M | 12.72M | 34.01M | 22.74M | 62.48M | 287.57M | 206.43M | -38.99M | 81.72M | 46.65M |
|
Beginning Cash Balance
|
1.19M | 1.19M | 6.45M | 2.11M | 2.25M | 1.41M | 5.28M | 1.33M | 9.93M | 0.31M | 0.10M | 6.41M | 4.50M | 3.07M | 52.12M | 78.88M | 97.14M | 88.09M | 157.43M | 206.17M | 194.72M | 204.10M | 238.61M | 33.09M | 35.34M | 41.33M | 23.31M | 36.15M | 63.73M | 55.07M | 124.60M | 185.93M | 210.62M | 93.25M | 219.45M | 134.28M | 39.44M | 11.19M | 161.44M | 232.68M | 301.99M | 351.34M | 518.68M | 603.62M | 1,250.75M | 216.77M | 234.13M | 309.17M | 243.26M | 253.06M | 185.93M | 173.86M | 130.84M | 118.76M | 131.49M | 165.49M | 188.24M | 250.72M | 538.30M | 744.72M | 705.73M | 787.45M |
|
Free Cash Flow
|
| 26.93M | 7.35M | 9.66M | 1.25M | 24.27M | 8.98M | 17.04M | -12.95M | 31.81M | 13.66M | 11.99M | -9.25M | 35.69M | 0.79M | 12.93M | 9.42M | 64.74M | 46.40M | -4.00M | 12.69M | 52.70M | 60.44M | 24.60M | 14.28M | 71.64M | 43.61M | 28.36M | -8.91M | 85.19M | 48.05M | 35.74M | 16.54M | 103.61M | 66.89M | 11.64M | 12.77M | 125.29M | 67.79M | 47.36M | 32.90M | 167.01M | 85.14M | 65.14M | -28.01M | 198.84M | 101.86M | 45.59M | 68.16M | 120.28M | 119.79M | 65.63M | -28.86M | 168.80M | 142.38M | 64.45M | 55.20M | 255.80M | 219.78M | 50.61M | 93.46M | 251.45M |
|
Net Cash Flow
|
| 5.26M | -4.33M | 0.13M | -0.84M | 3.87M | -3.95M | 8.61M | -9.62M | -0.21M | 6.30M | -1.91M | -1.43M | 49.05M | 26.75M | 18.27M | -9.05M | 69.34M | 48.74M | -11.45M | 9.38M | 34.51M | -205.53M | 2.25M | 5.99M | -18.01M | 12.84M | 27.58M | -8.66M | 69.53M | 61.32M | 24.69M | -117.37M | 126.20M | -85.17M | -94.84M | -28.25M | 150.25M | 71.24M | 69.30M | 49.35M | 167.35M | 84.94M | 647.13M | -1033.98M | 17.36M | 75.04M | -65.91M | 9.80M | -67.14M | -12.07M | -43.01M | -12.08M | 12.72M | 34.01M | 22.74M | 62.48M | 287.57M | 206.43M | -38.99M | 81.72M | 46.65M |