|
Net Income
|
30.80M | | | 52.96M | 71.66M | 73.11M | 66.51M | 38.62M | 56.69M | 50.68M | 27.11M | 33.96M | 61.29M | 59.52M | 82.55M | 47.06M | 76.36M | 70.26M | 60.18M | 37.48M | 67.51M | 47.14M | 78.08M | 32.78M | 66.84M | 51.99M | 72.88M | 29.56M | 76.92M | 47.35M | 59.49M | 11.94M | 49.91M | 45.09M | 1.32M | 41.26M | 92.81M | 77.52M | 75.00M | 32.59M | 60.32M | 55.65M | 19.54M | -138.44M | 34.40M | 76.70M | 23.89M | 53.55M | 127.26M | 88.86M | 38.26M | 31.53M | 59.47M | 37.23M | 28.89M | 52.82M | 104.09M | 83.01M | 47.75M | 61.77M | 117.48M | 102.91M | 117.33M | 108.35M | 143.87M | 116.44M |
|
Share-based Compensation
|
| 1.21M | 1.29M | 2.20M | 2.33M | 2.90M | 3.30M | 2.58M | 2.31M | 3.46M | -5.28M | 2.89M | 3.75M | 4.02M | 0.23M | 3.64M | 3.78M | 4.99M | 3.33M | 4.58M | 4.06M | 4.97M | 3.13M | 4.11M | 3.56M | 4.47M | 3.48M | 5.76M | 6.99M | 7.28M | -1.74M | 6.16M | 7.79M | -0.12M | 0.69M | 5.52M | 5.47M | 6.09M | 1.03M | 5.55M | 5.91M | 5.35M | 4.30M | 4.87M | 6.38M | 5.77M | 3.27M | 4.57M | 7.40M | 7.10M | 6.67M | 7.10M | 7.01M | 7.86M | 7.48M | 7.74M | 7.82M | 7.69M | 7.26M | 7.60M | 7.96M | 7.81M | 7.67M | 7.76M | 7.19M | 7.72M |
|
Deferred Taxes
|
| -8.08M | 6.47M | -1.65M | -0.69M | -10.40M | 4.01M | -4.25M | 2.05M | -0.12M | -9.83M | -6.25M | -3.58M | 3.27M | 29.85M | 0.03M | -3.35M | -13.59M | -11.60M | -6.39M | -8.72M | -9.00M | 20.81M | -1.07M | -7.44M | 8.96M | 13.54M | -3.11M | 4.13M | -12.11M | 5.32M | -3.87M | -0.54M | -0.36M | 15.04M | -7.17M | -2.34M | -0.66M | -1.25M | 4.16M | -3.06M | -0.90M | -3.47M | -14.39M | -2.69M | 1.78M | 1.02M | 0.04M | -1.31M | -3.81M | 0.94M | 7.42M | -1.28M | -5.77M | -5.09M | 2.46M | -1.93M | 33.13M | -8.95M | 12.73M | -3.53M | -5.87M | -9.80M | 13.70M | -2.09M | -6.28M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 334.00 | | | | | | | | | | | | | 0.25M | 0.25M | 0.44M | 0.44M | | | 0.10M | | 0.10M | 0.10M | 0.20M | | 0.21M | 0.21M | 0.47M | 0.47M | 0.38M | 0.39M | 0.41M | 0.41M | 0.32M | 0.33M | 0.34M | 0.34M | 0.53M | 0.59M | 0.60M | 0.61M | 0.59M | 0.62M | 0.63M | 0.63M | 0.66M | 0.74M | 0.76M | 0.76M | 0.75M | 0.82M | 0.84M | 0.85M | 0.81M | 0.87M | 0.90M |
|
Gains from Investment Securities
|
| | 1.19M | 0.03M | 0.28M | 0.37M | 2.77M | -0.63M | 0.17M | 0.18M | 1.92M | -0.01M | 0.10M | -0.01M | 3.84M | -1.11M | -0.23M | -0.00M | -4.88M | -0.17M | -0.50M | 3.77M | 3.27M | 7.98M | 0.04M | 2.10M | 0.00M | -0.78M | -0.49M | -1.53M | 9.93M | 1.14M | -3.20M | -1.22M | 8.71M | 5.05M | 0.88M | 4.26M | 0.06M | 5.38M | 0.05M | 0.14M | 0.03M | 3.72M | 0.02M | 0.06M | 1.10M | 7.42M | 0.14M | 0.12M | 0.11M | 30.56M | 14.95M | 59.86M | -98.61M | 19.70M | 93.49M | 41.24M | -146.02M | 60.87M | 87.23M | 71.91M | -204.60M | 85.11M | 100.48M | 67.54M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 10.48M | 4.60M | | | | | | 1.99M |
|
Non-cash Items
|
| | | | | | | | | | 23.92M | | | | 13.97M | | | | 14.50M | | | | 8.55M | | | | 0.31M | | | | 0.07M | | | | 3.93M | | | | 2.01M | | | | 0.96M | | | | 1.25M | | | | 1.13M | | | | 0.65M | | | | 1.62M | | | | 1.63M | | | |
|
Cash from Operations
|
| 94.10M | 115.62M | 52.03M | 72.31M | 116.67M | 144.10M | 20.04M | 71.50M | 37.52M | 153.64M | 42.07M | 46.85M | 101.47M | 205.29M | 25.80M | 129.28M | 55.54M | 212.53M | 24.48M | 86.12M | 19.84M | 191.88M | 7.87M | 131.12M | 89.62M | 191.01M | 70.11M | 90.86M | 68.38M | 185.91M | 13.03M | 110.27M | 46.35M | 133.41M | 54.12M | 164.69M | 51.38M | 176.44M | 25.89M | 35.36M | 60.15M | 152.49M | -59.65M | 174.87M | 99.45M | 71.14M | 37.11M | 158.09M | 27.09M | 137.04M | -79.56M | 47.89M | 25.49M | 148.90M | 36.28M | 174.97M | 68.99M | 229.17M | 58.55M | 105.26M | 18.55M | 320.47M | 33.03M | 218.01M | 61.14M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 47.55M | 48.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 47.55M | 48.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 23.63M | 23.63M | 24.35M | 24.70M | 25.80M | 26.25M | 26.55M | 26.75M | 27.40M | 27.40M | 28.11M | 28.98M | 30.29M | 31.28M | 32.08M | 32.49M | 33.22M | 34.88M | 34.48M | 34.43M | 34.47M | 34.73M | 35.04M | 35.80M | 35.90M | 35.97M | 34.84M | 33.55M | 32.79M | 34.15M | 32.14M | 32.58M | 32.25M | 31.44M | 30.46M | 29.69M | 29.16M | 28.67M | 27.81M | 27.59M | 28.22M | 28.64M | 27.92M | 25.46M | 24.92M | 25.46M | 25.63M | 25.59M | 26.76M | 27.69M | 26.70M | 25.68M | 25.15M | 24.81M | 23.88M | 23.59M | 27.82M | 27.20M | 27.76M | 28.79M | 29.48M | 29.39M | 29.55M | 31.85M | 32.96M |
|
Change in Receivables
|
| 5.47M | 0.84M | -3.16M | 7.27M | 5.17M | -11.12M | 9.91M | 6.06M | -5.67M | -10.05M | 7.12M | 4.53M | -4.39M | -4.34M | 9.35M | 5.01M | 0.74M | 0.27M | 3.99M | 13.49M | -1.49M | 2.41M | -8.08M | 15.66M | -1.36M | 7.60M | -3.81M | 23.38M | -25.83M | -14.67M | 29.31M | -8.53M | 2.78M | -1.82M | 12.19M | 2.00M | 0.47M | -10.65M | 8.00M | 7.03M | 4.52M | -11.72M | -32.12M | 4.21M | 26.77M | 2.36M | -4.76M | 9.11M | 20.04M | -50.42M | 34.11M | 0.50M | -15.37M | -12.13M | 35.03M | -26.87M | -0.93M | -10.94M | 21.51M | -9.91M | 18.08M | -22.36M | 15.04M | -3.01M | 8.36M |
|
Change in Inventory
|
| 17.18M | -47.59M | 36.34M | 20.84M | 45.43M | -59.24M | 33.80M | 39.25M | 64.60M | -116.84M | 48.78M | 23.99M | 71.84M | -112.37M | 43.23M | 22.00M | 58.12M | -95.64M | 56.76M | 12.88M | 107.29M | -107.94M | 38.99M | -13.76M | 57.55M | -109.52M | 27.36M | 10.07M | 89.50M | -116.97M | 20.36M | 4.11M | 84.78M | -100.61M | 54.38M | -27.57M | 77.76M | -82.87M | 38.55M | 33.35M | 89.36M | -122.15M | -71.76M | 13.76M | 137.46M | -101.84M | 87.43M | 5.62M | 145.04M | -56.20M | 64.51M | 69.58M | 50.71M | -162.51M | 1.65M | -4.95M | 138.51M | -174.00M | 29.82M | 24.23M | 188.14M | -169.25M | 37.39M | 33.23M | 144.18M |
|
Change in Accured Expenses
|
| 27.77M | 9.97M | 8.76M | 5.03M | 45.05M | -10.34M | -2.33M | 10.33M | 33.80M | -20.49M | 25.83M | -23.00M | 61.56M | -32.63M | 11.14M | 28.73M | 29.98M | -1.68M | 16.16M | 14.66M | 54.13M | -36.41M | -40.90M | 34.48M | 38.61M | -36.13M | 12.57M | 8.24M | 69.78M | -50.90M | 13.45M | 14.17M | 55.78M | -37.90M | 47.02M | 24.71M | 24.89M | -62.60M | 15.08M | 0.93M | 84.53M | -77.87M | -29.07M | 123.27M | 141.42M | -82.71M | 43.44M | 18.14M | 99.67M | -36.41M | -15.18M | 52.27M | 22.22M | -108.90M | 22.26M | 32.32M | 84.16M | -64.55M | 36.66M | -19.80M | 96.92M | -54.08M | -54.11M | 77.45M | 68.56M |
|
Other Working Capital Changes
|
| -11.36M | 46.85M | -6.30M | 0.09M | -32.04M | 23.43M | -2.31M | -18.80M | 18.96M | -4.17M | -14.40M | -8.34M | -14.41M | 21.09M | 11.48M | -20.90M | 9.08M | -2.64M | 1.16M | -0.95M | 5.29M | 17.75M | -14.04M | 0.53M | -6.46M | 16.16M | -13.24M | 6.00M | 14.57M | 3.03M | -2.36M | -0.40M | -0.06M | -10.15M | -1.60M | 11.69M | 7.66M | -26.35M | 47.53M | 52.81M | 52.98M | 55.94M | 50.54M | 11.63M | 60.19M | 65.05M | 51.64M | 59.57M | 61.37M | 59.23M | 63.66M | 58.54M | 54.98M | 60.02M | 56.20M | 63.85M | 58.04M | 57.79M | 59.69M | 56.88M | 66.81M | 59.78M | 59.93M | 60.20M | 62.16M |
|
Capital Expenditures
|
| 26.77M | 25.05M | 32.35M | 32.22M | 42.17M | 36.90M | 35.74M | 41.81M | 62.02M | 50.44M | 52.80M | 40.35M | 37.32M | 38.41M | 28.29M | 38.47M | 61.69M | 57.64M | 41.54M | 64.61M | 69.75M | 53.90M | 31.82M | 37.52M | 39.79M | 25.82M | 31.11M | 43.29M | 37.67M | 31.64M | 23.54M | 19.46M | 20.33M | 20.48M | 26.18M | 29.46M | 34.34M | 24.95M | 37.72M | 78.75M | 54.66M | 46.31M | 43.52M | 28.59M | 17.05M | 70.09M | 42.59M | 63.03M | 53.38M | 103.42M | 73.72M | 31.93M | 37.79M | 56.07M | 32.90M | 45.61M | 72.52M | 48.59M | 41.09M | 57.76M | 45.20M | 38.53M | 46.16M | 61.39M | 83.90M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 156.66M | 124.25M | 116.39M | 131.33M | 149.04M | 174.47M | 115.44M | 42.02M | 227.13M | 30.18M | 53.83M | 68.51M | 53.65M | 31.59M | 155.80M | 89.96M | 80.34M | 125.76M | 485.38M | 146.57M | 88.72M | 109.63M | 80.94M | 132.99M | 82.24M | 77.89M | 57.22M | 52.14M | 109.04M | 24.76M | 64.90M | 87.94M | 57.10M | 33.88M | 57.40M | 72.63M | 81.14M | 55.90M | 151.76M | 168.65M | 62.22M | 45.88M | 311.26M | 71.80M | 1.94M | 11.26M | 73.85M | 74.73M | 89.30M | 42.82M | 106.04M | 58.27M | 66.43M | 45.91M | 69.46M | 80.47M | 92.93M | 104.52M | 91.08M | 113.06M | 105.03M | 107.58M | 203.42M | 92.44M | 86.46M |
|
Cash from Investing Activities
|
| -47.37M | -162.65M | 37.74M | -24.24M | 22.94M | -71.98M | 28.59M | -22.41M | 141.67M | -92.56M | -60.63M | -42.82M | -49.76M | -180.78M | -19.38M | -119.00M | -155.38M | -168.46M | 277.11M | -10.28M | -34.01M | -37.99M | -6.63M | 0.43M | -20.17M | -0.39M | -26.55M | -49.36M | 14.57M | -173.29M | -8.91M | 2.07M | -21.50M | -93.04M | -19.47M | -74.97M | -64.52M | -85.54M | -15.85M | -15.30M | -56.67M | -98.33M | 222.22M | -4.22M | -16.10M | -303.80M | -63.63M | -59.34M | -240.41M | -124.29M | 13.62M | 22.07M | 29.61M | -97.31M | -57.55M | -120.49M | -85.66M | -257.95M | -45.81M | -15.33M | -41.01M | -206.62M | 39.38M | -71.36M | -81.74M |
|
Other financing activities
|
| 1.55M | 2.71M | 7.67M | 2.58M | 1.21M | 1.39M | 0.36M | 0.14M | 0.01M | 8.48M | 0.97M | 0.32M | 4.14M | 1.27M | 5.20M | 2.86M | 1.38M | 0.10M | 0.07M | 0.90M | 1.05M | 1.81M | 5.50M | 0.30M | 0.63M | -0.23M | 0.15M | 0.01M | 5.36M | -5.17M | -0.44M | -1.16M | -1.47M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 2.59M | 3.69M | 11.88M | -62.62M | -131.15M | 14.14M | -145.96M | -66.07M | -322.26M | 1.94M | 3.08M | 0.86M | 29.57M | 3.88M | 22.70M | 15.18M | -5.33M | 1.11M | -352.51M | -122.58M | -1.10M | -124.71M | 20.48M | -114.92M | -113.38M | -71.20M | -83.23M | -24.57M | -85.94M | -0.00M | -1.14M | -90.51M | -67.57M | -0.00M | 0.23M | 6.87M | -61.18M | -63.94M | -75.65M | -146.22M | -0.14M | -0.03M | 209.24M | -100.02M | -120.06M | 0.42M | -6.34M | 1.60M | -15.01M | -40.51M | -68.69M | -49.62M | -0.01M | -0.08M | -8.32M | -1.00M | -1.45M | -1.37M | -15.31M | -53.79M | -3.79M | -4.22M | -176.35M | -4.24M | -4.95M |
|
Exchange Rate Effect
|
| 0.11M | 0.04M | -1.33M | 0.16M | 0.12M | 0.45M | 1.02M | -0.59M | 0.06M | -1.12M | 0.67M | 0.13M | -0.11M | 0.29M | -0.99M | -0.38M | 1.55M | 1.96M | 0.68M | 0.19M | -1.81M | -2.81M | 0.66M | 0.89M | -0.90M | -3.75M | 2.54M | -1.96M | -5.24M | 0.64M | 1.37M | 2.44M | 0.69M | 7.13M | -3.38M | -4.58M | -2.39M | 2.28M | -1.45M | -3.02M | 1.71M | 0.64M | -4.91M | 3.49M | -1.21M | 2.33M | 1.48M | 0.22M | -0.12M | -1.12M | -0.31M | -0.32M | 0.67M | -2.41M | 0.01M | 0.39M | 0.39M | -2.23M | 1.76M | 1.01M | 0.35M | 1.67M | -2.89M | -0.33M | 0.02M |
|
Change in Cash
|
| 49.43M | -43.29M | 100.32M | -14.39M | 8.59M | 86.71M | -96.32M | -17.56M | -143.01M | 61.90M | -14.81M | 5.02M | 81.17M | 28.68M | 28.14M | 25.08M | -103.62M | 47.13M | -50.23M | -46.55M | -17.08M | 26.37M | 22.37M | 17.51M | -44.84M | 115.68M | -37.13M | 14.97M | -8.23M | 13.25M | 4.34M | 24.27M | -42.03M | 47.49M | 31.49M | 92.01M | -76.71M | 29.24M | -67.06M | -129.18M | 5.05M | 54.77M | 366.90M | 74.12M | -37.91M | -229.31M | -31.39M | 100.56M | -228.46M | -29.78M | -134.94M | 20.02M | 55.77M | 53.83M | -29.61M | 53.09M | -18.51M | -27.92M | -4.33M | 35.13M | -26.61M | 107.97M | -101.05M | 142.74M | -25.57M |
|
Beginning Cash Balance
|
152.88M | -49.43M | 202.32M | 159.02M | 259.35M | 244.95M | 253.55M | 340.26M | 243.94M | 226.38M | 83.37M | 145.27M | 130.46M | 135.48M | 216.65M | 245.33M | 273.46M | 298.55M | 194.93M | 242.06M | 191.82M | 145.27M | 128.19M | 154.56M | 176.93M | 194.44M | 149.60M | 265.28M | 228.14M | 243.12M | 234.89M | 248.14M | 252.48M | 276.76M | 234.73M | 282.22M | 313.71M | 405.73M | 329.02M | 358.26M | 291.20M | 162.02M | 167.07M | 221.84M | 588.74M | 662.86M | 624.95M | 395.63M | 364.25M | 464.81M | 236.35M | 206.57M | 71.64M | 91.67M | 147.43M | 201.26M | 171.66M | 224.74M | 206.24M | 178.32M | 174.00M | 209.13M | 182.52M | 290.48M | 189.43M | 332.17M |
|
Free Cash Flow
|
| 67.33M | 90.56M | 19.68M | 40.09M | 74.50M | 107.20M | -15.70M | 29.69M | -24.50M | 103.19M | -10.74M | 6.50M | 64.16M | 166.88M | -2.49M | 90.81M | -6.16M | 154.89M | -17.06M | 21.50M | -49.91M | 137.98M | -23.95M | 93.60M | 49.83M | 165.19M | 39.00M | 47.57M | 30.71M | 154.26M | -10.51M | 90.81M | 26.01M | 112.94M | 27.94M | 135.22M | 17.04M | 151.50M | -11.82M | -43.39M | 5.49M | 106.18M | -103.17M | 146.28M | 82.40M | 1.06M | -5.48M | 95.05M | -26.30M | 33.62M | -153.28M | 15.96M | -12.30M | 92.83M | 3.37M | 129.36M | -3.53M | 180.58M | 17.46M | 47.50M | -26.65M | 281.94M | -13.13M | 156.62M | -22.76M |
|
Net Cash Flow
|
| 49.32M | -43.34M | 101.66M | -14.55M | 8.47M | 86.26M | -97.33M | -16.97M | -143.07M | 63.02M | -15.48M | 4.89M | 81.28M | 28.39M | 29.13M | 25.46M | -105.17M | 45.17M | -50.91M | -46.74M | -15.27M | 29.18M | 21.71M | 16.62M | -43.94M | 119.43M | -39.67M | 16.93M | -2.99M | 12.61M | 2.98M | 21.83M | -42.72M | 40.37M | 34.87M | 96.59M | -74.32M | 26.96M | -65.61M | -126.16M | 3.34M | 54.13M | 371.81M | 70.63M | -36.71M | -232.24M | -32.87M | 100.35M | -228.33M | -27.75M | -134.63M | 20.35M | 55.09M | 51.51M | -29.59M | 53.48M | -18.12M | -30.14M | -2.57M | 36.15M | -26.26M | 109.63M | -103.94M | 142.41M | -25.55M |