|
Net Income
|
33.00M | 48.00M | 58.00M | 92.00M | 39.00M | 21.00M | 58.00M | 43.00M | 21.00M | 26.00M | 45.00M | 64.00M | 22.00M | -174.00M | 27.00M | -7.00M | 24.00M | 68.00M | 103.00M | 49.00M | 106.00M | 92.00M | 101.00M | 56.00M | 67.00M | 70.00M | 103.00M | 49.00M | 16.00M | 86.00M | 102.00M | 85.00M | 61.00M | 87.00M | 105.00M |
|
Share-based Compensation
|
| 2.00M | 2.00M | 3.00M | | 1.00M | 3.00M | 2.00M | 5.00M | 6.00M | 4.00M | 4.00M | 4.00M | 6.00M | 5.00M | 5.00M | 5.00M | 8.00M | 7.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 9.00M | 10.00M | 11.00M | 10.00M | 12.00M | 11.00M | 12.00M | 10.00M | 9.00M | 10.00M |
|
Deferred Taxes
|
9.00M | 2.00M | 2.00M | -104.00M | 2.00M | -7.00M | -6.00M | 11.00M | 3.00M | -9.00M | -6.00M | -2.00M | 2.00M | -49.00M | -5.00M | 29.00M | 1.00M | 2.00M | 1.00M | -5.00M | -26.00M | -6.00M | -5.00M | -2.00M | -1.00M | 1.00M | -5.00M | -12.00M | -3.00M | 1.00M | -3.00M | 9.00M | -1.00M | -4.00M | |
|
Gains from Investment Securities
|
| | -1.00M | 1.00M | | | | 7.00M | 2.00M | 2.00M | 1.00M | | 2.00M | 2.00M | | 1.00M | 5.00M | 1.00M | 1.00M | | 9.00M | 2.00M | | | 9.00M | | | | 17.00M | 1.00M | 1.00M | 33.00M | 22.00M | | |
|
Asset Writedowns and Impairment
|
| | | | | | | 8.00M | | 45.00M | | | 12.00M | 206.00M | | | 11.00M | | | 6.00M | 1.00M | -2.00M | -2.00M | 1.00M | | | | 1.00M | 12.00M | | | | 2.00M | | |
|
Cash from Operations
|
23.00M | 57.00M | 72.00M | 126.00M | 16.00M | 17.00M | 68.00M | 130.00M | 7.00M | -144.00M | 146.00M | 91.00M | 17.00M | -57.00M | 97.00M | 10.00M | 64.00M | 116.00M | 147.00M | 99.00M | 135.00M | 107.00M | 107.00M | 50.00M | 93.00M | 83.00M | 77.00M | 123.00M | 76.00M | 1.00M | 79.00M | 134.00M | 59.00M | 70.00M | 86.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 7.00M | | |
|
Depreciation & Amortization (CF)
|
18.00M | 19.00M | 19.00M | 19.00M | 19.00M | 22.00M | 30.00M | 29.00M | 29.00M | 27.00M | 26.00M | 28.00M | 25.00M | 25.00M | 24.00M | 24.00M | 24.00M | 24.00M | 23.00M | 25.00M | 24.00M | 17.00M | 18.00M | 19.00M | 19.00M | 19.00M | 19.00M | 20.00M | 20.00M | 17.00M | 17.00M | 17.00M | 15.00M | 15.00M | 15.00M |
|
Change in Receivables
|
13.00M | 8.00M | 6.00M | -17.00M | 14.00M | 12.00M | 43.00M | -6.00M | 3.00M | 52.00M | -9.00M | -19.00M | 17.00M | 27.00M | 20.00M | -26.00M | -10.00M | 26.00M | -6.00M | -35.00M | -17.00M | 22.00M | -4.00M | -17.00M | -4.00M | 28.00M | 16.00M | -30.00M | 11.00M | 26.00M | 10.00M | -8.00M | 8.00M | 40.00M | 12.00M |
|
Change in Accured Expenses
|
-12.00M | 4.00M | 10.00M | 22.00M | 4.00M | 28.00M | 50.00M | 3.00M | -13.00M | 1.00M | 69.00M | -85.00M | -14.00M | -37.00M | 56.00M | -51.00M | -24.00M | 30.00M | 12.00M | 21.00M | -32.00M | 27.00M | 9.00M | 10.00M | -40.00M | 47.00M | -22.00M | 11.00M | 39.00M | -49.00M | -15.00M | -8.00M | -18.00M | 39.00M | -13.00M |
|
Change in Taxes
|
| | | | | | -35.00M | | | | | -7.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
5.00M | -19.00M | -8.00M | 37.00M | 13.00M | -35.00M | -7.00M | 51.00M | 14.00M | 8.00M | -6.00M | 17.00M | 8.00M | -30.00M | -21.00M | -11.00M | -13.00M | 24.00M | -25.00M | 59.00M | -60.00M | 4.00M | 16.00M | 62.00M | -35.00M | 55.00M | -10.00M | -47.00M | 24.00M | -9.00M | -2.00M | 23.00M | 53.00M | -14.00M | 6.00M |
|
Capital Expenditures
|
5.00M | 12.00M | 10.00M | 19.00M | 14.00M | 19.00M | 22.00M | 18.00M | 9.00M | 16.00M | 10.00M | 15.00M | 7.00M | 11.00M | 5.00M | 10.00M | 5.00M | 12.00M | 6.00M | 14.00M | 10.00M | 8.00M | 26.00M | | 9.00M | 9.00M | 10.00M | 9.00M | 9.00M | 7.00M | 8.00M | 25.00M | 7.00M | 12.00M | 11.00M |
|
Sales of Property, Plant and Equipment
|
| | | 11.00M | 14.00M | 13.00M | | | | | | | | | | | | | | | 202.00M | 61.00M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 140.00M | | | 1.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-5.00M | -13.00M | -29.00M | -150.00M | | -1672.00M | -25.00M | -31.00M | -11.00M | -16.00M | -10.00M | -16.00M | -7.00M | -12.00M | -5.00M | -7.00M | -5.00M | -13.00M | -3.00M | -13.00M | 192.00M | 52.00M | -54.00M | -11.00M | -9.00M | -10.00M | -31.00M | -16.00M | -24.00M | -7.00M | -9.00M | -25.00M | -59.00M | -12.00M | -15.00M |
|
Other financing activities
|
| | | -1.00M | | | | | | | | -9.00M | -1.00M | -3.00M | 14.00M | | 3.00M | 2.00M | | -5.00M | | 4.00M | | | -1.00M | 9.00M | 2.00M | | -3.00M | -2.00M | -1.00M | 7.00M | | | -1.00M |
|
Cash from Financing Activities
|
-14.00M | -42.00M | -34.00M | 39.00M | -1.00M | 1,997.00M | -72.00M | -116.00M | -78.00M | -18.00M | -108.00M | -116.00M | 647.00M | -17.00M | -21.00M | -246.00M | -21.00M | -531.00M | -54.00M | -107.00M | -82.00M | -174.00M | -164.00M | -164.00M | -95.00M | -159.00M | -29.00M | -119.00M | -67.00M | 35.00M | -68.00M | -75.00M | -65.00M | -57.00M | -50.00M |
|
Dividends Paid - Common
|
20.00M | | | -32.00M | 14.00M | 27.00M | 25.00M | 25.00M | 29.00M | 28.00M | 28.00M | 29.00M | 30.00M | 8.00M | 7.00M | 8.00M | 15.00M | 15.00M | 23.00M | 30.00M | 30.00M | 29.00M | 29.00M | 28.00M | 31.00M | 30.00M | 29.00M | 28.00M | 32.00M | 31.00M | 30.00M | 30.00M | 33.00M | 32.00M | 32.00M |
|
Exchange Rate Effect
|
| -1.00M | | | -1.00M | 1.00M | | -4.00M | | 1.00M | -1.00M | 1.00M | -2.00M | 1.00M | | 1.00M | | | | -1.00M | | | -3.00M | | | -1.00M | -1.00M | -1.00M | -1.00M | | 1.00M | -3.00M | | 1.00M | -1.00M |
|
Change in Cash
|
4.00M | 1.00M | 9.00M | 15.00M | 14.00M | 343.00M | -29.00M | -21.00M | -82.00M | -177.00M | 27.00M | -40.00M | 655.00M | -85.00M | 71.00M | -242.00M | 38.00M | -428.00M | 90.00M | -22.00M | 245.00M | -16.00M | -114.00M | -125.00M | -11.00M | -87.00M | 16.00M | -13.00M | -16.00M | 29.00M | 3.00M | 31.00M | -65.00M | 2.00M | 20.00M |
|
Free Cash Flow
|
18.00M | 45.00M | 62.00M | 107.00M | 2.00M | -2.00M | 46.00M | 112.00M | -2.00M | -160.00M | 136.00M | 76.00M | 10.00M | -68.00M | 92.00M | | 59.00M | 104.00M | 141.00M | 85.00M | 125.00M | 99.00M | 81.00M | 50.00M | 84.00M | 74.00M | 67.00M | 114.00M | 67.00M | -6.00M | 71.00M | 109.00M | 52.00M | 58.00M | 75.00M |
|
Net Cash Flow
|
4.00M | 2.00M | 9.00M | 15.00M | 15.00M | 342.00M | -29.00M | -17.00M | -82.00M | -178.00M | 28.00M | -41.00M | 657.00M | -86.00M | 71.00M | -243.00M | 38.00M | -428.00M | 90.00M | -21.00M | 245.00M | -15.00M | -111.00M | -125.00M | -11.00M | -86.00M | 17.00M | -12.00M | -15.00M | 29.00M | 2.00M | 34.00M | -65.00M | 1.00M | 21.00M |