|
Net Income
|
-4.13M | | 0.31M | 27.82M | 29.47M | 31.50M | 21.69M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 27.94M | 25.48M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -219.47M | -3.18M | -0.74M | -2.20M | -33.67M | -2.42M | -55.79M | | | | | | | 39.28M | 28.60M | 12.50M | -66.70M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -25.17M | -14.03M | -396.04M | -24.98M | -785.24M | -144.67M |
|
Share-based Compensation
|
| 1.70M | 1.18M | 2.96M | 1.67M | 0.82M | 0.91M | 3.02M | 0.56M | 0.75M | 1.34M | 2.38M | 1.74M | 0.72M | 0.85M | 1.91M | 1.54M | 1.71M | 1.22M | 2.64M | 1.55M | 1.95M | 2.07M | 2.60M | 2.45M | 2.56M | 3.69M | 2.60M | 3.37M | 2.96M | 3.11M | 2.51M | 3.11M | 2.97M | 3.32M | 3.04M | 3.10M | 4.36M | 5.88M | 4.50M | 3.59M | 3.96M | 3.75M | 3.94M | 3.87M | 7.46M | 4.74M | 5.18M | 7.86M | 6.04M | 5.94M | 5.40M | 5.81M | 4.55M | 5.23M | 6.46M | 5.21M | 5.74M | 5.80M | 6.87M | 6.74M | 5.68M | 7.55M | 6.93M | 8.06M | 2.34M |
|
Deferred Taxes
|
| | | -1.32M | 5.52M | -0.08M | -4.66M | -1.83M | 1.16M | 1.58M | 13.61M | -1.47M | 0.32M | 2.24M | -0.04M | -0.06M | 5.83M | 2.65M | -4.71M | -0.82M | -4.33M | -2.24M | 4.00M | 0.51M | 2.48M | 0.65M | -9.74M | 6.91M | -8.98M | -1.16M | 7.45M | -0.82M | -4.56M | 0.80M | -45.40M | -1.48M | -4.69M | -0.58M | -28.26M | -8.61M | -5.98M | 2.61M | -5.41M | 6.35M | -2.08M | 20.75M | -9.45M | -5.87M | -5.43M | -6.99M | -11.45M | -0.07M | 1.67M | 1.39M | -29.35M | -0.59M | -6.17M | -9.56M | -7.33M | -3.66M | -5.37M | -6.09M | -11.00M | -6.24M | -6.07M | -41.45M |
|
Cash from Discontinued Operations
|
| -1.47M | -0.35M | -0.46M | -0.48M | -0.54M | -0.18M | -0.10M | -0.04M | -0.03M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.50M |
|
Gains from Sales and Divestitures
|
| | 0.14M | | | | 0.12M | | | | 0.37M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 2.67M | | | | 1.74M | | 0.66M | 0.67M | 1.10M | | 0.56M | 0.65M |
|
Gains from Investment Securities
|
| 15.06M | -36.49M | 1.15M | 31.05M | 8.90M | -36.30M | 5.44M | 37.55M | 10.37M | -51.82M | 1.20M | 36.91M | 12.00M | -49.54M | 1.54M | 38.82M | 11.20M | -50.44M | 15.16M | 41.68M | 8.30M | -67.08M | 4.51M | 23.03M | 11.17M | -41.59M | 20.03M | 29.54M | 8.43M | -61.66M | -4.74M | 29.71M | 1.95M | -33.22M | 1.20M | 11.12M | 5.92M | 0.91M | -12.39M | -1.54M | 1.84M | 2.58M | 2.69M | 3.28M | -9.48M | -13.95M | 0.90M | 67.13M | 15.58M | 15.79M | 4.48M | 21.30M | 7.79M | 0.41M | 8.27M | 10.29M | 7.90M | 8.42M | 15.62M | 1.10M | 0.90M | 7.02M | 5.35M | 1.30M | 2.48M |
|
Asset Writedowns and Impairment
|
| 1.33M | 0.59M | 0.93M | 0.52M | 0.22M | 0.14M | 0.36M | 0.40M | 0.35M | 1.07M | 0.19M | 0.08M | 0.14M | 0.59M | 0.11M | 0.21M | -0.14M | 0.61M | 0.05M | 0.28M | -0.69M | 0.80M | 0.22M | -0.18M | -0.22M | 0.16M | 0.12M | -0.14M | -0.19M | 0.59M | -0.60M | | | 1.52M | 1.07M | 165.45M | | 274.17M | 3.62M | | | 22.35M | 9.08M | -1.49M | 1.99M | 1.71M | 8.46M | 7.32M | 3.49M | 1.89M | 5.63M | -1.12M | 0.78M | -1.97M | -0.52M | -0.38M | 0.41M | -0.93M | 0.18M | 0.14M | -1.86M | | | | |
|
Non-cash Items
|
| | | | | | | | | | 3.40M | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 38.05M | 56.58M | 139.47M | 43.62M | 31.40M | -71.31M | 44.52M | -4.75M | 68.36M | -39.71M | 101.90M | 40.88M | 27.59M | 48.14M | 154.61M | 24.57M | -18.01M | -20.61M | 93.20M | -19.73M | 7.67M | -84.91M | 168.70M | 78.09M | -40.75M | 64.20M | 45.15M | -1.91M | 101.28M | 43.18M | -26.36M | -56.14M | 88.14M | 51.13M | 18.27M | 27.98M | 76.26M | -6.92M | -60.90M | 89.92M | 110.09M | 26.98M | 93.45M | 57.00M | 117.74M | 71.03M | 25.42M | -13.02M | 61.43M | 50.34M | 79.70M | 89.83M | 68.52M | 86.96M | 158.40M | 313.11M | 157.44M | 111.77M | -52.96M | 116.15M | 27.31M | 71.00M | -35.07M | 37.61M | -172.52M |
|
Depreciation & Amortization (CF)
|
6.05M | 6.72M | 6.68M | 6.79M | 7.11M | 7.46M | 7.79M | 8.77M | 8.25M | 8.46M | 8.66M | 8.58M | 8.52M | 10.09M | 12.42M | 12.63M | 12.28M | 12.44M | 13.24M | 13.86M | 13.89M | 13.84M | 21.81M | 19.12M | 15.78M | 15.45M | 14.11M | 14.22M | 14.13M | 13.84M | 13.21M | 12.56M | 12.65M | 15.85M | 18.38M | 17.91M | 25.90M | 29.78M | 28.33M | 28.72M | 30.18M | 29.30M | 28.47M | 23.91M | 24.89M | 20.69M | 23.84M | 22.90M | 22.60M | 22.64M | 22.48M | 24.12M | 73.16M | 58.15M | 73.23M | 70.93M | 72.06M | 73.65M | 70.74M | 74.09M | 63.88M | 61.61M | 65.19M | 61.15M | 59.40M | 64.10M |
|
Change in Receivables
|
| 10.63M | -10.83M | -18.45M | -10.16M | 33.47M | -29.47M | 49.39M | -15.78M | 2.99M | 0.68M | -7.55M | -13.69M | 29.12M | -35.05M | 34.58M | -36.36M | 22.49M | 17.94M | -29.83M | 1.35M | 49.93M | -3.65M | -27.36M | -14.27M | 55.38M | -32.09M | 26.82M | 2.92M | -34.76M | 30.27M | -1.55M | 43.42M | 37.25M | 20.90M | 18.52M | 11.84M | 21.25M | -62.71M | 22.57M | 0.77M | -97.33M | 10.46M | 7.94M | -45.10M | 57.33M | 14.64M | 45.92M | 11.34M | 27.12M | -82.18M | 12.92M | -29.19M | 8.86M | 3.00M | -5.24M | -84.96M | 13.01M | -87.97M | 74.96M | -6.84M | -7.23M | 33.66M | -111.61M | -30.26M | 30.38M |
|
Change in Inventory
|
| -29.00M | 8.20M | -11.62M | 42.24M | 21.22M | -10.53M | 20.70M | 22.07M | 9.38M | 34.11M | -82.16M | 24.64M | 12.22M | -13.43M | -21.78M | 52.96M | -7.49M | -16.63M | -3.71M | 52.28M | 15.31M | -6.55M | 3.89M | 27.98M | -6.53M | 44.39M | -15.18M | 33.12M | -12.88M | -27.66M | 32.78M | 53.46M | -30.10M | 0.90M | 30.56M | -35.77M | -16.03M | 86.69M | -80.19M | 27.85M | -83.67M | 8.10M | -39.34M | -67.74M | 54.48M | 137.76M | 89.39M | 208.90M | -14.11M | -20.75M | -58.10M | 82.54M | -17.61M | -173.38M | -45.83M | -119.82M | -81.41M | 22.72M | 35.41M | 87.67M | 9.36M | -106.20M | 274.59M | -119.01M | -9.22M |
|
Change in Account Payables
|
| -22.48M | -14.52M | 67.47M | 46.51M | 33.61M | -162.85M | 72.74M | -22.71M | 31.16M | -37.13M | -38.28M | 22.20M | 48.54M | -51.16M | 98.20M | 93.21M | -97.46M | -46.58M | 15.81M | 39.11M | -0.29M | -106.78M | 88.94M | 56.74M | -62.25M | 30.58M | 46.75M | 15.96M | -3.97M | -15.31M | -7.34M | 49.58M | 37.55M | 64.16M | 9.48M | 37.78M | 40.94M | 3.98M | -120.48M | 48.78M | -149.68M | -14.25M | 98.74M | -82.35M | 119.76M | 57.08M | 18.74M | 108.73M | -6.65M | -117.27M | -6.97M | 19.32M | 18.07M | -16.77M | 23.08M | 29.08M | -5.82M | -15.34M | 52.93M | 150.44M | -39.11M | -99.07M | 157.67M | -12.34M | -156.00M |
|
Other Working Capital Changes
|
| -11.17M | -20.69M | -0.83M | 11.73M | -11.72M | -8.51M | 8.64M | 14.68M | -4.86M | 6.19M | -11.61M | 10.93M | 17.04M | -11.87M | -28.98M | 98.44M | -48.18M | 11.05M | -3.92M | 36.69M | -35.90M | 28.96M | -13.58M | 10.81M | -23.12M | -4.29M | 38.10M | 18.50M | -11.70M | -7.34M | 24.96M | 41.04M | -25.37M | -7.37M | -28.90M | 43.53M | -3.11M | 12.08M | 15.67M | -47.89M | -37.53M | -35.05M | 77.18M | -0.89M | -7.17M | -74.39M | 2.51M | 1.57M | 16.41M | -21.18M | 33.16M | -9.22M | 21.48M | 46.12M | -36.48M | -46.47M | -39.91M | 22.50M | 39.62M | -20.10M | -24.24M | -25.43M | 76.48M | 48.24M | -25.95M |
|
Capital Expenditures
|
| 4.70M | 5.62M | 5.85M | 9.64M | 4.40M | 11.34M | 4.13M | 4.05M | 8.67M | 8.13M | 4.54M | 0.92M | 2.43M | 21.24M | 7.51M | 8.71M | 8.92M | 6.87M | 7.30M | 18.36M | 10.51M | 12.26M | 7.62M | 4.39M | 4.87M | 3.65M | 5.28M | 3.57M | 4.83M | 6.62M | 10.15M | 6.29M | 8.53M | 9.65M | 7.09M | 12.73M | 12.67M | 12.38M | 11.67M | 9.35M | 10.20M | 11.20M | 4.77M | 3.96M | 12.95M | 28.75M | 5.05M | 9.58M | 11.82M | 14.54M | 9.61M | 52.63M | 47.04M | 48.81M | 46.15M | 46.60M | 47.73M | 50.39M | 3.41M | 86.97M | 57.65M | 62.83M | 8.98M | 114.60M | 54.25M |
|
Sales of Property, Plant and Equipment
|
| | 1.68M | 0.03M | 1.58M | 0.81M | 1.50M | 0.04M | 0.00M | 0.00M | 2.38M | 0.10M | 0.02M | 3.12M | 0.06M | 0.04M | 0.02M | 1.95M | 1.03M | 0.10M | -0.06M | 0.11M | 0.01M | 0.05M | 0.79M | -0.72M | 0.02M | 4.60M | -0.03M | -0.07M | 0.88M | 0.32M | 0.26M | 0.21M | -0.12M | | 0.01M | 0.25M | 1.43M | 0.27M | 0.07M | -0.12M | 0.11M | 0.03M | 0.04M | 0.11M | -0.18M | 0.00M | 0.02M | 0.02M | -0.04M | 0.00M | 5.84M | 23.87M | 18.66M | 17.31M | 18.42M | 17.92M | 17.93M | 49.54M | 17.49M | 17.73M | 18.67M | 16.88M | 18.12M | 18.36M |
|
Change in Intangibles
|
| | | 2.04M | 2.77M | 2.44M | 2.88M | 3.01M | 2.56M | 2.46M | 3.30M | 3.84M | 8.86M | 7.24M | 9.20M | 7.26M | 7.56M | 5.54M | 11.65M | 6.93M | 6.24M | 4.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -13.99M | | | | | | | | | | | | 5.30M | | | | | | | | | | | | | | | | | | | 366.57M | | | | 18.40M | | | | | | | | | | | | | | 1,576.28M | 108.33M | | | | | | | 46.00M | | | | 55.70M | | |
|
Cash from Investing Activities
|
| -4.30M | -7.17M | -7.86M | -10.83M | -6.02M | -12.71M | -7.10M | -6.61M | -11.13M | -9.05M | -8.28M | -9.77M | -156.46M | -16.38M | -14.73M | -16.25M | -12.51M | -13.59M | -12.19M | -24.65M | -15.23M | -265.18M | -11.52M | -10.47M | -10.09M | -4.39M | -2.46M | -6.43M | -7.37M | -8.48M | -14.45M | -9.27M | -379.86M | -13.06M | -14.16M | -749.32M | -35.41M | -16.95M | -14.01M | -11.18M | -12.74M | -13.96M | -5.68M | 132.64M | -14.13M | -32.76M | -6.62M | -12.04M | -13.93M | -21.05M | -1587.24M | -158.06M | -26.41M | -32.77M | -34.18M | -31.48M | -32.67M | -38.91M | -1.87M | -35.17M | -27.19M | -52.30M | -48.20M | -52.92M | -39.46M |
|
Other financing activities
|
| 3.40M | 0.26M | -1.40M | -3.22M | -0.48M | 7.89M | -2.37M | -2.15M | -0.61M | -0.71M | -1.94M | -1.96M | -0.54M | 1.73M | -1.96M | -3.21M | -1.60M | -1.85M | -1.87M | -2.57M | -1.23M | -1.64M | -2.32M | -2.79M | -1.18M | -1.23M | -3.02M | -2.95M | -2.15M | -0.18M | -2.76M | -2.90M | -1.71M | -1.36M | -2.30M | 30.00M | 0.81M | | 4.31M | | | | 5.79M | 4.58M | | -26.86M | 11.70M | -29.68M | -0.21M | 0.23M | -34.76M | -7.63M | 84.99M | -85.39M | -4.99M | 1.80M | 6.02M | 15.75M | -7.75M | 3.05M | 5.33M | -10.35M | 5.97M | 8.23M | 1.97M |
|
Cash from Financing Activities
|
| -4.06M | 4.16M | -80.93M | -21.03M | -37.41M | 98.34M | -10.68M | -15.26M | -19.55M | -12.04M | -15.63M | -20.11M | -17.71M | -14.96M | -17.44M | -21.69M | -23.37M | -19.48M | -0.79M | -44.54M | 526.10M | -202.21M | -50.41M | -25.72M | -26.94M | -21.80M | -16.32M | -42.50M | -24.00M | -59.88M | -18.50M | -8.23M | 332.45M | -32.92M | -21.80M | 748.65M | -31.68M | 5.91M | 49.51M | -65.56M | -73.24M | -40.90M | -31.41M | -139.66M | -73.89M | -134.43M | -80.39M | 15.61M | -52.43M | -12.26M | 1,664.19M | -83.56M | -20.05M | -63.48M | -127.49M | -55.63M | -183.00M | -51.22M | 53.32M | -78.24M | -199.59M | -43.10M | 92.78M | 31.70M | 181.10M |
|
Dividends Paid - Common
|
| 9.62M | 9.62M | 11.14M | 11.19M | 11.20M | 11.26M | 12.79M | 12.71M | 12.66M | 12.75M | 14.00M | 13.96M | 13.84M | 13.89M | 15.20M | 15.21M | 15.18M | 15.14M | 15.79M | 15.78M | 15.77M | 15.77M | 15.93M | 15.93M | 15.91M | 15.87M | 16.03M | 15.97M | 15.80M | 15.58M | 15.74M | 15.74M | 15.84M | 15.84M | 16.07M | 16.21M | -0.13M | 16.05M | 4.76M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | 1.42M | -1.76M | 2.63M | -0.14M | 1.80M | 0.24M | -1.43M | -0.42M | -1.08M | -4.49M | 0.02M | 2.06M | -2.23M | 2.94M | -0.53M | 4.24M | -2.43M | 0.99M | 3.54M | 0.61M | 0.96M | 0.80M | 3.24M | -2.46M | -3.56M | -2.72M | 2.92M | -2.45M | -0.43M | -0.06M | 5.47M | 1.31M | 3.19M | -2.14M | 0.42M | -0.74M | -1.09M | -0.67M | -3.19M | -1.89M | 2.27M | 0.28M | -0.09M | -0.71M | 1.13M | -0.62M | -0.06M | 1.09M | -1.31M | 0.54M | 1.26M | -0.03M |
|
Change in Cash
|
| 28.21M | 53.20M | 50.22M | 11.28M | -12.57M | 14.14M | 26.64M | -26.66M | 37.66M | -60.91M | 77.99M | 11.01M | -145.27M | 18.22M | 120.67M | -10.74M | -54.04M | -51.88M | 80.47M | -90.35M | 518.12M | -553.38M | 102.28M | 41.91M | -75.72M | 35.77M | 29.30M | -51.37M | 74.14M | -27.61M | -58.32M | -70.10M | 41.35M | 6.11M | -16.89M | 30.56M | 6.70M | -21.52M | -28.13M | 16.10M | 21.66M | -28.32M | 56.31M | 55.46M | 31.03M | -92.97M | -63.73M | -9.03M | -5.67M | 15.95M | 155.99M | -154.99M | 20.18M | -7.02M | -2.99M | 225.91M | -58.94M | 22.76M | -2.13M | 2.67M | -198.38M | -25.71M | 10.05M | 17.65M | -30.92M |
|
Free Cash Flow
|
| 33.34M | 50.95M | 133.62M | 33.98M | 27.01M | -82.64M | 40.39M | -8.80M | 59.69M | -47.84M | 97.36M | 39.96M | 25.16M | 26.90M | 147.10M | 15.86M | -26.94M | -27.48M | 85.90M | -38.09M | -2.84M | -97.16M | 161.08M | 73.70M | -45.62M | 60.55M | 39.86M | -5.48M | 96.45M | 36.56M | -36.51M | -62.42M | 79.61M | 41.48M | 11.19M | 15.25M | 63.58M | -19.30M | -72.58M | 80.57M | 99.89M | 15.79M | 88.68M | 53.04M | 104.79M | 42.28M | 20.38M | -22.60M | 49.61M | 35.80M | 70.09M | 37.20M | 21.48M | 38.15M | 112.25M | 266.51M | 109.71M | 61.37M | -56.37M | 29.18M | -30.34M | 8.17M | -44.04M | -76.99M | -226.77M |
|
Net Cash Flow
|
| 29.68M | 53.56M | 50.68M | 11.76M | -12.03M | 14.32M | 26.74M | -26.62M | 37.68M | -60.80M | 77.99M | 11.01M | -146.58M | 16.80M | 122.44M | -13.37M | -53.89M | -53.68M | 80.22M | -88.92M | 518.54M | -552.30M | 106.77M | 41.90M | -77.79M | 38.01M | 26.37M | -50.85M | 69.90M | -25.18M | -59.31M | -73.64M | 40.74M | 5.15M | -17.69M | 27.32M | 9.17M | -17.96M | -25.41M | 13.18M | 24.11M | -27.89M | 56.37M | 49.99M | 29.72M | -96.16M | -61.59M | -9.45M | -4.93M | 17.04M | 156.66M | -151.80M | 22.07M | -9.29M | -3.27M | 226.00M | -58.23M | 21.64M | -1.51M | 2.74M | -199.47M | -24.40M | 9.51M | 16.39M | -30.89M |