|
Net Income
|
1.12M | 0.18M | 0.10M | -0.20M | 68.60M | 69.20M | 62.10M | 59.60M | 74.00M | 88.40M | 48.40M | 49.70M | 69.80M | -224.80M | 39.00M | 54.70M | 71.30M | 78.20M | 56.50M | 42.50M | 69.10M | 64.70M | -118.10M | 20.60M | -0.20M | 26.50M | -0.40M | 66.60M | 84.40M | 124.42M | -107.75M | 75.14M | 105.40M | 28.20M | 35.20M | 43.30M | -545.80M | 18.20M | -134.60M | -1.70M | -230.20M | -57.30M | -48.90M | -16.40M | 2.30M | -61.94M | -7.48M | -5.01M | -9.80M | 0.44M | -41.77M | -9.18M | -8.46M | -2.33M | -110.30M | 5.68M | 2.83M | -10.31M | -10.70M | -43.88M | -11.60M |
|
Share-based Compensation
|
| 6.76M | 8.81M | 7.65M | 8.67M | 9.47M | 8.03M | 4.02M | 9.16M | 3.73M | 8.63M | 9.01M | 2.06M | 6.85M | 6.83M | 11.37M | 9.20M | 5.21M | 10.94M | 10.26M | 4.80M | 8.44M | 62.30M | 15.60M | 20.20M | 14.10M | 21.50M | | | 16.54M | 20.66M | 17.14M | 18.76M | 15.63M | 16.17M | 15.65M | 16.36M | 21.30M | 5.24M | 10.50M | 17.19M | 15.40M | 24.60M | 36.20M | 8.53M | 9.81M | 21.70M | 27.40M | 11.09M | 11.89M | 12.70M | 16.29M | 5.00M | 15.05M | 15.56M | 14.20M | 16.71M | 16.82M | 13.93M | 15.31M | 15.38M |
|
Cash from Discontinued Operations
|
| 1.87M | -4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.30M | 1.30M | 1.30M | 1.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | |
|
Gains from Investment Securities
|
| 55.96M | 33.50M | | -25.67M | 55.79M | 7.68M | 6.32M | 15.12M | 8.87M | 7.84M | 2.23M | 18.51M | 9.91M | 11.33M | 4.54M | 5.40M | 94.23M | 17.55M | -2.83M | 3.47M | 50.60M | 42.21M | 31.16M | 34.77M | 49.48M | 39.37M | | | 39.48M | 33.03M | 13.85M | 32.34M | 13.96M | 17.27M | 9.97M | 24.76M | 16.87M | 19.30M | 11.50M | 42.48M | 12.78M | 3.92M | 9.85M | -141.02M | 10.29M | 3.12M | 5.40M | -123.55M | 20.71M | 6.42M | 4.75M | -110.33M | 7.43M | 5.47M | 14.20M | -167.07M | -16.25M | 43.04M | 25.36M | -144.11M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | | | | | | | | | | | 615.40M | | | | 247.17M | 95.81M | | 9.40M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 2.51M | | | | 2.10M | | | | 2.10M | | | | 2.10M | | | | 1.40M | | | | 0.90M | | | | 0.70M | | | | | | | | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 120.77M | -34.57M | -51.91M | 134.46M | 114.89M | -179.34M | 33.31M | 15.91M | 262.14M | -6.43M | 11.42M | 201.97M | 226.39M | 67.09M | 85.25M | 96.12M | 160.15M | 137.39M | -31.39M | 79.71M | 174.92M | 282.64M | 49.96M | 153.80M | 278.03M | 78.06M | | | 52.43M | 118.39M | 71.84M | 531.89M | -200.38M | 107.44M | 76.86M | 793.70M | -206.93M | -299.03M | 186.23M | 649.35M | 7.10M | 59.15M | 320.33M | 318.08M | 194.85M | -1.63M | 204.84M | 315.57M | 120.01M | 11.44M | 279.34M | 285.19M | 143.06M | 94.36M | 291.30M | 298.78M | 151.09M | 190.66M | 283.73M | 196.13M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 336.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 23.33M | 22.34M | 18.16M | 17.24M | 21.15M | 29.84M | 27.31M | 28.09M | 25.06M | 25.55M | 25.26M | 26.09M | 26.08M | 23.90M | 23.94M | 23.53M | 23.04M | 22.20M | 23.94M | 24.33M | 24.92M | 156.05M | 160.40M | 134.70M | 148.12M | 111.02M | | | 62.84M | 70.65M | 66.66M | 67.43M | 63.16M | 65.56M | 64.77M | 67.70M | 57.88M | 67.82M | 55.75M | 55.94M | 39.52M | 41.30M | 48.46M | 47.11M | 41.37M | 43.80M | 41.43M | 44.28M | 43.60M | 44.19M | 43.26M | 44.68M | 43.32M | 44.19M | 46.37M | 44.94M | 42.30M | 41.53M | 44.55M | 47.54M |
|
Change in Receivables
|
| 28.77M | 16.70M | 152.00M | -62.01M | 127.56M | 10.15M | 11.93M | 166.18M | -99.20M | 128.61M | 49.84M | -70.46M | -86.45M | 48.39M | -154.53M | 10.69M | 3.30M | -1.71M | -65.19M | 90.57M | -9.27M | -349.15M | -95.59M | 198.77M | -123.62M | -29.12M | | | 186.10M | -26.23M | 205.74M | -747.39M | | | | 23.96M | -129.00M | -359.68M | 172.70M | 179.03M | 2.07M | 256.99M | 114.19M | 159.76M | 88.13M | 51.52M | -67.51M | 164.47M | -215.78M | -160.23M | -76.70M | 50.20M | -183.37M | -200.17M | -130.87M | 13.61M | | | | |
|
Change in Account Payables
|
| -18.64M | -51.73M | 72.07M | -40.46M | 77.16M | -47.99M | -1.12M | 34.28M | 90.98M | 57.57M | 3.64M | -3.05M | 22.84M | -73.43M | -20.06M | 31.70M | 14.77M | 72.44M | -55.24M | -48.44M | 123.20M | -58.27M | -21.87M | 158.03M | 64.24M | 53.52M | | | 172.48M | -123.18M | 209.04M | 216.60M | -101.46M | -29.83M | 27.32M | 355.37M | -91.38M | -175.48M | -118.62M | 192.50M | -119.03M | -123.50M | -29.42M | 21.80M | -54.71M | -142.54M | 15.53M | 78.84M | -52.19M | 83.73M | 64.49M | 73.48M | -60.27M | 207.86M | 142.99M | 100.59M | -214.90M | -38.11M | 92.37M | -172.92M |
|
Change in Accured Expenses
|
| 54.52M | -57.91M | -14.23M | 50.77M | 42.21M | -89.69M | | | | -56.14M | -0.08M | 14.47M | 13.56M | 75.08M | -86.61M | 52.78M | 29.88M | -16.87M | -79.93M | 84.33M | -11.23M | -163.80M | -1.10M | 17.45M | 3.70M | -140.76M | | | -188.98M | 108.12M | -23.30M | 64.28M | -74.81M | 9.19M | -16.29M | 341.49M | -209.19M | 243.29M | 6.28M | 78.05M | -31.95M | -17.48M | -86.16M | 6.32M | 89.26M | -200.34M | -34.18M | -27.03M | 34.09M | -51.41M | -18.79M | 133.35M | 121.55M | -37.38M | 80.76M | -72.94M | -37.93M | 15.50M | 189.99M | -22.36M |
|
Change in Taxes
|
| 17.23M | -0.91M | -12.38M | 5.27M | -17.48M | -1.71M | 14.55M | -1.43M | -24.32M | | | | | | | | -0.18M | -6.67M | 0.12M | | 2.47M | | | | | | | | -53.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 5.67M | 10.57M | -1.44M | 9.14M | -1.27M | -4.18M | 19.52M | -0.70M | -54.24M | 5.84M | -19.41M | -17.13M | 19.34M | 19.41M | -7.53M | 6.38M | 3.58M | -19.73M | 24.78M | -3.94M | 29.99M | -39.41M | 114.27M | 4.97M | -87.81M | 6.08M | | | 93.10M | -24.07M | -27.37M | 34.32M | 93.75M | -62.08M | 5.94M | -21.04M | 90.62M | 16.77M | -25.18M | 46.10M | 133.60M | 148.15M | 8.29M | -186.04M | -46.83M | -20.96M | -64.90M | 0.69M | 171.10M | -45.06M | 45.86M | -34.41M | 93.75M | -15.64M | -5.19M | 134.44M | -36.44M | -4.16M | -92.69M | -77.27M |
|
Capital Expenditures
|
| 26.14M | 14.52M | 12.95M | 7.71M | 33.31M | 16.02M | 16.09M | 15.18M | 30.71M | 18.28M | 13.92M | 15.60M | 15.07M | 12.93M | 11.71M | 12.44M | 15.05M | 20.77M | 12.40M | 16.41M | 17.67M | 25.07M | 43.95M | 21.09M | 24.22M | 22.78M | | | 29.51M | 26.19M | 33.05M | 24.52M | 23.58M | 26.24M | 27.55M | 23.30M | 31.59M | 14.56M | 37.11M | 31.32M | 30.90M | 56.36M | 25.34M | 23.66M | 32.66M | 15.82M | 22.00M | 66.52M | 36.37M | 32.45M | 14.47M | 22.31M | 56.24M | 20.49M | 18.55M | 24.32M | 40.22M | 12.38M | 22.04M | 62.04M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 14.05M | 21.94M | | | 10.97M | 2.53M | 9.62M | 3.28M | 1.67M | 3.70M | 2.88M | 9.04M | 0.56M | 1.04M | 0.92M | 1.29M | 9.63M | 0.49M | 0.16M | 4.54M | 0.55M | 0.03M | 0.06M | 8.31M | 0.09M | 0.17M | 0.03M | 0.06M | 0.07M | 0.18M | 0.09M | 0.15M | 0.09M | 0.10M | 0.04M | 0.06M |
|
Acquisitions
|
| 8.59M | 39.60M | 1.00M | 29.40M | 489.36M | 298.73M | 4.41M | 62.75M | -0.34M | 8.97M | 4.80M | -1.20M | | 41.71M | -2.17M | -2.28M | 4.74M | 0.66M | | | 52.44M | 3,277.11M | 2.13M | 9.91M | 4.13M | -37.60M | 38.58M | | | | -3.18M | | | | | | | | | | | | | | | | | | | | | | 18.69M | | | -0.03M | | | 2.79M | 209.74M |
|
Divestments
|
| | 25.80M | | | 4.00M | | | | | | | | 2.08M | | | | | | | | | 4.66M | | | | 37.57M | | | 5.03M | 5.41M | 9.10M | 86.23M | 9.27M | 4.73M | 23.41M | 9.08M | 3.52M | 2,093.35M | 122.00M | | -90.16M | -169.77M | -5.94M | | -18.15M | -25.54M | 1.43M | | 0.72M | 5.63M | 9.07M | 5.46M | | | | | 0.10M | 1.74M | 1.20M | 27.95M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | -1.96M | 1.96M | | | | 2.47M | -22.05M | -0.59M | | -17.55M | 18.94M | 1.49M | 55.20M | 13.04M | 31.48M | 24.79M | 57.06M | 11.20M | | | 0.16M | | 2.58M | 4.44M | 3.81M | 1.82M | 6.36M | 0.38M | 0.50M | 3.91M | 3.87M | 4.12M | 3.44M | 8.36M | 3.71M | | 6.12M | 2.19M | 0.72M | 1.21M | 2.53M | 2.26M | 1.19M | | 1.87M | 1.31M | | | | | | |
|
Cash from Investing Activities
|
| -32.67M | -23.55M | -13.52M | -36.31M | -541.14M | -350.24M | -16.99M | -14.41M | -40.27M | -21.62M | -17.25M | -50.00M | 15.10M | -52.17M | -29.85M | -27.68M | -29.80M | -20.55M | -33.26M | -24.99M | -63.99M | -3319.36M | -29.65M | -26.03M | 29.32M | 39.99M | | | -27.50M | -60.30M | -29.25M | 57.97M | -59.70M | -45.65M | -18.26M | -23.15M | -68.12M | 2,059.18M | 83.09M | -36.71M | -141.27M | -221.22M | -39.18M | -19.41M | -48.57M | -45.32M | -27.67M | -53.47M | -45.24M | -38.31M | -22.90M | -31.72M | -86.79M | -35.13M | -63.97M | -24.74M | -24.74M | -61.30M | -47.27M | -279.91M |
|
Other financing activities
|
| 0.97M | -0.97M | 9.75M | 7.93M | 0.59M | 60.05M | 0.98M | 0.16M | 0.06M | 0.69M | 0.42M | 0.03M | 25.42M | -9.00M | -4.04M | -0.51M | 46.17M | -19.37M | -5.26M | -4.15M | 63.22M | 86.25M | 0.85M | -188.12M | -43.25M | -37.78M | | | -25.96M | 20.66M | 17.14M | -17.05M | -28.78M | 16.16M | 15.66M | -11.19M | -34.78M | -5.28M | -10.50M | -22.12M | 15.36M | 9.26M | 11.59M | 8.53M | -15.30M | 11.90M | 5.69M | 11.06M | 11.89M | 12.70M | 16.29M | -29.21M | -4.78M | 15.56M | 14.20M | | -29.61M | 23.79M | 0.58M | -48.15M |
|
Cash from Financing Activities
|
| -78.77M | 17.59M | 19.17M | 0.74M | 733.07M | 334.15M | -40.14M | -26.98M | -129.56M | 72.70M | -40.01M | -217.36M | -52.95M | -16.89M | -14.51M | -180.89M | -42.09M | -33.27M | -111.60M | -48.02M | -40.87M | 3,206.07M | -132.22M | -133.32M | -220.76M | -138.24M | | | -17.00M | -7.26M | -99.52M | -501.09M | 213.23M | -74.60M | -92.23M | -479.69M | 79.35M | -1372.59M | -112.30M | -222.43M | -469.47M | -110.94M | -174.48M | -117.64M | -288.90M | -79.73M | -127.22M | -92.46M | -91.38M | -55.98M | -56.61M | -268.96M | -126.28M | -62.15M | 232.80M | -339.83M | -121.33M | -115.12M | -45.15M | -122.07M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.16M | 20.93M | 20.80M | 25.42M | 25.03M | 24.94M | 24.48M | 30.97M | 29.95M | 29.85M | 29.14M | 35.48M | 34.52M | 34.42M |
|
Exchange Rate Effect
|
| 3.24M | 2.70M | -0.14M | -7.33M | 12.16M | 3.82M | 5.97M | 3.57M | -16.83M | 5.89M | 4.01M | -1.87M | 6.84M | -0.52M | -4.46M | -7.69M | 4.83M | -2.50M | -2.94M | 0.91M | -6.02M | -8.89M | -10.14M | -1.14M | -8.59M | -5.65M | | | 2.88M | 3.22M | -8.88M | -3.45M | -1.59M | 1.38M | 0.32M | -4.07M | 2.71M | -8.60M | 1.00M | 3.69M | 6.91M | -2.25M | 1.93M | -1.10M | -0.79M | 2.46M | -5.21M | -4.77M | 2.51M | 1.03M | -0.55M | -2.49M | 1.10M | -1.27M | -0.99M | 2.47M | -5.15M | 1.09M | 2.72M | -2.49M |
|
Change in Cash
|
| 12.57M | -37.83M | -46.40M | 87.33M | 318.98M | -191.62M | -17.85M | -21.92M | 75.47M | 50.55M | -41.82M | -67.27M | 195.38M | -2.48M | 36.44M | -120.14M | 93.09M | 81.07M | -179.20M | 7.60M | 64.04M | 160.46M | -122.05M | -6.70M | 77.99M | -25.85M | | | 10.80M | 54.06M | -65.81M | 85.31M | -48.43M | -11.42M | -33.31M | 286.79M | -192.99M | 378.96M | 158.02M | 393.90M | -596.72M | -275.27M | 108.60M | 179.93M | -143.41M | -124.21M | 44.74M | 164.86M | -14.09M | -81.82M | 199.28M | -17.99M | -68.90M | -4.20M | 459.14M | -63.33M | -0.14M | 15.34M | 194.01M | -208.34M |
|
Beginning Cash Balance
|
278.21M | 278.21M | 290.78M | 252.95M | 206.55M | 293.88M | 612.86M | 421.24M | 403.38M | 381.47M | 456.94M | 507.49M | 465.66M | 398.39M | 593.78M | 591.30M | 627.73M | 507.59M | 600.68M | 681.74M | 502.54M | 510.15M | 574.19M | 734.65M | 612.60M | 605.90M | 683.89M | 669.78M | 628.00M | 802.36M | 813.17M | 867.23M | 801.42M | 734.68M | 677.53M | 826.88M | 598.85M | 918.42M | 756.10M | 1,173.25M | 1,314.43M | 1,641.47M | 1,210.17M | 940.43M | 1,049.27M | 1,225.80M | 1,089.28M | 965.98M | 1,007.35M | 1,174.44M | 1,155.34M | 1,058.45M | 1,278.20M | 1,261.16M | 1,190.00M | 1,185.68M | 1,644.21M | 1,580.79M | 1,584.73M | 1,600.07M | 1,794.08M |
|
Free Cash Flow
|
| 94.64M | -49.09M | -64.86M | 126.75M | 81.57M | -195.36M | 17.22M | 0.73M | 231.43M | -24.71M | -2.50M | 186.37M | 211.32M | 54.16M | 73.54M | 83.68M | 145.10M | 116.62M | -43.79M | 63.30M | 157.25M | 257.57M | 6.01M | 132.71M | 253.81M | 55.27M | | | 22.92M | 92.20M | 38.79M | 507.36M | -223.96M | 81.20M | 49.31M | 770.40M | -238.52M | -313.59M | 149.12M | 618.03M | -23.80M | 2.79M | 295.00M | 294.42M | 162.19M | -17.45M | 182.84M | 249.04M | 83.64M | -21.01M | 264.87M | 262.88M | 86.82M | 73.87M | 272.75M | 274.46M | 110.87M | 178.28M | 261.68M | 134.09M |
|
Net Cash Flow
|
| 9.33M | -40.53M | -46.26M | 98.89M | 306.82M | -195.44M | -23.82M | -25.48M | 92.30M | 44.65M | -45.84M | -65.40M | 188.55M | -1.97M | 40.89M | -112.45M | 88.26M | 83.57M | -176.25M | 6.70M | 70.06M | 169.35M | -111.91M | -5.55M | 86.58M | -20.20M | | | 7.92M | 50.84M | -56.93M | 88.77M | -46.84M | -12.81M | -33.63M | 290.86M | -195.70M | 387.56M | 157.02M | 390.21M | -603.63M | -273.02M | 106.68M | 181.02M | -142.62M | -126.68M | 49.95M | 169.63M | -16.60M | -82.86M | 199.83M | -15.50M | -70.01M | -2.92M | 460.12M | -65.80M | 5.02M | 14.24M | 191.30M | -205.85M |