|
Net Income
|
91.40M | 110.40M | 145.80M | -906.40M | -371.40M | 108.90M | 92.80M | 92.70M | -152.80M | 9.00M | 21.20M | 12.50M | 78.70M | 84.60M | 115.10M | 2.00M | 91.80M | 40.10M | 107.40M | 90.00M | 120.40M | 130.80M | 37.40M | 67.20M | 128.00M | 49.00M | 28.20M | 117.90M | 114.40M | 64.90M | 95.60M | -71.50M | 96.50M | 75.80M | -253.80M | -184.90M | 30.80M | -14.70M | -15.10M | -146.80M | 15.00M | -65.90M | | -149.00M | -13.90M | 128.20M | 96.70M | -117.50M | 141.00M | 91.20M | 69.50M | 140.40M | 57.40M | 69.70M | 189.60M |
|
Share-based Compensation
|
| | 6.50M | 2.40M | 2.00M | 1.20M | 3.30M | 6.30M | 1.10M | | | 2.90M | 4.50M | 4.00M | 4.30M | 5.00M | 5.70M | 4.10M | 1.80M | 9.80M | 2.60M | 5.80M | -0.40M | 7.10M | 4.70M | 2.40M | 6.20M | 4.60M | 4.10M | 2.70M | 4.80M | 3.90M | 7.90M | -1.90M | 1.00M | 2.80M | 4.60M | 3.60M | 0.50M | 1.40M | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
57.50M | 74.40M | 89.70M | -46.40M | -1.20M | 70.30M | 8.90M | 13.00M | -0.40M | 0.30M | 21.20M | 14.90M | 4.40M | -0.40M | -1.10M | 17.90M | 3.90M | -9.20M | -2.50M | 27.30M | -2.10M | 2.20M | 1.30M | -6.10M | -8.70M | 1.50M | 4.40M | 9.60M | -14.40M | -0.50M | 5.40M | 0.10M | -1.00M | 2.70M | 3.90M | 26.90M | -0.60M | -0.70M | -0.60M | 9.00M | 0.20M | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.19M | | | | 0.16M | | | | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-12.20M | 4.80M | 23.00M | -32.00M | 18.80M | 0.11M | 0.73M | 3.66M | 0.11M | 0.85M | 0.85M | 24.80M | -0.10M | | | 4.60M | | | | -13.60M | -37.30M | | | -2.00M | -3.90M | | | 6.40M | 6.70M | -9.30M | 2.80M | 6.80M | 7.80M | 1.30M | 0.40M | 0.10M | 4.20M | 82.00M | 13.80M | | 2.80M | 8.20M | | | | | -1.30M | 65.20M | -2.30M | -0.70M | -1.00M | 73.00M | -53.00M | -3.80M | -20.20M |
|
Non-cash Items
|
| | | | | | | | | | | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 186.80M | 157.50M | 102.80M | 145.10M | 254.20M | 122.20M | 154.70M | 39.30M | 84.40M | 65.10M | 99.40M | 60.20M | 185.50M | 151.30M | 103.50M | 144.70M | 184.80M | 133.40M | 211.90M | 96.00M | 172.20M | 127.30M | 72.00M | 132.40M | 159.30M | 210.50M | 67.20M | 175.00M | 137.60M | 73.40M | -84.30M | -20.20M | 152.30M | -159.30M | -122.80M | -88.60M | -11.40M | -81.70M | -179.50M | | | | | | 28.80M | 31.30M | 102.70M | 74.50M | 189.90M | 187.80M | 105.10M | 22.90M | -4.10M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | 319.00M | 353.10M | | 296.20M | 331.30M | 340.90M | 361.00M | 322.10M | 350.80M | 364.70M | 362.00M |
|
Depreciation & Amortization (CF)
|
| | 3.20M | 948.10M | 1.00M | 655.50M | 6.40M | 5.80M | 7.10M | 6.90M | 5.30M | 8.80M | 8.00M | 8.90M | 14.20M | 7.70M | 5.70M | 12.40M | 9.20M | 13.80M | 1.20M | 17.50M | 9.00M | 1.90M | 11.20M | 3.80M | 6.30M | 7.20M | 10.20M | 12.90M | 12.50M | 15.90M | 11.00M | 16.40M | 12.30M | 22.50M | 10.60M | 12.40M | 9.00M | 11.40M | 8.90M | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | 84.20M | 162.60M | 207.50M | 76.90M | -108.90M | -55.80M | 110.50M | 130.90M | -119.80M | -58.10M | 164.20M | -1.80M | -57.20M | 60.70M | 101.00M | 50.20M | -111.90M | -91.40M | 190.50M | 5.90M | -89.70M | -78.20M | 278.60M | -28.80M | -39.90M | -86.20M | 207.50M | 79.50M | 19.90M | -35.80M | 159.50M | 53.80M | -80.00M | -44.60M | 240.70M | -11.20M | -10.10M | -251.00M | 236.40M | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 33.30M | 292.50M | 212.20M | -43.30M | -125.00M | -86.70M | 138.90M | 42.70M | -30.70M | -90.60M | 226.00M | 83.60M | -48.50M | -62.80M | 184.40M | 76.00M | -47.90M | -54.00M | 200.40M | 85.60M | -60.00M | -66.70M | 217.80M | 17.80M | -16.50M | 25.40M | 202.40M | 9.90M | 137.40M | 116.50M | 263.70M | 75.80M | 706.00M | 246.70M | 274.90M | 8.20M | -49.70M | 169.10M | 203.40M | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
206.70M | 219.70M | 205.60M | 69.90M | -42.40M | 242.30M | 8.80M | 61.60M | -13.30M | 13.90M | -3.20M | -7.80M | 10.70M | 18.90M | 0.60M | 22.20M | 4.80M | 4.10M | 24.30M | -42.80M | 76.80M | -61.80M | 61.40M | -24.80M | 16.90M | -57.50M | -37.60M | 66.30M | -2.00M | 34.40M | -6.00M | 49.30M | -19.20M | -2.80M | 35.00M | 134.00M | -10.40M | -49.50M | 28.60M | -56.90M | -38.00M | | 220.80M | | 201.80M | 171.40M | | 214.40M | | 219.40M | 248.40M | 237.20M | 204.30M | 225.10M | 272.30M |
|
Change in Taxes
|
| | 1.60M | 14.70M | -19.20M | 10.30M | 11.20M | -0.10M | -18.70M | -27.90M | 22.70M | -8.20M | 8.10M | 3.80M | 2.60M | 3.80M | 6.10M | -8.70M | -1.50M | 25.40M | 1.00M | 10.70M | -1.70M | -20.80M | -5.20M | 0.40M | -2.20M | -0.40M | | 6.90M | 1.10M | -28.10M | 1.80M | 2.50M | -5.30M | 16.90M | -3.60M | -0.60M | -18.80M | 24.60M | 5.50M | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.60M | -7.00M | 7.10M | 2.50M | 20.80M | -19.10M | 2.20M | 5.60M | 7.40M | -6.10M | -5.90M | 11.70M | -1.90M | -22.10M | -0.50M | 2.90M | 12.10M | 5.30M | 1.70M | 0.40M | 1.10M | 3.10M | 5.00M | -15.70M | 0.60M | 0.80M | -2.30M | -0.80M | | | | | | -0.50M | | | | | 1.50M | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.60M | 3.10M | 1.20M | 0.90M | 0.80M | 5.70M | 6.40M | 5.00M | 5.00M | 9.80M | 6.80M | 8.30M | 7.70M | 5.10M | 7.10M | 4.10M | -0.10M | 6.60M | 3.60M | 6.20M | -2.70M | | | | | | | | | | -2.80M | 8.00M | 9.90M | 7.70M | 9.10M | 8.30M | 8.00M | 4.90M | 7.90M | 6.50M | 3.60M | -16.20M | | | | | -6.00M | 16.10M | -3.70M | -4.70M | -1.00M | 26.90M | -6.50M | -9.80M | -1.40M |
|
Acquisitions
|
| | | | 3.80M | -0.40M | 10.00M | | | | | | | | | | | | | | | | | | 0.80M | | -0.80M | | 52.70M | | | 6.80M | 2.30M | | | -2.30M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | | | 409.70M | | | | 657.30M | | | | | | | -83.50M | | -369.30M | 292.20M | 137.40M | | -165.90M | 73.60M | 105.90M |
|
Change in Acquisitions & Divestments
|
490.60M | 482.20M | 563.80M | 362.30M | 544.80M | 470.80M | 693.70M | 341.40M | 487.10M | 562.50M | 348.60M | 425.30M | 394.30M | 355.00M | 240.40M | 426.80M | 639.10M | 346.70M | 578.60M | 307.90M | 598.80M | 417.10M | 481.00M | 412.60M | 540.70M | 320.80M | 350.40M | 444.40M | 640.00M | 548.10M | 480.60M | 639.20M | 440.60M | 599.30M | 542.00M | 436.90M | 507.40M | 530.10M | 289.50M | 334.00M | 538.90M | | | | | | 10.60M | 119.40M | 50.40M | 42.30M | 29.90M | 44.40M | 156.70M | 153.40M | 48.20M |
|
Cash from Investing Activities
|
-53.20M | -306.50M | 23.10M | -345.80M | 73.70M | -107.70M | -46.30M | 98.70M | -214.80M | -65.00M | -88.60M | 157.90M | -156.30M | -23.30M | -107.60M | -30.00M | -128.50M | -155.70M | -109.00M | -104.70M | -12.10M | -169.30M | -124.20M | -209.40M | 115.10M | -150.10M | -83.90M | -383.00M | -119.40M | 0.90M | -204.20M | -28.20M | -44.10M | 409.70M | 27.70M | 25.70M | 385.30M | 77.00M | 22.10M | 172.90M | 79.90M | 365.80M | | | | | -83.50M | 35.80M | -369.30M | 292.20M | 137.40M | -413.10M | -165.90M | 73.60M | 105.90M |
|
Other financing activities
|
1,749.90M | 1,754.10M | 1,760.60M | 2.40M | 1,565.00M | 1,566.20M | -2.40M | | 1.10M | | | 2.90M | 4.50M | 4.00M | 4.30M | 5.00M | 5.70M | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | 1,201.70M | | 761.20M | 761.20M | 761.20M | 761.70M | 761.70M | 761.70M | 761.70M | 761.70M | 761.70M | 794.30M | 799.00M |
|
Cash from Financing Activities
|
-19.20M | -27.10M | -18.20M | -18.10M | -217.50M | -17.40M | -25.20M | 52.50M | -17.50M | -16.30M | -22.70M | -16.20M | -15.00M | 107.90M | -26.50M | -30.70M | -224.70M | -2.60M | -72.60M | 59.10M | -51.30M | -21.50M | -112.50M | -11.10M | -119.80M | -71.20M | -22.60M | 80.10M | -139.90M | -35.80M | 211.80M | 53.90M | -275.80M | -38.80M | -204.30M | -21.50M | -71.70M | -171.30M | -36.70M | -27.50M | -9.80M | -12.00M | | | | | -13.80M | -34.20M | -13.60M | -188.70M | -13.80M | -91.80M | -12.50M | -14.60M | 86.90M |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.10M | | | | 914.20M | | | |
|
Dividends Paid - Common
|
| | -18.20M | -808.60M | 17.50M | -310.00M | 11.50M | 11.50M | 10.60M | 10.60M | 10.60M | 10.70M | 10.60M | 12.20M | 12.30M | 11.90M | 11.90M | 11.90M | 12.20M | 11.80M | 11.70M | 13.10M | 13.10M | 12.40M | 12.40M | 13.00M | 12.70M | 12.80M | 12.80M | 13.40M | 13.30M | 13.20M | 13.20M | 14.40M | 14.40M | 14.20M | 14.30M | 14.30M | 14.30M | | 7.60M | | | | | | | 13.77M | | | | 13.85M | | | |
|
Exchange Rate Effect
|
-17.70M | 30.60M | 38.80M | 93.10M | -6.00M | -74.60M | 5.50M | -8.60M | 15.40M | -0.80M | -8.40M | -6.50M | 6.10M | -9.10M | 13.80M | -1.20M | -1.20M | -10.20M | 6.20M | 7.50M | 1.60M | -3.70M | 8.40M | -17.40M | -19.90M | 11.40M | -4.50M | -4.80M | -4.30M | -4.40M | -0.70M | -8.60M | 3.50M | 4.60M | 5.20M | 0.60M | 1.30M | 6.70M | -18.10M | -6.60M | 1.60M | -1.70M | | | | | -4.20M | 6.40M | -4.50M | -0.20M | 10.20M | -13.60M | 4.30M | 11.90M | -0.90M |
|
Change in Cash
|
104.10M | -194.90M | 230.50M | -200.40M | -47.00M | 24.70M | 188.20M | 264.80M | -62.20M | -42.80M | -35.30M | 200.30M | -65.80M | 135.70M | 65.20M | 89.40M | -250.90M | -23.80M | 9.40M | 95.30M | 150.10M | -98.50M | -56.10M | -110.60M | 47.40M | -77.50M | 48.30M | -97.20M | -196.40M | 135.70M | 144.50M | 90.50M | -400.70M | 355.30M | -19.10M | 283.50M | 192.10M | -176.20M | -44.10M | 57.10M | -107.80M | 219.50M | | | | | -72.70M | 39.30M | -284.70M | 177.80M | 323.70M | -330.70M | -69.00M | 93.80M | 187.80M |
|
Free Cash Flow
|
0.60M | -3.10M | 185.60M | 156.60M | 102.00M | 139.40M | 247.80M | 117.20M | 149.70M | 29.50M | 77.60M | 56.80M | 91.70M | 55.10M | 178.40M | 147.20M | 103.60M | 138.10M | 181.20M | 127.20M | 214.60M | 96.00M | 172.20M | 127.30M | 72.00M | 132.40M | 159.30M | 210.50M | 67.20M | 175.00M | 140.40M | 65.40M | -94.20M | -27.90M | 143.20M | -167.60M | -130.80M | -93.50M | -19.30M | -88.20M | -183.10M | 16.20M | | | | | 34.80M | 15.20M | 106.40M | 79.20M | 190.90M | 160.90M | 111.60M | 32.70M | -2.70M |
|
Net Cash Flow
|
-72.40M | -333.60M | 191.70M | -206.40M | -41.00M | 20.00M | 182.70M | 273.40M | -77.60M | -42.00M | -26.90M | 206.80M | -71.90M | 144.80M | 51.40M | 90.60M | -249.70M | -13.60M | 3.20M | 87.80M | 148.50M | -94.80M | -64.50M | -93.20M | 67.30M | -88.90M | 52.80M | -92.40M | -192.10M | 140.10M | 145.20M | 99.10M | -404.20M | 350.70M | -24.30M | -155.10M | 190.80M | -182.90M | -26.00M | 63.70M | -109.40M | 353.80M | | | | | -68.50M | 32.90M | -280.20M | 178.00M | 313.50M | -317.10M | -73.30M | 81.90M | 188.70M |