|
Net Income
|
33.93M | 51.52M | 62.58M | 54.64M | 75.59M | 87.84M | 221.40M | 100.94M | 150.03M | 148.31M | -61.33M | 140.74M | 157.83M | 106.50M | 310.27M | 1.83M | 2.63M | 0.53M | -0.89M | -1.77M | -60.02M | -6.68M | -1.06M | -2.10M | 10.15M | 11.03M | 13.40M | 17.31M | -398.34M | 23.18M | 559.97M | | | | | 118.25M | 291.72M | 121.40M | 118.51M | 116.34M | 136.66M | 138.38M | 83.40M | 97.03M | 72.64M | 90.89M | 58.53M | 101.19M | 428.21M | -402.14M | -23.09M | 219.11M | 312.44M | 672.32M | 838.99M | 880.51M | 125.39M | -149.61M | -1039.83M | -163.85M | -463.47M | 205.07M | -2389.85M | -14.99M | -43.06M | 76.21M | -934.43M |
|
Share-based Compensation
|
| 2.40M | 2.19M | 4.35M | 4.25M | 2.87M | 4.23M | 6.79M | 7.10M | 5.47M | 7.70M | 6.93M | 3.80M | 0.08M | 4.40M | 2.51M | 2.02M | 2.51M | 3.13M | 3.40M | 3.92M | 3.13M | 3.85M | 4.91M | 4.28M | 1.98M | 4.03M | 4.01M | 4.73M | 5.08M | 3.21M | 5.05M | 4.45M | 6.10M | 3.81M | 2.87M | 5.21M | 3.71M | 3.44M | 5.56M | 4.58M | 5.03M | 4.51M | 2.50M | 7.26M | 6.10M | 6.97M | 2.56M | 5.87M | 6.24M | 5.45M | 4.25M | 10.99M | 9.42M | 5.83M | 10.54M | 9.48M | 9.45M | 7.08M | 9.32M | 6.12M | 9.00M | 7.70M | 6.97M | 10.10M | 10.98M | 12.22M |
|
Deferred Taxes
|
| -3.96M | 40.00M | 9.91M | 9.33M | 5.15M | 27.86M | 21.21M | -2.82M | -3.73M | -25.85M | 10.80M | -5.93M | 9.57M | 0.14M | 6.51M | -1.59M | 2.20M | -71.98M | -4.14M | 20.25M | 8.30M | 40.53M | 32.84M | 8.36M | 12.39M | 82.70M | -0.82M | -413.92M | 10.01M | 383.61M | -1.36M | 4.57M | -7.88M | 46.62M | -29.07M | -1.64M | -12.69M | -5.76M | -7.58M | 11.15M | 4.16M | -22.12M | 4.79M | 4.20M | -1.07M | -5.94M | -19.38M | 47.09M | -66.63M | 77.42M | 27.75M | 11.73M | 38.49M | -171.31M | 14.10M | -158.82M | -38.04M | 81.89M | 116.45M | -245.53M | 16.31M | 343.18M | -5.67M | -33.24M | 49.22M | -91.48M |
|
Gains from Sales and Divestitures
|
| | 0.58M | | | | 0.25M | | | | 0.16M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 7.27M | 2.42M | 5.18M | 3.64M | 3.11M | 4.50M | 10.67M | 2.39M | 5.67M | 4.96M | -8.17M | 24.94M | 6.47M | 3.66M | 5.44M | 8.16M | 5.29M | 2.74M | 3.08M | 8.86M | 25.91M | 2.83M | 51.02M | -5.49M | 11.62M | 5.33M | 1.97M | 29.55M | 3.46M | -94.53M | -8.82M | -3.29M | 1.41M | -461.72M | 25.46M | 10.88M | -3.55M | 25.68M | 11.08M | 49.21M | 2.69M | 64.54M | 48.96M | -24.04M | 36.39M | 26.85M | 6.86M | 20.56M | 15.95M | 35.02M | 39.17M | 117.80M | 193.93M | -446.73M | 547.55M | 531.89M | 859.79M | 61.64M | 27.27M | 243.66M | 77.43M | 10.57M | -358.97M | 40.94M | -7.90M | -13.36M |
|
Non-cash Items
|
| | | | | | 62.36M | | | | 46.85M | | | | 28.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 152.29M | 99.12M | 18.08M | 116.06M | 141.59M | 55.58M | 46.56M | 99.61M | 139.30M | 201.89M | 123.54M | 61.37M | 121.57M | 182.28M | 98.65M | 80.20M | 138.67M | 115.34M | 149.17M | 145.97M | 135.40M | 62.07M | 45.79M | 87.39M | 183.72M | 43.91M | 172.71M | 80.14M | 201.26M | 281.41M | 82.58M | -137.04M | 129.30M | 229.13M | 121.55M | 102.30M | 153.08M | 169.22M | 54.92M | 144.37M | 146.35M | 373.74M | 155.05M | 52.86M | 253.80M | 337.20M | 157.95M | 227.90M | 104.73M | -146.33M | 206.18M | -145.87M | 895.29M | 956.81M | 720.98M | 73.71M | 628.85M | -96.96M | 97.48M | 367.66M | 227.11M | -4.38M | 547.21M | -9.03M | 355.60M | 388.49M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.07M | |
|
Depreciation & Amortization (CF)
|
| 24.14M | 25.97M | 24.70M | 23.71M | 23.07M | 24.09M | 23.00M | 24.31M | 24.62M | 24.83M | 24.23M | 25.21M | 24.98M | 24.59M | 25.24M | 26.57M | 27.66M | 27.89M | 27.81M | 24.91M | 25.63M | 25.23M | 63.99M | 67.48M | 68.90M | 59.70M | 60.55M | 67.95M | 47.99M | 49.67M | 45.07M | 49.12M | 49.90M | 52.84M | 50.33M | 50.47M | 49.71M | 50.19M | 49.28M | 52.95M | 54.49M | 56.77M | 53.69M | 57.84M | 58.68M | 61.77M | 62.26M | 61.42M | 62.08M | 68.23M | 66.57M | 70.99M | 77.71M | 85.56M | 87.27M | 93.08M | 105.44M | 144.14M | 123.75M | 138.28M | 163.50M | 163.11M | 161.75M | 168.73M | 164.48M | 163.71M |
|
Other Working Capital Changes
|
| -64.30M | 82.29M | 74.30M | 3.52M | -27.31M | -35.99M | 52.12M | 46.68M | 11.61M | -114.91M | 32.73M | 69.79M | 3.97M | -86.90M | 12.64M | 40.38M | -13.66M | -44.61M | -39.83M | -23.41M | -25.79M | 83.21M | -28.88M | 73.81M | -59.76M | 2.07M | -10.47M | 118.48M | -28.33M | -81.49M | 63.33M | 289.81M | 45.77M | -398.70M | 95.05M | -3.86M | 40.62M | -129.63M | 122.94M | 100.30M | 66.35M | -256.65M | -17.73M | 174.31M | 10.86M | -175.34M | 49.19M | -57.13M | -448.46M | 438.99M | 219.40M | 668.64M | 116.20M | -899.58M | 764.07M | 391.34M | 176.63M | -978.48M | 48.60M | -517.19M | -362.26M | -224.19M | 21.99M | 74.77M | -143.24M | 42.45M |
|
Capital Expenditures
|
| 23.15M | 17.18M | 16.14M | 17.79M | 16.08M | 25.47M | 31.89M | 35.73M | 59.48M | 63.46M | 54.78M | 71.84M | 92.08M | 62.16M | 55.34M | 47.83M | 31.86M | 20.32M | 23.67M | 23.00M | 30.01M | 33.89M | 56.74M | 54.98M | 52.84M | 63.08M | 58.12M | 41.39M | 41.79M | 55.35M | 54.14M | 43.62M | 89.75M | 130.18M | 131.81M | 149.13M | 190.73M | 228.32M | 216.13M | 199.49M | 192.83M | 243.34M | 214.53M | 204.46M | 202.38M | 229.11M | 179.68M | 217.23M | 255.82M | 300.93M | 231.70M | 270.91M | 313.33M | 445.71M | 415.61M | 503.69M | 545.90M | 689.35M | 583.04M | 451.55M | 303.13M | 342.81M | 182.62M | 119.63M | 132.16M | 155.38M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | | | | | | | | | | | | | | | | | | | | | | | 29.10M | | | 1.90M | 7.16M |
|
Acquisitions
|
| 0.28M | 1.94M | 0.09M | | 6.96M | 4.93M | 0.63M | 5.28M | 5.14M | 2.12M | 0.13M | 2.25M | 0.10M | 0.87M | | | | -0.25M | | | | | 2,051.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 7.70M | | | | | | | | | | | 98.00M | | 307.17M | 3.43M | | 3,014.97M | | 6.86M | | | | | -3.23M | 0.09M | | | | | | | | 11.00M | | | -0.68M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | 2.59M | -1.09M | -0.29M | | 5.25M | -0.69M | -0.15M | | 3.75M | -0.35M | -0.27M | | | | | | | | | | | | | 2.91M |
|
Cash from Investing Activities
|
| -28.39M | -19.23M | -27.92M | -17.97M | -14.71M | -31.60M | -41.32M | -41.27M | -64.80M | -65.54M | -56.03M | -84.21M | -104.59M | -56.33M | -54.51M | -48.14M | -31.41M | -23.68M | -21.52M | -24.51M | 67.51M | -67.61M | -2092.67M | -58.40M | 51.12M | -60.60M | 168.25M | -38.18M | -41.94M | 2,832.36M | -80.14M | -48.83M | -95.39M | -133.44M | -132.54M | 258.25M | -201.41M | -227.99M | -207.19M | -199.72M | -192.58M | -1064.13M | -234.87M | -205.69M | -202.97M | -220.05M | -174.72M | 72.54M | -256.65M | -307.76M | -228.09M | -271.88M | -313.34M | -640.75M | -539.01M | -513.70M | -662.92M | -848.94M | -480.00M | -459.17M | -317.07M | -328.53M | -129.06M | 312.67M | -152.98M | -176.64M |
|
Other financing activities
|
| 0.92M | 0.07M | 0.48M | 0.57M | 3.14M | 3.80M | 3.87M | 1.83M | 0.23M | 4.65M | 4.54M | 7.79M | 2.10M | 0.39M | 1.90M | 0.62M | 0.56M | 0.19M | 1.37M | 0.00M | 1.70M | 14.57M | 1.16M | -5.05M | 8.07M | 0.36M | | 0.35M | 1.33M | -1.68M | | | | | | | | | | -0.45M | | 7.96M | -0.21M | -2.46M | -0.08M | 6.70M | -0.25M | -1.11M | -0.03M | 3.61M | -0.13M | -4.05M | -0.03M | 10.91M | | | -0.19M | 0.38M | -1.26M | -1.50M | | 5.95M | -0.01M | -0.04M | | 0.11M |
|
Cash from Financing Activities
|
| -36.65M | -26.79M | -26.44M | -33.14M | -37.93M | 89.57M | -103.26M | -10.34M | -77.87M | -137.65M | -22.13M | -24.60M | -76.62M | -53.94M | -84.03M | -159.92M | -25.09M | -19.01M | -80.61M | -128.20M | -40.93M | 1,859.08M | -182.65M | -83.69M | -201.66M | -10.45M | -297.28M | -97.91M | -116.74M | -1068.11M | -1021.80M | -60.01M | 3.54M | -8.60M | -438.28M | -118.58M | -216.06M | -13.60M | 75.26M | -13.29M | -6.72M | 987.44M | 51.02M | 324.03M | -95.85M | -101.94M | -143.25M | -51.28M | -63.90M | 308.65M | 57.62M | 918.91M | -65.28M | -299.36M | -118.68M | 245.88M | 99.70M | 397.00M | 1,557.30M | -112.72M | -109.97M | -92.88M | -120.01M | -90.63M | -90.53M | -533.02M |
|
Dividends Paid - Common
|
| 11.36M | 11.13M | 11.40M | 12.73M | 12.75M | 12.76M | 12.86M | 15.10M | 15.14M | 14.66M | 15.58M | 17.82M | 17.89M | 17.83M | 17.81M | 21.24M | 19.52M | 19.53M | 19.58M | 21.73M | 21.51M | 21.27M | 21.73M | 32.51M | 32.53M | 32.53M | 32.54M | 34.25M | 34.27M | 34.29M | 34.33M | 35.43M | 35.44M | 35.35M | 35.38M | 37.10M | 36.44M | 35.67M | 35.39M | 38.93M | 39.01M | 38.88M | 38.98M | 40.93M | 40.93M | 40.98M | 41.13M | 45.51M | 45.60M | 45.62M | 45.64M | 46.26M | 46.27M | 144.27M | 53.15M | 40.17M | 46.93M | 99.97M | 46.91M | 47.01M | 47.01M | 103.66M | 47.61M | 47.64M | 47.66M | 85.20M |
|
Exchange Rate Effect
|
| 0.70M | -4.74M | -5.20M | -8.15M | 11.60M | -8.57M | 9.39M | 1.70M | -6.09M | -10.55M | 4.56M | -10.16M | 0.53M | 3.04M | -2.90M | 7.61M | 4.60M | 3.16M | -0.24M | -2.19M | -23.97M | -16.88M | 1.18M | 0.51M | -5.92M | 6.38M | -5.03M | -2.78M | -2.65M | -9.50M | 4.14M | -1.71M | 0.95M | 4.87M | 4.15M | -26.01M | -2.53M | -13.54M | -13.02M | 1.54M | -27.41M | -1.76M | -31.08M | 12.26M | 10.39M | 29.44M | -16.84M | 4.55M | -12.71M | -10.33M | -11.65M | -33.90M | -64.47M | 99.64M | 24.30M | 207.11M | -63.70M | -162.87M | -8.87M | -21.36M | 34.22M | -46.50M | 28.14M | 75.31M | 12.84M | 7.41M |
|
Change in Cash
|
| 87.96M | 48.36M | -41.47M | 56.81M | 100.55M | 104.98M | -88.64M | 49.70M | -9.46M | -11.84M | 49.94M | -57.61M | -59.11M | 75.05M | -42.79M | -120.25M | 86.77M | 75.81M | 46.80M | -8.92M | 138.00M | 1,836.65M | -2228.35M | -54.18M | 27.25M | -20.76M | 38.65M | -58.72M | 39.94M | 2,036.16M | -1015.22M | -247.59M | 38.39M | 91.96M | -445.12M | 215.96M | -266.92M | -85.91M | -90.05M | -67.09M | -80.36M | 295.29M | -59.88M | 183.47M | -34.62M | 44.65M | -176.87M | 253.71M | -228.52M | -155.78M | 24.05M | 467.27M | 452.21M | 116.34M | 87.59M | 13.00M | 1.93M | -711.77M | 1,165.91M | -225.59M | -165.71M | -472.29M | 326.28M | 288.32M | 124.93M | -313.76M |
|
Free Cash Flow
|
| 129.14M | 81.94M | 1.94M | 98.27M | 125.51M | 30.11M | 14.66M | 63.88M | 79.81M | 138.43M | 68.76M | -10.47M | 29.49M | 120.12M | 43.31M | 32.37M | 106.81M | 95.02M | 125.51M | 122.97M | 105.38M | 28.17M | -10.95M | 32.41M | 130.88M | -19.17M | 114.59M | 38.75M | 159.47M | 226.06M | 28.44M | -180.66M | 39.55M | 98.95M | -10.26M | -46.83M | -37.65M | -59.09M | -161.22M | -55.12M | -46.48M | 130.40M | -59.48M | -151.60M | 51.42M | 108.09M | -21.73M | 10.67M | -151.09M | -447.26M | -25.52M | -416.77M | 581.96M | 511.10M | 305.37M | -429.98M | 82.95M | -786.31M | -485.56M | -83.89M | -76.02M | -347.19M | 364.58M | -128.66M | 223.44M | 233.10M |
|
Net Cash Flow
|
| 87.26M | 53.10M | -36.28M | 64.95M | 88.95M | 113.55M | -98.03M | 48.00M | -3.37M | -1.29M | 45.38M | -47.45M | -59.64M | 72.01M | -39.90M | -127.85M | 82.17M | 72.65M | 47.04M | -6.74M | 161.97M | 1,853.53M | -2229.53M | -54.69M | 33.17M | -27.14M | 43.68M | -55.94M | 42.59M | 2,045.66M | -1019.36M | -245.88M | 37.45M | 87.10M | -449.27M | 241.96M | -264.39M | -72.36M | -77.02M | -68.63M | -52.95M | 297.05M | -28.80M | 171.21M | -45.02M | 15.21M | -160.02M | 249.16M | -215.82M | -145.44M | 35.70M | 501.17M | 516.68M | 16.70M | 63.30M | -194.11M | 65.63M | -548.89M | 1,174.79M | -204.23M | -199.93M | -425.79M | 298.14M | 213.01M | 112.09M | -321.17M |