|
Net Income
|
42.04M | -0.00M | -85.99M | -47.20M | 264.01M | -11.83M | 19.48M | 50.04M | 98.02M | 0.80M | 32.03M | 50.91M | 35.86M | -21.30M | 17.05M | 84.04M | 157.23M | -7.20M | 11.37M | -15.64M | 66.11M | -23.67M | 12.88M | 18.23M | 44.39M | -63.25M | 0.61M | 42.28M | 58.91M | -38.63M | -12.03M | 8.27M | 50.10M | -61.01M | -14.62M | 10.62M | 75.53M | -41.51M | -2.82M | 24.78M | 98.36M | -18.29M | -29.52M | 7.57M | 85.20M | -244.03M | 5.79M | 44.03M | 85.26M | 42.71M | 110.46M | 49.08M | 67.83M | -14.85M | -14.74M | -0.72M | 40.69M | 17.85M | 58.73M | 97.73M | 161.10M | 115.08M | 135.38M | 133.86M | 189.69M | 81.74M | 143.39M | 115.10M |
|
Share-based Compensation
|
-10.86M | 9.01M | 17.28M | 26.61M | | 9.49M | 10.43M | 10.20M | 10.46M | 10.90M | 13.50M | 13.70M | 13.00M | 12.82M | 12.60M | 13.17M | 14.30M | 13.25M | 13.70M | 13.26M | 13.31M | 5.29M | 6.18M | 6.00M | 5.63M | 6.90M | 7.20M | 7.60M | 6.66M | 6.60M | 4.40M | 5.70M | 5.42M | 4.90M | 5.50M | 5.40M | 6.31M | 4.80M | -6.16M | -5.96M | 4.86M | 2.63M | 0.04M | 5.80M | 5.54M | 5.16M | 3.74M | 4.67M | 5.11M | 8.45M | 6.49M | 7.33M | 7.04M | 8.36M | 7.76M | 7.31M | 5.57M | 8.09M | 11.56M | 9.68M | 10.79M | 11.36M | 9.23M | 9.53M | 8.54M | 10.59M | 9.79M | 9.11M |
|
Deferred Taxes
|
43.41M | -29.36M | 50.65M | -31.72M | | -14.80M | 2.02M | -10.35M | -21.20M | -8.53M | 10.33M | 4.82M | -56.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.85M | 4.22M | -7.96M | 21.09M | 9.69M | -10.51M | -12.80M | 8.88M | 3.06M | -7.95M | -5.00M | -2.40M | 9.55M | 10.13M | -2.43M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | -0.39M | -0.41M | -0.30M | -0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 1.82M | 0.41M | -4.94M | -4.36M | -2.45M | 22.21M | 2.51M | 2.47M | 0.71M | 1.93M | -14.19M | -3.72M | 2.64M | 2.67M | -16.29M | -5.93M | 57.06M | 4.23M | 7.07M | -74.15M | 34.95M | 6.47M | 3.68M | -56.18M | 15.97M | 3.07M | 1.48M | -24.35M | -2.38M | 11.08M | 3.62M | -19.78M | 6.68M | 0.90M | 2.78M | -23.73M | 117.83M | 0.20M | 0.18M | 98.47M | 35.18M | -12.06M | 0.15M | -79.58M | 4.86M | 19.28M | 14.95M | -9.84M | 35.52M | 104.23M | 56.25M | 73.43M | 18.36M | 0.41M | 10.31M | 37.23M | 73.69M | 2.05M | 2.39M | 74.52M | 113.83M | 0.77M | 1.35M |
|
Asset Writedowns and Impairment
|
0.06M | 50.73M | 51.54M | 51.54M | | | | | 48.40M | | | | 68.02M | | | | 7.40M | | | 43.57M | 3.10M | | | 16.71M | 28.28M | 6.13M | | 12.08M | | | 6.36M | | 1.57M | 0.73M | 6.13M | 3.48M | 4.05M | 1.06M | 8.67M | 0.66M | 1.20M | 1.66M | 3.94M | 12.61M | 4.15M | 42.90M | 8.10M | 6.34M | 15.60M | | 2.66M | 6.75M | 1.90M | 3.42M | 2.17M | 3.74M | 4.70M | 4.44M | | | 3.85M | 0.87M | 0.70M | 5.50M | 4.53M | 0.68M | 2.77M | 2.27M |
|
Cash from Restructuring
|
| | 51.54M | 51.54M | | | | | | | | | | | | | | | | | 3.14M | | | 16.71M | 30.38M | 6.13M | | 12.08M | | | 6.36M | | 1.57M | 0.73M | 6.13M | 3.48M | 4.05M | 1.06M | 8.67M | 0.66M | 1.20M | 1.66M | 3.94M | 12.61M | 4.15M | 42.93M | 8.08M | 6.33M | 15.60M | 2.66M | 0.79M | 6.75M | 1.90M | 3.42M | 2.17M | 3.74M | 4.70M | 4.44M | | | 3.85M | 0.87M | 0.70M | 5.50M | 4.53M | 0.68M | 2.77M | 2.27M |
|
Non-cash Items
|
| | | | | | | | | | | 36.05M | 0.64M | 0.70M | 2.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
260.16M | 13.00M | 46.99M | 170.87M | | -46.35M | -2.67M | 91.39M | 339.27M | -10.17M | 5.06M | 64.81M | 305.52M | -44.51M | 20.22M | 243.62M | 464.85M | -143.63M | -65.09M | -21.44M | 405.65M | -40.14M | 15.81M | 53.79M | 283.02M | -93.78M | 73.03M | 87.29M | 243.47M | -75.71M | 18.55M | 79.25M | 163.08M | -84.13M | 36.09M | 79.43M | 256.27M | -16.17M | 66.70M | 26.72M | 275.69M | -71.32M | 35.26M | 2.22M | 334.52M | -140.78M | 187.01M | 62.66M | 296.02M | -131.35M | 181.29M | 81.34M | 146.50M | -217.79M | -41.95M | -41.46M | 298.85M | -0.56M | 216.89M | 133.81M | 303.28M | 95.01M | 165.11M | 142.64M | 307.62M | -4.00M | 116.89M | 200.11M |
|
Depreciation & Amortization (CF)
|
| | | | | 56.74M | 55.67M | 55.35M | 61.40M | 57.22M | 59.18M | 57.17M | 59.39M | 54.55M | 54.80M | 56.17M | 58.73M | 59.46M | 60.85M | 60.30M | 54.63M | 58.90M | 59.87M | 56.20M | 51.45M | 53.29M | 55.07M | 52.01M | 53.32M | 50.87M | 49.07M | 46.73M | 48.75M | 48.79M | 46.71M | 50.65M | 48.40M | 47.65M | 45.51M | 43.11M | 41.77M | 41.04M | 40.50M | 43.37M | 48.72M | 44.04M | 38.72M | 44.49M | 39.03M | 37.86M | 34.39M | 35.54M | 36.25M | 33.89M | 31.66M | 32.85M | 33.85M | 36.03M | 36.38M | 33.14M | 35.56M | 37.69M | 39.35M | 39.57M | 37.16M | 38.58M | 37.42M | 38.57M |
|
Change in Inventory
|
| | | | | 6.10M | 163.35M | 30.91M | -120.49M | -28.80M | 157.94M | 163.70M | -76.71M | -88.19M | 103.95M | -65.68M | -203.73M | 32.58M | 175.09M | 134.16M | -238.53M | -45.46M | 65.19M | 70.76M | -153.34M | -19.86M | 38.41M | 123.17M | -162.98M | -3.55M | 30.06M | 64.86M | -115.83M | -1.32M | 69.28M | 99.58M | -149.25M | 11.44M | 29.49M | 118.49M | -135.60M | -4.96M | 56.26M | 103.49M | -157.06M | -6.32M | 24.70M | 91.29M | -142.98M | -15.19M | 27.04M | 128.54M | -17.17M | 38.48M | 146.18M | 36.76M | -239.92M | -57.66M | 45.75M | 103.73M | -126.86M | -19.85M | 89.91M | 152.88M | -116.06M | -35.51M | 50.67M | 137.89M |
|
Change in Account Payables
|
| | | | | | | | | | | | | 4.24M | 2.49M | -7.73M | | -5.76M | 5.16M | -1.59M | | -3.79M | 1.86M | 2.98M | | 8.86M | 17.17M | -3.15M | | -0.02M | -4.72M | -7.71M | | -4.30M | -5.21M | -0.94M | | 15.87M | 12.11M | -5.89M | | 22.77M | 11.05M | 3.12M | | 46.17M | -11.31M | -8.31M | | 22.60M | 13.19M | -4.23M | | 33.03M | 17.10M | 14.34M | | 48.01M | -2.50M | -6.72M | | 41.00M | 5.91M | 10.10M | | 63.11M | 4.26M | -6.92M |
|
Change in Accured Expenses
|
| | | | | -43.88M | 77.51M | -4.75M | -1.77M | -52.65M | 91.33M | 64.06M | 27.44M | -106.92M | 62.59M | -12.17M | 21.81M | -75.08M | 27.03M | -1.12M | -24.57M | -45.83M | 17.59M | 15.31M | -24.45M | -32.91M | 80.34M | 101.40M | -97.78M | -63.75M | 27.83M | 45.45M | -42.18M | -62.12M | 55.93M | 79.41M | -59.59M | -32.19M | 95.10M | 42.53M | -42.30M | -74.20M | 78.40M | 30.55M | -23.93M | -72.53M | 194.54M | 64.80M | -0.06M | -133.51M | 69.94M | 145.35M | -3.88M | -138.77M | 104.76M | -53.45M | -27.69M | -100.80M | 141.76M | 85.89M | -43.92M | -65.72M | 151.72M | 98.60M | -55.34M | -168.94M | 66.26M | 131.40M |
|
Change in Taxes
|
-16.08M | -16.46M | -15.39M | -7.63M | | 4.75M | 17.49M | 25.50M | 16.08M | -34.49M | -21.80M | 26.09M | 33.12M | -57.97M | 14.48M | 38.22M | 41.24M | -80.69M | 7.01M | 19.44M | -1.22M | -47.55M | -2.21M | -5.47M | 20.58M | -29.50M | -6.06M | 1.31M | -10.78M | -3.89M | 10.69M | -13.26M | -2.06M | -0.63M | 6.44M | 21.43M | 0.69M | 6.76M | 1.41M | -0.70M | 2.15M | 7.05M | 1.52M | 0.01M | 0.20M | -3.98M | -3.40M | 0.21M | 17.92M | 1.75M | -0.37M | 13.68M | -18.15M | 2.66M | -19.82M | 17.43M | -7.67M | 3.00M | 25.28M | 9.58M | -2.05M | 7.57M | -43.73M | 16.73M | 9.58M | 7.05M | -35.59M | 0.20M |
|
Other Working Capital Changes
|
| | | | | 27.82M | 21.54M | 2.01M | 8.89M | 31.35M | 25.76M | -9.40M | 30.31M | -5.36M | 12.00M | 2.91M | 24.76M | 2.15M | -1.95M | 0.86M | -45.19M | -6.87M | 8.41M | 14.20M | -24.20M | 7.98M | 8.55M | -7.26M | -18.47M | 10.28M | 32.30M | -38.03M | 27.89M | -8.50M | -1.46M | -32.39M | 17.17M | 5.90M | 6.86M | -19.03M | -27.03M | -10.86M | 57.50M | 0.50M | -0.70M | -32.21M | 2.27M | -12.04M | -13.72M | -76.38M | -16.66M | -12.01M | 11.22M | 33.48M | -74.60M | 132.55M | -3.16M | -26.15M | -10.14M | 5.33M | -24.69M | 40.05M | 31.05M | 10.64M | -10.38M | 27.87M | 75.73M | -39.67M |
|
Capital Expenditures
|
677.61M | -58.75M | -106.73M | -144.54M | | 19.21M | 40.55M | 57.21M | 43.97M | 51.50M | 81.52M | 94.55M | 91.02M | 103.82M | 96.14M | 77.99M | 61.91M | 42.37M | 38.86M | 42.80M | 39.89M | 37.83M | 43.02M | 51.33M | 42.44M | 29.92M | 39.20M | 36.09M | 37.98M | 25.98M | 32.03M | 38.80M | 44.03M | 32.08M | 29.70M | 24.52M | 20.70M | 23.70M | 30.41M | 44.65M | 53.62M | 43.87M | 50.35M | 60.15M | 48.41M | 46.99M | 28.63M | 16.13M | 10.16M | 14.40M | 20.86M | 26.95M | 34.76M | 26.29M | 33.29M | 60.70M | 44.28M | 46.39M | 43.39M | 38.82M | 29.20M | 38.89M | 42.76M | 50.39M | 50.86M | 50.76M | 66.18M | 68.27M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | | | 4.10M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | 7.75M | 0.22M | 3.92M | | | | 0.61M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
235.52M | 14.60M | 18.20M | 40.35M | | 8.02M | 55.55M | 1.35M | 19.62M | 0.12M | 1.25M | 0.33M | 0.95M | 62.43M | 18.26M | | 21.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 20.00M | 65.00M | 20.00M |
|
Cash from Investing Activities
|
143.22M | -47.41M | -95.05M | -113.98M | | -14.94M | 7.17M | -55.86M | -29.34M | -51.38M | -100.03M | -96.74M | -92.55M | -45.51M | -79.80M | -78.18M | -43.74M | -45.01M | -41.53M | -43.81M | -43.51M | -37.83M | -43.02M | -51.33M | -42.89M | -29.92M | -28.09M | -26.55M | -38.00M | -21.89M | -32.03M | -38.80M | -44.03M | -31.88M | -29.70M | -24.52M | -20.70M | -23.70M | -30.41M | -44.65M | -53.62M | -43.87M | -50.35M | -60.15M | -48.41M | 3.01M | -28.63M | -16.13M | -10.16M | -14.40M | -20.86M | -26.95M | -34.76M | -18.54M | -33.07M | -44.78M | -44.28M | -46.39M | -43.39M | -38.21M | -29.20M | -38.89M | -57.76M | -90.39M | -110.66M | -30.76M | -1.18M | -63.27M |
|
Other financing activities
|
52.44M | -4.61M | -4.94M | -6.20M | | | | | | 1.36M | 3.19M | 0.20M | 0.07M | 1.06M | -0.01M | 0.03M | 0.12M | 1.11M | 1.26M | 0.06M | 0.05M | -3.27M | 3.50M | 0.35M | -2.15M | 0.01M | -1.06M | 1.20M | -1.38M | 23.31M | -0.07M | 0.41M | 3.00M | -0.55M | -0.51M | -1.37M | 1.61M | -5.18M | -1.70M | -1.89M | 8.76M | -7.08M | -0.65M | -2.68M | 10.41M | -10.60M | -0.53M | -0.61M | -0.24M | -16.45M | 0.26M | -3.93M | -0.50M | -16.95M | -0.70M | -3.44M | 14.04M | -3.60M | -0.96M | -2.36M | 3.35M | -3.35M | -0.34M | -2.86M | -1.69M | -0.45M | -4.21M | -2.49M |
|
Cash from Financing Activities
|
281.62M | -24.42M | -110.00M | -116.73M | | -17.00M | -19.64M | -40.22M | -68.47M | -29.45M | -104.81M | -17.84M | -113.23M | -174.43M | 56.66M | -132.35M | -129.94M | 108.27M | -114.13M | -16.21M | -18.75M | -171.69M | -14.81M | 20.54M | -15.50M | -14.61M | -15.73M | -63.50M | -13.10M | -13.84M | -15.64M | -15.89M | -39.14M | -14.11M | -14.11M | -14.98M | -31.61M | -37.49M | -40.25M | -40.24M | -13.71M | -20.32M | -71.60M | -30.98M | -24.96M | 171.67M | -100.34M | -1.20M | -0.41M | -53.19M | -147.06M | -104.11M | -142.54M | -116.94M | -18.48M | -19.48M | -0.42M | -21.96M | -1.39M | -63.76M | -24.09M | -92.95M | -234.01M | -105.61M | -102.31M | -234.51M | -56.20M | -103.84M |
|
Dividends Paid - Common
|
152.92M | -15.34M | -30.71M | -46.10M | | -15.40M | 15.44M | 15.45M | 15.37M | 15.29M | 15.34M | 15.21M | 15.11M | 14.81M | 14.45M | 14.45M | 13.92M | 15.69M | 15.67M | 15.28M | 15.28M | 14.66M | 14.56M | 14.27M | 13.87M | 13.87M | 13.91M | 13.92M | 13.44M | 13.47M | 13.52M | 13.53M | -94.59M | 13.55M | 13.61M | 13.62M | 13.62M | 13.64M | 13.55M | 13.35M | 13.16M | 13.25M | -13.14M | 12.57M | 12.55M | 12.56M | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| 0.18 | 0.35 | 0.53 | -0.35 | 0.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-11.45M | 0.42M | 2.42M | 4.60M | | -1.36M | 1.02M | 1.49M | 1.77M | 6.47M | -2.44M | -1.50M | -4.59M | 2.58M | -6.54M | 4.44M | 2.67M | -7.24M | -0.12M | 3.96M | -0.80M | 6.66M | -4.36M | -13.18M | -24.48M | 0.82M | -4.12M | 0.06M | -9.39M | 13.83M | -6.26M | -10.45M | -2.57M | 4.50M | 8.86M | -1.69M | 12.62M | -5.91M | -7.52M | -2.63M | -4.91M | -2.64M | 0.18M | -0.23M | -0.91M | -3.89M | 5.68M | 0.48M | 6.90M | -1.02M | -1.53M | -6.01M | -15.13M | -2.62M | -4.95M | -7.30M | 6.42M | -2.00M | -1.67M | -0.82M | 1.57M | -0.86M | 0.96M | -1.94M | -5.25M | 7.41M | 2.29M | -0.77M |
|
Change in Cash
|
| | | | | -69.50M | -14.12M | -3.20M | 243.22M | -84.53M | -202.21M | -51.27M | 95.15M | -261.88M | -9.46M | 37.52M | 293.83M | -87.60M | -220.88M | -77.50M | 342.59M | -242.99M | -46.38M | 9.82M | 200.14M | -137.49M | 25.09M | -2.70M | 182.97M | -97.60M | -35.37M | 14.11M | 77.33M | -125.62M | 1.14M | 38.23M | 216.57M | -83.27M | -11.49M | -60.80M | 203.45M | -138.15M | -86.51M | -89.15M | 260.24M | 30.01M | 63.72M | 45.82M | 292.35M | -199.97M | 11.85M | -55.74M | -45.94M | -355.89M | -98.44M | -113.03M | 260.56M | -70.91M | 170.44M | 31.02M | 251.56M | -37.68M | -125.71M | -55.30M | 89.40M | -261.87M | 61.81M | 32.23M |
|
Beginning Cash Balance
|
518.67M | -58.41M | 366.48M | 466.89M | 680.11M | 669.95M | 610.62M | 596.49M | 583.13M | 830.10M | 741.82M | 539.61M | 488.34M | 583.50M | 321.62M | 312.15M | 349.67M | 643.50M | 555.90M | 335.02M | 257.52M | 600.12M | 357.12M | 310.74M | 320.56M | 545.80M | 383.22M | 408.31M | 405.61M | 588.58M | 490.98M | 455.61M | 469.86M | 547.06M | 420.77M | 421.06M | 458.98M | 675.23M | 592.66M | 581.33M | 519.69M | 724.28M | 586.27M | 499.92M | 411.03M | 673.98M | 703.01M | 767.06M | 812.51M | 1,108.97M | 909.66M | 921.36M | 869.07M | 824.27M | 468.40M | 370.36M | 257.04M | 517.86M | 446.90M | 618.46M | 649.33M | 901.88M | 864.11M | 738.39M | 683.33M | 772.43M | 510.92M | 573.56M |
|
Free Cash Flow
|
-417.45M | 71.75M | 153.72M | 315.41M | | -65.56M | -43.22M | 34.17M | 295.30M | -61.67M | -76.46M | -29.74M | 214.49M | -148.33M | -75.92M | 165.62M | 402.94M | -186.00M | -103.95M | -64.24M | 365.76M | -77.97M | -27.21M | 2.46M | 240.57M | -123.70M | 33.83M | 51.20M | 205.49M | -101.69M | -13.48M | 40.45M | 119.05M | -116.21M | 6.39M | 54.91M | 235.57M | -39.87M | 36.28M | -17.93M | 222.06M | -115.19M | -15.09M | -57.93M | 286.11M | -187.77M | 158.38M | 46.53M | 285.86M | -145.75M | 160.43M | 54.39M | 111.74M | -244.08M | -75.24M | -102.16M | 254.57M | -46.95M | 173.50M | 94.99M | 274.08M | 56.12M | 122.35M | 92.25M | 256.76M | -54.76M | 50.71M | 131.84M |
|
Net Cash Flow
|
685.00M | -58.83M | -158.06M | -59.84M | | -78.30M | -15.14M | -4.69M | 241.45M | -91.00M | -199.77M | -49.77M | 99.74M | -264.45M | -2.92M | 33.08M | 291.16M | -80.37M | -220.76M | -81.46M | 343.39M | -249.66M | -42.02M | 23.01M | 224.62M | -138.31M | 29.21M | -2.76M | 192.36M | -111.44M | -29.11M | 24.56M | 79.90M | -130.12M | -7.72M | 39.92M | 203.96M | -77.36M | -3.97M | -58.17M | 208.35M | -135.51M | -86.69M | -88.92M | 261.15M | 33.90M | 58.04M | 45.33M | 285.45M | -198.94M | 13.37M | -49.72M | -30.80M | -353.27M | -93.49M | -105.72M | 254.14M | -68.91M | 172.11M | 31.84M | 249.99M | -36.83M | -126.66M | -53.36M | 94.65M | -269.28M | 59.51M | 33.00M |