|
Net Income
|
21.08M | 12.58M | 63.11M | 87.04M | 116.19M | 118.50M | 157.89M | 136.50M | 156.31M | 132.38M | 174.13M | 113.72M | 114.48M | 103.69M | 174.82M | 77.96M | 90.04M | 96.96M | 134.92M | 107.19M | 128.06M | 146.85M | 116.29M | 106.09M | 124.68M | 110.30M | 159.41M | 106.59M | 135.34M | 117.83M | 165.02M | 116.32M | 100.65M | 134.91M | 55.50M | 139.87M | 171.04M | 178.17M | 232.49M | 142.41M | -547.75M | 92.98M | 112.19M | 49.76M | 133.34M | 166.40M | 236.98M | 207.23M | 241.20M | 290.55M | 371.49M | 366.00M | 371.50M | 343.61M | 341.01M | 275.32M | 237.79M | 200.04M | 102.23M | 83.10M | 109.62M | 100.90M | 0.02M | 79.86M | 187.02M | 109.26M | 157.36M |
|
Share-based Compensation
|
| 6.17M | 13.80M | 8.47M | 8.59M | 7.94M | 9.62M | 10.36M | 10.82M | 9.10M | 8.95M | 7.25M | 6.89M | 10.71M | 9.69M | 5.98M | 6.80M | 11.46M | 12.68M | 9.80M | 10.37M | 11.12M | 10.65M | 9.92M | 12.09M | 11.78M | 13.49M | 8.88M | 10.40M | 10.51M | 10.04M | 11.57M | 9.82M | 8.91M | 8.82M | 13.04M | 12.62M | 12.44M | 8.13M | 19.09M | 8.54M | 7.12M | 6.32M | 13.92M | 8.40M | 6.29M | 6.70M | 13.22M | 8.74M | 7.64M | 6.51M | 17.35M | 13.88M | 3.77M | 7.92M | 19.50M | 8.85M | 6.52M | 6.73M | 13.45M | 8.25M | 8.49M | 4.44M | 18.56M | 11.64M | -9.75M | 7.45M |
|
Deferred Taxes
|
| 4.27M | -2.62M | 15.09M | 9.88M | 4.05M | -11.89M | -1.06M | 0.57M | 0.01M | -10.90M | 18.96M | -2.63M | 1.63M | -23.38M | 19.58M | -0.04M | -4.24M | -15.04M | 10.64M | 5.34M | -4.61M | -37.11M | 12.39M | 14.12M | 0.38M | -21.05M | 22.55M | 5.11M | 2.52M | -1.45M | 13.94M | -2.11M | 1.44M | 25.15M | -2.82M | 15.52M | 5.06M | -16.53M | 6.97M | -78.81M | 6.36M | 15.20M | 32.61M | 13.73M | -7.37M | -9.26M | 13.66M | -1.59M | -2.71M | 15.39M | 1.35M | -8.04M | 8.15M | -41.13M | -7.53M | -25.87M | -19.64M | -40.94M | -2.80M | -4.60M | -12.89M | -79.58M | -5.84M | 11.09M | -0.07M | -41.37M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.34M | | | | 0.28M |
|
Gains from Investment Securities
|
| | -5.81M | | | | | 0.36M | -0.73M | -0.88M | 5.56M | 1.46M | 13.54M | | | 3.00M | | | -6.53M | -1.49M | 0.12M | 19.64M | | -2.01M | -2.57M | -3.48M | 3.11M | -1.46M | 13.46M | | | -1.45M | -3.76M | -2.21M | -3.05M | 4.50M | 3.50M | 3.00M | -25.17M | -5.58M | -6.38M | 1.14M | 22.28M | 5.47M | | 9.12M | -0.09M | -1.37M | -4.76M | -1.54M | 34.27M | -0.69M | -1.68M | -0.31M | 12.67M | -1.32M | -1.67M | -1.09M | -16.87M | -1.19M | -3.79M | 0.63M | -4.00M | 0.68M | 103.22M | 5.54M | 0.83M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.99M | 0.25M | | | 4.92M | 2.31M | | | 4.48M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.25M | | | | 6.57M |
|
Cash from Operations
|
| 112.33M | 200.54M | -282.22M | 64.68M | -23.73M | 462.04M | -179.67M | 34.97M | 119.08M | 146.50M | 250.34M | 60.62M | 176.33M | 187.75M | -179.40M | 333.92M | 81.13M | 215.05M | 124.04M | 159.44M | -67.22M | 457.05M | -241.60M | 461.03M | -108.49M | 549.06M | -33.64M | 148.73M | 25.62M | 218.97M | -20.89M | -112.22M | 134.89M | 122.78M | -75.08M | -409.77M | 494.40M | 263.13M | -329.00M | 405.42M | 286.77M | 494.80M | 466.87M | 418.25M | 274.73M | 200.01M | -4.54M | 281.38M | 114.25M | 27.89M | -200.25M | -82.58M | 141.07M | 108.69M | 223.80M | -126.80M | 321.71M | 286.74M | 403.21M | 320.18M | 80.56M | 326.46M | 351.68M | -205.90M | -281.68M | 199.95M |
|
Amortization of Deferred Charges
|
| 0.57M | 0.63M | 0.56M | 0.55M | 0.58M | 0.65M | 0.72M | 0.73M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
16.72M | 16.92M | 16.77M | 18.48M | 17.76M | 19.21M | 21.91M | 22.94M | 26.01M | 25.80M | 28.73M | 29.05M | 28.04M | 27.82M | 30.45M | 31.50M | 32.60M | 32.44M | 34.60M | 36.57M | 39.71M | 39.07M | 40.69M | 37.16M | 39.75M | 40.94M | 37.90M | 40.93M | 40.39M | 40.19M | 37.68M | 37.14M | 37.38M | 38.57M | 40.50M | 47.25M | 46.42M | 45.53M | 47.18M | 47.53M | 46.98M | 45.23M | 50.05M | 47.11M | 46.81M | 46.73M | 48.40M | 50.33M | 48.54M | 48.05M | 48.20M | 48.30M | 47.25M | 46.23M | 45.59M | 46.68M | 46.26M | 45.01M | 43.17M | 41.73M | 41.04M | 40.59M | 39.64M | 35.81M | 35.16M | 32.79M | 33.98M |
|
Change in Receivables
|
| -132.86M | -416.09M | -8.09M | 308.82M | 50.63M | 454.27M | -278.55M | 164.97M | -22.87M | 329.94M | -334.01M | 214.04M | -115.53M | 554.20M | -388.98M | 227.82M | -225.38M | 959.43M | -904.72M | 306.79M | 41.48M | 1,078.06M | -935.27M | -143.88M | 22.87M | 1,125.27M | -996.74M | 467.49M | 193.79M | 936.38M | -948.62M | 529.39M | 445.51M | 1,052.81M | -789.84M | 863.49M | 180.77M | 752.89M | -949.99M | 54.44M | -21.36M | 578.06M | -558.61M | 112.44M | -87.40M | 1,075.00M | -596.78M | 313.74M | 545.31M | 1,846.89M | -430.71M | 464.92M | 594.77M | 801.43M | -1701.89M | 377.12M | -260.75M | 1,396.10M | -1057.68M | -155.89M | 701.17M | 1,525.48M | -731.23M | 2,627.71M | 395.61M | 4,049.91M |
|
Change in Inventory
|
| 67.44M | -617.72M | 99.25M | 346.62M | 149.72M | -98.29M | -37.98M | 151.78M | -4.17M | -214.78M | 24.36M | 81.46M | -6.30M | -37.14M | 25.38M | 34.49M | 34.31M | -72.90M | -72.00M | 202.67M | -32.74M | 112.86M | -48.57M | 131.40M | -37.94M | -2.10M | -44.61M | 67.10M | 95.18M | 286.31M | 38.19M | 111.76M | 111.18M | 118.71M | 260.62M | 239.30M | -43.87M | 162.82M | -134.40M | -143.74M | -64.47M | -40.45M | -133.39M | 80.47M | -207.65M | 16.25M | 13.15M | 357.06M | 211.55M | 378.84M | 460.90M | 294.99M | 255.87M | 154.02M | 199.52M | -58.15M | 383.65M | -664.33M | -362.81M | -130.66M | -169.21M | 241.62M | 62.38M | -108.83M | -18.78M | 351.40M |
|
Change in Account Payables
|
| 95.64M | 462.12M | -272.91M | 580.02M | -63.32M | 555.35M | -574.00M | 163.09M | -97.48M | 42.79M | -135.20M | 244.62M | -77.51M | 374.96M | -467.80M | 343.71M | -237.26M | 808.16M | -859.29M | 449.23M | -222.13M | 1,260.89M | -1279.44M | 259.29M | -298.55M | 1,352.10M | -1036.09M | 429.42M | 93.31M | 1,095.53M | -982.36M | 380.65M | 487.90M | 930.41M | -691.82M | 451.09M | 412.42M | 764.73M | -1540.01M | 193.83M | -3.01M | 827.61M | -343.05M | 292.02M | -176.97M | 988.88M | -840.12M | 562.46M | 413.99M | 1,630.58M | -477.82M | 162.37M | 482.06M | 779.22M | -1504.70M | -8.56M | 157.48M | 898.39M | -1077.79M | -160.03M | 550.80M | 1,779.50M | -251.06M | 2,200.98M | -78.46M | 4,236.34M |
|
Change in Accured Expenses
|
| -15.06M | 65.94M | -26.95M | 56.98M | 59.22M | -0.57M | -43.11M | -2.14M | -18.23M | -10.76M | -64.56M | -10.06M | -32.56M | 146.05M | -173.44M | -0.41M | -30.16M | 80.04M | -127.23M | 19.29M | -42.23M | 191.88M | -109.16M | 9.79M | 26.64M | 128.87M | -160.69M | 45.95M | 11.83M | 149.35M | -93.86M | 3.53M | 48.06M | 37.25M | -22.09M | 21.57M | 15.69M | 96.95M | -50.29M | -21.10M | 0.27M | 43.65M | -31.33M | 102.37M | -41.89M | 57.33M | 3.64M | 79.46M | 91.48M | 217.36M | -43.64M | 103.76M | 132.64M | -90.57M | -132.32M | -83.27M | 127.23M | 126.95M | 21.05M | 251.99M | -83.51M | -330.41M | -79.68M | -2.03M | -12.66M | 154.78M |
|
Other Working Capital Changes
|
| 26.68M | -32.39M | -23.47M | 120.11M | -22.58M | -93.32M | 51.33M | 4.70M | -36.35M | -20.42M | 26.10M | 32.02M | -15.83M | 10.35M | 45.44M | -103.69M | -6.43M | -34.58M | 32.60M | -11.06M | -31.42M | -6.81M | -2.83M | 11.92M | 14.82M | 5.04M | 56.77M | -17.45M | -38.20M | 11.55M | 34.60M | 62.78M | 39.49M | -157.95M | 94.33M | 29.44M | 41.65M | -29.35M | 40.78M | -11.83M | -37.26M | 45.15M | 10.23M | -19.91M | 17.02M | 31.09M | 33.87M | -15.53M | -23.03M | 33.33M | 79.43M | 22.66M | 26.82M | 7.22M | -33.39M | -18.84M | 77.90M | 220.63M | 97.56M | 221.47M | -13.49M | -574.22M | 112.78M | 28.06M | -59.81M | -19.03M |
|
Capital Expenditures
|
| 26.65M | 22.49M | 27.51M | 29.11M | 26.75M | 28.88M | 18.18M | 42.16M | 27.93M | 25.67M | 22.25M | 26.61M | 26.71M | 36.65M | 26.75M | 26.81M | 31.90M | 30.70M | 32.84M | 29.16M | 25.88M | 34.62M | 31.15M | 37.67M | 44.24M | 41.74M | 49.26M | 39.08M | 38.01M | 38.35M | 62.12M | 39.79M | 47.69M | 54.35M | 34.73M | 31.82M | 38.35M | 30.44M | 33.81M | 47.82M | 31.44M | 30.11M | 27.97M | 31.57M | 30.01M | 34.03M | 20.18M | 20.93M | 21.18M | 20.77M | 19.27M | 16.97M | 18.54M | 24.06M | 20.11M | 16.99M | 20.67M | 25.51M | 29.54M | 22.10M | 18.52M | 22.55M | 24.98M | 18.62M | 30.28M | 27.38M |
|
Sales of Property, Plant and Equipment
|
| | | 6.81M | 10.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 16.55M | | | | | | 5.42M | | | | | | | | | 22.17M | | | | | | | | 10.87M | 0.10M | | -10.72M | 5.14M | 1.31M | 0.04M | 10.81M | | | | |
|
Acquisitions
|
| | | 3.06M | 169.29M | 287.65M | 127.09M | 379.01M | 63.32M | 80.99M | 9.24M | 160.54M | 26.65M | 4.05M | 90.67M | 9.38M | | 34.01M | 324.55M | 60.22M | | 69.30M | 33.36M | 133.09M | 337.58M | 42.24M | 1.82M | 46.49M | -1.02M | 23.47M | -4.20M | | 2.53M | 1.09M | | 331.47M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.29M | | -2.28M | | | 9.46M | -10.79M | -11.77M | | | | | | | | | | | | | | | | | | | | | | 100.00M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.39M | 20.17M | 0.37M | 0.26M | 0.32M | 10.72M | | | | | | 10.60M | | | 24.90M | | 0.04M |
|
Cash from Investing Activities
|
| -26.65M | -192.56M | -23.77M | -188.23M | -314.40M | -155.97M | -397.19M | -105.49M | -108.92M | -34.91M | -182.80M | -68.27M | -30.76M | -127.32M | -39.13M | -26.81M | -65.91M | -355.25M | -93.07M | -29.16M | -54.63M | -67.98M | -162.23M | -375.25M | -86.47M | -40.07M | -95.75M | -50.06M | -61.48M | -34.16M | -54.23M | -28.77M | -48.25M | -57.50M | -336.41M | -35.41M | -43.62M | -47.52M | -30.88M | -38.36M | -50.72M | -53.62M | -33.44M | -31.57M | -39.13M | -34.66M | 1.99M | -20.93M | -20.80M | -20.38M | 0.90M | -16.60M | -18.27M | -23.74M | -9.25M | -16.90M | -20.67M | -25.51M | -24.40M | -20.79M | -7.84M | -41.42M | -24.98M | 106.24M | -30.28M | -27.38M |
|
Other financing activities
|
| 0.42M | 0.01M | 1.76M | -0.03M | 0.01M | 0.18M | 5.73M | 1.15M | 0.64M | 0.43M | 4.95M | 0.03M | 0.10M | -0.05M | 6.47M | 0.14M | 0.32M | 0.23M | 5.86M | 0.39M | 0.73M | 0.15M | 5.66M | 0.18M | 0.02M | -7.97M | -1.82M | | -1.18M | 0.99M | | -0.94M | -0.68M | | | | -1.02M | | | | | | | | | | | | | 25.05M | | | | | | | | | | | -0.90M | -0.00M | | | | |
|
Cash from Financing Activities
|
| 139.74M | -15.12M | 11.32M | -92.16M | 244.46M | 107.26M | 173.33M | 68.97M | 3.88M | -260.10M | 278.03M | -394.86M | -106.61M | -34.24M | 186.50M | -339.97M | -134.05M | 260.94M | -158.84M | -85.31M | 63.28M | -254.02M | 323.36M | 1.97M | 151.31M | -565.75M | 250.67M | 16.13M | -68.36M | -36.25M | 63.96M | 27.39M | 90.04M | 75.35M | 235.48M | 216.74M | -313.74M | -175.32M | 180.78M | -426.61M | -236.89M | -423.65M | -529.94M | -374.83M | -229.42M | -92.91M | -123.17M | -258.45M | -92.76M | 11.08M | 227.58M | 160.02M | 68.23M | -346.05M | -210.96M | 152.87M | -156.66M | -451.47M | -317.66M | -317.25M | -120.48M | -201.44M | -342.12M | -73.83M | 306.52M | -96.71M |
|
Exchange Rate Effect
|
| 16.92M | -6.63M | -32.29M | -17.67M | 26.73M | 3.26M | -1.49M | 11.27M | -0.50M | 0.83M | -2.75M | -11.38M | -6.24M | 24.95M | -13.50M | 14.60M | 24.73M | 18.07M | -4.45M | 5.69M | 7.87M | 7.07M | -14.59M | 6.68M | -19.32M | -6.90M | 0.28M | -13.68M | -7.14M | 1.35M | -1.60M | 11.96M | -12.26M | 5.12M | -5.43M | 10.32M | 6.63M | -5.16M | 21.66M | -22.35M | -6.89M | 20.32M | -2.59M | -7.01M | 15.01M | 74.16M | -20.20M | 14.37M | -28.82M | -12.33M | -7.63M | -78.03M | -82.64M | 104.02M | 25.04M | 25.66M | -51.46M | 75.00M | -36.40M | -11.95M | 82.75M | -142.80M | 58.49M | 163.58M | -2.92M | 17.00M |
|
Change in Cash
|
| 242.34M | -13.76M | -326.96M | -233.39M | -66.94M | 416.60M | -405.02M | 9.72M | 13.54M | -147.68M | 342.82M | -413.88M | 32.72M | 51.13M | -45.53M | -18.26M | -94.10M | 138.81M | -132.32M | 50.65M | -50.70M | 142.12M | -95.06M | 94.43M | -62.98M | -63.65M | 121.56M | 101.12M | -111.36M | 149.91M | -12.76M | -101.64M | 164.42M | 145.74M | -181.44M | -218.12M | 143.67M | 35.14M | -157.43M | -81.91M | -7.74M | 37.85M | -99.11M | 4.83M | 21.19M | 146.60M | -145.91M | 16.37M | -28.14M | 6.26M | 20.60M | -17.20M | 108.39M | -157.07M | 28.64M | 34.83M | 92.91M | -115.24M | 24.76M | -29.80M | 34.99M | -59.19M | 43.08M | -9.91M | -8.36M | 92.86M |
|
Free Cash Flow
|
| 85.68M | 178.04M | -309.73M | 35.57M | -50.48M | 433.16M | -197.85M | -7.20M | 91.15M | 120.83M | 228.08M | 34.01M | 149.62M | 151.10M | -206.16M | 307.11M | 49.23M | 184.35M | 91.19M | 130.28M | -93.10M | 422.43M | -272.75M | 423.36M | -152.73M | 507.32M | -82.90M | 109.65M | -12.38M | 180.61M | -83.01M | -152.01M | 87.20M | 68.43M | -109.81M | -441.59M | 456.06M | 232.69M | -362.81M | 357.60M | 255.33M | 464.69M | 438.89M | 386.67M | 244.71M | 165.98M | -24.72M | 260.45M | 93.07M | 7.13M | -219.52M | -99.56M | 122.53M | 84.63M | 203.69M | -143.79M | 301.04M | 261.23M | 373.68M | 298.08M | 62.04M | 303.92M | 326.70M | -224.51M | -311.96M | 172.57M |
|
Net Cash Flow
|
| 225.42M | -7.14M | -294.67M | -215.71M | -93.67M | 413.33M | -403.53M | -1.55M | 14.04M | -148.51M | 345.57M | -402.50M | 38.96M | 26.19M | -32.04M | -32.86M | -118.83M | 120.74M | -127.86M | 44.96M | -58.58M | 135.05M | -80.47M | 87.75M | -43.66M | -56.75M | 121.28M | 114.80M | -104.21M | 148.56M | -11.16M | -113.60M | 176.68M | 140.63M | -176.00M | -228.44M | 137.04M | 40.30M | -179.09M | -59.56M | -0.84M | 17.53M | -96.51M | 11.84M | 6.18M | 72.44M | -125.71M | 2.00M | 0.68M | 18.59M | 28.23M | 60.83M | 191.03M | -261.09M | 3.60M | 9.17M | 144.37M | -190.24M | 61.15M | -17.85M | -47.76M | 83.61M | -15.42M | -173.49M | -5.44M | 75.86M |