|
Net Income
|
-0.30M | 1.10M | -0.20M | -17.90M | -5.90M | -11.10M | 13.30M | -0.20M | -2.90M | 0.90M | 16.70M | 6.80M | -1.40M | | 18.30M | 15.80M | 43.40M | 134.60M | 44.40M | 27.60M | 50.80M | 140.20M | 32.50M | 34.70M | 54.00M | 193.90M | 33.60M | 40.20M | 63.70M | 170.00M | 33.60M | 30.10M | 75.90M | 187.10M | 49.90M | 62.10M | 109.00M | 206.80M | 76.70M | 49.90M | 172.20M | 183.20M | 55.90M | 10.10M | 166.90M | 229.80M | 65.80M | 56.30M | 165.00M | 260.40M | 67.20M | 47.20M | 176.50M | 248.10M | 50.40M | 57.50M | 198.50M | 324.10M | 90.90M | 70.20M | 213.80M | 323.20M | 79.80M | 142.40M | 243.10M | 374.20M | 165.40M | 284.50M |
|
Share-based Compensation
|
6.30M | 7.00M | 5.80M | 7.50M | 7.70M | 6.30M | 6.20M | 8.70M | 8.30M | 6.80M | 5.50M | 8.30M | 7.80M | 6.70M | 4.50M | 8.40M | 8.20M | 6.00M | 4.80M | 9.90M | 10.30M | 9.60M | 8.40M | 11.20M | 10.30M | 8.70M | 9.00M | 13.30M | 12.30M | 8.60M | 8.80M | 14.00M | 11.90M | 11.40M | 8.50M | 16.20M | 14.60M | 15.90M | 10.70M | 18.60M | 17.40M | 11.60M | 11.80M | 18.50M | 17.30M | 13.20M | 10.40M | 18.30M | 17.60M | 12.20M | 13.60M | 22.70M | 18.50M | 13.60M | 15.60M | 20.90M | 20.90M | 15.70M | 16.40M | 20.50M | 20.20M | 13.50M | 14.90M | 21.80M | 20.70M | 16.00M | 15.50M | 26.90M |
|
Deferred Taxes
|
1.80M | 6.00M | -2.80M | -18.00M | 3.30M | 20.90M | -1.10M | -0.80M | -5.80M | 27.70M | -4.40M | -10.50M | -2.10M | 8.60M | -5.00M | -3.50M | 7.20M | 15.40M | 0.40M | -3.60M | -12.10M | 3.70M | -5.20M | -6.20M | -17.30M | 29.30M | -8.80M | -5.00M | -6.80M | 14.70M | -7.80M | -1.10M | -7.20M | 1.40M | -5.10M | -6.10M | -10.30M | 12.20M | -1.40M | -8.60M | 27.40M | -20.90M | 7.50M | -8.30M | 10.50M | 19.30M | 4.70M | 6.20M | 13.30M | 27.80M | -3.00M | 19.40M | 31.30M | 3.00M | -9.70M | -25.60M | -14.20M | -1.30M | 2.20M | -41.40M | -23.70M | -56.80M | -17.30M | -14.90M | -5.30M | 32.30M | 20.80M | 49.70M |
|
Cash from Discontinued Operations
|
-3.80M | -98.80M | -31.90M | 304.20M | -242.60M | 108.20M | 11.50M | 1.10M | 2.50M | 8.30M | | | | -5.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
12.30M | 21.60M | 32.80M | 38.80M | 10.90M | 25.40M | 14.30M | 3.30M | 3.10M | 27.00M | 33.00M | 3.00M | 2.90M | 9.30M | 39.60M | 16.70M | 41.60M | 20.70M | 51.20M | 41.20M | 9.10M | 48.80M | 6.10M | 35.90M | 3.40M | 40.00M | 30.00M | 48.60M | 10.60M | 33.20M | 55.00M | 19.90M | 12.80M | 25.70M | 78.40M | 46.50M | 27.40M | 25.30M | 30.20M | 57.10M | 53.60M | 47.40M | 74.40M | 93.30M | 77.00M | 108.00M | 94.60M | 116.60M | 106.40M | 136.90M | 119.80M | 201.70M | 193.50M | 181.90M | 167.40M | 124.40M | 113.90M | 66.70M | 70.10M | 72.30M | 33.30M | 64.50M | 115.10M | 54.30M | 42.70M | 67.70M | 71.40M | 62.80M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 0.30M | -1.70M | 31.70M | 1.90M | 1.10M | -3.30M | | 8.10M | 1.40M | 30.00M | 0.10M | 0.40M | 2.20M | -0.20M | 5.60M | 2.00M | 7.00M | 3.30M | 0.10M | 2.20M | 1.00M | 11.20M | 0.90M | -0.10M |
|
Non-cash Items
|
| | | | | | | | | 71.30M | 24.60M | 47.20M | 58.40M | 30.30M | 9.90M | 38.50M | 9.70M | 59.20M | 99.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
38.10M | 146.40M | 29.90M | 88.90M | 62.00M | 179.30M | -24.50M | 51.40M | 12.00M | 152.00M | 23.30M | 64.80M | 15.80M | 186.70M | -15.60M | 89.10M | -1.20M | 198.60M | -5.40M | 96.30M | 96.50M | 200.30M | 17.10M | 53.70M | 85.80M | 274.80M | -24.60M | 67.20M | 118.50M | 276.60M | -87.40M | 81.90M | 167.60M | 353.80M | -93.30M | 235.10M | 133.00M | 418.80M | -95.50M | 177.60M | 135.80M | 399.10M | -86.40M | 97.90M | 144.10M | 442.60M | -44.20M | 127.50M | 106.20M | 450.60M | -135.40M | 40.80M | 80.70M | 457.40M | -204.50M | 123.10M | 175.50M | 729.20M | -62.00M | 189.80M | 207.40M | 721.00M | -125.50M | 236.70M | 360.40M | 699.70M | 42.30M | 324.80M |
|
Amortizatization of Intangibles
|
3.90M | 4.10M | 4.10M | 4.10M | 4.00M | -7.70M | 1.90M | 1.70M | 5.70M | 5.00M | 5.20M | 5.70M | 6.80M | 4.50M | 5.50M | 5.50M | 5.40M | 5.40M | 5.50M | 5.40M | 5.70M | 6.00M | 5.80M | 5.70M | 6.30M | | 8.10M | 8.10M | 7.80M | | 12.80M | 20.30M | 19.70M | | 19.40M | 19.80M | 20.20M | | 21.90M | 21.30M | 21.10M | | 28.10M | 30.30M | 32.50M | | 32.30M | 32.60M | 31.90M | | 68.70M | 62.50M | 60.80M | | 55.90M | 53.70M | 53.30M | | | | | | | | | | | |
|
Amortization
|
2,009.00M | 2,009.00M | | | 2,010.00M | 2,010.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
9.30M | 9.50M | 9.60M | 10.40M | 10.30M | 6.50M | 10.10M | 14.80M | 15.60M | 2.60M | 11.20M | 12.50M | 13.60M | 13.70M | 13.50M | 12.50M | 10.90M | 10.70M | 10.90M | 11.30M | 12.50M | 12.10M | 12.00M | 12.00M | 12.50M | 12.80M | 12.40M | 13.40M | 13.40M | 13.40M | 17.50M | 17.00M | 16.70M | 17.40M | 19.40M | 20.60M | 20.70M | 21.40M | 21.20M | 21.30M | 21.20M | 21.50M | 20.50M | 20.90M | 15.10M | 17.30M | 15.40M | 15.90M | 16.30M | 19.80M | 20.40M | 20.70M | 21.30M | 20.00M | 20.70M | 21.80M | 21.20M | 20.70M | 29.40M | 29.70M | 30.50M | 30.20M | 32.30M | 32.80M | 32.50M | 33.10M | 32.70M | 33.30M |
|
Change in Receivables
|
-61.60M | -99.20M | 72.70M | -138.60M | 40.90M | -2.80M | -64.50M | -2.50M | 94.80M | 12.00M | -82.90M | -31.20M | 92.10M | -12.70M | -51.40M | -15.40M | 107.40M | 32.60M | -74.70M | -34.80M | 90.70M | -0.30M | -65.10M | 5.00M | 117.70M | -53.40M | -36.70M | | 92.70M | -50.70M | -44.40M | 15.10M | 143.90M | -70.20M | 32.10M | -50.10M | 139.30M | -102.70M | 1.00M | -12.00M | 185.00M | -139.10M | -63.80M | 10.60M | 195.90M | -109.20M | -101.10M | 0.80M | 238.60M | -95.90M | -96.60M | 47.40M | 183.90M | -49.30M | -115.60M | 4.70M | 223.10M | -131.80M | -68.40M | -38.20M | 252.50M | -108.50M | -179.80M | 137.90M | 131.40M | -121.30M | -134.80M | 107.30M |
|
Change in Account Payables
|
-6.30M | -0.10M | 1.80M | -7.50M | 20.80M | -5.20M | -21.70M | 1.10M | 20.00M | 9.10M | -26.10M | -0.20M | 18.30M | -4.40M | -13.30M | 8.80M | 32.70M | 13.10M | -32.20M | -14.20M | 28.10M | -8.50M | -7.10M | -14.90M | 23.50M | 0.40M | -3.50M | -10.50M | 20.80M | -0.60M | -7.90M | 6.00M | 44.40M | -26.30M | -3.00M | -6.30M | 12.30M | 40.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
20.40M | 43.90M | -77.80M | 31.50M | 19.30M | 34.80M | -83.80M | 10.20M | 11.70M | 85.60M | -65.20M | 18.90M | 4.00M | 77.50M | -87.90M | 24.00M | -6.90M | 86.60M | -115.50M | 19.40M | 28.50M | 104.20M | -118.30M | 21.90M | 52.70M | 74.30M | -96.00M | 27.90M | 54.20M | 83.50M | -118.50M | 18.30M | 76.40M | 159.20M | -165.50M | 18.00M | 244.20M | 11.60M | -199.30M | 40.90M | 103.30M | 138.90M | -190.50M | 35.50M | 132.30M | 81.30M | -220.60M | 80.40M | 141.80M | 142.70M | -324.70M | 88.20M | 83.80M | 126.00M | -319.30M | 11.90M | 127.20M | 75.70M | -294.20M | 33.00M | 108.00M | 289.70M | -453.70M | 107.40M | 125.80M | 74.00M | -311.70M | 106.80M |
|
Other Working Capital Changes
|
3.10M | 18.80M | 12.10M | -22.80M | 72.80M | -51.20M | -12.00M | 33.70M | 31.10M | 8.70M | 12.90M | 36.20M | 32.30M | 25.10M | 15.70M | 8.70M | 55.00M | -18.20M | 9.90M | 6.50M | 75.30M | -53.30M | -23.30M | 44.30M | 76.40M | -52.10M | 14.60M | 9.20M | 67.10M | -31.40M | 27.50M | 29.90M | 60.90M | -27.60M | 24.60M | 13.30M | 31.30M | -48.40M | 45.60M | 7.20M | -0.90M | -36.80M | 33.40M | 10.60M | -4.40M | 36.80M | 23.20M | 25.60M | 20.50M | 14.70M | 18.10M | 14.40M | 36.80M | -82.40M | 13.60M | 55.80M | 69.70M | -129.10M | 8.60M | 15.00M | -7.90M | 8.60M | -8.70M | 14.90M | -13.40M | -5.60M | 9.30M | -34.60M |
|
Capital Expenditures
|
-6.20M | 40.20M | 3.60M | 9.40M | 9.50M | 20.20M | 6.30M | 7.30M | 7.00M | 8.60M | 4.10M | 9.50M | 9.20M | 11.00M | 6.40M | 10.10M | 13.20M | 8.50M | 10.50M | 13.20M | 9.10M | 7.50M | 6.00M | 7.90M | 9.00M | 27.40M | 14.90M | 13.80M | 14.40M | 14.60M | 7.60M | 12.30M | 31.80M | 33.70M | 29.70M | 12.40M | 12.70M | 21.90M | 8.70M | 12.30M | 9.90M | 19.70M | 14.10M | 17.50M | 16.90M | 14.20M | 14.30M | 15.80M | 11.40M | 10.40M | 10.20M | 7.70M | 14.60M | 11.60M | 8.10M | 9.10M | 8.20M | 13.00M | 9.70M | 9.90M | 20.00M | 17.80M | 24.20M | 14.00M | 12.10M | 20.80M | 15.20M | 11.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-1.30M | 5.10M | 0.10M | 1.10M | 5.30M | 3.90M | 0.80M | 1.90M | 6.70M | 8.70M | 2.50M | 5.50M | 1.60M | 3.30M | 1.70M | 0.80M | 3.40M | 6.80M | 2.80M | 4.30M | 3.80M | 2.20M | 1.40M | 0.50M | 5.80M | -7.70M | | | | | 90.00M | | | | | | 40.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.20M | 75.70M | | | 5.50M | 23.90M | 77.40M | 18.30M | 197.60M | 0.20M | 72.70M | -0.40M | 0.10M | | | | | | 37.70M | | 59.40M | -0.20M | | | 33.30M | 138.00M | | 13.30M | 2.10M | 37.60M | 402.00M | 26.40M | 19.70M | 0.60M | 3.70M | 26.50M | 32.80M | 45.30M | | | | 354.70M | 48.10M | 221.50M | 69.50M | | | | | 2,603.60M | 13.30M | | | | | | | | | | | 34.30M | 8.00M | 185.50M | | | 55.80M | |
|
Cash from Investing Activities
|
-7.70M | -60.40M | -3.70M | -16.30M | -20.30M | -48.00M | -84.50M | -27.50M | -211.30M | -17.50M | -79.30M | -14.60M | -8.80M | -7.80M | -8.10M | -10.90M | -16.60M | -16.40M | -51.00M | -17.50M | -72.30M | -9.50M | -9.20M | -41.70M | -50.10M | -175.40M | -18.10M | -33.90M | -26.20M | -58.70M | -508.40M | -45.00M | -59.60M | -46.30M | -41.20M | -44.20M | -92.20M | -71.70M | -16.30M | -15.70M | -17.10M | -384.40M | -86.30M | -244.90M | -96.70M | -13.80M | -8.70M | -35.20M | -21.10M | -2588.70M | -36.40M | -17.50M | -27.10M | -29.40M | -13.60M | -21.50M | -14.00M | -31.30M | -14.40M | -22.00M | -40.20M | -71.40M | -40.10M | -210.30M | -25.70M | -40.10M | -100.00M | -22.50M |
|
Other financing activities
|
494.80M | 29.60M | 22.20M | 546.60M | 568.20M | 19.20M | -7.20M | | | 37.00M | 2.50M | 0.40M | | 1.00M | -1.10M | -1.00M | -0.20M | 6.90M | 1.00M | 1.70M | 5.00M | 15.10M | 5.20M | 5.40M | 10.80M | 19.10M | 1.40M | 4.10M | 5.60M | 10.20M | 20.90M | 1.10M | 7.00M | 11.60M | -5.50M | | | -3.50M | 0.10M | -1.90M | -5.30M | -3.70M | -2.50M | -5.80M | -1.50M | 0.40M | -10.90M | -16.30M | -10.10M | -11.30M | -4.90M | -2.60M | -0.70M | -13.80M | -0.30M | -2.20M | | -15.00M | -3.70M | -6.10M | -0.20M | -4.30M | -2.30M | -3.60M | -2.80M | -12.90M | -4.20M | -0.40M |
|
Cash from Financing Activities
|
133.80M | -172.20M | -67.50M | -64.00M | -15.70M | -130.90M | -130.20M | -19.40M | 158.40M | -54.10M | 66.90M | -60.40M | -27.00M | -68.20M | -86.90M | -31.30M | -57.50M | -97.50M | -27.30M | -23.00M | -19.10M | -89.50M | -21.60M | -22.80M | -26.90M | -87.00M | 13.70M | -11.20M | -41.40M | 147.50M | 96.10M | -25.90M | -75.10M | -306.80M | 146.10M | -110.70M | -55.60M | -429.70M | 54.20M | -116.10M | -76.90M | -34.30M | 258.10M | 22.40M | 121.10M | -350.40M | -72.70M | -83.90M | -98.50M | 2,052.90M | 217.00M | -57.80M | -55.60M | -474.40M | 222.80M | -45.90M | -113.60M | -778.00M | 57.30M | -123.50M | -208.90M | -580.40M | 151.80M | -24.10M | -305.20M | -423.30M | -214.20M | -224.20M |
|
Net Equity Issued and Repurchased
|
11.20M | | 231.50M | 291.10M | -216.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-9.80M | 66.00M | 9.80M | 19.00M | 18.80M | 19.00M | 18.80M | 18.90M | 18.70M | 18.40M | 18.50M | 39.60M | 0.10M | 19.90M | 20.30M | 22.00M | 21.90M | 21.60M | 21.50M | 25.00M | 25.00M | 25.20M | 25.20M | 32.40M | 32.50M | 32.20M | 32.00M | 35.40M | 35.60M | 35.20M | 35.50M | 38.50M | 39.60M | 38.60M | 37.90M | 42.50M | 42.60M | 42.80M | 42.50M | 56.50M | 56.10M | 56.10M | 55.40M | 61.80M | 62.00M | 61.80M | 62.20M | 66.30M | 66.60M | 66.60M | 66.80M | 74.40M | 74.70M | 74.80M | 75.00M | 85.30M | 85.40M | 85.30M | 85.60M | 94.10M | 94.20M | 94.30M | 93.40M | 102.80M | 103.00M | 103.10M | 103.10M | 113.80M |
|
Exchange Rate Effect
|
-1.10M | 7.00M | 1.60M | 1.40M | -1.10M | -1.80M | 3.00M | 1.50M | 1.90M | 1.50M | 0.40M | -4.40M | 1.90M | -3.90M | 1.90M | 0.40M | -1.60M | -0.90M | 0.80M | 1.40M | -1.00M | 1.90M | -2.60M | -6.40M | -12.80M | 1.60M | -8.80M | -3.40M | -1.50M | 8.00M | -0.70M | -2.60M | 0.90M | 0.80M | 6.00M | -2.40M | 0.50M | -5.70M | -1.60M | -0.70M | 0.40M | 0.80M | -0.20M | 0.20M | -0.40M | -3.90M | 5.50M | 0.70M | 3.50M | 4.10M | -3.10M | -1.00M | -1.90M | -6.20M | -2.30M | -2.70M | 3.60M | 0.80M | 0.80M | -1.20M | 0.20M | -0.40M | 2.10M | -5.10M | -2.20M | 8.00M | 1.10M | 1.80M |
|
Change in Cash
|
11.20M | -29.40M | -49.40M | 291.10M | -216.80M | 106.80M | -231.90M | 7.10M | -36.50M | 90.20M | 11.30M | -14.60M | -19.40M | 101.70M | -108.70M | 47.30M | -76.90M | 83.80M | -82.90M | 57.20M | 4.10M | 103.20M | -16.30M | -17.20M | -4.00M | 14.00M | -37.80M | 18.80M | 49.40M | 373.30M | -500.30M | 8.30M | 33.80M | 1.50M | 17.70M | 77.70M | -14.40M | -88.20M | -59.30M | 45.20M | 42.30M | -19.00M | 85.10M | -124.30M | 168.10M | 74.50M | -120.00M | 9.00M | -9.80M | -81.30M | 42.20M | -35.60M | -3.90M | -52.60M | 2.40M | 52.90M | 51.60M | -79.30M | -18.30M | 43.00M | -41.40M | 68.80M | -11.60M | -2.90M | 27.30M | 244.30M | -270.80M | 80.00M |
|
Free Cash Flow
|
44.30M | 106.20M | 26.30M | 79.50M | 52.50M | 159.10M | -30.80M | 44.10M | 5.00M | 143.40M | 19.20M | 55.30M | 6.60M | 175.70M | -22.00M | 79.00M | -14.40M | 190.10M | -15.90M | 83.10M | 87.40M | 192.80M | 11.10M | 45.80M | 76.80M | 247.40M | -39.50M | 53.40M | 104.10M | 262.00M | -95.00M | 69.60M | 135.80M | 320.10M | -123.00M | 222.70M | 120.30M | 396.90M | -104.20M | 165.30M | 125.90M | 379.40M | -100.50M | 80.40M | 127.20M | 428.40M | -58.50M | 111.70M | 94.80M | 440.20M | -145.60M | 33.10M | 66.10M | 445.80M | -212.60M | 114.00M | 167.30M | 716.20M | -71.70M | 179.90M | 187.40M | 703.20M | -149.70M | 222.70M | 348.30M | 678.90M | 27.10M | 313.00M |
|
Net Cash Flow
|
164.20M | -86.20M | -41.30M | 8.60M | 26.00M | 0.40M | -239.20M | 4.50M | -40.90M | 80.40M | 10.90M | -10.20M | -20.00M | 110.70M | -110.60M | 46.90M | -75.30M | 84.70M | -83.70M | 55.80M | 5.10M | 101.30M | -13.70M | -10.80M | 8.80M | 12.40M | -29.00M | 22.10M | 50.90M | 365.40M | -499.70M | 11.00M | 32.90M | 0.70M | 11.60M | 80.20M | -14.80M | -82.60M | -57.60M | 45.80M | 41.80M | -19.60M | 85.40M | -124.60M | 168.50M | 78.40M | -125.60M | 8.40M | -13.40M | -85.20M | 45.20M | -34.50M | -2.00M | -46.40M | 4.70M | 55.70M | 47.90M | -80.10M | -19.10M | 44.30M | -41.70M | 69.20M | -13.80M | 2.30M | 29.50M | 236.30M | -271.90M | 78.10M |