|
Net Income
|
22.06M | 93.95M | 89.69M | 4.70M | 15.91M | 466.96M | 111.01M | 303.26M | 337.22M | 199.94M | 299.47M | 210.82M | 175.08M | 48.13M | 85.77M | 60.02M | 175.96M | -8.33M | 34.81M | -22.93M | -10.94M | -10.21M | -5.14M | -4.83M | -4.34M | 0.57M | -2.43M | 20.23M | 2.28M | -1.93M | -6.74M | -12.69M | 5.58M | -1.94M | -1.49M | -12.24M | -0.93M | -0.51M | 4.57M | 11.81M | 2.39M | 4.51M | 6.64M | 3.87M | 1.48M | 5.10M | 2.75M | -9.69M | -2.34M | -0.19M | 2.38M | 385.22M | 480.00M | -479.81M | 0.06M | -1.32M | 0.58M | -0.61M | -0.17M | -7.29M | 0.04M | 0.06M | -1.46M | 41.54M | -0.22M |
|
Deferred Taxes
|
| | | | 2.96M | 5.00M | 6.56M | | 17.53M | 7.26M | 48.06M | -5.70M | 13.87M | -0.73M | 18.52M | 10.81M | 10.28M | 11.76M | 13.93M | | 0.48M | -3.55M | -13.98M | -151.71M | -5.05M | 2.07M | 17.47M | -15.03M | 13.79M | -1.98M | -17.07M | -8.79M | 9.72M | -8.09M | -9.85M | 14.05M | -7.23M | -2.58M | 2.04M | 2.04M | 15.25M | 10.75M | -14.56M | 26.06M | 12.03M | -1.61M | -4.79M | -18.86M | -9.35M | 26.66M | 10.66M | 42.52M | 8.54M | 26.66M | 8.43M | -28.03M | 10.02M | 1.09M | 13.19M | 2.01M | 1.86M | -8.65M | -30.39M | | -7.20M |
|
Cash from Discontinued Operations
|
| | | 202.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.90M | | |
|
Gains from Sales and Divestitures
|
| -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-7.21M | -5.52M | -10.94M | -13.44M | -18.00M | -10.42M | -8.59M | -19.24M | -30.23M | -31.29M | -24.91M | -25.37M | -21.48M | -54.34M | -31.24M | -29.28M | -24.08M | -54.99M | -66.38M | | -5.41M | -12.53M | | | | 8.38M | 3.33M | -30.11M | 0.09M | -0.59M | -1.10M | -0.16M | -12.09M | -2.63M | -7.90M | -1.55M | -12.22M | -2.53M | 3.59M | 5.01M | 1.85M | -0.01M | -9.64M | 17.62M | 2.50M | -5.47M | -5.24M | 4.42M | -4.28M | 1.60M | | -2.79M | 300.00M | | | | 0.15M | | | -0.29M | | | 1.15M | | 1.05M |
|
Asset Writedowns and Impairment
|
| | | 3.33M | | | | | | | | | | | | 3.62M | | | | 6.59M | 0.79M | 0.79M | | | | -3.80M | 3.80M | 3.80M | | | | 333.30M | | | | | -0.16M | 0.51M | 6.64M | -5.69M | 0.93M | -3.05M | 1.11M | 2.93M | 10.69M | | 1.24M | 12.68M | | 6.76M | 6.76M | | | 0.32M | 0.32M | 11.38M | | 0.24M | 0.63M | | | 2.01M | 1.17M | | 3.12M |
|
Change in Working Capital
|
-4.02M | 0.53M | 1.16M | -9.01M | | -1.52M | 0.20M | 11.35M | | -3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-7.71M | -6.15M | -17.75M | -39.53M | 29.58M | 65.44M | -40.56M | | 39.99M | 19.37M | -75.28M | 44.05M | 43.02M | -39.77M | -17.81M | 4.05M | | | | 7.60M | | | | 2.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 76.52M | | | | 50.15M | | -1.40M | -47.76M | 24.68M | 30.60M | -22.80M | 187.25M | 267.47M | 306.92M | 247.78M | 267.13M | 285.53M | -42.74M | -3.67M | -47.24M | 254.00M | 225.20M | 20.29M | -35.21M | 12.04M | 220.95M | 14.32M | 21.91M | 19.32M | -16.00M | -29.05M | -9.72M | -55.40M | -29.56M | -65.90M | -68.79M | 23.49M | -24.39M | -50.99M | -4.77M | -21.86M | | -63.29M | 33.43M | -32.02M | -31.98M | 20.57M | -1.06M | 11.47M | -94.69M | -76.51M | -46.15M | 86.67M | -77.96M | 13.90M | 20.48M | -77.96M | -67.03M | -85.00M | -22.78M | | 1.30M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | 0.73M | | 5.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | -32.40M | -36.05M | -28.55M | | -10.43M | -30.25M | -13.41M | -7.80M | -6.94M | -10.29M | -23.93M | -5.38M | -2.01M | -3.18M | -18.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
29.94M | 183.19M | 107.32M | 662.29M | 64.34M | 89.50M | 127.55M | 340.00M | 126.37M | 99.33M | 142.59M | 543.27M | 135.99M | 4.92M | 117.89M | 677.86M | 70.14M | 154.94M | 222.52M | 186.21M | 25.89M | 41.76M | 131.39M | 36.54M | 43.62M | 81.37M | 18.15M | 27.74M | 163.90M | 41.51M | 69.59M | 116.40M | 19.37M | 15.07M | 89.20M | 74.45M | 77.88M | 229.21M | 28.09M | 88.95M | -29.35M | 63.19M | 73.36M | -4.28M | 31.28M | 12.67M | 101.86M | 21.02M | 23.27M | 101.70M | -464.30M | 140.90M | -53.72M | 61.13M | 11.16M | 30.51M | -37.26M | 104.56M | 88.17M | 71.57M | 17.06M | 110.08M | 180.82M | | 185.88M |
|
Amortization
|
109.54M | 1,751.36M | 164.71M | 234.88M | 2,143.79M | 2,257.99M | 186.29M | 258.08M | 2,717.99M | 2,925.74M | 2,996.13M | 251.59M | 222.01M | 3,428.05M | 206.75M | 163.32M | 110.93M | 20.86M | 74.65M | -288.06M | 4,030.19M | 32.57M | 80.60M | -164.44M | 3,481.26M | -31.49M | -39.01M | -315.30M | 3,764.49M | 3,764.49M | -28.37M | -409.17M | 3,630.95M | 3,630.95M | 3,630.95M | -0.96M | 30.83M | 3,456.09M | 3,456.09M | -67.33M | 3,458.66M | 5.67M | 0.74M | -58.87M | -80.37M | 37.97M | 19.45M | -70.31M | 3,822.27M | 3,822.27M | 3,850.57M | -222.26M | 614.67M | -44.59M | 3,882.85M | 55.34M | 72.81M | 3,956.04M | 3,958.37M | -45.06M | 67.05M | 74.37M | 202.23M | 4,209.54M | 4,512.10M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.37M | | | | -37.46M | -12.96M | -21.36M | -23.88M | -32.11M | -19.86M | -30.44M | -37.20M | -58.77M | -36.19M | -49.69M | -59.79M | -93.01M | -57.75M | -143.90M | -95.45M | | |
|
Sales of Property, Plant and Equipment
|
0.18M | 0.10M | | 0.05M | 0.60M | 0.05M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.79M | | | | | 21.04M | | | | 4.38M | 0.10M | 0.22M | 0.26M | 0.04M | 8.74M | 2.46M | 1.87M | 2.14M | 1.89M | 2.46M | 3.20M | 2.58M | 63.95M | 0.12M | | 1.15M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-2.66M | 23.44M | -17.55M | 4.50M | -0.89M | -34.77M | 42.66M | -6.89M | 14.83M | 3.10M | -1.44M | -8.68M | 7.60M | -0.75M | 2.74M | 0.54M | -0.77M | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | -173.74M | -134.12M | -90.50M | -128.47M | -76.99M | -132.11M | -77.23M | -59.44M | -182.49M | -26.50M | -36.98M | -42.63M | -112.33M | -149.72M | -51.92M | -67.15M | -114.94M | -130.86M | -57.36M | 34.69M | -47.67M | -67.81M | -21.80M | -31.20M | -19.72M | -44.84M | -8.81M | -28.48M | -28.73M | -39.58M | -3.15M | -11.40M | -12.62M | -35.05M | -8.64M | -21.36M | -23.75M | -31.92M | 325.08M | -21.83M | -34.77M | -57.03M | -34.29M | -48.27M | -58.14M | -64.83M | -55.17M | -80.25M | 117.78M | | -135.67M |
|
Other financing activities
|
225.98M | 225.98M | 225.98M | -63.09M | 225.98M | 225.98M | 225.98M | 225.98M | 225.98M | 225.98M | 225.98M | 225.98M | 225.98M | 219.47M | 219.47M | -0.21M | 219.47M | -8.19M | 219.06M | -2.94M | 219.06M | 219.06M | 0.08M | 4.03M | -5.47M | 219.06M | -7.68M | 4.24M | 218.45M | -1.15M | 218.45M | -4.25M | 218.45M | 218.45M | 218.45M | -0.62M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M | 218.45M |
|
Cash from Financing Activities
|
-24.55M | -49.95M | -28.16M | -63.09M | -208.45M | -88.88M | 11.10M | -42.84M | -11.73M | -73.28M | -14.44M | -286.12M | -19.13M | -103.56M | 27.10M | -36.75M | -3.50M | -19.91M | 14.12M | -106.81M | 68.16M | 77.01M | 33.08M | 20.86M | 46.84M | -6.71M | 77.01M | 92.41M | -14.09M | 30.62M | -20.88M | -18.22M | 128.03M | -84.18M | -6.70M | 22.42M | -12.40M | -19.42M | -12.37M | -29.86M | -51.64M | -30.07M | -15.12M | -3.79M | -16.59M | -1.84M | -7.27M | -15.34M | -54.13M | -21.36M | 520.69M | 16.13M | -303.36M | -50.40M | -9.22M | -7.52M | -8.87M | -27.42M | -10.58M | -8.79M | -7.72M | -32.24M | -12.26M | | -153.03M |
|
Dividends Paid - Common
|
| -5.51M | -3.65M | -224.49M | -4.84M | -82.69M | -3.44M | -34.35M | 106.06M | -83.97M | -83.97M | | | -101.78M | -4.94M | -50.89M | -3.44M | -76.27M | -6.96M | -2.57M | -1.96M | -2.80M | -2.04M | 5.84M | -3.27M | -2.64M | -0.07M | -2.44M | -2.08M | -1.98M | -1.65M | -1.69M | -1.67M | -1.53M | -1.32M | -1.52M | -1.44M | -0.31M | -2.21M | -1.60M | -1.60M | -1.50M | -2.32M | -1.08M | -1.28M | | -2.66M | -1.20M | -1.40M | -1.08M | -2.76M | -0.92M | -1.07M | -1.57M | | 23.84M | | | -1.64M | 21.79M | | -4.10M | -1.79M | | -7.93M |
|
Change in Cash
|
-64.90M | 139.96M | 24.66M | 82.71M | -224.66M | -99.36M | 122.65M | 69.78M | 77.26M | -44.82M | -114.55M | -29.90M | 43.24M | -204.65M | -28.74M | -93.99M | -23.85M | -63.59M | 4.71M | -52.71M | 16.82M | 59.33M | -18.02M | 30.89M | 53.48M | -9.66M | -17.18M | -29.58M | 97.90M | 4.98M | -66.23M | -32.69M | 90.04M | -34.41M | 34.84M | 29.06M | 43.68M | 100.71M | -4.00M | 14.26M | -89.81M | 4.64M | -4.33M | -69.66M | 11.54M | -26.07M | 69.30M | -29.37M | -10.08M | 58.98M | 32.64M | 89.13M | -39.59M | -11.09M | -38.35M | -34.05M | -80.42M | 28.87M | 19.45M | -2.02M | -45.83M | -2.42M | 286.35M | | -102.81M |
|
Free Cash Flow
|
29.94M | 183.19M | 107.32M | 662.29M | 64.34M | 89.50M | 127.55M | 340.00M | 126.37M | 99.33M | 142.59M | 543.27M | 135.99M | 4.92M | 117.89M | 677.86M | 70.14M | 154.94M | 222.52M | 186.21M | 25.89M | 41.76M | 131.39M | 36.54M | 43.62M | 81.37M | 18.15M | 27.74M | 163.90M | 41.51M | 69.59M | 116.40M | 19.37M | 15.07M | 89.20M | 74.45M | 77.88M | 229.21M | 28.09M | 88.95M | -29.35M | 63.19M | 73.36M | 34.09M | 31.28M | 12.67M | 101.86M | 58.49M | 36.23M | 123.05M | -440.42M | 173.01M | -33.86M | 91.58M | 48.35M | 89.28M | -1.08M | 154.25M | 147.95M | 164.58M | 74.81M | 253.98M | 276.27M | | 185.88M |
|
Net Cash Flow
|
5.39M | 133.24M | 79.15M | 599.20M | -144.11M | 0.62M | 138.64M | 297.16M | 114.64M | 26.05M | 128.16M | 257.15M | 116.86M | -98.64M | -28.74M | 506.98M | -23.85M | 6.56M | 159.65M | -52.71M | 16.82M | 59.33M | -18.02M | 30.89M | 53.48M | 32.03M | -17.18M | -29.58M | 97.90M | 4.98M | -66.23M | -32.69M | 90.04M | -34.41M | 34.84M | 29.06M | 43.68M | 178.60M | -4.00M | 14.26M | -89.81M | 4.64M | 29.51M | -47.65M | 11.54M | -0.58M | 81.97M | -29.37M | -39.51M | 58.98M | 32.64M | 125.11M | -32.00M | -11.09M | -32.83M | -34.05M | -80.42M | 28.87M | 19.45M | -2.05M | -45.83M | -2.42M | 286.35M | | -102.81M |