|
Net Income
|
-50.51M | -955.61M | -12.05M | -152.58M | -70.19M | -2.50M | -31.88M | 64.31M | -10.39M | 34.21M | 9.79M | 29.61M | -45.19M | 0.65M | 24.82M | -139.49M | -74.15M | 18.73M | 11.99M | 19.10M | -96.37M | 60.12M | 1.42M | 51.95M | -32.95M | 9.29M | -15.20M | -32.44M | 141.09M | -61.26M | -23.77M | 108.34M | -32.89M | -1.01M | -58.05M | -534.26M | -132.84M | -42.94M | -58.40M | 31.33M | -169.55M | -11.40M | -212.37M | 31.55M | -289.22M | -142.60M | -135.84M | -32.56M | | | | | -28.67M | 8.62M | -19.98M | -7.06M | 39.38M | 13.56M | -227.88M | 25.57M | -19.86M | -13.22M | -3.48M | -15.55M | 118.52M | 4.32M | -9.26M |
|
Share-based Compensation
|
| | | | | | | | | | 3.10M | 1.81M | 3.20M | 2.90M | 3.66M | 1.57M | 2.70M | 2.70M | 1.65M | 2.08M | 2.01M | 2.24M | 1.46M | 2.03M | 1.93M | 1.80M | 2.32M | 2.46M | 2.37M | 3.08M | 2.74M | 2.11M | 2.36M | 1.90M | 2.89M | 2.45M | 2.11M | 1.52M | 3.13M | 1.76M | 1.83M | 8.56M | 2.02M | 3.35M | 3.78M | 3.11M | 2.30M | 4.05M | | | | 5.07M | 4.71M | 6.88M | 5.29M | 4.27M | 4.12M | 6.18M | 5.06M | 5.12M | 5.30M | 7.55M | 6.84M | 6.53M | 5.44M | 7.33M | 6.39M |
|
Deferred Taxes
|
| 143.60M | 2.03M | -260.22M | | | 17.41M | -2.64M | -19.49M | 3.07M | 2.68M | 12.35M | -15.48M | -8.70M | -8.59M | -124.54M | -23.04M | -6.46M | -8.36M | 6.63M | -22.46M | -5.26M | 3.91M | -9.79M | 4.74M | 1.57M | -13.23M | 10.23M | 52.65M | -10.20M | -13.88M | 3.45M | -15.58M | -7.78M | -4.57M | -283.79M | 16.91M | 29.59M | -5.61M | -26.49M | -13.96M | -1.19M | 26.51M | 12.73M | 17.74M | -38.98M | -28.04M | -31.06M | -26.63M | -1.47M | -2.18M | -1.30M | -1.75M | 19.47M | -22.40M | -77.16M | 5.41M | -4.00M | -3.12M | -10.54M | 0.07M | -5.86M | -6.31M | 0.61M | 3.70M | 5.83M | -15.42M |
|
Cash from Discontinued Operations
|
48.93M | | | | 111.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | -2.09M | | | | -1.48M | | | | -1.09M | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -1.16M | -26.97M | | | -13.37M | 1.18M | -4.86M | 8.73M | 5.27M | -0.55M | 4.00M | 2.75M | 42.40M | 1.80M | 2.10M | 3.70M | 6.60M | 10.57M | 2.65M | 11.56M | 6.12M | -5.87M | 20.68M | 14.93M | -17.54M | 8.95M | 285.52M | -58.62M | 5.13M | 131.46M | 33.32M | 8.28M | -11.30M | -0.95M | 0.97M | 0.15M | 3.57M | 9.33M | -3.41M | 6.20M | -20.36M | 14.72M | -13.15M | 84.25M | -1.50M | -4.20M | -4.93M | -1.90M | 1.11M | 10.49M | -2.77M | 12.82M | 0.68M | 0.23M | 3.31M | 1.39M | 0.08M | 0.00M | 0.15M | 4.55M | 0.10M | 0.08M | 0.98M | 3.43M | 0.03M |
|
Asset Writedowns and Impairment
|
| 812.39M | 1.38M | 78.35M | | | 2.70M | 6.64M | 2.30M | 1.01M | 1.67M | 2.63M | 1.82M | 1.09M | 1.60M | 33.14M | 1.71M | 1.75M | -0.02M | 9.71M | 1.52M | 2.62M | | 3.53M | 2.52M | 2.62M | 21.63M | | 2.02M | 4.64M | 7.27M | | 0.52M | 3.55M | 1.59M | 2.57M | 1.69M | 1.63M | 7.77M | | 1.85M | | 5.30M | | 123.14M | | 27.26M | | | | | | | 21.80M | 0.87M | | | | | | | 18.10M | | -18.07M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 8.81M | | | | 4.26M | | | | 13.96M | | | | 3.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 130.23M | 171.38M | | | 196.20M | 156.08M | 39.46M | 156.97M | 155.22M | 165.56M | 95.38M | 64.81M | 65.72M | 129.23M | 33.27M | 70.60M | 147.25M | 163.52M | 28.05M | 52.48M | 108.33M | 159.57M | 9.72M | 44.74M | 71.79M | 172.69M | 16.17M | 72.59M | 101.39M | 118.35M | -49.71M | 30.63M | 92.19M | 87.01M | 5.03M | 60.84M | 54.56M | 66.85M | -47.68M | 102.81M | 14.19M | 145.20M | -98.62M | 74.20M | -91.01M | -22.37M | -124.34M | -107.90M | 77.97M | 20.78M | 49.47M | -30.23M | 94.75M | 26.00M | 10.91M | -65.29M | 52.86M | 32.78M | -34.82M | 30.85M | 54.45M | 29.27M | 14.93M | -12.60M | 56.22M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 1.91M | 2.12M | 3.16M | 3.16M | 2.52M | 2.13M | 2.13M | 2.14M | 2.16M | 2.16M | 2.16M | 2.17M | 2.17M | 2.17M | 2.17M | 2.18M | 2.25M | 2.61M | 2.64M | 2.65M | 2.67M | 2.68M | 2.69M | 2.63M | 2.53M | 2.63M | 2.67M | 2.71M | 2.73M | 2.64M | 2.59M | 2.59M | 2.48M | 2.53M | 2.58M | 3.53M | 3.19M | | | | | | | | | 2.89M | 2.91M | 2.99M | 2.88M | 2.90M | 2.94M | 2.88M | 2.92M | 2.97M | 2.35M | 2.37M |
|
Depreciation & Amortization (CF)
|
| | | | | | 103.83M | 102.75M | 102.33M | 105.60M | 114.93M | 109.17M | 92.34M | 99.67M | 100.35M | 106.91M | 100.33M | 97.57M | 98.34M | 106.93M | 98.74M | 98.73M | 100.42M | 108.36M | 94.09M | 93.41M | 93.04M | 95.42M | 85.39M | 86.97M | 85.78M | 85.97M | 77.49M | 78.29M | 81.10M | 89.11M | 84.06M | 82.77M | 77.41M | 74.72M | 75.08M | 80.17M | 76.23M | 77.85M | 198.89M | 66.19M | 62.43M | 65.05M | 180.80M | 62.57M | 65.60M | 63.14M | 60.41M | 82.38M | 58.72M | 91.85M | 72.96M | 71.14M | 58.05M | 56.20M | 54.29M | 71.96M | 57.58M | 55.74M | | | |
|
Change in Receivables
|
| | 0.07M | -68.30M | | | -5.67M | 26.84M | -40.30M | 43.83M | -29.30M | 9.93M | -59.34M | 54.37M | 4.97M | 46.28M | -63.52M | 30.32M | -16.14M | 5.91M | -50.65M | 84.50M | -26.65M | 31.41M | -34.09M | 75.02M | -3.61M | 19.27M | -80.03M | 47.90M | -17.55M | 19.38M | -37.05M | 59.17M | -4.29M | 21.96M | -36.32M | 28.48M | 23.14M | 59.30M | -69.25M | 24.43M | 22.41M | 34.97M | -75.23M | -128.00M | 59.76M | 34.46M | -115.00M | 115.58M | 58.47M | 118.02M | -109.95M | 64.43M | -6.19M | 72.25M | -110.53M | 49.85M | 13.99M | 82.45M | -90.21M | 47.59M | -3.71M | 70.22M | -98.01M | 65.88M | -2.96M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | -15.97M | -7.28M | 1.36M | | 12.91M | -31.41M | 9.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 18.80M | 16.72M | -69.98M | 37.08M | 15.69M | -18.64M | -30.35M | 9.78M | 6.79M | 39.08M | -36.00M | -7.40M | 23.39M | 39.32M | -31.56M | 1.49M | 10.45M | 37.93M | -59.58M | 0.73M | -10.85M | 100.34M | -64.02M | -7.63M | 45.10M | 52.07M | -59.48M | 1.33M | 49.34M | 1.49M | 30.57M | -61.36M | 44.41M | 15.62M | -23.02M | 78.66M | -27.16M | 60.08M | -56.88M | 30.68M | 64.18M | -9.74M | -55.66M | 20.38M | 63.79M | 66.18M | -53.77M | -5.29M | 97.55M | -24.49M | -63.90M | 3.30M | 90.64M | -12.13M | -74.92M | 9.03M | -8.20M | 42.67M | -52.10M | 0.20M | 4.22M |
|
Other Working Capital Changes
|
| | 37.30M | 23.49M | | | -5.26M | -96.46M | 48.20M | 0.41M | -4.25M | -54.58M | 50.81M | 5.70M | -30.84M | -53.48M | 16.04M | -2.57M | 7.97M | -28.34M | 43.29M | -0.01M | -23.15M | -1.07M | 56.11M | -15.37M | -14.82M | -7.76M | 25.15M | 10.91M | 3.60M | -57.77M | 55.09M | -24.53M | -11.85M | -31.99M | 47.38M | -4.59M | -13.67M | 12.22M | 23.65M | 5.63M | -343.67M | -93.09M | -115.14M | -56.14M | -78.50M | -84.23M | -106.28M | -96.67M | -88.20M | -98.19M | -98.95M | -82.79M | -77.68M | -89.79M | -93.36M | -81.41M | -71.05M | -61.16M | -79.13M | -62.13M | -70.48M | -68.28M | -79.98M | -44.10M | -43.30M |
|
Capital Expenditures
|
| | -47.15M | 289.93M | | | 52.56M | 56.00M | 46.36M | 59.41M | 60.37M | 126.65M | 55.99M | 74.81M | 56.57M | 88.21M | 39.44M | 40.66M | 34.24M | 91.84M | 38.63M | 54.34M | 42.49M | 95.71M | 41.81M | 48.22M | 48.59M | 79.71M | 47.20M | 49.85M | 50.95M | 81.77M | 36.34M | 66.73M | 31.79M | 89.37M | 28.67M | 32.64M | 48.81M | 100.96M | 28.17M | 51.11M | 57.58M | 95.60M | 35.89M | 31.07M | 26.29M | 30.91M | 17.92M | 31.85M | 32.67M | 65.57M | 35.81M | 45.30M | 43.31M | 60.26M | 38.43M | 36.70M | 37.43M | 54.03M | 26.20M | 25.62M | 33.47M | 57.09M | 25.53M | 16.55M | 14.82M |
|
Sales of Property, Plant and Equipment
|
| | 2.20M | 7.49M | | | 2.56M | 1.29M | | | 0.83M | 1.88M | 6.09M | 1.10M | 46.85M | 2.39M | 3.30M | 6.29M | 7.89M | 24.66M | 2.42M | 4.47M | 4.94M | 1.04M | 0.94M | 1.19M | 6.35M | 2.79M | 586.69M | -3.04M | 8.11M | 216.43M | 53.28M | 6.46M | 11.30M | 1.01M | 1.28M | 1.76M | 3.52M | 3.21M | 0.60M | 1.92M | 1.13M | 7.06M | | | 1.52M | 0.33M | 1.67M | 1.97M | 2.03M | 7.54M | 19.36M | 1.07M | 0.35M | 6.30M | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 8.51M | 3.08M | 0.71M | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64M | 0.18M | 9.25M | 8.57M | | | 0.52M |
|
Divestments
|
-50.34M | | | | 57.97M | | | | | | | | | | | 2,167.64M | | | -2.31M | 1.15M | | | | 3.18M | | | | 157.57M | 234.55M | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | 1.07M | 0.35M | 6.30M | 93.52M | 7.44M | 2.16M | -43.27M | 7.66M | 2.65M | 1.94M | 1.47M | 617.32M | -18.03M | 4.21M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -31.99M | -69.76M | | | -49.51M | -63.48M | -43.61M | -55.02M | -67.05M | -133.25M | -52.52M | -84.34M | -9.64M | -87.25M | -36.81M | -34.77M | -28.39M | -77.70M | -37.79M | -49.77M | -23.43M | -95.44M | -40.91M | -48.89M | -44.23M | -123.70M | 523.54M | -68.86M | -42.96M | 162.36M | 15.66M | -60.93M | -22.61M | -86.65M | -27.26M | -31.01M | -47.07M | -98.26M | -27.58M | -49.11M | -57.63M | -85.73M | -35.94M | 185.52M | -25.31M | -29.74M | -17.64M | -29.47M | -32.33M | -73.26M | -18.81M | -66.24M | -70.44M | -66.20M | 49.10M | -35.74M | -35.91M | -97.02M | -27.33M | -23.50M | -41.40M | -63.71M | 591.87M | -34.58M | -12.31M |
|
Other financing activities
|
0.47M | 6,672.90M | 6,674.16M | 40.93M | -70.47M | 66.89M | -0.64M | -0.99M | -2.83M | -1.78M | 0.26M | 5.36M | 4.90M | 0.27M | 1.09M | 0.13M | 0.55M | 0.48M | 0.24M | 2.92M | 0.41M | 0.29M | 0.62M | 0.92M | 0.65M | 2.17M | 0.09M | -33.78M | -1.08M | -0.17M | -19.80M | 4.13M | 0.83M | -1.84M | -11.02M | 16.41M | -0.10M | 1.40M | 0.26M | 0.05M | 26.75M | 0.04M | 37.26M | 0.77M | 0.53M | 0.67M | 8.22M | 1.05M | 11.79M | 12.63M | 0.02M | | -0.20M | 0.20M | | | 0.10M | 0.94M | 11.42M | 0.90M | 16.39M | 2.50M | 1.57M | 0.28M | 0.43M | 0.99M | 25.76M |
|
Cash from Financing Activities
|
| | -46.58M | 342.62M | | | -107.53M | -135.46M | -32.29M | -80.24M | -64.30M | -121.91M | -54.12M | -18.30M | -16.23M | -16.90M | -5.95M | -185.80M | -101.48M | -191.16M | -32.16M | -48.74M | -103.45M | -76.96M | 58.14M | -75.21M | 22.46M | 193.66M | -466.47M | -50.41M | -102.37M | -107.26M | -311.09M | -12.89M | 11.90M | -67.43M | 30.50M | -2.90M | -8.43M | 21.51M | 60.34M | 147.99M | 17.46M | -5.78M | 144.60M | -6.21M | 306.58M | -26.69M | -0.92M | 58.55M | -7.34M | -135.53M | -5.75M | -15.19M | -6.21M | -5.57M | -8.71M | -10.26M | 65.96M | -1.36M | 5.28M | -10.99M | -1.83M | -0.63M | -376.70M | -208.58M | -12.03M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 3.57M | 2,170.40M | | | | 4.35M | 0.12M | 9.39M | 186.15M | 3.96M | 5.72M | 165.35M | | 2.12M | 25.98M | -0.01M | 189.71M | 754.22M | 0.02M | 0.91M | 0.39M | 282.49M | | 25.01M | 25.33M | 30.00M | 0.63M | 0.04M | 0.02M | 0.00M | 65.94M | 1.50M | -59.62M | | | | | | | | | | | 0.06M | 0.09M | | | 0.06M | 0.18M | 0.10M | 3.75M | 0.06M | 0.08M | 0.15M | 4.62M | 0.06M |
|
Exchange Rate Effect
|
| 114.41M | 47.64M | -0.20M | | | 9.01M | 2.16M | 3.98M | 3.25M | -8.41M | 0.28M | 3.36M | -5.60M | 3.74M | 1.99M | -5.24M | 1.42M | 2.52M | 1.30M | -2.41M | 1.78M | -3.66M | -4.72M | -5.88M | 1.96M | -6.96M | -2.84M | 3.65M | -3.44M | -1.27M | -4.28M | 3.59M | 2.66M | 0.79M | 2.50M | 3.29M | -7.61M | -3.63M | -1.86M | 0.59M | -0.43M | -5.37M | 4.92M | -8.69M | 1.42M | -6.04M | 16.30M | -0.88M | 0.84M | -2.76M | -0.85M | -2.27M | -6.12M | -4.80M | 6.32M | 1.08M | 3.96M | -2.00M | 1.50M | -0.76M | -1.33M | 1.34M | -3.35M | 3.50M | 0.91M | 0.27M |
|
Change in Cash
|
| | 60.78M | 444.04M | | | 48.17M | -40.69M | -32.46M | 24.95M | 15.47M | -89.32M | -7.90M | -43.43M | 43.58M | 27.07M | -14.72M | -148.56M | 19.89M | -104.05M | -44.32M | -44.25M | -22.22M | -17.55M | 21.08M | -77.40M | 43.05M | 239.81M | 76.90M | -50.11M | -45.20M | 169.18M | -341.56M | -40.53M | 82.27M | -64.57M | 11.56M | 19.33M | -4.57M | -11.76M | -14.33M | 201.26M | -31.34M | 58.61M | 1.34M | 254.93M | 184.22M | -62.51M | -143.79M | -77.98M | 35.54M | -188.86M | 22.63M | -117.77M | 13.30M | -39.45M | 52.38M | -107.33M | 80.92M | -64.11M | -57.63M | -4.97M | 12.56M | -38.43M | 233.60M | -254.85M | 32.15M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | 177.38M | -118.55M | | | 143.64M | 100.08M | -6.90M | 97.56M | 94.85M | 38.91M | 39.39M | -9.99M | 9.14M | 41.02M | -6.17M | 29.94M | 113.01M | 71.67M | -10.58M | -1.86M | 65.84M | 63.86M | -32.09M | -3.48M | 23.20M | 92.97M | -31.03M | 22.74M | 50.44M | 36.59M | -86.05M | -36.11M | 60.40M | -2.36M | -23.65M | 28.20M | 5.75M | -34.11M | -75.85M | 51.71M | -43.39M | 49.60M | -134.51M | 43.13M | -117.30M | -53.29M | -142.26M | -139.75M | 45.30M | -44.79M | 13.66M | -75.53M | 51.44M | -34.26M | -27.52M | -102.00M | 15.43M | -21.25M | -61.02M | 5.22M | 20.98M | -27.83M | -10.60M | -29.15M | 41.41M |
|
Net Cash Flow
|
| | 51.66M | 444.24M | | | 39.16M | -42.86M | -36.44M | 21.70M | 23.88M | -89.60M | -11.26M | -37.83M | 39.84M | 25.08M | -9.48M | -149.97M | 17.37M | -105.35M | -41.90M | -46.03M | -18.56M | -12.83M | 26.96M | -79.36M | 50.01M | 242.65M | 73.25M | -46.67M | -43.94M | 173.46M | -345.14M | -43.19M | 81.48M | -67.07M | 8.27M | 26.94M | -0.93M | -9.90M | -14.92M | 201.69M | -25.97M | 53.69M | 10.04M | 253.51M | 190.25M | -78.81M | -142.91M | -78.82M | 38.30M | -188.01M | 24.90M | -111.65M | 18.11M | -45.77M | 51.30M | -111.29M | 82.92M | -65.60M | -56.87M | -3.64M | 11.22M | -35.08M | 230.10M | -255.76M | 31.88M |