|
Net Income
|
-3.00M | -14.00M | | | | | 4.00M | | | | | | | | -308.00M | -1029.00M | -16.00M | -581.00M | -49.00M | -51.00M | -7.00M | -11.00M | -11.00M | 12.00M | 11.00M | -40.00M | 136.00M | | 15.00M | -333.00M | -5.00M | -7.00M | -289.00M | 6.00M | 99.00M | 216.00M | 123.00M | -12.00M | -51.00M | -40.00M | -46.00M |
|
Share-based Compensation
|
28.00M | -14.00M | 4.00M | 6.00M | 8.00M | 5.00M | 6.00M | 12.00M | 8.00M | 14.00M | 7.00M | 12.00M | 11.00M | 8.00M | 7.00M | 7.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M | 6.00M | 3.00M | 6.00M | 5.00M | 7.00M | 2.00M | 7.00M | 6.00M | 6.00M | 2.00M | 6.00M | 5.00M | 6.00M | 3.00M | 5.00M | 6.00M | 5.00M | 3.00M | 5.00M | 5.00M |
|
Deferred Taxes
|
| | 5.00M | 19.00M | -35.00M | -149.00M | -6.00M | -25.00M | 24.00M | -223.00M | -8.00M | -39.00M | -43.00M | 15.00M | -45.00M | -95.00M | -8.00M | -72.00M | -9.00M | -20.00M | -9.00M | 17.00M | -1.00M | -5.00M | -1.00M | -14.00M | 31.00M | 1.00M | 11.00M | -34.00M | -8.00M | -6.00M | -9.00M | -31.00M | 13.00M | 5.00M | 5.00M | -28.00M | -8.00M | 1.00M | 4.00M |
|
Gains from Investment Securities
|
1.00M | -2.00M | -1.00M | 1.00M | 1.00M | -12.00M | 2.00M | | -117.00M | | 4.00M | -1.00M | 6.00M | 1.00M | 6.00M | | 5.00M | 10.00M | 3.00M | | | 7.00M | | 1.00M | | 9.00M | | | 1.00M | | 7.00M | -1.00M | 1.00M | | 5.00M | | | 4.00M | | | |
|
Asset Writedowns and Impairment
|
146.00M | | 2.00M | 1.00M | | 98.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
9.00M | -20.00M | 25.00M | 20.00M | -17.00M | 19.00M | 3.00M | 21.00M | 1.00M | 9.00M | 7.00M | -3.00M | 12.00M | -8.00M | 4.00M | 4.00M | -4.00M | 6.00M | -7.00M | 13.00M | -3.00M | -3.00M | 1.00M | -3.00M | 2.00M | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
128.00M | 488.00M | -117.00M | -61.00M | 140.00M | 133.00M | -107.00M | 67.00M | 104.00M | 236.00M | -38.00M | 98.00M | -30.00M | 253.00M | -49.00M | -185.00M | 18.00M | 348.00M | -192.00M | 74.00M | 107.00M | 172.00M | -2.00M | 105.00M | 55.00M | 85.00M | 11.00M | -16.00M | 98.00M | 51.00M | -12.00M | -10.00M | -11.00M | 122.00M | -37.00M | -41.00M | -13.00M | 41.00M | -58.00M | -15.00M | -39.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 284.00M | 1,067.00M | | 601.00M | | | | | | | | | | | | 358.00M | | | 287.00M | | | | | 28.00M | | | |
|
Amortization of Deferred Charges
|
| | | | | | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 6.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | 1.00M | 1.00M |
|
Depreciation & Amortization (CF)
|
170.00M | 134.00M | 148.00M | 134.00M | 135.00M | 194.00M | 125.00M | 130.00M | 123.00M | 117.00M | 116.00M | 117.00M | 113.00M | 115.00M | 115.00M | 112.00M | 115.00M | 117.00M | 117.00M | 115.00M | 112.00M | 115.00M | 95.00M | 86.00M | 84.00M | 87.00M | 61.00M | 53.00M | 54.00M | 62.00M | 61.00M | 57.00M | 81.00M | 65.00M | 62.00M | 51.00M | 44.00M | 47.00M | 48.00M | 48.00M | 48.00M |
|
Change in Receivables
|
-116.00M | -212.00M | 141.00M | -28.00M | 27.00M | -114.00M | 110.00M | -40.00M | 6.00M | -108.00M | 75.00M | -89.00M | 54.00M | -173.00M | 60.00M | 4.00M | 20.00M | -191.00M | 42.00M | 2.00M | -8.00M | -22.00M | -2.00M | -2.00M | 38.00M | 11.00M | -27.00M | 29.00M | -26.00M | -30.00M | -42.00M | -8.00M | 31.00M | -7.00M | 52.00M | -59.00M | 1.00M | -28.00M | -16.00M | -28.00M | 30.00M |
|
Change in Accured Expenses
|
231.00M | 37.00M | -66.00M | -79.00M | -74.00M | -46.00M | -49.00M | -37.00M | -26.00M | -39.00M | 43.00M | -54.00M | 49.00M | 123.00M | 58.00M | -200.00M | -57.00M | -48.00M | -131.00M | -21.00M | | -22.00M | -39.00M | 8.00M | -26.00M | -11.00M | -33.00M | -4.00M | 4.00M | -11.00M | -65.00M | -3.00M | 13.00M | 3.00M | -10.00M | -19.00M | 12.00M | 3.00M | -13.00M | -24.00M | 20.00M |
|
Change in Taxes
|
-358.00M | 172.00M | -25.00M | -51.00M | 167.00M | -52.00M | -9.00M | 7.00M | 5.00M | 8.00M | -5.00M | 53.00M | -12.00M | -53.00M | 5.00M | -14.00M | | 12.00M | 16.00M | 1.00M | -10.00M | -15.00M | 4.00M | 3.00M | -1.00M | -10.00M | 36.00M | -28.00M | -12.00M | -7.00M | 2.00M | -8.00M | -20.00M | 27.00M | 37.00M | 59.00M | 6.00M | -63.00M | -2.00M | -10.00M | -2.00M |
|
Other Working Capital Changes
|
-118.00M | -81.00M | 26.00M | 40.00M | -2.00M | 32.00M | 34.00M | 13.00M | -12.00M | -3.00M | 49.00M | 46.00M | 21.00M | -5.00M | 112.00M | -33.00M | -45.00M | -20.00M | 42.00M | -1.00M | 10.00M | -15.00M | 58.00M | -10.00M | 11.00M | -15.00M | 69.00M | 16.00M | 31.00M | 7.00M | 33.00M | 27.00M | 55.00M | -4.00M | 23.00M | 30.00M | 33.00M | -26.00M | 45.00M | 24.00M | 32.00M |
|
Capital Expenditures
|
25.00M | 28.00M | 30.00M | 25.00M | 31.00M | 63.00M | 17.00M | 20.00M | 20.00M | 39.00M | 33.00M | 43.00M | 43.00M | 60.00M | 53.00M | 23.00M | 33.00M | 39.00M | 13.00M | 17.00M | 18.00M | 28.00M | 16.00M | 23.00M | 13.00M | 28.00M | 34.00M | 17.00M | 11.00M | 30.00M | 11.00M | 11.00M | 11.00M | 18.00M | 13.00M | 18.00M | 8.00M | -11.00M | 14.00M | 15.00M | 15.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 33.00M | | | | 12.00M | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
153.00M | 2.00M | 56.00M | -3.00M | 1.00M | -53.00M | | | -56.00M | 56.00M | | | | | 90.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
6.00M | -197.00M | | | | -1.00M | | | 56.00M | | | | 272.00M | 3.00M | | | -7.00M | | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | 323.00M | 2.00M | 1.00M | | | | | | 164.00M | 435.00M | 224.00M | 28.00M | 1.00M | 52.00M | |
|
Cash from Investing Activities
|
-203.00M | -48.00M | -97.00M | -31.00M | -1.00M | 145.00M | -25.00M | 6.00M | 141.00M | -48.00M | -39.00M | 361.00M | 212.00M | -74.00M | -168.00M | -41.00M | -44.00M | -57.00M | -23.00M | -35.00M | -34.00M | -42.00M | -29.00M | -40.00M | -28.00M | -45.00M | 273.00M | -31.00M | -26.00M | -43.00M | -22.00M | -20.00M | -22.00M | -29.00M | 143.00M | 410.00M | 208.00M | 34.00M | -17.00M | 32.00M | -21.00M |
|
Other financing activities
|
1.00M | 2.00M | | -1.00M | | 68.00M | -2.00M | 8.00M | -2.00M | -1.00M | | 3.00M | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | |
|
Cash from Financing Activities
|
76.00M | -460.00M | 216.00M | 110.00M | -149.00M | -27.00M | -6.00M | -19.00M | -86.00M | -13.00M | -27.00M | -13.00M | -587.00M | -10.00M | -22.00M | -17.00M | -21.00M | -25.00M | 130.00M | -16.00M | -15.00M | -173.00M | -25.00M | -62.00M | -25.00M | -20.00M | -110.00M | -11.00M | -11.00M | 1.00M | -19.00M | -13.00M | -16.00M | -33.00M | -199.00M | -482.00M | -100.00M | -96.00M | -10.00M | -20.00M | 30.00M |
|
Dividends Paid - Common
|
| | | | | | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | | 5.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M |
|
Exchange Rate Effect
|
-4.00M | -3.00M | 1.00M | -1.00M | -2.00M | -4.00M | 2.00M | | | -1.00M | | -6.00M | -3.00M | 1.00M | 2.00M | | -2.00M | 3.00M | -7.00M | 1.00M | 1.00M | 5.00M | -3.00M | 1.00M | -5.00M | | -1.00M | -5.00M | -4.00M | 2.00M | 2.00M | 1.00M | -1.00M | 4.00M | -2.00M | -4.00M | 2.00M | -6.00M | 1.00M | 4.00M | |
|
Change in Cash
|
-3.00M | -23.00M | 3.00M | 17.00M | -12.00M | 247.00M | -136.00M | 54.00M | 159.00M | 174.00M | -104.00M | 440.00M | -408.00M | 170.00M | -237.00M | -243.00M | -49.00M | 269.00M | -92.00M | 24.00M | 59.00M | -38.00M | -59.00M | 4.00M | -3.00M | 20.00M | 173.00M | -63.00M | 57.00M | 11.00M | -51.00M | -42.00M | -50.00M | 64.00M | -95.00M | -117.00M | 97.00M | -27.00M | -84.00M | 1.00M | -30.00M |
|
Free Cash Flow
|
103.00M | 460.00M | -147.00M | -86.00M | 109.00M | 70.00M | -124.00M | 47.00M | 84.00M | 197.00M | -71.00M | 55.00M | -73.00M | 193.00M | -102.00M | -208.00M | -15.00M | 309.00M | -205.00M | 57.00M | 89.00M | 144.00M | -18.00M | 82.00M | 42.00M | 57.00M | -23.00M | -33.00M | 87.00M | 21.00M | -23.00M | -21.00M | -22.00M | 104.00M | -50.00M | -59.00M | -21.00M | 52.00M | -72.00M | -30.00M | -54.00M |
|
Net Cash Flow
|
1.00M | -20.00M | 2.00M | 18.00M | -10.00M | 251.00M | -138.00M | 54.00M | 159.00M | 175.00M | -104.00M | 446.00M | -405.00M | 169.00M | -239.00M | -243.00M | -47.00M | 266.00M | -85.00M | 23.00M | 58.00M | -43.00M | -56.00M | 3.00M | 2.00M | 20.00M | 174.00M | -58.00M | 61.00M | 9.00M | -53.00M | -43.00M | -49.00M | 60.00M | -93.00M | -113.00M | 95.00M | -21.00M | -85.00M | -3.00M | -30.00M |