|
Net Income
|
-1.70M | -1.10M | -1.10M | 1.20M | -0.20M | 3.70M | 10.30M | 0.10M | -0.70M | -0.10M | -0.90M | 60.00M | 3.40M | -0.20M | -0.30M | 11.00M | -56.20M | 10.20M | 9.50M | -0.70M | -0.50M | 1.00M | -0.20M | -0.20M | 0.20M | 103.60M | 81.70M | | -0.10M | -0.60M | 30.90M | 3.90M | 7.60M | 7.20M | 6.20M | 299.00M | -1.30M | 2.80M | -1.00M | 2.00M | -0.10M | -1.80M | -1.40M | | -1.10M | 0.50M | -3.60M | 4.50M | 6.30M | 29.10M | -1.30M | -0.70M | 11.70M | 24.70M | 21.20M | 21.20M | -44.20M | 48.70M | 13.80M | 21.40M | 427.20M | -2.30M | 0.40M | 3.20M | 0.30M | 0.70M | -6.00M |
|
Depreciation and Depletion
|
| 13.90M | 13.70M | 14.50M | 15.70M | 14.50M | 14.10M | 18.40M | 18.10M | 14.70M | 16.90M | 18.30M | 18.70M | 18.70M | 18.90M | 20.20M | 19.20M | 19.70M | 16.30M | 15.50M | 15.90M | 16.00M | 17.30M | 17.60M | 18.40M | 18.60M | 18.90M | 18.40M | 18.50M | 19.00M | 19.20M | 19.60M | 20.60M | 21.30M | 23.40M | 22.70M | 21.10M | 20.80M | 21.80M | 21.30M | 22.50M | 21.80M | 22.80M | 24.60M | 24.50M | 24.20M | 24.10M | 23.70M | 22.60M | 21.60M | 24.20M | 24.00M | 24.00M | 24.70M | 24.00M | 23.30M | 22.80M | 20.80M | 17.40M | 16.60M | 17.60M | 17.50M | 18.50M | 17.70M | 18.40M | 19.20M | 19.30M |
|
Share-based Compensation
|
| 3.20M | 3.00M | 3.60M | 3.60M | 3.20M | 2.90M | 3.80M | 3.50M | 5.40M | 3.00M | 5.40M | 4.50M | 3.60M | 5.00M | 7.70M | 2.90M | 2.60M | 3.90M | 7.70M | 3.00M | 2.90M | 2.10M | 7.40M | 3.30M | 4.10M | -11.90M | 2.80M | 3.90M | 4.10M | 0.50M | 3.20M | 4.10M | 4.60M | 1.30M | 6.80M | 6.60M | 4.40M | 6.10M | 6.80M | 4.50M | 7.90M | 6.90M | 12.70M | 2.20M | 6.10M | 8.90M | 14.90M | -6.20M | 5.30M | 5.40M | 9.60M | 6.20M | 5.60M | 9.80M | 11.40M | 9.60M | 9.20M | 11.30M | 12.00M | 2.80M | 8.10M | 7.20M | 10.70M | 8.80M | 7.80M | 7.50M |
|
Deferred Taxes
|
| -0.50M | 5.20M | -1.10M | -6.00M | 1.50M | 13.10M | -0.20M | -0.20M | | 2.20M | -3.60M | -0.70M | -0.30M | -9.20M | -13.20M | -33.10M | 6.70M | -22.10M | 2.10M | -0.30M | -2.50M | -9.20M | -0.80M | 2.20M | 0.90M | -18.10M | 0.60M | -1.50M | -19.90M | -4.20M | 0.20M | 1.30M | 1.60M | -61.60M | 2.30M | 6.60M | 0.10M | -9.80M | 0.50M | 1.40M | 1.40M | -12.20M | 2.30M | -1.20M | 1.30M | -29.40M | 1.10M | -1.80M | 2.70M | -7.40M | -1.20M | 0.80M | 1.20M | -34.10M | 1.50M | -24.40M | -12.60M | -36.20M | -0.10M | -4.00M | -1.60M | -54.40M | -0.50M | -1.90M | 0.10M | 13.40M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | 0.90M | 2.10M | | 1.30M | | | | | | | | | | -2.00M | -2.50M | 1.10M | 5.90M | -12.10M | -20.90M | | -2.20M | 9.50M | 2.60M | 2.50M | 1.60M | -16.10M | 5.60M | -11.20M | -17.60M | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.10M | | | | 0.09M | | | | 0.19M | | | | 0.31M | | | | 0.11M | | | | 0.14M | | | | 0.11M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.90M | 0.30M | 3.80M | -0.20M | | 13.90M | 0.30M | -1.10M | 0.20M | -1.20M | -0.50M | -0.30M | -0.10M | -1.20M | -0.60M | -0.30M | 0.50M | 1.70M | 0.60M | 1.30M | | -16.90M | 2.24M | | | -0.10M | -0.10M | 4.80M | 0.10M | -5.70M | 7.00M | 1.10M | 0.10M | 1.40M | 4.60M | 5.00M | -21.00M | | 3.30M | 6.00M | 0.40M | -20.10M | 6.40M | | 1.00M | 0.90M | 7.60M | 0.10M | 0.70M | 0.10M | 12.00M | 0.50M | 0.80M | 1.40M | 9.90M | -23.90M | -4.70M | -1.40M | 16.20M | 1.30M | 0.20M | -39.50M | 12.90M | 0.40M | 0.20M | |
|
Asset Writedowns and Impairment
|
| 0.10M | 10.30M | | | | | | | | | | | | 0.30M | | | | 0.30M | | | | | | | | | | | 141.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 2.18M | | | | 2.48M | | | | 2.64M | | | | 2.20M | | | | 2.38M | | | | 1.67M | | | | 63.50M | | | | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 64.40M | 83.80M | -16.90M | 37.40M | 41.90M | 45.00M | -0.30M | 14.00M | 105.20M | 72.30M | 48.30M | 106.00M | 168.90M | 162.70M | 38.00M | 81.50M | 196.00M | 99.20M | 51.30M | 19.10M | 94.30M | 131.20M | 49.50M | 99.30M | 204.10M | 176.30M | 109.00M | 70.90M | 175.20M | 176.10M | 31.90M | 102.80M | 164.90M | 159.10M | 33.20M | -36.00M | 105.40M | 236.60M | 109.80M | 87.30M | 292.40M | 213.60M | 53.20M | 173.10M | 213.90M | 256.50M | 67.60M | 103.90M | 112.40M | 137.80M | 44.30M | 179.20M | 365.10M | 412.30M | 149.60M | 221.10M | 441.70M | 388.90M | 163.50M | 183.40M | 312.80M | 370.60M | 1.80M | 287.10M | 426.90M | 386.00M |
|
Amortizatization of Intangibles
|
| 2.60M | 3.00M | 3.00M | 3.10M | 3.00M | 4.00M | 4.60M | 4.50M | 4.30M | 6.50M | 8.60M | 6.90M | 7.30M | 7.50M | 9.50M | 11.00M | 10.30M | 7.70M | 10.10M | 8.80M | 9.50M | 10.90M | 10.70M | 15.10M | 15.00M | 15.00M | 15.10M | 15.40M | 15.60M | 16.60M | 19.20M | 19.70M | 20.30M | 25.00M | 28.30M | 25.20M | 25.10M | 25.60M | 27.80M | 28.40M | 29.70M | 31.10M | 32.20M | 31.50M | 32.00M | 31.10M | 30.60M | 30.20M | 36.00M | 37.30M | 40.70M | 38.50M | 38.30M | 37.10M | 37.20M | 35.70M | 29.50M | 18.00M | 22.30M | 25.50M | 27.10M | 27.50M | 30.10M | 30.50M | 30.60M | 30.70M |
|
Depreciation & Amortization (CF)
|
| 13.90M | 13.70M | 14.50M | 15.70M | 14.50M | 14.10M | 18.40M | 18.10M | 14.70M | 16.90M | 18.30M | 18.70M | 18.70M | 18.90M | 20.20M | 19.20M | 19.70M | 16.30M | 15.50M | 15.90M | 16.00M | 17.30M | 17.60M | 18.40M | 18.60M | 33.90M | 18.40M | 18.50M | 19.00M | 35.80M | 19.60M | 20.60M | 21.30M | 23.40M | 22.70M | 21.10M | 20.80M | 21.80M | 21.30M | 22.50M | 21.80M | 22.80M | 24.60M | 24.50M | 24.20M | 24.10M | 23.70M | 22.60M | 21.60M | 24.20M | 24.00M | 24.00M | 24.70M | 24.00M | 23.30M | 22.80M | 20.80M | 17.40M | 16.60M | 17.60M | 17.50M | 18.50M | 17.70M | 18.40M | 19.20M | 19.30M |
|
Change in Receivables
|
| 5.90M | -79.30M | 58.40M | 65.10M | -8.80M | -43.00M | 48.40M | 129.20M | -31.50M | -74.70M | 95.60M | 43.10M | -62.30M | -97.40M | 34.80M | 83.50M | -27.90M | -98.80M | 12.20M | 123.00M | 17.30M | -134.40M | 12.20M | 129.50M | -33.40M | -96.50M | 1.30M | 118.90M | -26.70M | -93.80M | 34.10M | 133.50M | -12.30M | -101.40M | 26.80M | 168.10M | 12.30M | -174.60M | 49.70M | 134.90M | -57.60M | -128.00M | 8.30M | 3.50M | 22.20M | -112.90M | 72.90M | 117.80M | 78.00M | -61.80M | 189.20M | 183.00M | -80.90M | -265.40M | -100.20M | 296.70M | -51.20M | -146.80M | 87.20M | 175.90M | -106.00M | -226.70M | 116.30M | 175.00M | -106.70M | -181.20M |
|
Change in Inventory
|
| -33.90M | 6.10M | 8.80M | 15.20M | 29.90M | 2.40M | 12.60M | -0.90M | 32.20M | 31.90M | -7.80M | 10.20M | -13.80M | -15.10M | -22.20M | -20.50M | -13.50M | 20.60M | 25.30M | 5.50M | 7.30M | -10.40M | 21.40M | -7.80M | -7.10M | -29.50M | 20.00M | -0.70M | 1.30M | -8.40M | 33.80M | 4.90M | 7.20M | 2.60M | 55.80M | 4.40M | 1.70M | -32.90M | 18.60M | -12.20M | 2.70M | -7.20M | 64.90M | -16.50M | -42.70M | -22.10M | 30.80M | 9.80M | 31.80M | 64.40M | 122.00M | 62.40M | 39.00M | -58.20M | 28.90M | -88.40M | -57.50M | -41.00M | 52.80M | 16.50M | 34.60M | -0.20M | 54.60M | -36.10M | -18.20M | -33.50M |
|
Change in Account Payables
|
| | | | | | | 17.40M | 59.00M | 3.90M | -29.40M | 39.10M | 10.60M | -38.60M | -26.80M | 4.90M | 19.90M | -10.20M | -35.20M | 36.60M | 32.60M | -11.40M | -62.90M | 33.10M | 8.30M | 8.00M | -52.30M | 27.10M | 34.20M | -18.00M | -21.70M | 31.20M | 40.50M | -10.40M | -18.60M | 27.20M | 39.10M | -53.70M | -52.10M | 53.40M | 17.60M | | -54.50M | 6.90M | -11.90M | 3.10M | -13.30M | 45.60M | 72.70M | 16.60M | -49.50M | 88.50M | 32.70M | -50.10M | -131.60M | -0.30M | 46.80M | 2.90M | -76.40M | 78.40M | 26.00M | -37.90M | -70.60M | 50.30M | 21.50M | -42.70M | -62.10M |
|
Change in Accured Expenses
|
| -5.30M | -21.80M | 4.70M | 66.00M | -10.30M | -62.40M | -38.90M | 12.30M | 20.30M | -4.70M | -8.20M | 22.20M | 26.80M | -25.90M | -40.90M | 14.30M | 60.40M | -21.20M | -28.80M | 15.50M | 29.30M | -1.50M | -26.50M | 83.90M | 20.00M | -14.50M | -17.50M | 23.40M | 19.40M | -2.20M | -46.60M | 39.80M | 46.70M | -19.30M | -40.60M | -50.50M | 24.90M | -33.70M | -31.00M | -16.30M | 23.10M | -10.00M | -58.90M | 27.10M | 7.90M | 12.60M | -24.70M | 2.30M | -4.30M | -1.20M | -23.10M | -3.70M | -10.20M | -0.90M | -126.10M | 56.20M | 28.50M | 27.50M | -41.10M | 24.30M | -4.50M | 37.00M | -86.80M | 69.80M | 88.80M | 34.30M |
|
Change in Taxes
|
| 17.60M | -27.30M | 6.40M | -1.50M | -1.40M | -27.80M | 16.20M | -1.00M | 3.60M | -25.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.80M | 3.10M | -0.20M | 0.60M | 0.40M | 17.10M | -21.30M | 9.20M | -2.30M | 7.10M | -15.10M | -8.50M | 2.00M | -27.20M | -3.60M | -2.10M | 4.90M | -10.30M | -11.70M | 10.30M | 3.80M | 3.10M | -8.20M | 0.90M | 5.50M | 17.30M | -6.20M | 10.30M | 17.50M | -9.90M | 7.80M | 5.30M | 2.30M | 4.70M | -11.50M | 20.90M | 2.40M | 7.00M | -19.60M | -7.30M | 40.00M | 5.40M | -32.50M | 3.10M | 11.50M | -4.00M | -20.60M | 4.30M | -0.60M | 51.50M | -17.40M | -16.00M | -4.10M | -8.70M | -20.20M | -8.80M | 2.10M | -30.60M | -11.30M | -7.80M | -8.50M | -28.40M | -8.60M | -13.50M | -11.00M | -11.90M |
|
Capital Expenditures
|
| 14.80M | 13.30M | 8.40M | 23.20M | 15.20M | 17.80M | 16.90M | 16.90M | 14.70M | 31.10M | 22.00M | 38.60M | 33.10M | 46.70M | 26.80M | 22.60M | 28.30M | 33.10M | 24.10M | 39.80M | 29.20M | 25.70M | 19.10M | 14.70M | 14.90M | 23.40M | 18.70M | 27.20M | 31.40M | 31.50M | 30.40M | 35.70M | 39.70M | 54.10M | 42.50M | 24.40M | 29.20M | 24.60M | 23.30M | 17.70M | 15.60M | 32.30M | 22.80M | 25.70M | 24.20M | 22.80M | 20.00M | 35.10M | 33.80M | 45.90M | 31.10M | 51.60M | 47.80M | 53.00M | 40.20M | 29.90M | 36.20M | 35.90M | 32.50M | 24.90M | 19.30M | 36.60M | 29.00M | 28.80M | 33.50M | 39.90M |
|
Sales of Property, Plant and Equipment
|
| 27.40M | | 5.10M | 0.10M | 0.50M | 3.40M | 0.50M | 0.80M | | 2.20M | | | | | 0.30M | | 6.40M | 5.20M | 1.00M | 2.70M | -1.00M | 2.60M | 0.10M | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | 47.80M | -20.30M | | -0.30M | 364.00M | | | 114.00M | 284.20M | 49.60M | -0.30M | | 265.00M | | | | | | | | | | | 21.10M | | 8.10M | 95.00M | | 82.40M | 225.80M | 0.10M | 54.10M | 654.30M | 0.70M | 18.60M | 0.20M | | 202.00M | 70.00M | 15.70M | 328.70M | 2.40M | | 33.00M | | | | 1,573.90M | -2.60M | 24.70M | | | | | | | 36.10M | | 412.80M | 1.50M | 262.60M | 49.90M | 58.20M | | 1.50M |
|
Divestments
|
| | | | | 0.30M | 39.20M | | | | | 22.10M | 3.70M | | | | | | | | | | | | | | | | | | | | | | | 754.60M | | 3.40M | | | | | | | | | | | | 247.70M | | 125.00M | 7.00M | | | | | | 510.60M | | | 2.70M | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | | | | 0.50M | -0.30M | 0.70M | 0.20M | 0.20M | 0.20M | 0.20M | 20.20M | | | | |
|
Cash from Investing Activities
|
| -14.00M | -58.50M | 17.00M | -23.30M | -14.40M | -318.60M | -16.40M | -13.40M | -121.10M | -312.60M | -49.50M | -34.60M | -33.10M | -311.30M | -26.50M | -22.60M | -21.90M | 341.10M | -23.10M | -27.40M | -30.20M | -217.10M | -19.00M | -592.50M | -36.00M | -23.30M | -26.80M | -122.10M | -30.70M | -113.80M | -256.20M | -35.70M | -93.70M | -708.70M | 715.00M | -40.90M | -20.30M | -24.60M | -224.40M | -87.50M | -30.20M | -352.80M | -24.30M | -25.70M | -56.70M | -15.90M | -28.40M | -35.10M | -1359.70M | -63.20M | 81.20M | -44.30M | -47.60M | -50.40M | -31.70M | -24.20M | -30.80M | 439.10M | -32.00M | 1,558.60M | -17.70M | -279.30M | -78.90M | -87.00M | -33.50M | -41.00M |
|
Other financing activities
|
| 0.10M | 0.30M | 0.40M | 1.10M | | 0.40M | | | | 0.20M | | | | | | | | | | | | | | | 8.00M | -48.80M | 9.20M | 34.60M | 10.10M | -53.90M | | | | | | | | | | -0.10M | -2.60M | -0.10M | 24.20M | | | | -0.30M | -0.50M | 2.50M | -3.80M | -0.80M | -0.90M | -0.80M | -0.80M | -0.80M | -0.90M | -0.80M | -0.90M | -0.90M | -3.00M | -0.90M | -9.20M | -1.00M | -15.10M | -3.10M | -1.20M |
|
Cash from Financing Activities
|
| -32.40M | -10.40M | -9.30M | -4.00M | -10.20M | 247.30M | 29.60M | -6.60M | 1.00M | 232.40M | -5.90M | -62.40M | -126.20M | 173.90M | -7.50M | -6.40M | -10.50M | -17.10M | -3.00M | -14.20M | -15.10M | 12.10M | -16.40M | -21.10M | -40.80M | -94.70M | -43.50M | -1.30M | -186.90M | -29.40M | -28.10M | -62.30M | -64.10M | 781.70M | -148.00M | -137.90M | -66.60M | -188.20M | -173.10M | -94.10M | -24.50M | -169.50M | 813.00M | -598.30M | -178.00M | -61.40M | -172.80M | -111.70M | 818.40M | -45.80M | -158.80M | -71.10M | -43.30M | -588.80M | -94.80M | -232.30M | -667.40M | -355.20M | -166.10M | -575.80M | -501.00M | -867.30M | -456.40M | -352.50M | 643.50M | -338.30M |
|
Dividends Paid - Common
|
| 9.80M | 9.80M | 9.80M | 9.90M | 10.40M | 10.50M | 10.50M | 10.60M | 11.20M | 11.20M | 11.20M | 11.30M | 12.60M | 12.90M | 12.80M | 12.80M | 14.10M | 14.00M | 14.20M | 14.60M | 16.20M | 16.20M | 16.70M | 16.40M | 19.60M | 19.60M | 19.50M | 19.50M | 22.80M | 22.70M | 22.70M | 23.10M | 23.20M | 23.10M | 23.10M | 22.50M | 24.10M | 23.80M | 23.30M | 22.90M | 28.30M | 28.40M | 28.30M | 27.70M | 28.70M | 28.00M | 28.50M | 27.50M | 28.40M | 28.30M | 28.70M | 28.00M | 39.10M | 38.80M | 39.00M | 38.30M | 42.20M | 40.80M | 41.50M | 40.30M | 45.90M | 45.00M | 45.30M | 43.10M | 46.90M | 45.80M |
|
Exchange Rate Effect
|
| -0.40M | 0.20M | -0.50M | -0.10M | 0.90M | 0.90M | 1.90M | 0.90M | -2.40M | 0.80M | 1.30M | -1.10M | 0.70M | 0.10M | -0.50M | -0.30M | 0.60M | -1.10M | | | -0.90M | -0.50M | -0.50M | -0.90M | -2.10M | -2.00M | 1.10M | -0.10M | -0.10M | -3.00M | 1.10M | 1.00M | 0.70M | -0.10M | 1.90M | -1.90M | -0.40M | -0.70M | 0.70M | -0.30M | -1.60M | 1.80M | -5.40M | 0.90M | 2.10M | 4.00M | -1.40M | 1.10M | -0.90M | | 0.60M | -2.30M | -2.00M | 1.50M | 0.80M | | -0.80M | 1.50M | -0.70M | -0.10M | 0.20M | -1.10M | 0.20M | 0.60M | -0.30M | 0.40M |
|
Change in Cash
|
| 17.60M | 15.10M | -9.70M | 10.00M | 18.20M | -25.40M | 14.80M | -5.10M | -17.30M | -7.10M | -5.80M | 7.90M | 10.30M | 25.40M | 3.50M | 52.20M | 164.20M | 422.10M | 25.20M | -22.70M | 48.10M | -74.30M | 13.60M | -515.20M | 125.20M | 56.30M | 39.80M | -52.60M | -42.50M | 29.90M | -251.30M | 5.80M | 7.80M | 232.00M | 602.10M | -216.70M | 18.10M | 23.10M | -287.00M | -94.60M | 236.10M | -306.90M | 836.50M | -450.00M | -18.70M | 183.20M | -135.00M | -41.80M | -429.80M | 28.80M | -32.70M | 61.50M | 272.20M | -225.40M | 23.90M | -35.40M | -257.30M | 474.30M | -35.30M | 1,166.10M | -205.70M | -777.10M | -533.30M | -151.80M | 1,036.60M | 7.10M |
|
Free Cash Flow
|
| 49.60M | 70.50M | -25.30M | 14.20M | 26.70M | 27.20M | -17.20M | -2.90M | 90.50M | 41.20M | 26.30M | 67.40M | 135.80M | 116.00M | 11.20M | 58.90M | 167.70M | 66.10M | 27.20M | -20.70M | 65.10M | 105.50M | 30.40M | 84.60M | 189.20M | 152.90M | 90.30M | 43.70M | 143.80M | 144.60M | 1.50M | 67.10M | 125.20M | 105.00M | -9.30M | -60.40M | 76.20M | 212.00M | 86.50M | 69.60M | 276.80M | 181.30M | 30.40M | 147.40M | 189.70M | 233.70M | 47.60M | 68.80M | 78.60M | 91.90M | 13.20M | 127.60M | 317.30M | 359.30M | 109.40M | 191.20M | 405.50M | 353.00M | 131.00M | 158.50M | 293.50M | 334.00M | -27.20M | 258.30M | 393.40M | 346.10M |
|
Net Cash Flow
|
| 18.00M | 14.90M | -9.20M | 10.10M | 17.30M | -26.30M | 12.90M | -6.00M | -14.90M | -7.90M | -7.10M | 9.00M | 9.60M | 25.30M | 4.00M | 52.50M | 163.60M | 423.20M | 25.20M | -22.50M | 49.00M | -73.80M | 14.10M | -514.30M | 127.30M | 58.30M | 38.70M | -52.50M | -42.40M | 32.90M | -252.40M | 4.80M | 7.10M | 232.10M | 600.20M | -214.80M | 18.50M | 23.80M | -287.70M | -94.30M | 237.70M | -308.70M | 841.90M | -450.90M | -20.80M | 179.20M | -133.60M | -42.90M | -428.90M | 28.80M | -33.30M | 63.80M | 274.20M | -226.90M | 23.10M | -35.40M | -256.50M | 472.80M | -34.60M | 1,166.20M | -205.90M | -776.00M | -533.50M | -152.40M | 1,036.90M | 6.70M |