|
Net Income
|
-26.27M | 9.81M | 44.53M | 49.79M | 7.80M | 15.46M | 111.21M | 72.98M | 17.31M | 227.88M | 141.01M | 94.15M | 30.88M | 48.49M | 161.17M | 116.80M | 36.08M | 50.87M | 119.07M | 111.48M | 34.20M | 55.16M | 130.45M | 109.31M | 29.65M | 45.37M | 83.68M | 77.42M | 12.07M | 22.79M | 56.90M | 66.29M | -17.09M | 14.53M | 156.76M | 80.55M | -2.87M | 7.42M | 85.13M | 78.60M | -40.67M | 5.46M | 67.69M | -161.97M | -8.57M | 31.85M | 67.04M | 158.25M | 185.66M | 197.33M | 313.79M | 251.09M | 163.45M | 187.91M | 273.89M | 201.50M | 131.51M | 155.34M | 232.78M | 180.04M | 74.48M | 124.60M | 205.37M | 163.82M | 72.83M | 129.81M |
|
Gains from Investment Securities
|
0.59M | 0.12M | 1.51M | 1.77M | 4.12M | -0.93M | | 2.21M | | | | | | | | | | | | | | -0.67M | 2.00M | | | -0.92M | | | | | | | | | | | | | 10.42M | | 4.60M | | 3.37M | 3.97M | 0.11M | | 10.80M | 3.81M | | 0.72M | 5.09M | 0.45M | 0.12M | 2.83M | -17.04M | 1.81M | -6.30M | 13.68M | 11.29M | 2.15M | | | 0.70M | 1.78M | | 0.74M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | 10.74M | 2.83M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 78.31M | 292.63M | 80.29M | 48.38M | 30.24M | 354.01M | 59.19M | 65.84M | 10.52M | 365.59M | 98.46M | 54.36M | 67.05M | 302.83M | 136.88M | -5.16M | 41.28M | 328.75M | 161.86M | -28.02M | 76.07M | 401.69M | 91.27M | -29.30M | 21.32M | 366.94M | 20.18M | 66.57M | 39.16M | 386.31M | 83.44M | -61.29M | 33.35M | 218.78M | 55.39M | -70.82M | 85.09M | 297.63M | 48.36M | -66.94M | 41.56M | 342.09M | -111.12M | -183.38M | 231.57M | 315.88M | 302.41M | 189.89M | 235.78M | 551.94M | 365.18M | -86.13M | 279.37M | 389.97M | 280.95M | 116.90M | 49.26M | 436.48M | 244.38M | -68.42M | 173.48M | 364.69M | 232.63M | 86.76M | 186.46M |
|
Depreciation & Amortization (CF)
|
| 66.61M | 65.29M | 64.18M | 64.92M | 65.42M | 68.88M | 64.48M | 64.57M | 65.22M | 65.19M | 64.49M | 64.71M | 66.29M | 66.08M | 65.61M | 64.73M | 65.32M | 61.57M | 62.34M | 62.45M | 63.12M | 64.43M | 61.66M | 61.04M | 66.15M | 63.30M | 61.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| -2.73M | -2.97M | -8.13M | 4.56M | -8.22M | -25.47M | -4.46M | -1.92M | 0.69M | 8.45M | 2.09M | 2.61M | -2.66M | 0.76M | -3.71M | -1.57M | 5.47M | -0.87M | -11.66M | 0.15M | 22.33M | 14.85M | 1.01M | -8.74M | -1.67M | 0.02M | -4.61M | -1.32M | 1.26M | 6.41M | -8.75M | -0.22M | -4.40M | 4.50M | 4.63M | 10.08M | 13.39M | -16.68M | -1.99M | 4.08M | -3.71M | -2.08M | -1.20M | -16.33M | -0.23M | 8.29M | -2.75M | 0.50M | -5.97M | 11.30M | -8.86M | 5.48M | 4.08M | 16.48M | 2.10M | 0.65M | -2.29M | 3.13M | -11.30M | 15.22M | -2.73M | -6.04M | 1.24M | -4.72M | -7.31M |
|
Change in Inventory
|
| 338.08M | -451.40M | 152.87M | -125.32M | 380.28M | -418.36M | 213.89M | -146.19M | 398.68M | -452.40M | 195.48M | -137.53M | 360.37M | -427.86M | 249.54M | -84.83M | 369.91M | -483.88M | 219.07M | -135.17M | 403.08M | -457.82M | 266.44M | -163.68M | 456.23M | -558.97M | 273.34M | -148.58M | 404.45M | -495.78M | 307.48M | -186.50M | 429.87M | -493.70M | 317.22M | -177.50M | 440.39M | -515.25M | 304.16M | -229.55M | 366.95M | -504.97M | 105.31M | -287.17M | 262.12M | -457.50M | 218.75M | -193.69M | 413.05M | -445.68M | 284.80M | -171.53M | 451.35M | -524.59M | 289.81M | -217.31M | 436.54M | -535.25M | 293.69M | -196.25M | 490.79M | -510.17M | 297.24M | -249.52M | 498.31M |
|
Change in Accured Expenses
|
| 349.54M | -357.11M | 124.58M | -88.85M | 337.65M | -348.73M | 127.87M | -107.94M | 318.70M | -356.61M | 167.02M | -122.60M | 338.63M | -371.57M | 187.97M | -133.10M | 318.12M | -394.75M | 177.32M | -162.20M | 375.44M | -285.63M | 200.29M | -198.13M | 371.81M | -407.67M | 159.49M | -82.44M | 356.75M | -277.05M | 221.71M | -182.80M | 395.61M | -454.92M | 224.35M | -204.88M | 492.99M | -408.40M | 204.26M | -257.00M | 339.07M | -311.92M | 161.46M | -451.73M | 436.01M | -269.03M | 311.42M | -199.79M | 416.46M | -405.48M | 293.55M | -333.64M | 465.34M | -453.83M | 261.60M | -286.48M | 379.52M | -377.13M | 259.48M | -262.69M | 450.84M | -411.16M | 263.61M | -288.13M | 450.66M |
|
Change in Taxes
|
| -2.81M | -0.84M | -18.91M | -51.56M | 6.41M | 42.58M | 0.64M | -47.62M | 26.93M | 57.65M | -18.18M | -60.67M | -6.67M | 113.65M | 21.16M | -56.94M | -3.37M | 46.62M | 17.39M | -95.52M | 26.28M | 63.72M | -4.50M | -102.14M | 22.66M | 79.80M | -12.58M | -70.23M | 11.02M | 65.58M | 35.08M | -108.73M | 5.01M | 62.44M | 22.32M | -75.66M | -2.64M | 26.82M | 21.95M | -28.20M | -2.88M | 14.29M | -63.64M | -67.33M | -31.52M | 23.06M | 45.16M | -51.70M | 17.51M | 132.03M | 76.02M | -130.76M | 35.82M | 17.66M | 60.50M | 26.08M | -104.01M | 22.83M | 54.27M | -116.71M | 37.65M | 22.39M | 50.40M | 13.17M | 38.20M |
|
Other Working Capital Changes
|
| -0.51M | -2.11M | -2.21M | -3.48M | 28.60M | -29.44M | -0.84M | -2.08M | 208.43M | 4.94M | 11.20M | -1.30M | 22.07M | -39.89M | 5.61M | 1.87M | 15.60M | -18.80M | -1.14M | 3.43M | 14.87M | -18.57M | 4.52M | -3.98M | 22.35M | -25.83M | -2.36M | 1.35M | 14.21M | -22.42M | 2.91M | 0.76M | 11.90M | -17.77M | 5.18M | 7.49M | 11.86M | -7.12M | -2.74M | 11.10M | 0.04M | -17.96M | -4.62M | 9.76M | 8.53M | -1.83M | 23.11M | -12.23M | 38.34M | -25.45M | 18.47M | -0.23M | 0.18M | -13.06M | -7.16M | 19.57M | -17.02M | 12.43M | 9.89M | -13.75M | -5.96M | 7.54M | -10.62M | 3.19M | -15.08M |
|
Capital Expenditures
|
| 30.52M | 23.99M | 8.36M | 49.24M | 16.15M | 24.43M | 16.96M | 31.74M | 31.60M | 35.35M | 47.50M | 39.24M | 25.17M | 24.72M | 7.26M | 33.60M | 24.43M | 29.63M | 22.77M | 46.04M | 55.28M | 27.79M | 42.16M | 44.87M | 54.90M | 23.86M | 17.74M | 24.25M | 31.38M | 31.45M | 34.54M | 31.44M | 40.29M | 24.19M | 39.19M | 46.76M | 28.25M | 22.86M | 18.74M | 19.31M | 32.87M | 32.47M | 20.23M | 18.38M | 13.49M | 8.35M | 16.85M | 24.36M | 38.54M | 24.61M | 27.31M | 33.78M | 33.68M | 25.33M | 32.35M | 31.46M | 40.87M | 28.27M | 35.17M | 25.91M | 28.06M | 15.40M | 16.85M | 26.67M | 30.31M |
|
Sales of Property, Plant and Equipment
|
| 7.26M | 2.77M | 0.05M | 4.08M | 1.97M | 11.47M | 0.01M | | | | | | | | | | 0.01M | 0.02M | 4.61M | 0.12M | 9.99M | 0.04M | 0.09M | 0.15M | 19.19M | 6.08M | 0.17M | 0.79M | 0.09M | 5.27M | 1.88M | 1.22M | 8.58M | 0.01M | 1.92M | 0.04M | 0.04M | 1.48M | 13.44M | 8.60M | 0.03M | 8.55M | 0.11M | 0.20M | 1.50 | 8.79M | 29.30M | | | | 8.10M | | | 17.00M | 1.90M | 0.30M | 4.10M | 0.03M | 0.32M | 0.01M | 0.23M | 0.13M | 1.52M | 4.51M | 1.58M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 0.34M | 0.52M | 1.21M | 1.40M | 0.77M | 1.38M | 0.55M | 1.15M | 0.21M | 0.29M | 0.84M | 0.94M | 0.21M | | | | | | 1.48M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.96M | | 100.00M | 51.94M | 50.00M | 300.85M | 100.00M | 80.00M | 282.81M | 122.16M | 138.77M |
|
Cash from Investing Activities
|
| -23.26M | -21.23M | -8.31M | -45.16M | -14.18M | -21.96M | -14.46M | -19.16M | -46.13M | -3.47M | -39.67M | -39.19M | -21.07M | -5.78M | 10.25M | -32.85M | -24.42M | -29.61M | -18.16M | -45.92M | -55.22M | -24.10M | -34.73M | -44.72M | -35.71M | -17.78M | -17.57M | -23.46M | -51.29M | -22.53M | -32.25M | -27.91M | -27.44M | -22.61M | -36.51M | -45.34M | -25.74M | -20.16M | -5.09M | -10.46M | -31.99M | -20.56M | -19.90M | -18.18M | -12.27M | 1.97M | 14.18M | -23.28M | -36.08M | -24.61M | -14.78M | -58.10M | -205.72M | 42.75M | 21.96M | -81.72M | 67.68M | -123.51M | -230.78M | 201.38M | -30.76M | -209.57M | 55.28M | 38.47M | -45.36M |
|
Other financing activities
|
| | | 0.03M | 0.32M | 0.01M | 3.09M | 2.43M | 7.52M | 0.21M | | 1.32M | 0.71M | 0.35M | 47.57M | | | 0.05M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 0.08M | 0.23M | | 2.73M | 0.24M | 0.04M | 0.00M | | | | | | | | | | | | | 3.28M | 0.04M | 0.01M |
|
Cash from Financing Activities
|
| -97.87M | -3.78M | -108.38M | -93.80M | -63.66M | -155.88M | -240.75M | -14.43M | -37.53M | -244.23M | -32.38M | -103.32M | -83.72M | -297.79M | -115.23M | -4.22M | -19.63M | -172.98M | -68.75M | -2.80M | -164.28M | -65.73M | -2.67M | -208.46M | -60.63M | -246.40M | -55.16M | -65.17M | -35.64M | -97.28M | -96.69M | -77.20M | -26.13M | -124.01M | -39.92M | 66.72M | -97.74M | -232.12M | -18.29M | 64.17M | -57.30M | -131.99M | -76.05M | 214.44M | -241.05M | -18.64M | -61.02M | -113.05M | -249.46M | -430.29M | -204.98M | -225.08M | -33.80M | -305.10M | -106.50M | -117.57M | -49.28M | -346.69M | -4.06M | -4.06M | -109.05M | -417.66M | -105.26M | -13.72M | -3.91M |
|
Dividends Paid - Common
|
| 2.95M | 2.95M | 2.95M | 2.85M | 2.67M | 2.64M | 2.46M | 2.25M | 2.82M | 2.47M | 2.50M | 2.49M | 2.38M | 244.98M | | 2.33M | 2.32M | 2.71M | 2.64M | 2.61M | 2.59M | 2.53M | 2.47M | 2.48M | 2.38M | 2.67M | 2.51M | 2.50M | 2.40M | 2.37M | 2.31M | 2.17M | 2.04M | 2.90M | 2.84M | 2.79M | 2.76M | 2.73M | 2.63M | 2.63M | 2.54M | 3.71M | 3.71M | 3.48M | 3.48M | 3.31M | 3.30M | 3.27M | 3.16M | 295.51M | 3.88M | 3.65M | 3.49M | 260.30M | 3.42M | 3.39M | 3.29M | 328.52M | 4.06M | 4.06M | 4.06M | 401.62M | 3.98M | 3.92M | 3.90M |
|
Change in Cash
|
| -42.83M | 267.62M | -36.40M | -90.58M | -47.59M | 176.17M | -196.03M | 32.26M | -73.14M | 117.89M | 26.41M | -88.15M | -37.74M | -0.73M | 31.90M | -42.22M | -2.76M | 126.16M | 74.95M | -76.75M | -143.43M | 311.85M | 53.87M | -282.49M | -75.03M | 102.76M | -52.56M | -22.06M | -47.77M | 266.50M | -45.50M | -166.39M | -20.23M | 72.17M | -21.04M | -49.44M | -38.39M | 45.35M | 24.98M | -13.23M | -47.73M | 189.54M | -207.08M | 12.87M | -21.74M | 299.21M | 255.58M | 53.55M | -49.75M | 97.04M | 145.41M | -369.32M | 39.85M | 127.62M | 196.40M | -82.39M | 67.66M | -33.71M | 9.54M | 128.90M | 33.66M | -262.54M | 182.65M | 111.51M | 137.19M |
|
Free Cash Flow
|
| 47.78M | 268.63M | 71.93M | -0.86M | 14.09M | 329.58M | 42.23M | 34.10M | -21.08M | 330.24M | 50.96M | 15.12M | 41.88M | 278.11M | 129.62M | -38.76M | 16.86M | 299.13M | 139.09M | -74.07M | 20.78M | 373.90M | 49.11M | -74.17M | -33.58M | 343.08M | 2.44M | 42.32M | 7.78M | 354.86M | 48.91M | -92.73M | -6.95M | 194.59M | 16.20M | -117.58M | 56.84M | 274.77M | 29.62M | -86.25M | 8.70M | 309.62M | -131.35M | -201.76M | 218.08M | 307.53M | 285.56M | 165.53M | 197.24M | 527.33M | 337.87M | -119.91M | 245.69M | 364.64M | 248.60M | 85.44M | 8.38M | 408.22M | 209.20M | -94.33M | 145.42M | 349.29M | 215.78M | 60.09M | 156.15M |
|
Net Cash Flow
|
| -42.83M | 267.62M | -36.40M | -90.58M | -47.59M | 176.17M | -196.03M | 32.26M | -73.14M | 117.89M | 26.41M | -88.15M | -37.74M | -0.73M | 31.90M | -42.22M | -2.76M | 126.16M | 74.95M | -76.75M | -143.43M | 311.85M | 53.87M | -282.49M | -75.03M | 102.76M | -52.56M | -22.06M | -47.77M | 266.50M | -45.50M | -166.39M | -20.23M | 72.17M | -21.04M | -49.44M | -38.39M | 45.35M | 24.98M | -13.23M | -47.73M | 189.54M | -207.08M | 12.87M | -21.74M | 299.21M | 255.58M | 53.55M | -49.75M | 97.04M | 145.41M | -369.32M | 39.85M | 127.62M | 196.40M | -82.39M | 67.66M | -33.71M | 9.54M | 128.90M | 33.66M | -262.54M | 182.65M | 111.51M | 137.19M |