|
Net Income
|
75.89M | 71.30M | 162.02M | 86.20M | 147.39M | 46.72M | 180.17M | 135.51M | 160.12M | 130.02M | 196.69M | 142.13M | 198.65M | 135.69M | 176.72M | 149.88M | 241.91M | 159.50M | 232.99M | 186.07M | 252.50M | 168.17M | 223.74M | 202.51M | 244.74M | -99.94M | 154.77M | 213.38M | 229.83M | 145.96M | 227.40M | 116.85M | 98.25M | 202.73M | 274.01M | 181.55M | 350.72M | 223.32M | 265.41M | 331.60M | 303.88M | 313.27M | 325.18M | 204.42M | 268.78M | 268.04M | 447.26M | 291.33M | 396.87M | 301.23M | 444.93M | 339.79M | 533.48M | 315.56M | 399.49M | 396.30M | 587.18M | 406.98M | 518.58M | 349.04M | 797.45M | 180.89M | 446.30M | 796.59M | 224.20M | 62.72M | 276.32M | 320.02M |
|
Share-based Compensation
|
6.60M | 13.97M | 7.51M | 6.85M | 9.00M | 7.93M | 7.70M | 24.84M | 9.60M | 5.58M | 4.64M | 23.64M | 11.54M | 13.06M | 12.77M | 13.12M | 12.45M | 13.53M | 13.59M | 14.38M | 12.96M | 14.74M | 14.06M | 12.31M | 13.89M | 12.73M | 13.37M | 11.54M | 11.68M | 14.53M | 14.49M | 14.09M | 12.12M | 12.44M | 13.41M | 13.10M | 10.46M | 13.09M | 12.12M | 13.62M | 10.56M | 13.16M | 15.87M | 12.32M | 12.57M | 12.91M | 12.41M | 19.69M | 15.66M | 16.83M | 18.53M | 15.70M | 15.34M | 17.22M | 18.08M | 15.35M | 18.99M | 16.85M | 20.51M | 24.67M | 5.99M | 11.51M | 15.07M | 11.84M | 13.56M | 17.44M | 15.45M | 19.01M |
|
Deferred Taxes
|
8.97M | 29.53M | 31.63M | -110.70M | 1.84M | 10.63M | -10.56M | -20.55M | -0.27M | -4.68M | -1.24M | 39.81M | -0.95M | 2.95M | 10.19M | 1.60M | -7.79M | -6.76M | 1.54M | 20.46M | -7.92M | 5.92M | -8.03M | 28.83M | -11.58M | -8.47M | 9.66M | -28.15M | -3.41M | -2.21M | -7.09M | -25.39M | -14.78M | -29.70M | 29.62M | 33.44M | 2.52M | -1.44M | 0.26M | 34.91M | 1.30M | 7.48M | -2.33M | -21.52M | -7.00M | 10.31M | 3.93M | 19.64M | -0.71M | 6.50M | -5.03M | 12.61M | 5.06M | 2.32M | -17.14M | 46.64M | -11.25M | -16.04M | 10.76M | 32.77M | -8.97M | -7.73M | -8.92M | 98.86M | -12.20M | -3.83M | 53.83M | 84.50M |
|
Gains from Investment Securities
|
16.66M | 92.53M | 31.60M | 111.45M | 29.58M | 172.00M | 35.05M | 114.32M | 15.69M | 178.01M | 30.29M | 68.32M | 7.58M | 210.66M | 15.41M | 93.58M | 0.07M | 190.70M | 49.53M | 133.60M | 16.05M | 250.47M | 12.25M | 105.54M | 17.84M | 196.23M | 42.54M | 112.32M | 29.57M | 209.93M | 67.08M | 118.96M | 7.95M | 257.81M | 5.66M | 80.42M | 12.82M | 57.58M | 3.30M | 23.87M | 28.73M | 8.63M | 8.78M | 75.31M | 14.11M | 7.45M | 10.71M | 50.28M | 25.06M | 4.88M | 20.96M | 75.44M | 29.04M | 14.85M | 43.31M | 84.81M | 28.29M | 77.36M | 38.06M | 39.45M | 31.39M | | 49.63M | 62.97M | 38.92M | | | 30.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | 9.23M | 25.59M | 5.59M | | | 7.62M | 208.71M | | | | 0.43M | 27.17M | 1.65M | 28.91M | | 4.74M | | 107.74M | 7.54M | 1.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | 13.34M | 2.56M | 4.93M | 244.88M | 30.99M | | | | | 4.20M | 208.71M | | | | | 27.17M | 1.65M | 28.91M | | 4.74M | | 107.74M | 7.54M | 1.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
277.18M | 169.00M | 189.37M | 430.20M | 181.19M | 83.66M | 123.35M | 513.22M | 159.38M | 127.31M | -29.46M | 330.64M | 275.80M | 38.36M | 291.75M | 488.92M | 293.18M | 56.27M | 274.27M | 567.68M | 203.76M | -31.82M | 215.50M | 456.94M | 259.23M | 227.08M | 108.77M | 661.23M | 269.47M | 99.24M | 82.05M | 562.67M | 234.46M | 101.27M | 290.17M | 623.62M | 352.06M | 250.82M | 289.98M | 707.13M | 329.96M | 349.37M | 314.06M | 770.49M | 246.09M | 367.95M | 481.22M | 604.39M | 609.64M | 408.01M | 386.06M | 679.17M | 656.47M | 457.31M | 446.42M | 767.64M | 755.40M | 294.41M | 515.73M | 757.65M | 569.13M | 325.61M | 695.25M | 941.60M | 396.68M | 112.22M | 841.92M | 926.55M |
|
Depreciation & Amortization (CF)
|
46.88M | 47.18M | 44.82M | 43.54M | 47.33M | 45.97M | 52.44M | 51.38M | 51.05M | 51.74M | 54.77M | 58.20M | 54.87M | 54.77M | 53.21M | 47.19M | 48.75M | 50.13M | 51.68M | 50.48M | 49.30M | 50.83M | 52.87M | 58.53M | 58.34M | 60.46M | 64.05M | 62.07M | 59.91M | 96.87M | 85.12M | 59.94M | 64.95M | 67.13M | 62.23M | 67.54M | 74.42M | 76.58M | 74.81M | 69.34M | 72.33M | 72.02M | 74.50M | 72.70M | 70.62M | 71.90M | 75.17M | 77.22M | 77.90M | 76.03M | 78.02M | 83.05M | 91.04M | 93.85M | 94.20M | 99.88M | 98.20M | 101.59M | 103.31M | 116.72M | 107.76M | 110.42M | 113.25M | 123.81M | 119.56M | 123.83M | 127.78M | 132.52M |
|
Change in Receivables
|
125.85M | 58.49M | -295.07M | 64.15M | -0.85M | 90.19M | 106.01M | -175.02M | 43.46M | -136.57M | -137.57M | 221.25M | -91.63M | 149.12M | -295.90M | 288.88M | -55.21M | 150.31M | -293.45M | 214.89M | 140.91M | -196.84M | 273.05M | -149.65M | 5.96M | -139.35M | 319.54M | -161.72M | -55.05M | -63.89M | 276.07M | -178.24M | 14.40M | -178.32M | 325.38M | -154.57M | 9.88M | -110.75M | 313.06M | -220.78M | 99.99M | -155.39M | 295.86M | -280.71M | 153.09M | -164.88M | 287.44M | -220.11M | 22.10M | -111.04M | 311.81M | -208.22M | 189.62M | -208.84M | 278.28M | -220.90M | 140.96M | -97.46M | 366.19M | -307.61M | 383.42M | -350.37M | 297.73M | -335.23M | 73.04M | -62.64M | 146.57M | -255.95M |
|
Change in Inventory
|
6.34M | -73.24M | 84.79M | -91.89M | 75.66M | -130.77M | 115.38M | -74.17M | -10.30M | 128.50M | -243.74M | 10.20M | -21.36M | -148.85M | 85.91M | 57.70M | -2.18M | -148.15M | 17.55M | 159.05M | -31.61M | 177.53M | 19.29M | -76.71M | -79.22M | 138.99M | -57.71M | -54.11M | 19.41M | 91.58M | -27.77M | -97.19M | 49.73M | 141.03M | 1.75M | -121.11M | 11.27M | 135.82M | -35.19M | -99.16M | 6.41M | 166.66M | 1.44M | -153.32M | 27.91M | 166.49M | -42.48M | -0.00M | -53.32M | 122.29M | -30.10M | -60.32M | 37.32M | 182.75M | -18.65M | -14.46M | 3.26M | 198.64M | -33.80M | -10.96M | -202.06M | 330.18M | -155.80M | -41.16M | 207.24M | 369.33M | -131.56M | -311.69M |
|
Change in Account Payables
|
-11.04M | 40.07M | 5.53M | 2.67M | 6.29M | 10.77M | 45.26M | 28.12M | 3.13M | 18.34M | 30.41M | -44.02M | -16.67M | 8.07M | 46.81M | -16.47M | -6.50M | 0.82M | 68.45M | -49.36M | 35.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | 141.36M | 26.42M | -47.83M | -93.01M | 117.78M | -36.05M | -124.58M | -3.96M | 72.66M | 65.46M | -103.48M | -37.46M | 13.97M | 63.50M | -124.66M | -49.34M | 158.62M | -37.58M | -146.62M | -15.43M | 160.39M | -98.59M | -2.80M | -31.00M | 141.97M | -67.07M | 0.64M | -19.94M | 151.57M | -90.80M | -56.90M | 23.66M | 109.68M | -36.71M | 98.03M | 25.31M | 124.89M | -31.75M | 16.05M | -36.33M | 148.45M | -77.94M | -56.33M | 76.28M | 99.22M | -90.27M | 335.64M | 47.04M | 70.96M | -290.15M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.55M | -121.85M | 39.43M | -2.06M | 76.78M | -151.42M | 93.49M | -89.88M | 82.23M | -28.15M | 71.62M | -50.13M | 56.28M | -71.78M | 55.37M | -49.41M | 71.26M | -6.09M | 12.80M | -94.13M | 104.68M | -36.36M | 23.92M | -121.92M | 127.26M | -75.33M | 73.04M | -119.96M | 174.20M | -177.88M | 86.90M | -115.71M | 147.54M | -83.98M | 74.95M | -155.60M | 80.17M | 82.60M | -3.90M | -76.67M |
|
Other Working Capital Changes
|
9.49M | -43.77M | 187.40M | -446.40M | -102.85M | -65.81M | 202.05M | 0.46M | 32.10M | 76.18M | -193.57M | -109.66M | 149.16M | -162.95M | 198.47M | -338.45M | 95.95M | -87.45M | 149.87M | -312.86M | -99.70M | 187.83M | -126.13M | 0.88M | -22.61M | -25.77M | -23.92M | -45.71M | 24.30M | 8.61M | 11.35M | 7.12M | 31.23M | 8.93M | 19.97M | 17.16M | 9.87M | 16.10M | 33.22M | -19.28M | 8.74M | 15.38M | 10.27M | 23.04M | 15.82M | 11.49M | 15.31M | 70.85M | -28.27M | 79.63M | 26.19M | 18.47M | 24.04M | 42.19M | 26.40M | 28.19M | 22.35M | 32.35M | 26.11M | 22.48M | 19.92M | 71.01M | -37.42M | 36.29M | 339.15M | 108.52M | -215.94M | -78.21M |
|
Capital Expenditures
|
32.97M | 33.30M | 28.19M | 31.86M | 30.60M | 34.40M | 43.57M | 70.97M | 77.49M | 93.56M | 80.16M | 72.75M | 88.49M | 51.00M | 61.50M | 57.74M | 90.59M | 61.14M | 63.52M | 108.29M | 73.52M | 62.99M | 77.75M | 156.53M | 57.78M | 94.57M | 85.54M | 118.92M | 41.44M | 62.67M | 64.12M | 101.25M | 33.30M | 51.39M | 64.24M | 108.75M | 60.13M | 75.79M | 105.30M | 87.39M | 92.81M | 83.46M | 60.33M | 81.59M | 99.22M | 86.57M | 106.27M | 149.57M | 114.47M | 113.14M | 119.84M | 148.43M | 141.06M | 99.90M | 119.03M | 159.49M | 176.09M | 154.41M | 218.09M | 222.51M | 213.30M | 130.15M | 127.96M | 134.53M | 145.53M | 85.09M | 85.92M | 138.09M |
|
Sales of Property, Plant and Equipment
|
0.12M | 2.94M | 1.85M | 5.46M | 0.17M | 0.58M | 1.33M | 0.11M | 0.17M | 0.04M | 0.05M | 0.05M | | 0.08M | 0.32M | 0.06M | 0.42M | 14.69M | 0.04M | 0.18M | 0.44M | 0.03M | 0.19M | 0.96M | 0.21M | 0.80M | 0.17M | 0.02M | 1.93M | -0.28M | 1.38M | 0.62M | 0.56M | 0.30M | 0.89M | 5.85M | 0.11M | 16.01M | 30.53M | 3.11M | 0.07M | 0.08M | 0.07M | 27.90M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
15.22M | | | | | | | | 5.75M | | | | 172.86M | | | | | | | | -10.04M | | 372.48M | 33.82M | 218.95M | -0.30M | | | 35.76M | 249.61M | | | | | | | 915.46M | | | 423.00M | | | 401.46M | 0.70M | | | | | | | 1.31M | 1,181.57M | | | | | | | | | | | | 75.50M | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 32.41M | | | | | | | | | | | | | | | -4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-52.57M | -33.40M | -31.22M | -33.13M | -35.38M | -38.72M | -47.51M | -77.68M | -87.18M | -98.34M | -65.57M | -88.92M | -273.58M | -63.00M | -65.86M | -70.93M | -93.29M | -66.19M | -69.69M | -122.41M | -69.04M | -166.77M | -456.56M | -170.21M | -249.06M | -90.39M | 8.04M | -145.84M | -49.18M | -355.41M | -81.37M | -109.49M | -40.68M | -65.55M | -80.91M | -141.52M | -981.76M | -82.52M | 92.04M | -530.65M | -111.62M | -94.76M | -491.25M | -82.84M | -110.67M | -99.13M | -131.45M | -190.03M | -137.00M | -563.12M | -139.62M | -1383.09M | -163.97M | -187.02M | -158.99M | -277.40M | -188.32M | -327.71M | -219.51M | -463.13M | -227.57M | -162.16M | -159.59M | -410.99M | -146.99M | -154.79M | -80.40M | -896.53M |
|
Other financing activities
|
7.32M | | | | -1.29M | 10.56M | 0.93M | -8.81M | 3.82M | 3.30M | 40.48M | | -10.57M | 34.41M | -52.04M | 62.07M | 28.09M | 8.85M | 5.96M | 5.50M | 38.96M | 4.00M | 3.26M | 7.28M | 17.07M | 4.04M | 1.85M | -71.24M | 6.09M | 8.72M | 6.17M | -20.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-190.77M | -177.77M | -67.66M | -262.72M | -95.63M | -99.66M | -79.96M | 204.15M | -204.57M | 9.06M | -402.93M | 159.63M | -128.57M | 47.09M | -349.44M | -155.96M | -198.06M | -151.81M | -71.61M | -25.10M | -247.13M | -244.90M | 155.55M | -382.82M | -76.50M | -139.05M | -71.84M | -509.63M | -283.59M | 221.38M | 83.75M | -485.94M | -256.87M | -58.27M | -150.58M | -378.05M | 725.90M | -172.75M | -24.14M | -412.91M | -341.14M | -357.58M | 115.91M | -498.63M | 495.62M | -199.77M | -315.82M | -479.26M | -491.86M | -549.83M | 3.87M | 356.69M | -463.45M | -291.95M | -320.63M | -339.69M | -552.25M | 45.57M | -277.69M | -363.89M | -221.66M | -231.22M | -394.10M | -449.53M | 537.08M | -559.57M | -513.95M | -266.92M |
|
Dividends Paid - Common
|
65.73M | 65.76M | 65.92M | 66.00M | 70.91M | 70.81M | 70.89M | 70.83M | 76.62M | 76.07M | 75.70M | 75.69M | 83.53M | 83.56M | 82.73M | 91.38M | 91.60M | 91.29M | 105.37M | 105.53M | 105.31M | 104.60M | 115.25M | 115.26M | 114.38M | 114.58M | 124.11M | 123.06M | 122.37M | 120.77M | 128.57M | 127.77M | 128.02M | 128.11M | 135.72M | 134.43M | 134.30M | 133.58M | 147.30M | 147.34M | 146.46M | 149.02M | 157.73M | 157.10M | 157.80M | 156.48M | 163.74M | 162.71M | 162.74M | 161.56M | 180.89M | 180.79M | 181.08M | 179.90M | 207.00M | 207.04M | 207.36M | 206.19M | 237.72M | 237.81M | 273.40M | 270.52M | 270.38M | 270.49M | 271.59M | 271.23M | 271.13M | 271.34M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.83M | -0.67M | -3.72M | -3.14M | 2.73M | -0.98M | -1.28M | -3.60M | 1.16M | 1.58M | 2.31M | 1.08M | 0.05M | -4.64M | -1.44M | 0.64M | 0.78M | 2.98M | -2.04M | 1.61M | -18.67M | 1.32M | 6.61M | 3.75M | -3.95M | -1.11M | -1.00M | 0.98M | -20.26M | 23.33M | 21.21M | -14.40M | -18.38M | -26.45M | 6.56M | 0.02M | -1.41M | 14.43M | 6.33M | 34.72M | -2.27M | -0.76M | 3.11M | -0.26M |
|
Change in Cash
|
33.83M | -42.17M | 90.48M | 134.35M | 50.18M | -54.72M | -4.12M | 639.70M | -132.38M | 38.03M | -497.96M | 401.35M | -126.35M | 22.44M | -123.55M | 262.04M | 1.82M | -161.74M | 132.97M | 417.18M | -112.41M | -443.50M | -85.51M | -102.23M | -69.16M | -3.03M | 41.25M | 2.62M | -60.57M | -35.77M | 83.15M | -36.37M | -61.94M | -20.97M | 60.99M | 105.12M | 96.25M | -9.08M | 356.44M | -235.79M | -122.03M | -100.00M | -63.33M | 190.63M | 601.53M | 70.53M | 40.56M | -61.90M | -11.74M | -706.04M | 249.31M | -346.25M | 8.79M | 1.67M | -11.98M | 136.15M | -3.54M | -14.19M | 25.09M | -69.35M | 118.50M | -53.35M | 147.89M | 115.80M | 784.51M | -602.91M | 250.67M | -237.16M |
|
Free Cash Flow
|
244.20M | 135.70M | 161.18M | 398.34M | 150.58M | 49.26M | 79.78M | 442.25M | 81.89M | 33.75M | -109.62M | 257.88M | 187.31M | -12.64M | 230.25M | 431.18M | 202.59M | -4.88M | 210.75M | 459.39M | 130.24M | -94.81M | 137.75M | 300.41M | 201.45M | 132.51M | 23.23M | 542.31M | 228.03M | 36.57M | 17.93M | 461.42M | 201.16M | 49.88M | 225.93M | 514.86M | 291.92M | 175.04M | 184.68M | 619.75M | 237.15M | 265.91M | 253.73M | 688.89M | 146.88M | 281.39M | 374.95M | 454.82M | 495.17M | 294.88M | 266.22M | 530.74M | 515.40M | 357.41M | 327.39M | 608.15M | 579.30M | 140.00M | 297.64M | 535.14M | 355.83M | 195.45M | 567.30M | 807.08M | 251.16M | 27.13M | 755.99M | 788.47M |
|
Net Cash Flow
|
33.83M | -42.17M | 90.48M | 134.35M | 50.18M | -54.72M | -4.12M | 639.70M | -132.38M | 38.03M | -497.96M | 401.35M | -126.35M | 22.44M | -123.55M | 262.04M | 1.82M | -161.74M | 132.97M | 420.17M | -112.41M | -443.50M | -85.51M | -96.08M | -66.33M | -2.36M | 44.97M | 5.76M | -63.30M | -34.80M | 84.43M | -32.76M | -63.10M | -22.55M | 58.68M | 104.05M | 96.20M | -4.44M | 357.88M | -236.43M | -122.81M | -102.98M | -61.29M | 189.02M | 631.05M | 69.05M | 33.94M | -64.90M | -19.23M | -704.93M | 250.31M | -347.23M | 29.05M | -21.66M | -33.20M | 150.55M | 14.83M | 12.27M | 18.53M | -69.37M | 119.91M | -67.78M | 141.57M | 81.08M | 786.77M | -602.15M | 247.56M | -236.90M |