|
Net Income
|
116.12M | 109.17M | 94.69M | 79.24M | 72.40M | 77.57M | 19.24M | 77.08M | 66.70M | 81.34M | 91.94M | 95.25M | 91.44M | 87.45M | 100.99M | 110.05M | 104.52M | 107.09M | 112.09M | 116.48M | 98.95M | 90.80M | 71.31M | 91.06M | 106.19M | 88.11M | 97.31M | 6.09M | 50.31M | 63.39M | 70.94M | 29.88M | 61.15M | 44.16M | 88.63M | -23.90M | 36.46M | 55.14M | 36.89M | 39.63M | 60.16M | -57.84M | 435.68M | 120.38M | 77.59M | 29.88M | 18.04M | 12.47M | -0.01M | 11.32M | 0.38M | -1.68M | -0.23M | -0.00M | -0.34M | 304.82M | 59.22M | 75.53M | 73.93M | 77.97M | 46.64M | 72.89M | 67.70M | 16.14M | -1.00M | -5.55M | -1.63M | -15.79M |
|
Share-based Compensation
|
6.06M | 5.56M | | 6.16M | 6.22M | 5.37M | 6.06M | 6.71M | 6.64M | 6.48M | 7.72M | 8.24M | 7.91M | 7.62M | 8.00M | 8.90M | 9.06M | 9.58M | 9.85M | 11.03M | 15.26M | 7.42M | 9.86M | 10.85M | 16.50M | 7.30M | 9.12M | 8.49M | 8.13M | 8.97M | 8.68M | 6.58M | 10.21M | 10.95M | 10.97M | 6.64M | 24.62M | 22.57M | 14.63M | 17.42M | 15.59M | 13.32M | 18.43M | 21.80M | 14.28M | 9.56M | 12.37M | 11.94M | 11.84M | 15.14M | 14.54M | 14.70M | 7.01M | 18.15M | 16.54M | 11.68M | 20.23M | 15.05M | 20.62M | 18.43M | 19.31M | 15.87M | 18.99M | 20.02M | 13.06M | 21.28M | 13.08M | 13.54M |
|
Deferred Taxes
|
4.84M | -8.79M | | 1.11M | 0.43M | -1.44M | -2.47M | 2.93M | 3.00M | -2.10M | 2.82M | -19.56M | 8.55M | -12.22M | -1.37M | 0.28M | 2.99M | -4.48M | -1.44M | 0.21M | 4.70M | 3.48M | 4.31M | -43.29M | -9.16M | -1.64M | -1.13M | 43.11M | -3.48M | -17.75M | 47.00M | -63.38M | -0.58M | -11.63M | 32.36M | -56.81M | 11.95M | -29.37M | -3.59M | -267.12M | -80.44M | 31.68M | -80.71M | 23.21M | -102.49M | -51.02M | 91.03M | -19.80M | -53.01M | 11.95M | -3.92M | -68.64M | -18.41M | -14.90M | -41.25M | -37.29M | -13.80M | -40.10M | 9.48M | 121.23M | 58.24M | 15.73M | 42.14M | 108.83M | -20.25M | 27.83M | 46.22M | 40.74M |
|
Gains from Investment Securities
|
-7.22M | -16.30M | | -45.55M | 112.85M | -96.20M | -30.42M | -0.60M | -2.34M | 0.63M | 8.95M | 39.56M | 4.41M | 2.86M | -1.57M | 0.15M | 14.23M | 10.46M | -24.18M | -4.79M | -6.53M | 2.55M | 1.88M | -7.65M | -0.03M | -0.86M | -1.37M | -2.71M | -1.38M | -3.13M | 3.43M | 4.48M | 5.05M | -5.05M | | -31.70M | 13.78M | 3.36M | 10.84M | 3.13M | 18.51M | 1.80M | 5.87M | 0.45M | 24.33M | 0.41M | 2.91M | 0.14M | 27.90M | 5.29M | 6.94M | -14.27M | 28.23M | 0.17M | 0.18M | 0.01M | 22.53M | 0.68M | 0.55M | 0.49M | 22.39M | 10.79M | 0.22M | 8.33M | 14.40M | 6.68M | 5.90M | 0.46M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.27M | 2.30M | | 3.69M | 27.14M | 10.10M | 0.91M | 10.03M | | | | 3.00M | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 4.82M | | | | | | | | | | | | | | | | | | | | 2.58M | | | | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
203.03M | -1.90M | | 50.51M | 240.37M | -123.20M | 120.04M | -13.59M | 145.77M | -81.97M | 60.39M | 112.30M | 146.18M | -24.15M | 19.66M | 158.11M | 246.69M | 5.99M | 184.53M | 11.32M | 326.48M | -130.75M | 289.48M | 236.50M | 138.97M | -34.79M | 282.57M | 97.82M | 26.72M | 237.58M | 181.45M | 234.43M | 110.43M | 90.62M | 179.54M | 194.29M | 46.89M | 7.32M | 214.75M | 212.20M | -224.70M | 169.47M | -165.08M | -146.12M | -137.19M | 152.15M | 359.51M | 432.37M | 112.62M | 237.61M | 173.34M | 202.70M | 321.64M | 124.61M | -249.09M | 277.54M | 302.30M | 132.04M | 321.06M | 219.36M | 418.36M | -42.82M | 482.60M | 196.53M | 107.46M | -96.43M | 292.59M | 383.08M |
|
Amortizatization of Intangibles
|
2.24M | 2.00M | | 11.11M | 5.47M | 6.11M | 5.94M | 6.54M | 6.03M | 9.53M | 10.93M | 11.26M | 11.38M | 10.64M | 10.14M | 9.78M | 8.98M | 6.70M | 6.65M | 6.66M | 8.64M | 13.05M | 13.64M | 11.49M | 12.98M | 12.55M | 12.55M | 11.28M | 11.73M | 11.72M | 12.05M | 12.11M | 11.91M | 11.30M | 11.68M | 11.20M | 14.70M | 21.35M | 22.45M | 22.24M | 18.70M | 18.70M | 18.40M | 3.30M | 21.80M | 22.10M | 23.10M | 23.46M | 23.20M | 30.60M | 49.60M | 46.50M | 46.90M | 48.40M | 51.60M | 2.90M | 49.80M | 50.50M | 52.00M | -4.97M | 36.90M | 38.48M | 38.31M | 38.95M | 38.66M | 38.04M | 39.24M | 39.57M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
16.56M | 16.61M | | 18.59M | 17.31M | 15.95M | 14.94M | 16.25M | 14.20M | 14.21M | 14.24M | 14.97M | 13.86M | 14.63M | 14.54M | 15.87M | 15.49M | 16.60M | 17.74M | 20.06M | 19.65M | 25.37M | 25.68M | 27.89M | 26.01M | 25.15M | 24.56M | 24.21M | 22.17M | 21.06M | 20.22M | 18.92M | 16.62M | 17.86M | 18.24M | 23.70M | 24.83M | 34.31M | 29.58M | 29.14M | 20.32M | 23.49M | 25.85M | 20.51M | 22.15M | 22.57M | 22.28M | 24.08M | 22.99M | 25.09M | 26.41M | 26.54M | 26.24M | 26.38M | 25.30M | 24.53M | 27.98M | 27.71M | 21.18M | 26.48M | 25.17M | 24.55M | 24.45M | 25.06M | 20.92M | 20.04M | 21.08M | 20.02M |
|
Change in Receivables
|
-24.49M | -78.81M | | -53.69M | -109.68M | 163.55M | -20.54M | -30.28M | -57.10M | 207.78M | 104.92M | -21.58M | -45.85M | 120.83M | 75.20M | 76.94M | -108.31M | 87.61M | 53.25M | 202.31M | -191.26M | 18.81M | 0.59M | 63.92M | -65.54M | 25.04M | -109.14M | -23.32M | -90.78M | -43.84M | -157.16M | -105.48M | 19.63M | -79.28M | 15.49M | -31.28M | -15.75M | 187.66M | 144.47M | 112.54M | 299.06M | -104.21M | -212.00M | 85.04M | 96.08M | 117.61M | -78.07M | -27.83M | -33.25M | -40.29M | -158.45M | -10.16M | -163.53M | 197.42M | 80.73M | 153.34M | -127.14M | 63.91M | 41.04M | 30.59M | -102.70M | 121.04M | -41.77M | -36.15M | 57.75M | 44.85M | 122.67M | -47.40M |
|
Change in Account Payables
|
70.85M | -154.14M | | -13.62M | 24.88M | -58.09M | -27.32M | 13.62M | -27.54M | -27.62M | 11.93M | 27.23M | -48.88M | 30.27M | -16.14M | 19.13M | 33.74M | -53.93M | 57.49M | 46.74M | -104.58M | -83.51M | 100.34M | 195.99M | -80.52M | -51.25M | 37.21M | 42.11M | -143.97M | 59.51M | -7.62M | 47.88M | 111.86M | -29.33M | -11.56M | 82.99M | 71.59M | -37.99M | 105.11M | 44.34M | 18.89M | -25.64M | 74.53M | 227.37M | -35.38M | -117.28M | 37.59M | 22.24M | -63.98M | -88.77M | 2.01M | -14.77M | -88.47M | 106.92M | 35.97M | 32.98M | -51.67M | 36.56M | 124.25M | 57.05M | -35.84M | 50.61M | 102.46M | -35.75M | -37.23M | 3.84M | 129.71M | 134.93M |
|
Change in Accured Expenses
|
-36.88M | -47.45M | | -52.79M | -12.51M | 9.65M | 106.41M | -146.87M | -20.34M | 52.35M | 80.04M | -70.53M | -26.38M | -11.21M | 1.46M | 116.94M | -11.98M | 5.89M | 52.53M | -64.66M | -5.09M | -2.32M | 73.86M | -103.67M | -33.20M | -42.21M | -3.16M | -42.28M | -47.03M | 8.66M | -24.64M | -8.92M | -69.64M | 36.07M | -20.15M | -2.56M | -110.14M | 89.52M | 28.71M | -45.83M | -169.95M | 112.19M | -103.42M | -144.54M | -236.09M | 182.52M | -25.30M | 51.01M | -131.58M | 230.77M | -257.97M | -93.53M | -91.26M | -28.72M | -547.89M | 115.83M | -127.04M | -101.81M | -56.43M | 6.15M | 37.58M | -204.22M | 58.93M | -30.78M | -31.40M | -245.65M | 48.12M | 163.99M |
|
Change in Taxes
|
36.44M | -59.53M | | -34.87M | 30.86M | -39.63M | -18.65M | 2.69M | 27.96M | -13.12M | 6.21M | 5.33M | 33.83M | -55.38M | 20.29M | 11.27M | 21.25M | -42.11M | 8.82M | -0.71M | 35.50M | -57.58M | 16.85M | -12.15M | 14.54M | -31.55M | -37.44M | 31.76M | 3.11M | 0.02M | 6.33M | -14.05M | 17.84M | -29.73M | 35.04M | -18.90M | | | 42.38M | -32.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-1.06M | -1.45M | | 4.69M | 0.52M | -6.66M | -2.08M | 8.28M | 9.79M | 3.66M | -7.99M | 9.16M | -8.38M | 1.47M | 0.18M | 26.00M | -1.16M | -1.23M | -4.52M | 22.81M | -5.12M | -6.00M | -8.95M | 27.28M | -5.23M | -22.19M | -12.57M | 33.34M | -7.74M | -7.44M | -19.09M | 16.36M | 2.61M | -6.13M | 5.62M | 21.66M | 1.55M | 0.81M | -7.98M | 24.75M | 119.64M | -167.37M | 41.73M | 19.12M | -34.63M | -33.80M | -9.09M | -33.15M | -25.14M | -51.26M | -31.51M | -8.19M | -32.29M | -34.91M | -52.04M | 5.39M | -42.58M | -0.89M | -26.75M | -21.83M | -50.22M | 6.74M | -25.18M | -35.99M | -17.24M | -24.01M | -8.32M | -11.02M |
|
Capital Expenditures
|
20.00M | 16.31M | | -102.31M | 7.74M | 15.63M | -64.60M | -7.85M | -6.66M | -10.71M | -66.19M | -15.18M | 20.10M | 17.65M | 32.55M | -172.88M | 25.17M | 39.31M | 27.04M | -218.79M | 37.95M | 29.00M | 25.08M | 40.11M | 33.77M | 25.40M | 10.12M | 19.11M | 15.99M | 13.32M | 17.09M | 21.29M | 21.05M | 24.71M | 27.79M | 44.51M | 22.45M | 22.39M | 18.56M | 31.48M | 20.72M | 40.76M | 45.19M | 29.31M | 22.26M | 39.08M | 27.48M | 29.45M | 16.77M | 28.29M | 20.62M | 27.14M | 19.32M | 28.91M | 31.83M | 47.56M | 32.19M | 35.20M | 30.85M | 39.25M | 17.31M | 27.80M | 37.66M | 38.34M | 10.33M | 17.27M | 22.05M | 29.58M |
|
Sales of Property, Plant and Equipment
|
1.47M | 0.17M | | 0.42M | 11.66M | 0.52M | 1.59M | | 1.59M | 0.12M | | | 0.12M | 0.06M | 0.06M | | 0.22M | 1.68M | 1.67M | | 0.07M | 1.41M | -0.52M | 9.45M | 3.37M | 1.66M | 0.50M | -5.17M | 0.13M | 0.12M | 6.49M | 3.74M | 0.00M | 0.05M | 1.22M | 1.11M | 0.10M | 0.32M | | 2.87M | 0.20M | 7.04M | 0.06M | -0.12M | | 0.04M | 0.06M | | | 0.43M | 0.04M | 0.01M | 0.04M | 1.02M | 8.22M | 0.11M | 0.01M | 0.01M | 1.52M | 0.01M | 0.04M | 0.10M | 0.01M | 6.03M | 1.48M | 0.85M | 0.00M | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
1.03M | | | 22.30M | 220.13M | 41.72M | -3.05M | 0.69M | 58.03M | 559.79M | 93.02M | 0.58M | 65.82M | 3.46M | 4.15M | 18.15M | | | 22.31M | 17.12M | 1,132.93M | 64.60M | 28.82M | 157.99M | | | | 8.10M | 10.50M | | 39.21M | 0.23M | | | | 125.41M | 1,365.81M | 119.01M | 3.73M | -0.21M | 1.11M | -1.11M | -2796.73M | -4.69M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.04M | 4.61M | 0.03M | | 0.01M | | 0.00M | | 0.01M | | | | | | | 0.06M | 0.01M | | | | | | | | | | | | | | -3.40M | | | | | | | | | | | | 38.99M | 369.29M | | | 13.90M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-15.31M | -1.83M | | -38.76M | -327.21M | -78.85M | 9.43M | -1.85M | -60.78M | -567.07M | -155.16M | -18.83M | -85.84M | -21.69M | -36.72M | -36.87M | -25.35M | -33.84M | -46.74M | -51.15M | -1196.29M | -92.16M | -54.51M | -175.82M | -30.39M | -23.74M | -9.62M | -32.38M | -26.35M | -16.61M | -49.82M | -46.83M | -23.09M | -49.44M | -26.57M | -137.10M | -1388.76M | -144.76M | -6.98M | -37.10M | -22.59M | -36.66M | 2,241.20M | -29.60M | -34.26M | -330.99M | -27.43M | -36.41M | -193.21M | -1547.29M | 18.42M | 341.33M | -249.57M | -209.26M | -32.41M | -47.19M | -48.74M | -27.94M | -29.75M | -39.24M | -16.00M | -41.31M | -37.65M | -32.24M | -7.92M | -16.42M | -22.05M | -28.90M |
|
Other financing activities
|
-1.27M | -4.51M | | -5.17M | 1.38M | -7.23M | -0.17M | 2.16M | 0.30M | 3.53M | 2.93M | 0.07M | 0.70M | 3.51M | -0.34M | 0.09M | -0.22M | -2.58M | -0.49M | 0.08M | -0.07M | -0.48M | 0.41M | -1.20M | 0.28M | | 0.45M | 0.51M | 0.01M | 0.02M | 0.15M | 0.20M | 1.21M | 0.23M | 1.31M | 0.14M | 0.90M | -0.90M | | | | | | 0.17M | | | | | | | 0.05M | | | | 49.74M | 0.00M | | 11.39M | 23.38M | -0.76M | 1.61M | | 18.19M | 14.53M | | 0.09M | | |
|
Cash from Financing Activities
|
7.15M | -7.47M | | -66.22M | 107.41M | -14.65M | 8.95M | -8.60M | 14.90M | 358.14M | 128.25M | 55.64M | -12.38M | 3.08M | -1.84M | 8.42M | -10.51M | -39.75M | -0.92M | -8.53M | 628.08M | -89.71M | -158.21M | -75.25M | -140.39M | -94.45M | -192.28M | -126.19M | -3.50M | -119.28M | -58.35M | -135.90M | 15.33M | -108.41M | -92.61M | -56.89M | 1,625.68M | -101.16M | -184.73M | -197.37M | 345.73M | -193.09M | -1943.68M | -177.96M | 166.87M | 1,187.53M | -981.89M | -580.81M | 18.68M | 1,647.09M | -385.58M | -481.21M | 144.36M | 90.78M | 226.68M | -141.59M | -246.15M | -89.87M | -434.33M | -316.07M | -208.70M | -22.09M | -261.77M | -259.07M | 112.15M | -5.52M | -232.80M | -399.05M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 2.22M | | 3.70M | 2.04M | 2.24M | | 1.99M | 0.85M | 3.21M | 0.04M | 7.23M | | | | 2.71M | | | 3.15M | | | 22.61M | 18.08M | 18.14M | 26.09M | 21.00M | 21.34M | 28.60M | 27.79M | 25.87M | 24.14M | 25.62M | 37.91M | 33.99M | 2.40M | 35.72M | 27.48M | 27.59M | 29.82M | 27.50M | 29.87M | 29.48M | 31.70M | 29.81M | 32.56M | 33.22M | 36.80M | 33.37M | 36.72M | 36.56M | 39.48M | 36.48M | 39.63M | 39.73M | 38.21M |
|
Exchange Rate Effect
|
-11.42M | -4.01M | | 28.62M | 0.85M | 0.72M | -35.80M | 21.21M | 0.95M | -0.88M | -7.57M | -17.30M | 5.64M | 5.03M | -4.01M | 4.21M | -1.53M | -7.94M | -7.55M | 9.24M | -3.45M | -7.37M | 4.60M | -25.39M | -30.76M | -52.15M | 7.94M | -31.96M | -14.00M | 14.30M | -16.60M | -12.37M | -21.84M | 5.28M | 23.34M | 15.56M | 1.89M | 14.19M | -34.08M | -8.75M | 22.11M | -2.98M | 15.16M | -13.49M | -7.28M | 27.98M | 18.74M | 22.47M | 36.49M | -7.58M | 5.70M | -14.98M | 2.72M | -15.51M | -67.13M | -48.97M | 51.81M | -2.04M | 11.55M | -28.76M | 34.15M | -16.52M | -5.42M | 29.43M | -58.18M | 23.41M | 52.76M | -14.30M |
|
Change in Cash
|
183.45M | -15.21M | | -25.85M | 21.42M | -215.98M | 102.62M | -2.84M | 100.84M | -291.77M | 25.91M | 131.81M | 53.60M | -37.73M | -22.92M | 133.87M | 209.29M | -75.54M | 129.31M | -39.11M | -245.17M | -319.98M | 81.36M | -39.97M | -62.57M | -205.13M | 88.61M | -92.70M | -17.13M | 116.00M | 56.67M | 39.33M | 80.83M | -61.95M | 83.70M | 15.86M | 285.69M | -224.42M | -11.04M | -31.01M | 120.54M | -63.26M | 147.60M | -367.17M | -11.86M | 1,036.67M | -631.07M | -162.39M | -25.41M | 329.84M | -188.12M | 47.84M | 219.16M | -9.38M | -121.94M | 39.79M | 59.22M | 12.19M | -131.47M | -164.71M | 227.81M | -122.74M | 177.76M | -65.35M | 153.51M | -94.97M | 90.51M | -59.16M |
|
Beginning Cash Balance
|
604.42M | 787.87M | 1,059.47M | 1,059.47M | 1,033.62M | 1,055.04M | 839.06M | 941.68M | 938.84M | 1,039.68M | 747.91M | 773.82M | 905.63M | 959.24M | 921.51M | 898.59M | 1,032.46M | 1,241.74M | 1,166.21M | 1,295.52M | 1,256.40M | 1,011.24M | 691.26M | 772.61M | 732.65M | 670.08M | 464.95M | 553.56M | 460.86M | 443.73M | 559.72M | 616.39M | 655.72M | 736.55M | 674.60M | 591.97M | 743.54M | 895.23M | 673.75M | 665.88M | 766.16M | 737.81M | 850.64M | 998.24M | 631.07M | 619.21M | 1,655.88M | 1,024.81M | 862.42M | 563.44M | 1,154.27M | 966.40M | 1,025.86M | 1,244.80M | 1,224.22M | 1,100.69M | 1,151.88M | 1,211.14M | 1,223.60M | 935.56M | 914.42M | 1,156.26M | 1,030.90M | 1,210.14M | 1,146.15M | 1,299.62M | 1,202.80M | 1,294.61M |
|
Free Cash Flow
|
183.03M | -18.21M | | 152.81M | 232.63M | -138.83M | 184.64M | -5.74M | 152.43M | -71.26M | 126.58M | 127.48M | 126.08M | -41.80M | -12.89M | 330.99M | 221.51M | -33.33M | 157.49M | 230.11M | 288.53M | -159.75M | 264.40M | 196.39M | 105.20M | -60.19M | 272.45M | 78.71M | 10.73M | 224.26M | 164.35M | 213.14M | 89.37M | 65.92M | 151.75M | 149.79M | 24.44M | -15.08M | 196.18M | 180.73M | -245.42M | 128.71M | -210.27M | -175.43M | -159.45M | 113.08M | 332.02M | 402.93M | 95.85M | 209.33M | 152.72M | 175.56M | 302.33M | 95.71M | -280.92M | 229.98M | 270.11M | 96.84M | 290.21M | 180.12M | 401.06M | -70.62M | 444.94M | 158.19M | 97.12M | -113.70M | 270.54M | 353.51M |
|
Net Cash Flow
|
194.87M | -11.21M | | -54.47M | 20.57M | -216.70M | 138.43M | -24.04M | 99.89M | -290.89M | 33.48M | 149.11M | 47.96M | -42.76M | -18.91M | 129.66M | 210.82M | -67.60M | 136.86M | -48.35M | -241.72M | -312.61M | 76.76M | -14.57M | -31.81M | -152.98M | 80.67M | -60.74M | -3.13M | 101.70M | 73.27M | 51.69M | 102.67M | -67.23M | 60.36M | 0.30M | 283.80M | -238.61M | 23.04M | -22.26M | 98.43M | -60.28M | 132.44M | -353.68M | -4.58M | 1,008.69M | -649.81M | -184.85M | -61.91M | 337.42M | -193.82M | 62.83M | 216.44M | 6.13M | -54.81M | 88.76M | 7.41M | 14.24M | -143.02M | -135.94M | 193.66M | -106.22M | 183.18M | -94.77M | 211.69M | -118.37M | 37.74M | -44.87M |