|
Net Income
|
111.26M | -54.70M | -30.71M | -1.40M | 17.44M | -114.53M | -68.50M | -9.65M | 13.91M | -45.80M | -24.14M | 3.26M | 7.72M | -12.46M | -2.97M | 27.28M | 28.12M | 10.56M | 26.62M | 28.36M | 852.80M | 7.80M | 9.57M | 23.25M | 44.02M | 13.13M | 15.60M | 39.36M | 37.53M | 14.26M | 31.78M | 50.21M | 84.35M | -71.25M | 57.31M | 87.48M | 96.84M | 30.01M | 47.46M | 68.14M | 123.17M | 59.75M | 51.99M | 78.42M | 106.09M | 97.05M | 143.36M | 150.10M | 174.23M | 134.26M | 210.67M | 255.33M | 216.41M | 125.50M | 164.44M | 149.93M | 150.30M | 138.66M | 168.42M | 157.33M | 190.60M | 109.56M | 107.88M | 109.83M | 101.52M |
|
Share-based Compensation
|
1.76M | 2.06M | 1.96M | 1.95M | 2.10M | 1.98M | 1.79M | 1.99M | 2.29M | 1.66M | 1.55M | 1.48M | 2.03M | 1.01M | 1.03M | 1.55M | 2.10M | 1.78M | 1.95M | 2.23M | 3.14M | 3.18M | 4.25M | 3.02M | 6.70M | 2.89M | 4.61M | 2.67M | 6.67M | 3.15M | 3.88M | 2.86M | 4.74M | 3.83M | 4.97M | 3.35M | 3.71M | 4.15M | 5.81M | 4.51M | 3.83M | 4.95M | 3.18M | 4.64M | 8.76M | 5.57M | 8.08M | 6.11M | 9.14M | 6.87M | 9.02M | 7.06M | 6.52M | 5.87M | 8.82M | 9.25M | 10.68M | 7.92M | 9.36M | 7.97M | 9.22M | 7.56M | 9.15M | 8.42M | 21.11M |
|
Deferred Taxes
|
| | | | | | | | | | | | -2.30M | | | | | | | | 825.23M | -2.60M | -3.10M | -9.52M | -27.82M | -2.80M | -9.00M | -13.80M | -17.61M | -7.10M | -20.00M | -28.80M | -49.45M | -117.07M | -20.60M | -27.00M | -27.15M | -4.50M | -8.90M | -22.30M | -37.60M | -8.50M | -15.30M | -16.40M | -10.10M | -16.00M | -15.70M | -4.60M | -17.47M | -4.40M | -7.10M | -9.60M | 4.59M | -5.00M | -5.60M | -4.30M | -26.49M | -2.30M | -2.70M | -0.70M | -11.35M | | | | -13.76M |
|
Gains from Investment Securities
|
| 5.00M | 2.50M | 2.50M | 10.41M | 8.82M | | | -0.12M | | | 3.32M | | 1.44M | 0.20M | | 0.31M | | | | 0.36M | | | | | | | | | 2.54M | | | 4.13M | 6.79M | | | 2.26M | 3.34M | 0.21M | 2.90M | 0.84M | 8.15M | 7.00M | 14.23M | 6.26M | 8.46M | 3.52M | 6.64M | -0.11M | 12.15M | | | 3.75M | 9.75M | 2.42M | | 11.00M | 16.50M | | 4.77M | 5.50M | 15.88M | 4.36M | 7.50M | 5.50M |
|
Asset Writedowns and Impairment
|
76.68M | 13.36M | | 3.38M | 3.19M | 1.75M | 20.59M | 1.16M | 2.28M | 6.57M | 9.94M | 6.40M | 5.62M | | 0.28M | | 3.30M | 0.43M | 0.36M | 4.42M | 34.22M | 0.45M | 0.54M | 3.53M | 5.08M | 1.97M | 11.74M | 3.05M | 36.05M | 4.01M | 6.00M | 8.11M | 7.11M | 4.99M | 6.53M | 8.41M | 9.07M | 3.56M | 4.34M | 5.25M | 4.15M | 5.67M | 4.38M | 6.89M | 11.73M | 4.06M | 0.46M | 6.70M | 0.73M | 0.17M | 0.73M | 8.46M | 27.93M | 5.29M | 4.29M | 0.63M | 1.22M | 1.30M | 1.21M | 1.18M | 0.91M | 1.46M | 5.56M | 11.34M | 13.70M |
|
Cash from Operations
|
236.69M | 18.26M | -130.87M | -51.54M | 30.18M | -164.90M | -106.42M | -38.62M | -37.61M | -109.58M | 19.70M | 14.08M | 110.42M | -211.03M | -56.57M | -133.86M | -42.03M | -221.06M | -333.47M | -162.13M | 85.97M | -48.91M | -86.99M | 113.82M | 203.27M | -143.31M | -24.15M | 64.85M | 291.27M | -77.04M | 12.46M | 167.85M | 409.95M | -141.68M | 122.31M | -30.14M | 271.02M | -198.21M | 17.88M | 28.19M | 403.19M | -9.87M | 164.56M | 174.52M | -18.53M | -79.27M | 61.20M | -162.16M | 142.93M | -251.03M | -63.78M | 90.81M | 407.42M | 93.92M | 514.81M | 163.79M | 310.18M | 28.52M | 61.48M | -89.91M | 362.64M | -334.32M | 168.44M | 197.72M | 303.84M |
|
Amortization of Deferred Charges
|
0.47M | 0.53M | 0.54M | 0.54M | 0.54M | 0.55M | 0.56M | 0.55M | 0.49M | 0.58M | 0.77M | 0.80M | 0.87M | 0.97M | 1.42M | 1.42M | 1.54M | 1.60M | 1.76M | 1.89M | 1.88M | 1.92M | 1.99M | 1.95M | 1.87M | 1.88M | 1.89M | 1.90M | 1.91M | 1.67M | 1.65M | 1.69M | 1.57M | 1.55M | 1.57M | 1.55M | 1.55M | 1.47M | 1.13M | 0.90M | 0.93M | 0.61M | 0.62M | 0.63M | 0.64M | 0.64M | 0.65M | 0.91M | 0.65M | 0.55M | 0.59M | 0.75M | 0.44M | 0.83M | 0.84M | 0.85M | 0.86M | 0.86M | 0.87M | 0.87M | 0.88M | 0.89M | 0.90M | 0.90M | 0.95M |
|
Depreciation & Amortization (CF)
|
0.99M | 0.89M | 0.89M | 0.85M | 0.66M | 0.60M | 0.56M | 0.48M | 0.40M | 0.39M | 0.39M | 0.37M | 0.47M | 0.47M | 0.47M | 0.47M | 0.45M | 0.47M | 0.56M | 0.65M | 0.74M | 0.81M | 0.84M | 0.90M | 0.86M | 0.90M | 0.93M | 0.93M | 0.87M | 0.80M | 0.70M | 0.65M | 0.65M | 0.63M | 0.62M | 0.63M | 0.65M | 6.45M | 6.33M | 7.04M | 7.33M | 7.32M | 7.19M | 7.07M | 6.81M | 7.08M | 7.42M | 6.80M | 7.34M | 7.63M | 7.91M | 8.33M | 8.46M | 8.71M | 9.05M | 9.23M | 9.43M | 9.34M | 9.51M | 9.42M | 9.01M | 8.81M | 9.22M | 9.41M | 9.86M |
|
Change in Receivables
|
200.64M | -194.23M | 10.81M | 0.66M | -28.56M | -4.63M | 6.07M | 9.50M | -8.72M | -18.29M | 1.50M | 21.30M | -29.50M | -0.33M | 0.73M | 6.60M | 4.15M | 10.22M | 6.88M | 10.65M | -22.76M | 13.87M | 4.13M | 7.03M | -34.17M | -4.00M | -9.73M | 3.35M | -8.58M | 6.79M | -3.88M | -5.08M | 14.68M | 6.02M | 25.19M | 4.81M | 13.75M | 19.50M | -14.09M | -8.20M | -41.64M | 4.20M | -23.48M | -43.55M | 3.58M | -23.33M | 21.65M | 24.14M | 9.56M | 8.57M | 2.54M | 29.42M | -20.64M | 25.30M | -6.84M | -16.88M | 11.34M | -10.11M | 10.16M | -6.26M | -10.38M | -39.26M | 18.58M | 13.51M | 2.17M |
|
Change in Inventory
|
-263.00M | 48.49M | 106.73M | -6.19M | -19.69M | 64.94M | 102.85M | 9.98M | -165.43M | 25.86M | -9.72M | -5.57M | -40.91M | 198.76M | 91.90M | 200.34M | 72.19M | 205.04M | 374.14M | 205.28M | -4.33M | 20.44M | 96.23M | -44.16M | -107.36M | 150.26M | 69.80M | 45.47M | -167.21M | 36.88M | 63.64M | -4.67M | -221.94M | 135.31M | 17.49M | 217.25M | -99.92M | 154.08M | 99.39M | 135.99M | -224.11M | 17.94M | -118.02M | 53.51M | 229.80M | 229.14M | 150.79M | 380.43M | 137.40M | 405.85M | 358.37M | 190.01M | -168.67M | -101.29M | -312.48M | 58.49M | -71.53M | 107.54M | 87.75M | 309.14M | -118.64M | 416.36M | -25.80M | -60.54M | -150.56M |
|
Change in Accured Expenses
|
-2.95M | -92.32M | 10.71M | -65.71M | -51.88M | -55.47M | 27.39M | -18.87M | -206.59M | -60.62M | 20.41M | 8.95M | 29.12M | -2.41M | 34.62M | 40.10M | -12.55M | -14.51M | 16.99M | 17.91M | -11.17M | -28.03M | -6.02M | 32.10M | -25.66M | -20.56M | -8.99M | 54.31M | 7.96M | -64.11M | 9.43M | 64.60M | 56.67M | -54.02M | 72.39M | 66.52M | 41.83M | -70.06M | 28.62M | 46.41M | -45.55M | -61.00M | -56.28M | 54.85M | 66.51M | -10.13M | 54.98M | 57.24M | 79.54M | 2.07M | 82.19M | 10.43M | -41.59M | -131.67M | -0.57M | 31.76M | 38.29M | -38.47M | -2.16M | 26.23M | 7.16M | -99.03M | 30.69M | 4.50M | -11.33M |
|
Other Working Capital Changes
|
0.12M | 5.58M | -2.88M | 0.13M | -1.16M | 5.96M | 0.03M | -4.38M | 0.66M | 6.73M | -2.27M | 1.80M | 6.20M | 0.96M | -0.44M | -1.59M | -0.24M | 3.55M | 1.37M | 2.69M | -2.70M | 3.25M | -0.63M | -2.66M | -1.85M | 1.25M | -0.11M | 2.76M | -4.07M | 5.18M | 0.91M | -1.03M | -1.04M | 4.86M | 1.80M | -1.91M | -3.98M | 6.71M | -1.57M | -1.86M | -3.99M | 16.56M | -2.63M | -10.12M | -4.71M | -6.78M | -3.67M | -3.46M | -5.67M | -3.32M | 6.57M | -5.33M | -4.40M | 0.79M | 4.02M | -3.50M | -6.73M | -4.15M | 12.38M | -4.93M | -9.51M | -6.84M | 3.04M | -4.56M | -3.49M |
|
Capital Expenditures
|
0.13M | 0.19M | 0.26M | 0.19M | -0.22M | 0.07M | 0.03M | -0.03M | 0.17M | 0.43M | 0.16M | 0.46M | 0.70M | 0.43M | 0.32M | 0.61M | 1.03M | 1.58M | 1.44M | 1.15M | 1.64M | 0.59M | 1.00M | 0.51M | 2.58M | 1.41M | 1.46M | -0.20M | 2.10M | 1.01M | 3.08M | 2.54M | 1.44M | 1.92M | 1.50M | 0.71M | 3.23M | 10.03M | 12.24M | 9.95M | 8.25M | 6.67M | 8.55M | 5.93M | 7.69M | 9.10M | 9.19M | 9.93M | 11.18M | 10.56M | 11.56M | 11.64M | 11.47M | 8.84M | 9.49M | 8.09M | 9.06M | 9.45M | 10.30M | 9.47M | 10.08M | 11.22M | 11.51M | 11.88M | 13.79M |
|
Sales of Property, Plant and Equipment
|
| | | | | 80.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | 10.11M | | | | | | 14.00M | | | | 3.50M | 0.81M | 1.11M | 5.85M | 1.20M | 2.88M | 1.10M | | 8.84M | | 5.00M | | | | 0.50M | | 8.32M | 3.83M | | 2.52M | 10.21M | 0.11M | 1.25M | | | 0.65M | 5.10M | | | | | | 1.99M | | 0.56M | 1.76M | 0.65M | |
|
Cash from Investing Activities
|
-0.08M | -2.53M | 0.32M | 0.04M | -13.91M | 79.92M | -1.34M | -0.02M | -65.45M | 6.12M | -2.16M | -2.15M | -2.57M | -0.73M | -5.67M | -5.01M | -5.33M | -0.08M | -9.06M | -18.94M | -16.70M | -3.00M | -11.83M | 5.78M | -2.25M | -1.70M | -1.92M | 3.44M | -5.89M | -8.66M | 0.41M | -5.39M | -2.11M | -8.85M | -5.08M | 4.08M | -10.26M | -1.75M | -13.96M | -13.36M | -11.88M | -7.84M | -10.47M | -0.08M | -8.18M | -11.72M | -10.35M | -4.48M | -11.53M | -17.88M | -19.37M | -16.88M | -17.65M | -16.96M | -13.98M | -13.84M | -13.29M | -12.59M | -16.39M | -9.16M | -11.98M | -10.66M | -9.75M | -21.82M | -19.56M |
|
Other financing activities
|
-6.93M | 24.07M | -17.54M | -8.63M | 0.91M | -5.71M | 7.22M | 0.78M | 48.70M | 5.82M | 0.94M | 11.62M | 3.75M | 6.88M | 3.21M | | 6.44M | -0.18M | 5.62M | 4.00M | 5.22M | 2.99M | 0.35M | 1.22M | 13.33M | 4.99M | 0.84M | 2.92M | 0.60M | | | 1.71M | | | | | | 5.21M | | | 5.92M | | | | | | | 4.81M | | 3.81M | | 6.89M | 0.37M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-14.04M | 8.07M | -81.84M | -14.27M | -31.44M | -80.95M | -7.54M | -108.29M | 40.86M | -7.23M | -6.96M | 93.23M | -5.28M | 311.64M | -22.11M | -15.87M | 193.42M | -4.93M | 523.35M | -7.19M | -9.51M | 241.22M | -7.17M | -206.80M | 4.44M | -90.47M | -22.24M | -7.12M | -30.09M | -154.85M | -15.95M | -17.02M | -181.79M | -9.53M | -7.49M | -289.52M | -40.61M | 137.25M | -336.56M | -9.76M | -121.28M | -6.23M | -8.98M | -27.35M | -13.89M | -20.58M | -12.77M | -91.06M | -190.61M | 219.51M | 86.99M | -123.26M | -256.82M | -146.33M | -204.21M | -95.02M | -181.94M | -74.97M | -69.13M | -169.49M | -127.16M | 15.25M | -117.20M | -154.55M | -386.14M |
|
Dividends Paid - Common
|
4.80M | 4.80M | 4.80M | 4.81M | 4.81M | 4.81M | 4.81M | 4.81M | 4.82M | 4.82M | 1.93M | 1.93M | 1.93M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.29M | 2.29M | 2.30M | 2.30M | 2.30M | 2.29M | 2.30M | 2.27M | 2.09M | 2.11M | 2.12M | 2.21M | 2.13M | 2.14M | 2.16M | 2.32M | 2.18M | 2.19M | 2.21M | 2.27M | 2.19M | 7.90M | 8.02M | 8.23M | 8.10M | 8.10M | 13.64M | 14.06M | 13.73M | 13.17M | 13.09M | 14.13M | 13.01M | 12.77M | 12.54M | 12.48M | 13.23M | 15.93M | 15.20M | 16.36M | 18.77M | 18.41M | 18.02M | 19.31M | 17.20M | 16.29M | 15.77M |
|
Change in Cash
|
222.58M | 23.80M | -212.38M | -65.77M | -15.18M | -165.93M | -115.30M | -146.92M | -62.20M | -110.70M | 10.59M | 105.16M | 102.56M | 99.87M | -84.35M | -154.74M | 146.06M | -226.07M | 180.82M | -188.26M | 59.76M | 189.31M | -105.99M | -87.21M | 205.46M | -235.49M | -48.31M | 61.17M | 255.28M | -240.55M | -3.08M | 145.44M | 226.05M | -160.06M | 109.75M | -315.58M | 220.14M | -62.71M | -332.64M | 5.07M | 270.02M | -23.93M | 145.11M | 147.09M | -40.60M | -111.57M | 38.09M | -257.70M | -59.21M | -49.40M | 3.84M | -49.32M | 132.94M | -69.37M | 296.63M | 54.94M | 114.94M | -59.05M | -24.04M | -268.56M | 223.50M | -329.74M | 41.48M | 21.36M | -101.86M |
|
Free Cash Flow
|
236.56M | 18.07M | -131.13M | -51.73M | 30.40M | -164.97M | -106.46M | -38.58M | -37.77M | -110.01M | 19.54M | 13.62M | 109.72M | -211.46M | -56.89M | -134.47M | -43.06M | -222.64M | -334.90M | -163.28M | 84.33M | -49.49M | -88.00M | 113.31M | 200.69M | -144.73M | -25.61M | 65.04M | 289.16M | -78.06M | 9.38M | 165.31M | 408.51M | -143.60M | 120.81M | -30.85M | 267.79M | -208.24M | 5.64M | 18.24M | 394.94M | -16.54M | 156.01M | 168.59M | -26.22M | -88.36M | 52.01M | -172.09M | 131.75M | -261.60M | -75.34M | 79.17M | 395.95M | 85.08M | 505.33M | 155.71M | 301.12M | 19.06M | 51.18M | -99.39M | 352.56M | -345.54M | 156.93M | 185.84M | 290.05M |
|
Net Cash Flow
|
222.58M | 23.80M | -212.38M | -65.77M | -15.18M | -165.93M | -115.30M | -146.92M | -62.20M | -110.70M | 10.59M | 105.16M | 102.56M | 99.87M | -84.35M | -154.74M | 146.06M | -226.07M | 180.82M | -188.26M | 59.76M | 189.31M | -105.99M | -87.21M | 205.46M | -235.49M | -48.31M | 61.17M | 255.28M | -240.55M | -3.08M | 145.44M | 226.05M | -160.06M | 109.75M | -315.58M | 220.14M | -62.71M | -332.64M | 5.07M | 270.02M | -23.93M | 145.11M | 147.09M | -40.60M | -111.57M | 38.09M | -257.70M | -59.21M | -49.40M | 3.84M | -49.32M | 132.94M | -69.37M | 296.63M | 54.94M | 114.94M | -59.05M | -24.04M | -268.56M | 223.50M | -329.74M | 41.48M | 21.36M | -101.86M |