|
Net Income
|
-21.74M | -11.84M | -4.78M | -58.04M | -24.83M | -8.94M | 0.78M | -7.12M | -13.24M | 11.43M | 3.99M | 6.15M | -22.82M | 13.92M | 11.50M | 6.43M | -10.26M | 23.12M | 17.09M | 10.19M | -4.84M | 15.42M | 35.05M | 207.88M | 40.72M | 59.36M | 85.97M | 76.53M | 51.31M | 81.91M | 85.06M | 80.53M | 41.79M | 92.39M | 96.33M | 92.86M | 15.05M | 100.43M | 94.06M | 97.46M | 51.25M | 118.40M | 99.71M | 102.75M | 40.49M | 31.43M | 62.76M | 108.71M | 38.33M | 119.61M | 106.84M | 123.31M | 92.15M | 134.21M | 146.19M | 66.10M | 76.20M | 130.89M | 140.43M | 149.32M | 78.50M | 137.59M | 147.82M | -0.98M | 139.23M | 155.02M | 144.07M |
|
Share-based Compensation
|
1.50M | 5.24M | 2.95M | 2.77M | 2.76M | 5.04M | 4.92M | 5.12M | 2.13M | 2.55M | 2.66M | 4.31M | 2.61M | 4.42M | 3.87M | 3.56M | 10.77M | 6.42M | 5.91M | 1.83M | 3.91M | 6.60M | 5.47M | 8.13M | 3.90M | 7.49M | 6.12M | 8.38M | 3.20M | 8.09M | 8.36M | 8.91M | 2.48M | 2.56M | 2.02M | 2.54M | 7.51M | 6.61M | 8.62M | 6.70M | 2.23M | 5.27M | 10.57M | 11.57M | 3.44M | 2.73M | 4.88M | 7.73M | 3.67M | 5.79M | 13.08M | 14.83M | 1.78M | 7.44M | 5.11M | 8.80M | 8.04M | 4.41M | 3.92M | 6.29M | 14.47M | 11.15M | 12.10M | 6.81M | 10.58M | 7.15M | 7.58M |
|
Deferred Taxes
|
-11.14M | -7.89M | 9.38M | -10.47M | -14.45M | -5.96M | 0.57M | -4.75M | -5.28M | 4.07M | 8.23M | -4.41M | -21.66M | 11.63M | 11.13M | 5.64M | -7.77M | 11.39M | 11.13M | 6.93M | -5.37M | 3.15M | 27.26M | -147.18M | -1.19M | 12.06M | -1.31M | 1.53M | -0.18M | 0.54M | -0.51M | -0.19M | -0.35M | 0.39M | 0.23M | 0.55M | -0.09M | 0.52M | 1.14M | -0.04M | 0.79M | -15.91M | 0.66M | 0.33M | -0.42M | -0.89M | -0.56M | 1.07M | -1.02M | 2.76M | -0.56M | 0.40M | -0.34M | 1.55M | 0.64M | 1.36M | -1.15M | 0.81M | 1.25M | 1.47M | 0.25M | -0.31M | -3.29M | -0.68M | -8.27M | -0.05M | -0.16M |
|
Cash from Discontinued Operations
|
| | | 293.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.33M | 1.17M | 1.45M | 1.14M | 1.14M | 6.45M | 0.91M | 0.61M | -6.84M | 0.94M | 3.63M | 0.74M | -4.48M | 0.61M | 0.38M | 0.35M | 3.23M | 0.38M | -0.67M | 0.33M | -3.42M | 1.61M | -0.41M | 1.71M | -3.16M | -1.47M | 1.47M | 1.47M | 1.57M | 1.26M | 1.20M | 1.17M | 1.10M | 1.07M | 1.01M | 0.99M | 0.84M | 0.76M | 2.71M | 2.70M | 0.61M | 2.48M | 2.47M | 2.44M | | 0.48M | 0.18M | 0.33M | 29.00M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Asset Writedowns and Impairment
|
2.37M | 3.12M | 2.94M | 4.22M | 2.01M | 1.77M | 1.58M | 3.38M | 1.18M | 1.54M | 1.83M | 3.04M | 0.96M | 1.78M | 1.57M | 1.18M | 1.28M | 1.82M | 1.85M | 1.08M | 4.07M | | 0.39M | -0.39M | 1.67M | 2.31M | 0.86M | 1.66M | 1.71M | 1.83M | 2.29M | 1.04M | 1.43M | 1.97M | 2.61M | 0.75M | 2.21M | 1.73M | 1.61M | 2.44M | 2.40M | 2.25M | 2.95M | 3.00M | 3.21M | 5.12M | 1.11M | 3.29M | -0.37M | 1.62M | 1.47M | 1.82M | -0.04M | 4.41M | 1.50M | 3.15M | 1.40M | 4.16M | 3.05M | 4.13M | 0.31M | 1.33M | 3.25M | 3.88M | 1.20M | 2.08M | 3.58M |
|
Non-cash Items
|
| | | 46.06M | | | | | | | | | | | | 35.38M | | | | 1.74M | | | | 1.62M | | | | 43.33M | | | | 1.08M | | | | 0.93M | | | | 0.65M | | | | 19.03M | | | | 0.42M | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 104.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | 11.74M | -11.95M | -1.73M | 11.01M | 10.22M | -14.95M | 4.28M | 12.73M | -43.49M | 41.11M | -1.41M | 16.24M | 5.85M | -6.89M | -1.96M | 20.94M | 3.51M | -15.82M | 2.36M | 23.06M | -2.20M | -9.66M | 1.44M | 16.98M | 2.23M | -11.61M | 8.41M | 28.23M | 2.43M | -16.39M | 0.95M | 31.25M | 5.88M | -20.56M | 9.88M | 21.02M | 0.78M | 1.62M | -15.20M | 34.30M | 16.64M | -7.38M | 0.29M | -14.06M | -5.48M | 17.97M | -22.69M | 40.32M | 6.85M | 0.21M | -14.39M | 50.55M | -6.64M | -7.00M | -24.21M | 66.80M | -8.83M | -5.01M | -2.23M | 21.26M | 35.90M | -11.93M | -25.47M | 39.47M | -1.38M |
|
Change in Account Payables
|
| | -1.18M | 0.31M | 0.45M | -1.27M | 2.82M | 0.46M | 0.11M | -0.63M | -0.83M | 0.87M | -0.50M | -0.71M | 1.22M | -0.14M | 1.71M | 0.86M | -0.33M | -2.33M | 2.83M | 0.01M | -0.15M | -1.62M | 1.71M | 0.14M | -3.18M | 0.87M | 0.72M | -0.57M | -0.91M | 0.01M | 0.53M | -0.22M | 0.09M | -0.09M | 0.94M | -0.04M | 0.36M | 0.10M | 1.30M | 0.22M | 1.31M | -2.13M | 0.09M | -0.12M | -0.16M | 1.03M | -1.15M | -0.07M | 1.14M | 1.38M | -1.50M | 0.50M | 0.10M | 2.07M | -1.91M | 0.03M | 0.45M | 1.12M | 0.33M | 2.30M | 0.11M | 0.52M | 2.25M | -1.49M | -0.74M |
|
Change in Accured Expenses
|
| | -25.72M | 27.85M | -18.78M | 7.11M | 8.24M | -8.72M | -8.79M | 1.02M | 17.07M | -11.08M | -5.66M | 17.46M | -4.67M | 5.60M | 9.27M | -2.95M | 11.80M | -24.49M | 8.78M | 17.70M | -7.62M | -10.58M | -10.10M | 22.72M | -4.10M | -13.08M | -14.21M | 33.57M | -11.62M | 2.50M | -26.65M | 48.46M | -43.58M | 12.26M | -27.68M | 49.80M | -42.83M | 29.34M | -41.21M | 58.74M | 2.68M | -4.60M | -20.98M | 8.97M | -3.46M | -7.11M | -22.18M | 53.86M | -17.37M | 5.75M | -22.50M | 39.79M | -30.06M | 2.00M | -24.01M | 60.91M | -44.95M | -3.31M | -20.36M | 56.86M | 7.29M | -17.38M | -6.91M | 37.13M | -34.41M |
|
Other Working Capital Changes
|
| | -5.33M | 3.32M | 17.43M | -0.81M | -2.32M | -45.02M | 18.74M | -0.20M | -34.66M | 17.99M | 18.89M | -0.61M | -3.95M | -11.45M | 20.23M | -0.28M | -2.10M | -12.88M | 22.04M | -1.10M | -2.58M | -19.03M | 22.93M | -0.13M | -3.04M | -15.28M | 22.94M | 0.01M | -1.25M | -27.16M | 27.10M | -1.15M | -2.67M | -14.87M | 26.97M | -1.25M | -0.73M | -19.56M | -29.21M | -16.63M | 4.62M | 52.47M | -28.32M | 19.59M | 6.62M | 26.66M | -34.25M | 5.21M | 6.48M | 28.05M | -30.79M | 9.01M | 2.90M | 26.08M | -40.80M | 10.14M | 4.82M | 29.20M | -32.03M | 6.09M | 2.89M | 30.56M | -31.76M | 3.49M | 6.64M |
|
Cash from Operations
|
19.36M | 97.05M | 75.01M | 102.32M | 7.65M | 85.52M | 97.01M | 132.64M | 25.83M | 84.61M | 112.27M | 96.12M | 36.70M | 97.32M | 119.33M | 122.56M | 51.72M | 100.23M | 142.73M | 100.02M | 62.58M | 110.85M | 129.77M | 149.32M | 54.73M | 133.49M | 125.25M | 164.18M | 51.54M | 159.49M | 126.80M | 184.00M | 34.50M | 160.26M | 125.89M | 186.38M | 40.77M | 175.01M | 154.31M | 194.76M | 60.73M | 176.32M | 170.92M | 222.90M | 62.93M | 147.75M | 150.78M | 208.42M | 83.32M | 201.94M | 202.98M | 246.18M | 102.04M | 210.59M | 224.47M | 244.51M | 108.71M | 198.16M | 222.55M | 254.19M | 110.56M | 256.34M | 227.39M | 279.31M | 127.75M | 229.49M | 235.66M |
|
Amortization of Deferred Charges
|
1.28M | 10.10M | 4.34M | 3.72M | 3.95M | 4.09M | 4.54M | 4.36M | 4.53M | 4.61M | 4.68M | 4.70M | 4.50M | 4.27M | 4.33M | 4.64M | 2.91M | 4.19M | 4.26M | 3.31M | 1.28M | 1.17M | 1.17M | 1.15M | 1.16M | 1.17M | 1.17M | 1.18M | 1.38M | 1.28M | 1.33M | 1.34M | 1.35M | 1.27M | 1.24M | 1.25M | 1.24M | 1.21M | 1.21M | 1.26M | 1.33M | 1.34M | 1.34M | 1.35M | 1.38M | 1.50M | 1.59M | 1.44M | 1.37M | 1.59M | 1.44M | 1.47M | 1.47M | 1.48M | 1.58M | 1.63M | 1.64M | 1.65M | 1.63M | 1.62M | 1.63M | 1.64M | 1.56M | 1.50M | 1.52M | 1.53M | 1.54M |
|
Amortization
|
243.31M | 240.74M | 232.51M | -308.16M | 233.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 83.53M | 83.93M | 78.34M | 78.17M | 77.62M | 78.58M | 73.87M | 72.41M | 75.17M | 78.19M | 72.37M | 73.00M | 73.92M | 76.80M | 73.90M | 72.41M | 73.18M | 81.09M | 69.53M | 71.05M | 62.67M | 55.19M | 49.23M | 48.73M | 46.44M | 47.04M | 51.49M | 51.93M | 49.31M | 52.23M | 51.42M | 51.78M | 51.80M | 56.10M | 56.84M | 55.32M | 55.09M | 58.01M | 61.51M | 61.69M | 63.95M | 62.88M | 62.31M | 64.00M | 61.24M | 63.75M | 60.75M | 60.62M | 84.30M | 65.62M | 68.63M | 67.75M | 65.83M | 147.24M | 73.12M | 75.16M | 74.64M | 70.50M | 75.23M | 77.19M | 75.11M | 235.44M | 77.82M | 78.11M | 86.28M |
|
Capital Expenditures
|
-10.06M | 31.53M | 7.54M | 9.80M | 8.34M | 7.35M | 12.02M | 15.74M | 28.81M | 25.84M | 28.53M | 23.89M | 19.75M | 29.80M | 28.20M | 27.82M | 25.79M | 26.93M | 24.96M | 27.97M | 22.40M | 31.86M | 29.62M | 23.70M | 29.04M | 27.32M | 24.40M | 29.66M | 20.62M | 30.89M | 27.31M | -186.44M | 19.24M | 28.60M | 26.61M | 34.88M | 23.25M | 29.22M | 29.70M | 35.46M | 25.95M | 34.61M | 37.12M | 43.28M | 25.71M | 10.56M | 8.36M | 17.64M | 16.33M | 25.08M | 30.10M | 54.58M | 28.76M | 47.04M | 41.01M | 50.27M | 42.28M | 50.72M | 39.15M | 46.12M | 29.48M | 22.65M | 30.14M | 43.01M | 29.89M | 38.20M | 49.85M |
|
Sales of Property, Plant and Equipment
|
6.53M | 1.71M | 3.47M | 2.35M | 1.47M | 2.26M | 1.78M | 2.93M | 7.07M | 2.22M | 0.88M | 2.97M | 1.75M | 2.89M | 0.38M | 3.09M | 1.74M | 1.54M | 1.49M | 2.10M | 0.90M | 0.77M | 0.96M | 1.51M | 4.41M | 1.28M | 2.68M | 2.06M | 5.20M | 1.54M | 1.02M | 3.91M | 1.59M | 0.97M | 0.77M | 2.71M | 0.79M | 3.01M | 1.96M | 0.89M | 1.30M | 0.80M | 0.56M | 2.78M | 3.69M | 1.06M | 0.95M | 5.27M | 1.84M | 2.14M | 1.78M | 0.72M | 0.71M | 1.01M | 0.43M | 13.50M | 3.25M | 1.87M | 1.37M | 0.56M | 2.73M | 0.93M | 1.58M | 0.46M | 117.46M | 3.94M | 2.31M |
|
Acquisitions
|
-0.11M | 0.75M | 1.03M | 2.78M | 1.33M | 0.03M | 1.56M | 3.79M | 6.74M | 2.44M | 5.98M | 8.33M | 6.08M | 8.22M | 40.43M | 151.33M | 5.34M | 27.49M | 50.95M | 8.47M | 4.28M | 4.91M | 44.94M | 10.88M | 19.65M | 39.74M | 63.90M | 30.59M | 502.14M | 4.01M | 19.88M | -1111.08M | 17.78M | 10.32M | 91.83M | 177.37M | 6.64M | 9.53M | 31.98M | 429.25M | 66.42M | 11.72M | 136.42M | 11.72M | 13.56M | 12.59M | 2.59M | 16.84M | 3.33M | 23.90M | 80.36M | 204.66M | 55.29M | 179.00M | 53.57M | 191.91M | 13.63M | 28.50M | 78.20M | 18.64M | 18.27M | 9.93M | 2.89M | 14.31M | 22.14M | 64.94M | 46.81M |
|
Change in Acquisitions & Divestments
|
0.04M | 0.04M | 0.06M | | 0.16M | 0.04M | -0.00M | | 0.15M | 0.03M | -0.00M | | 0.04M | 0.07M | 0.01M | | 0.03M | -0.01M | | | 0.01M | 4.47M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.59M | -10.20M | -5.04M | 29.04M | -8.04M | -5.08M | -11.81M | -16.55M | -28.34M | -26.03M | -33.63M | -29.26M | -24.04M | -35.05M | -68.25M | -176.06M | -29.36M | -52.90M | -74.79M | -34.83M | -25.77M | -31.54M | -73.63M | 294.93M | -44.27M | -65.81M | -85.64M | 449.59M | -517.55M | -33.36M | -46.17M | -83.90M | -35.42M | -37.94M | -117.67M | -209.04M | -28.85M | -32.57M | -58.90M | -463.82M | -91.08M | -46.07M | -172.67M | -52.22M | -35.59M | -22.09M | -10.00M | -29.21M | -17.82M | -46.85M | -138.57M | -258.52M | -83.34M | -225.04M | -94.09M | -216.61M | -52.66M | -77.34M | -115.92M | -64.19M | -45.02M | -31.64M | -31.39M | -56.86M | 65.43M | -99.20M | -94.28M |
|
Other financing activities
|
2,350.15M | 2,355.91M | 2,356.92M | 0.07M | 0.02M | 32.26M | 0.19M | 0.14M | -3.48M | | | | 14.03M | 0.08M | 0.22M | 8.17M | 0.05M | 0.03M | 0.01M | -0.00M | 12.95M | 4.13M | 0.28M | 0.08M | | | | | 9.02M | 0.12M | 0.25M | 0.08M | | | 0.04M | | 6.29M | 0.06M | 0.03M | 1.24M | 4.26M | 0.18M | 0.02M | 0.01M | 24.04M | 6.07M | 2.56M | 0.28M | 8.07M | 0.43M | 0.16M | 0.16M | | 0.20M | 1.36M | 0.02M | 0.03M | | 2.93M | | 0.02M | | | 0.44M | | | 12.71M |
|
Cash from Financing Activities
|
163.94M | -123.29M | -180.02M | -168.35M | -79.13M | -86.47M | -73.79M | -63.04M | -57.01M | -72.31M | -55.11M | -75.02M | -10.60M | 1.14M | -112.13M | 74.17M | -5.45M | -3.36M | -4.48M | -213.90M | -0.64M | -114.10M | -62.05M | -117.53M | -2.82M | -73.06M | -36.80M | 337.49M | 471.00M | -112.89M | -84.62M | -101.59M | -3.17M | -111.67M | -22.65M | 108.85M | -117.05M | -132.51M | -104.38M | 280.38M | 41.58M | -145.93M | 7.84M | -167.85M | 443.64M | -445.54M | -249.36M | -126.65M | -144.09M | -129.56M | -45.50M | 24.62M | -2.71M | -9.57M | -142.56M | -54.48M | -75.16M | -106.62M | -114.96M | -184.90M | -73.63M | -183.12M | -244.48M | -202.20M | -206.52M | -110.95M | -174.95M |
|
Dividends Paid - Common
|
-0.09M | 0.27M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.18M | 79.02M | 79.28M | 80.32M | 65.31M | 66.68M | 66.73M | 66.79M | 72.83M | 73.00M | 74.03M | -220.28M | 81.28M | 81.42M | 81.50M | | 171.26M | 89.87M | 90.27M | 91.69M | 96.01M | 96.13M | 96.48M | 96.56M | 100.78M | 50.49M | 50.51M | 50.54M | 75.91M | 75.97M | 101.32M | 151.98M | 111.69M | 121.90M | 122.19M | 152.83M | 127.55M | 127.63M | 127.67M | 127.76M | 133.12M | 133.21M | 143.58M | 169.31M | 159.16M | 157.16M | 157.43M |
|
Exchange Rate Effect
|
-0.10M | 0.26M | 0.18M | 1.42M | 0.23M | -0.06M | 0.13M | 0.21M | 0.28M | -0.05M | -0.67M | 0.15M | 0.29M | -0.35M | 0.58M | -0.21M | -0.35M | -0.57M | 0.33M | -0.75M | -0.65M | 0.47M | -0.56M | -0.66M | -1.13M | 0.29M | -1.20M | -0.63M | 1.11M | 0.08M | -0.27M | -0.36M | 0.19M | 0.61M | 0.97M | -0.14M | -0.30M | -0.39M | 0.00M | -0.43M | 0.10M | 0.10M | -0.06M | 0.08M | -0.53M | 0.34M | 0.12M | 0.39M | 0.07M | 0.14M | -0.07M | -0.06M | 0.11M | -0.18M | -0.16M | -0.16M | 0.01M | 0.07M | -0.06M | 0.11M | -0.12M | -0.05M | 0.05M | -0.30M | 0.01M | 0.27M | -0.13M |
|
Change in Cash
|
179.61M | -36.18M | -109.87M | 64.55M | -79.29M | -6.09M | 11.54M | 53.26M | -59.24M | -13.78M | 22.85M | -8.01M | 2.36M | 63.06M | -60.47M | 20.46M | 16.56M | 43.41M | 63.78M | -149.45M | 35.53M | -34.32M | -6.46M | -1.92M | 6.51M | -5.09M | 1.62M | -6.75M | 6.09M | 13.32M | -4.26M | -1.95M | -3.91M | 11.26M | -13.46M | 86.05M | -105.42M | 9.54M | -8.98M | 10.88M | 11.33M | -15.57M | 6.03M | 2.90M | 470.45M | -319.55M | -108.47M | 52.94M | -78.52M | 25.68M | 18.84M | 12.22M | 16.09M | -24.19M | -12.33M | -26.74M | -19.10M | 14.26M | -8.38M | 5.21M | -8.20M | 41.53M | -48.42M | 19.95M | -13.34M | 19.61M | -33.71M |
|
Free Cash Flow
|
29.42M | 65.52M | 67.47M | 92.52M | -0.69M | 78.17M | 84.98M | 116.90M | -2.99M | 58.77M | 83.74M | 72.23M | 16.95M | 67.53M | 91.12M | 94.74M | 25.93M | 73.30M | 117.77M | 72.05M | 40.19M | 78.99M | 100.15M | 125.63M | 25.69M | 106.16M | 100.85M | 134.52M | 30.92M | 128.59M | 99.49M | 370.43M | 15.26M | 131.66M | 99.28M | 151.50M | 17.52M | 145.79M | 124.60M | 159.29M | 34.77M | 141.71M | 133.80M | 179.62M | 37.22M | 137.18M | 142.42M | 190.78M | 66.99M | 176.85M | 172.88M | 191.61M | 73.28M | 163.55M | 183.47M | 194.24M | 66.43M | 147.44M | 183.40M | 208.07M | 81.08M | 233.69M | 197.25M | 236.30M | 97.86M | 191.29M | 185.81M |
|
Net Cash Flow
|
179.71M | -36.44M | -110.05M | -36.99M | -79.52M | -6.03M | 11.41M | 53.05M | -59.51M | -13.73M | 23.53M | -8.16M | 2.07M | 63.41M | -61.05M | 20.67M | 16.91M | 43.98M | 63.46M | -148.71M | 36.17M | -34.79M | -5.90M | 326.73M | 7.64M | -5.38M | 2.82M | 951.26M | 4.99M | 13.24M | -3.99M | -1.49M | -4.09M | 10.65M | -14.43M | 86.19M | -105.13M | 9.93M | -8.98M | 11.31M | 11.23M | -15.68M | 6.09M | 2.83M | 470.98M | -319.89M | -108.58M | 52.56M | -78.59M | 25.54M | 18.91M | 12.28M | 15.98M | -24.01M | -12.17M | -26.58M | -19.11M | 14.19M | -8.32M | 5.10M | -8.08M | 41.58M | -48.47M | 20.25M | -13.35M | 19.34M | -33.58M |