|
Net Income
|
-146.34M | 53.97M | -7.47M | 46.58M | 38.83M | 42.52M | 38.73M | 24.85M | 23.50M | 25.47M | 7.98M | 454.42M | 71.41M | 123.52M | 56.96M | 142.80M | 122.15M | 183.02M | 79.97M | 122.62M | 173.44M | 252.67M | 116.92M | 184.58M | 225.04M | 287.02M | 145.45M | 224.04M | 233.13M | 310.47M | 29.67M | 200.71M | 243.59M | 297.78M | 136.82M | 314.85M | 467.62M | 798.23M | 239.42M | 418.87M | 512.64M | 671.18M | 391.22M | 516.10M | 669.32M | 890.91M | 1,016.91M | 836.77M | 1,409.22M | 1,193.65M | 509.31M | 1,322.56M | 1,472.69M | 1,343.93M | 599.31M | 877.74M | 1,116.95M | 1,367.29M | 719.92M | 960.59M | 1,187.27M | 1,099.87M | 528.71M | 481.82M | 599.81M | 683.04M |
|
Share-based Compensation
|
| 8.43M | 6.30M | 5.34M | 5.36M | 11.08M | 6.73M | 4.78M | 4.71M | 7.83M | 8.16M | 7.77M | 8.25M | 7.56M | 6.49M | 6.71M | 10.33M | 10.16M | 8.74M | 8.55M | 11.30M | 12.13M | 10.25M | 10.40M | 11.55M | 11.67M | 11.14M | 11.12M | 12.36M | 20.89M | 12.51M | 12.31M | 18.49M | 18.05M | 17.77M | 15.95M | 21.92M | 17.02M | 16.90M | 14.49M | 34.05M | 21.50M | 31.86M | 23.29M | 28.66M | 23.33M | 48.82M | 31.82M | 24.75M | 29.23M | 81.46M | 35.05M | 38.20M | 29.38M | 86.56M | 40.17M | 12.88M | 21.10M | 87.68M | 34.51M | 31.91M | 22.58M | 84.08M | 28.77M | 25.50M | 25.13M |
|
Deferred Taxes
|
| | | | | | | | | | | -403.01M | -19.41M | 889.98M | -7.73M | 13.90M | 61.76M | -219.56M | 42.08M | 57.60M | -23.33M | -1.03M | -27.62M | 30.02M | -6.30M | -1.75M | 43.40M | 2.14M | 8.29M | 43.65M | -36.23M | 49.43M | -17.22M | 95.08M | 33.79M | 13.11M | 141.24M | 79.91M | 65.88M | 35.60M | 43.49M | 90.52M | 57.01M | 22.73M | 45.17M | -32.82M | 114.92M | 21.72M | 151.62M | -96.63M | -54.03M | -28.43M | 66.47M | -230.66M | -81.94M | -49.58M | 29.20M | 34.35M | 11.98M | 24.87M | 62.52M | -38.94M | 23.47M | 14.91M | 38.95M | -0.04M |
|
Gains from Sales and Divestitures
|
| 1.20M | | | | 1.30M | | | | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 239.71M | 0.20M | 5.52M | | 335.98M | 5.13M | 6.24M | | 3.86M | | | | | | | | | | | | 202.37M | 29.91M | 36.73M | 50.10M | 220.06M | 103.97M | 106.25M | 109.82M | 105.71M | 151.71M | 164.05M | 65.45M | 49.09M | 62.58M | 123.53M | 116.23M | 103.21M | 133.92M | 96.83M | 99.11M | 106.47M | 78.61M | 224.18M | 109.69M | 73.74M | 224.11M | 58.09M | 72.39M | 786.27M | 138.91M | 122.46M | 135.36M | 876.43M | 57.28M | 51.02M | 44.22M | 1,712.41M | 117.59M | 130.19M | 64.12M | 478.57M | 78.71M | 66.78M | 57.52M | 785.53M |
|
Asset Writedowns and Impairment
|
| 247.89M | 8.92M | 6.05M | 12.45M | 27.09M | 18.01M | 4.08M | 12.80M | 18.44M | 4.75M | 2.42M | 22.99M | 7.09M | 7.88M | 7.31M | 8.77M | 8.26M | 9.03M | 35.10M | 11.15M | 21.18M | 4.05M | 4.54M | 7.63M | 8.95M | 5.98M | 9.89M | 11.02M | 18.31M | 25.48M | 20.32M | 14.43M | 37.55M | 5.49M | 0.52M | 2.52M | 30.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 15.83M | -140.42M | | | | -378.45M | | | | | | | | -847.18M | | | | -361.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 33.93M | 89.42M | 185.26M | -85.59M | 85.14M | 9.68M | -5.07M | -120.19M | -143.55M | -132.44M | -81.36M | -276.70M | 65.86M | -321.49M | -288.42M | -407.83M | 210.03M | -394.61M | -327.09M | -176.81M | 110.01M | -730.26M | -264.27M | -93.88M | 668.77M | -215.89M | 40.51M | 172.30M | 510.88M | 79.32M | -239.08M | 487.47M | 654.66M | -155.53M | 175.04M | 706.90M | 965.33M | -524.42M | 94.53M | 728.18M | 1,184.05M | 382.98M | 927.83M | 1,586.04M | 1,293.97M | 385.51M | 332.61M | 594.23M | 1,220.43M | -72.23M | 124.84M | 498.84M | 2,714.22M | 978.21M | 660.47M | 951.87M | 2,589.20M | 367.87M | 241.76M | 819.25M | 974.50M | -289.04M | -1095.02M | -158.61M | 1,759.49M |
|
Amortizatization of Intangibles
|
| 0.37M | 0.38M | 0.80M | 1.99M | 3.39M | 4.06M | 4.34M | 4.22M | 8.02M | 5.37M | 5.38M | 5.36M | 5.34M | 5.54M | 5.73M | 6.37M | 5.86M | 5.31M | 5.27M | 5.56M | 5.25M | 5.42M | 4.21M | 5.48M | 4.77M | 4.78M | 3.28M | 3.85M | 2.72M | 3.13M | 1.93M | 2.02M | 4.23M | 0.04M | -12.02M | -5.77M | -5.79M | -7.05M | -6.29M | -6.51M | -6.37M | -6.94M | -6.90M | -4.79M | -6.14M | -2.36M | -2.36M | -1.54M | -0.52M | -0.49M | -0.47M | -0.35M | -0.85M | -0.84M | -0.85M | -0.50M | 0.54M | 0.04M | 0.30M | 0.07M | -0.26M | -0.09M | -0.05M | 0.11M | 0.12M |
|
Depreciation & Amortization (CF)
|
| 5.85M | 2.90M | 3.45M | 3.38M | 3.79M | 3.77M | 3.88M | 4.67M | 9.18M | 7.63M | 4.86M | 7.88M | 7.71M | 6.33M | 7.41M | 7.94M | 8.67M | 7.84M | 8.81M | 10.52M | 11.38M | 8.31M | 10.60M | 11.54M | 13.22M | 10.08M | 12.68M | 13.03M | 14.43M | 11.74M | 17.68M | 17.49M | 19.42M | 19.57M | 21.86M | 25.28M | 24.47M | 18.36M | 22.62M | 22.84M | 28.38M | 20.41M | 24.05M | 24.31M | 25.78M | 22.32M | 22.42M | 21.10M | 20.11M | 20.09M | 19.43M | 18.40M | 29.15M | 20.30M | 23.73M | 37.11M | 29.02M | 27.14M | 28.61M | 29.37M | 30.41M | 31.33M | 33.83M | 34.17M | 34.98M |
|
Change in Receivables
|
| 399.21M | -185.64M | -203.40M | 41.33M | 7.27M | -43.69M | 23.91M | 9.15M | 142.89M | -101.67M | 26.77M | 25.95M | 31.58M | 0.24M | -22.59M | -9.47M | 94.52M | -69.08M | 132.15M | -121.59M | 171.52M | -210.67M | 195.38M | -28.85M | 130.58M | -262.45M | 26.37M | 195.98M | 300.95M | -264.71M | 247.90M | -308.56M | 72.26M | 22.41M | -66.65M | 57.59M | 417.84M | -394.68M | -147.37M | 14.06M | 215.74M | -245.69M | 253.45M | -272.40M | 238.78M | -45.65M | -72.26M | -13.37M | 421.06M | -380.50M | 254.25M | 290.63M | 258.01M | -602.76M | 166.88M | 268.31M | 496.76M | -379.10M | 348.15M | 55.13M | 105.04M | -117.75M | 48.15M | 79.89M | -77.05M |
|
Change in Inventory
|
| -165.08M | 91.55M | 39.71M | 99.06M | -115.08M | 81.07M | -30.35M | 67.41M | -79.23M | 172.16M | 157.77M | 224.94M | 8.18M | 514.60M | 438.06M | 516.72M | 157.75M | 592.01M | 389.09M | 353.61M | 32.71M | 721.22M | 397.57M | 165.31M | -157.20M | 677.08M | 191.70M | 23.43M | -388.68M | 601.71M | 53.47M | 247.40M | -241.09M | 548.73M | -139.81M | 316.10M | -589.15M | 1,073.32M | 428.10M | 108.91M | -986.68M | 777.01M | -617.87M | -272.57M | -667.93M | 862.12M | 714.30M | 676.40M | -1068.70M | 1,913.63M | 1,200.72M | 779.81M | -2182.40M | 156.23M | -245.33M | -38.21M | -2146.77M | 285.02M | 346.16M | 76.52M | -422.61M | 513.26M | 1,111.33M | -309.65M | -1164.01M |
|
Change in Accured Expenses
|
| -210.42M | -72.36M | -24.53M | 20.35M | -44.33M | -95.75M | 14.37M | 7.52M | -32.98M | -103.15M | 36.75M | 28.72M | 65.81M | -41.11M | 57.96M | 119.30M | 45.58M | -74.06M | 140.07M | 85.93M | 174.14M | -209.67M | 238.67M | 20.59M | 176.20M | -250.47M | 151.81M | 74.56M | 45.52M | -11.06M | -45.26M | 199.18M | 213.81M | -46.33M | 157.37M | 230.31M | 71.44M | -387.68M | 195.13M | 77.00M | 100.91M | 11.56M | 0.58M | 153.50M | 100.84M | 183.58M | 1.13M | 329.29M | 367.30M | 96.45M | 180.24M | -95.75M | 520.17M | -690.98M | -300.34M | 109.43M | 256.03M | -326.40M | -54.56M | 204.47M | 556.87M | -215.03M | -384.99M | -378.02M | 287.30M |
|
Other Working Capital Changes
|
| 20.86M | -16.80M | -1.31M | -2.28M | -7.88M | 13.85M | 27.07M | 63.94M | 8.66M | 1.18M | 15.26M | 8.98M | 9.62M | -5.56M | 37.43M | -14.26M | -9.18M | -6.05M | 30.31M | 14.39M | -24.66M | -18.52M | 48.59M | 10.68M | -1279.59M | 9.82M | 18.19M | 6.74M | 7.18M | -12.85M | 26.35M | 33.66M | -2.62M | 26.58M | 93.12M | 74.14M | -168.91M | -49.02M | -17.45M | 18.20M | 117.96M | 121.51M | 26.58M | -23.45M | -215.18M | 100.49M | 80.43M | -26.91M | -32.97M | 49.97M | -23.91M | 84.71M | -97.43M | 5.56M | 106.40M | -7.16M | -19.79M | -19.06M | 7.67M | 96.14M | 28.52M | 57.50M | 75.17M | 77.22M | -23.82M |
|
Capital Expenditures
|
| -1.16M | 1.92M | | | 4.46M | -0.01M | | | 6.63M | -1.14M | | | | | | | 1.54M | 2.36M | 3.84M | 3.73M | 12.68M | 2.35M | 48.38M | 10.20M | 30.43M | 18.45M | 20.76M | 15.63M | 21.59M | 25.79M | 21.26M | 20.06M | 44.67M | 40.81M | 18.12M | 22.56M | 48.95M | 27.39M | 20.37M | 21.79M | 16.94M | 17.91M | 7.82M | 17.12M | 29.90M | 8.56M | 15.79M | 15.59M | 25.23M | 5.78M | 5.09M | 16.67M | 29.68M | 5.42M | 25.84M | 22.34M | 46.19M | 72.92M | 38.81M | 18.41M | 41.37M | 56.04M | 15.22M | 32.16M | 85.20M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | -55.28M | 37.87M | 53.60M | 30.38M | -121.85M | 34.45M | 70.03M | 77.74M | 56.99M | 50.74M | -50.74M | | 269.70M | 28.05M | 45.68M | 14.83M | 66.73M | 20.26M | 23.16M | 23.23M | 31.23M | 24.21M | 31.31M | 17.43M | 13.61M | 18.08M | 4.74M | 5.88M | 42.16M | | 4.21M | 54.37M | 20.73M | 13.07M | 16.66M | 3.37M | 0.84M | 32.00M | | 4.88M | 4.67M | | 18.25M | | 6.44M | | 7.76M | 5.45M | | 5.09M | 13.62M | 12.73M | 30.01M | 40.26M | 10.44M | 4.11M | 96.02M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 5.62M | | | 0.68M | | | | | | 0.60M | | 0.12M | | 596.17M | 14.93M | 0.30M | -7.03M | 1,076.77M | 1.19M | 0.38M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | 231.43M | 23.07M | | |
|
Divestments
|
| | | | | | | | | 5.81M | 9.90M | 13.90M | 13.90M | 4.23M | 9.24M | 29.43M | 2.73M | 98.96M | 53.65M | 21.12M | 8.92M | 195.62M | 18.17M | 16.97M | 45.04M | 138.82M | 69.36M | 33.65M | 106.81M | 113.37M | 39.96M | 56.54M | 26.71M | 84.12M | 175.18M | 20.89M | 31.68M | 134.76M | 70.08M | 70.81M | 109.38M | 155.41M | 86.32M | 28.77M | 20.58M | 85.04M | 83.24M | 148.30M | 60.92M | 69.72M | 173.56M | 65.56M | 92.68M | 66.62M | 23.99M | 22.51M | 23.46M | 29.68M | 35.33M | 26.48M | 174.72M | -5.43M | 233.01M | | 2.59M | 45.94M |
|
Change in Acquisitions & Divestments
|
| 0.33M | 0.20M | 0.42M | 0.10M | 5.00M | 0.13M | 0.15M | 6.66M | 4.19M | 6.44M | | 12.80M | 15.00M | 14.13M | 12.86M | 3.15M | | 0.05M | 44.53M | 1.66M | 5.70M | 14.12M | 2.21M | 1.06M | 6.24M | 4.62M | 6.06M | 8.23M | 5.05M | 5.29M | 8.05M | 11.70M | 16.73M | 10.47M | 10.11M | 13.64M | 51.02M | 9.44M | 25.97M | 6.19M | 10.98M | 10.75M | 14.38M | 20.95M | 6.83M | 8.99M | 0.92M | 1.95M | 4.45M | 1.78M | 1.32M | 5.37M | 8.42M | 1.94M | 0.92M | 0.92M | 0.90M | 1.49M | 1.83M | 0.93M | 2.97M | 72.00M | | 14.86M | -82.61M |
|
Cash from Investing Activities
|
| -40.54M | -424.11M | -19.09M | -113.97M | -116.21M | -2.14M | -93.43M | -66.06M | 25.48M | 156.71M | 21.49M | 62.75M | 4.34M | 260.05M | 141.97M | 32.03M | 255.21M | 75.27M | 112.64M | 54.55M | 195.90M | -67.19M | 59.86M | -8.35M | -82.71M | -66.59M | -83.04M | 32.95M | 30.84M | -766.08M | -107.45M | -84.02M | 112.47M | -1003.99M | 52.68M | -67.56M | 424.92M | -77.99M | -13.60M | 52.23M | 58.95M | 13.18M | -187.22M | -93.42M | -12.74M | -93.35M | 43.28M | -81.10M | 26.08M | -19.99M | -44.78M | -66.70M | 3.17M | -36.35M | -44.22M | -34.39M | -62.02M | -147.91M | -126.87M | 97.96M | -125.73M | 21.49M | 161.39M | -7.25M | 45.93M |
|
Other financing activities
|
| 11.12M | 5.13M | 5.00M | 1.91M | 6.38M | 0.26M | 4.96M | 0.54M | 1.67M | 1.03M | | 3.78M | -27.36M | 4.73M | 132.10M | 127.00M | | 4.20M | 7.74M | 0.03M | 0.90M | 1.49M | 5.02M | 0.70M | -139.29M | 7.03M | 0.01M | | | 10.85M | 3.21M | 2.64M | 11.89M | 12.04M | 0.06M | 0.36M | 5.67M | 8.35M | 0.59M | 18.46M | 0.46M | 88.91M | 80.15M | 6.50M | 1.05M | 8.90M | 5.01M | 4.67M | 51.10M | 6.98M | 11.11M | 11.96M | 11.76M | 2.50M | 2.42M | 1.39M | 14.84M | 5.80M | 8.93M | 2.32M | 3.07M | 11.33M | 9.70M | 4.95M | 6.12M |
|
Cash from Financing Activities
|
| -19.00M | -209.54M | 177.69M | -19.98M | 387.67M | -195.09M | 23.36M | -17.87M | 354.35M | -264.96M | -33.65M | 229.72M | 395.38M | -7.18M | -203.99M | 55.89M | -66.50M | 223.13M | 300.39M | -4.47M | 142.38M | 334.07M | 306.14M | -12.64M | -232.91M | -155.51M | 137.55M | -204.64M | -28.29M | 286.29M | 401.44M | -549.70M | 1,056.26M | -450.35M | -115.58M | -752.15M | -877.82M | 69.02M | -122.45M | -731.62M | -844.17M | -789.80M | -158.77M | -917.42M | -580.59M | -629.69M | -188.15M | -484.09M | -1102.82M | -1257.89M | -132.23M | -434.22M | 547.06M | -1483.46M | -574.57M | -1109.28M | -80.28M | -1529.42M | -1454.97M | -527.45M | -169.71M | -2134.64M | -175.37M | 443.84M | 268.32M |
|
Dividends Paid - Common
|
| 7.33M | 7.39M | 7.40M | 7.39M | 7.40M | 7.47M | 7.48M | 7.48M | 7.48M | 7.56M | 7.57M | 7.62M | 7.64M | 12.59M | 155.59M | 6.68M | 26.80M | 32.61M | 40.13M | 42.26M | 40.62M | 57.63M | 21.31M | 26.89M | 27.54M | 42.02M | 31.18M | 24.98M | 29.23M | 25.87M | 22.04M | 13.87M | 12.59M | 23.76M | 6.65M | 38.22M | 20.95M | 12.86M | 13.02M | 12.90M | 12.68M | 39.24M | 38.91M | 38.97M | 77.93M | 77.84M | 78.48M | 77.66M | 75.79M | 110.12M | 110.85M | 108.75M | 108.32M | 107.89M | 110.39M | 107.08M | 105.20M | 139.39M | 138.93M | 135.85M | 134.66M | 131.65M | 133.59M | 129.12M | 126.60M |
|
Change in Cash
|
| -25.61M | -544.23M | 343.86M | -219.53M | 356.60M | -187.55M | -75.13M | -204.12M | 236.27M | -240.70M | -93.52M | 15.78M | 465.58M | -68.63M | -350.44M | -319.91M | 398.74M | -96.21M | 85.94M | -126.73M | 448.30M | -463.38M | 101.73M | -114.86M | 353.15M | -437.99M | 95.02M | 0.62M | 513.43M | -400.47M | 54.91M | -146.24M | 1,823.39M | -1609.87M | 112.14M | -112.81M | 512.43M | -533.39M | -41.52M | 48.79M | 398.83M | -393.65M | 581.84M | 575.20M | 700.65M | -337.53M | 187.75M | 29.05M | 143.69M | -1350.11M | -52.16M | -2.08M | 3,264.44M | -541.61M | 41.69M | -191.81M | 2,446.91M | -1309.47M | -1340.08M | 389.76M | 679.07M | -2402.20M | -1109.00M | 277.98M | 2,073.74M |
|
Free Cash Flow
|
| 35.09M | 87.50M | 185.26M | -85.59M | 80.68M | 9.68M | -5.07M | -120.19M | -150.18M | -131.30M | -81.36M | -276.70M | 65.86M | -321.49M | -288.42M | -407.83M | 208.48M | -396.96M | -330.93M | -180.53M | 97.34M | -732.61M | -312.65M | -104.08M | 638.34M | -234.34M | 19.74M | 156.67M | 489.29M | 53.54M | -260.34M | 467.41M | 610.00M | -196.34M | 156.92M | 684.35M | 916.38M | -551.82M | 74.16M | 706.39M | 1,167.11M | 365.07M | 920.00M | 1,568.92M | 1,264.08M | 376.95M | 316.82M | 578.63M | 1,195.20M | -78.01M | 119.75M | 482.17M | 2,684.54M | 972.78M | 634.63M | 929.52M | 2,543.01M | 294.94M | 202.95M | 800.84M | 933.14M | -345.08M | -1110.24M | -190.78M | 1,674.28M |
|
Net Cash Flow
|
| -25.61M | -544.23M | 343.86M | -219.53M | 356.60M | -187.55M | -75.13M | -204.12M | 236.27M | -240.70M | -93.52M | 15.78M | 465.58M | -68.63M | -350.44M | -319.91M | 398.74M | -96.21M | 85.94M | -126.73M | 448.30M | -463.38M | 101.73M | -114.86M | 353.15M | -437.99M | 95.02M | 0.62M | 513.43M | -400.47M | 54.91M | -146.24M | 1,823.39M | -1609.87M | 112.14M | -112.81M | 512.43M | -533.39M | -41.52M | 48.79M | 398.83M | -393.65M | 581.84M | 575.20M | 700.65M | -337.53M | 187.75M | 29.05M | 143.69M | -1350.11M | -52.16M | -2.08M | 3,264.44M | -541.61M | 41.69M | -191.81M | 2,446.91M | -1309.47M | -1340.08M | 389.76M | 679.07M | -2402.20M | -1109.00M | 277.98M | 2,073.74M |