|
Net Income
|
16.30M | -52.80M | -0.10M | 2.80M | 32.70M | 51.30M | -418.90M | 35.70M | 72.70M | 79.60M | 63.60M | 40.20M | 41.00M | 63.10M | 41.70M | 23.90M | 68.20M | 94.70M | 101.20M | 70.10M | 109.80M | 130.50M | 117.20M | 65.70M | 105.70M | 123.90M | 123.90M | 71.70M | 115.40M | 129.20M | 127.40M | 74.40M | 117.00M | 137.70M | 19.50M | 97.00M | 143.40M | 158.00M | 146.40M | 53.50M | 127.30M | 146.10M | 95.80M | 1.70M | -64.40M | 10.30M | 65.80M | 62.00M | 111.60M | 97.70M | 109.80M | 91.60M | 122.20M | 111.30M | 48.70M | 143.00M | 65.20M | 30.30M | -105.10M | 39.70M | 60.10M | 22.80M | -9.90M | 5.60M | -67.10M | 18.00M |
|
Share-based Compensation
|
| 5.00M | 5.00M | 5.50M | 6.00M | 6.40M | 6.20M | 8.20M | 8.30M | 8.20M | 6.70M | 6.90M | 8.00M | 7.90M | 7.20M | 6.50M | 8.30M | 8.00M | 8.70M | 10.80M | 13.10M | 10.40M | 6.30M | 6.70M | 8.10M | 8.10M | 8.20M | 7.20M | 7.70M | 6.10M | 6.10M | 7.20M | 7.60M | 6.60M | 7.30M | 7.50M | 5.30M | 6.70M | 8.30M | 4.60M | 8.30M | 5.90M | 7.50M | 4.60M | 6.90M | 6.90M | 5.80M | 7.50M | 9.40M | 9.80M | 10.10M | 10.60M | 11.00M | 7.60M | 8.40M | 5.10M | 6.90M | 8.00M | 8.70M | 7.50M | 7.50M | 7.00M | 5.30M | 7.60M | 7.70M | 4.90M |
|
Deferred Taxes
|
| 15.40M | -17.10M | -9.50M | 2.60M | -38.00M | -23.60M | -2.90M | 10.00M | -9.70M | 27.40M | -0.80M | -2.90M | -7.20M | -0.70M | 2.70M | 0.60M | -3.40M | 17.10M | -1.50M | 6.50M | 1.90M | 47.10M | 18.20M | 27.30M | 27.10M | 18.60M | 14.40M | 15.40M | 6.60M | 37.60M | 13.60M | 12.50M | 14.30M | -237.20M | -11.90M | -4.70M | 7.10M | -2.40M | 2.00M | 11.70M | -5.90M | -50.80M | -5.00M | -2.90M | 13.40M | -15.90M | -10.60M | -2.70M | -7.20M | 19.20M | 2.40M | 0.40M | -1.30M | 3.30M | 18.20M | -3.90M | -2.00M | -32.90M | 7.50M | 0.30M | -5.80M | -34.40M | 7.30M | -2.80M | -20.60M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.09M | | | | 0.14M | | | | 0.12M | | | | 0.09M | | | | 0.28M | | | | | | | | | | | | 0.13M | | | | 0.17M | | | | 0.15M | | | | 0.14M | | | | 0.12M | | | | 0.18M | | | | 0.18M | | | | 0.18M | | | |
|
Gains from Investment Securities
|
| | | | | 14.40M | 12.30M | 55.30M | 40.00M | 30.20M | 45.20M | 17.20M | 31.00M | 26.40M | 48.40M | -13.30M | 30.80M | 25.50M | 17.30M | 17.20M | 9.80M | 42.80M | 36.00M | 19.00M | -25.00M | 71.90M | 10.00M | 5.40M | 48.10M | 53.10M | 57.30M | 15.10M | 41.30M | 31.20M | 39.50M | 16.60M | 90.10M | 57.50M | 20.40M | 17.30M | 57.50M | 28.20M | 76.20M | 19.80M | 39.70M | 59.40M | 30.90M | 130.00 | 62.90M | 31.60M | 25.40M | | 75.50M | 61.40M | 50.70M | 30.70M | 61.10M | 49.90M | 40.50M | 35.80M | 54.10M | 51.00M | 46.70M | 27.40M | 64.50M | 32.10M |
|
Asset Writedowns and Impairment
|
| 7.20M | 6.90M | 4.10M | 9.40M | 8.50M | 406.80M | 5.90M | 8.50M | 5.10M | 6.40M | 5.00M | 5.00M | 8.00M | 11.20M | 5.90M | 7.60M | 5.60M | 5.00M | 6.60M | 3.70M | 4.70M | 3.90M | 5.30M | 3.70M | 4.20M | 3.10M | 4.10M | 5.10M | 5.30M | 5.90M | 5.90M | 4.10M | 3.70M | 4.40M | 5.10M | 5.80M | 4.60M | 7.50M | 4.30M | 7.20M | 5.40M | 4.90M | 8.20M | 2.70M | 11.70M | 4.70M | 5.20M | 4.00M | 4.50M | 4.20M | 2.80M | 3.30M | 1.10M | -1.00M | 0.10M | 2.80M | 2.50M | | 2.60M | 1.10M | 2.30M | 3.00M | 1.50M | 0.40M | 2.40M |
|
Non-cash Items
|
| | | | | | 3.45M | | | | 3.63M | | | | 4.21M | | | | 2.15M | | | | 1.96M | | | | | | | | | | | | 0.22M | | | | 1.00M | | | | 0.43M | | | | 0.46M | | | | 8.00M | | | | 0.64M | | | | 0.71M | | | | 0.73M | | | |
|
Cash from Operations
|
| 32.60M | 2.40M | -43.00M | -22.70M | 9.30M | 238.50M | -159.70M | -32.40M | 118.70M | 142.60M | -20.70M | -18.90M | 25.00M | 346.20M | -62.30M | -9.30M | 183.30M | 285.00M | -15.50M | -0.50M | 120.90M | 201.30M | 22.30M | 16.50M | 244.00M | 228.70M | 164.60M | 97.50M | 140.40M | 197.50M | 191.00M | -43.00M | 139.50M | 113.40M | -58.40M | 234.00M | 126.40M | 181.10M | 101.90M | 175.20M | 218.30M | 319.00M | 181.00M | 415.10M | 119.60M | 220.70M | 140.90M | 54.50M | 187.50M | 261.90M | 70.60M | -49.30M | 267.90M | 134.10M | 124.60M | -155.80M | 265.70M | 113.70M | 116.00M | -137.90M | 83.50M | 247.60M | -153.20M | -189.60M | 59.80M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | | | | | | | | | | | | | | | | | | | | | | | | 88.70M | |
|
Depreciation & Amortization (CF)
|
| 25.90M | 24.40M | 21.40M | 29.10M | 29.70M | 29.90M | 25.90M | 26.20M | 26.20M | 26.10M | 24.30M | 24.90M | 25.80M | 25.50M | 24.20M | 23.80M | 22.90M | 23.40M | 21.60M | 21.60M | 21.10M | 19.50M | 18.70M | 18.90M | 19.50M | 20.60M | 21.30M | 21.30M | 21.40M | 21.30M | 20.30M | 20.40M | 21.60M | 22.10M | 21.70M | 21.20M | 21.90M | 21.00M | 19.40M | 19.60M | 18.10M | 20.10M | 18.60M | 18.40M | 18.40M | 20.90M | 17.90M | 16.50M | 16.50M | 22.50M | 21.30M | 21.20M | 21.40M | 20.70M | 21.00M | 21.60M | 21.70M | 24.30M | 21.60M | 21.40M | 21.80M | 21.80M | 21.20M | 22.20M | 22.10M |
|
Change in Receivables
|
| -104.30M | 8.40M | -127.10M | -353.00M | -250.10M | 1,438.30M | -212.90M | -212.20M | 946.80M | -104.60M | -34.40M | 162.10M | 70.00M | -246.00M | -20.20M | 139.20M | 9.80M | -46.20M | -27.80M | 251.40M | 131.80M | -84.90M | 54.30M | 225.80M | 51.60M | 38.10M | -44.20M | 227.00M | 94.50M | 39.90M | -50.30M | 309.10M | 140.70M | 145.40M | -66.70M | 198.70M | 8.80M | 5.60M | -29.40M | 150.30M | -60.00M | 19.30M | -378.30M | -610.00M | 202.50M | 198.90M | 94.50M | 287.20M | -27.70M | 286.90M | 96.90M | 121.40M | -414.20M | 167.10M | -398.00M | 211.70M | -273.90M | 68.40M | -283.90M | 176.00M | -129.90M | -23.30M | -245.10M | 237.20M | 16.70M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.70M | -7.00M | -26.70M | 119.10M | -265.10M | 55.50M | 26.70M |
|
Change in Accured Expenses
|
| 93.70M | -51.90M | 95.50M | 241.90M | 157.30M | 127.10M | -12.80M | 99.80M | 86.10M | -75.40M | -114.00M | 67.60M | -10.80M | 4.30M | -128.30M | 65.60M | 109.30M | 21.00M | -92.90M | 140.20M | 122.20M | -14.50M | 30.40M | 105.00M | 33.10M | 144.40M | -88.20M | 186.70M | 183.30M | 61.00M | -45.80M | 133.60M | 139.80M | 307.00M | -171.90M | 103.20M | -9.00M | -32.90M | 8.10M | 67.10M | -9.00M | 204.90M | -230.60M | -202.70M | 239.70M | 280.40M | 192.90M | 169.70M | 22.50M | 312.40M | 47.90M | -85.10M | -305.60M | 207.70M | -358.30M | -10.80M | -81.90M | 347.80M | -114.60M | -37.70M | -29.20M | 101.90M | -141.50M | -5.70M | 26.00M |
|
Other Working Capital Changes
|
| -28.80M | -2.00M | -35.60M | 9.30M | 44.20M | -27.80M | -6.30M | -45.10M | 82.90M | 16.70M | 16.70M | 0.40M | -8.20M | 0.30M | 17.10M | 44.00M | 40.00M | -65.20M | 55.80M | 43.30M | 37.60M | 62.00M | 68.20M | 25.80M | -83.70M | 49.40M | -90.00M | 27.10M | 117.00M | 21.20M | -65.10M | 29.10M | 43.50M | 61.10M | 72.60M | -158.50M | 54.10M | -26.90M | 19.40M | -100.70M | -22.40M | -18.60M | | | -12.10M | -45.00M | 39.50M | -33.20M | -16.00M | -69.30M | 17.10M | 0.90M | -23.30M | -42.20M | 37.30M | 25.90M | -11.90M | -6.10M | 62.50M | 7.60M | 38.60M | 23.10M | 34.90M | 57.50M | 3.00M |
|
Capital Expenditures
|
| 10.10M | 8.10M | 7.80M | 20.10M | 13.90M | 16.70M | 11.20M | 16.40M | 18.30M | 19.00M | 19.70M | 14.10M | 14.80M | 23.40M | 12.80M | 12.30M | 8.50M | 11.10M | 8.30M | 12.30M | 12.20M | 18.70M | 9.90M | 10.20M | 13.20M | 19.00M | 16.60M | 14.20M | 11.80M | 14.30M | 10.80M | 14.70M | 14.70M | 14.50M | 12.70M | 14.10M | 13.00M | 24.90M | 10.00M | 14.00M | 12.20M | 16.70M | 9.10M | 9.80M | 11.60M | 20.20M | 12.70M | 11.90M | 15.10M | 24.50M | 19.40M | 22.30M | 14.20M | 19.70M | 13.20M | 21.40M | 20.50M | 23.10M | 11.80M | 11.90M | 16.10M | 11.30M | 13.70M | 17.60M | 15.10M |
|
Sales of Property, Plant and Equipment
|
| 1.20M | 0.30M | 0.30M | 2.00M | 0.80M | 1.80M | 1.10M | 1.70M | 1.50M | 0.10M | 0.10M | 0.80M | 1.50M | 1.30M | 0.60M | 1.10M | 0.90M | 0.80M | | 0.30M | 1.00M | 0.80M | 0.30M | 3.20M | 1.30M | | | | 1.10M | | | | 8.80M | | 5.90M | 0.80M | 1.10M | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| -0.40M | 0.30M | 0.10M | 258.40M | 2.10M | 9.40M | | 15.20M | 16.90M | 16.90M | 1.50M | 32.50M | 12.00M | 3.00M | | 16.90M | 1.30M | 28.10M | 9.40M | 14.30M | 1.40M | 6.90M | 10.10M | 20.30M | 210.30M | 19.80M | 13.80M | 27.40M | 15.70M | 0.70M | 11.70M | 9.50M | 6.10M | 5.40M | 8.20M | | | 0.90M | | -114.70M | 28.60M | 8.30M | | | | 0.70M | 7.10M | | | 917.30M | | | | | | | | | | | 4.90M | | 1.00M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 11.10M | 3.50M | 4.50M | | 8.80M | 0.80M | | 7.20M | 1.00M | 0.70M | 0.20M | 1.30M | -0.60M | 0.80M | 0.20M | 6.00M | -0.30M | | 0.10M | 2.50M | 1.50M | 2.10M | | 0.70M | -0.40M | 0.10M | 0.30M | 0.40M |
|
Cash from Investing Activities
|
| 4.80M | -8.10M | -7.60M | -276.50M | -15.20M | -24.30M | -10.10M | -29.90M | -33.70M | -35.80M | -21.10M | -45.80M | -25.30M | -25.10M | -12.20M | -28.10M | -8.90M | -38.40M | -17.70M | -26.30M | -12.60M | -24.80M | -19.70M | -27.30M | -222.20M | -28.90M | -30.00M | -39.60M | -26.40M | -14.40M | -21.80M | -21.80M | -12.00M | -18.90M | -15.00M | -13.30M | -11.90M | -14.70M | -6.50M | 105.20M | | | -8.30M | -9.80M | -4.40M | -19.90M | -19.10M | -11.70M | -13.80M | -942.40M | -18.60M | -22.10M | -24.60M | -20.00M | -13.20M | -21.30M | -18.00M | -21.60M | -9.70M | -11.90M | -20.30M | -26.30M | -14.60M | -19.40M | -14.70M |
|
Other financing activities
|
| | 14.50M | -0.10M | 0.90M | | 27.60M | -0.50M | -0.60M | 2.30M | 29.60M | -4.50M | -0.30M | | -1.50M | 1.00M | 2.00M | 9.00M | 4.10M | -8.20M | 2.10M | 0.60M | 10.00M | -7.60M | 8.40M | 4.00M | 2.60M | 0.10M | | | 0.70M | | | | 26.10M | | -0.60M | 0.10M | -14.50M | -4.90M | 2.00M | 0.60M | 2.10M | -0.50M | -0.20M | -0.80M | 1.60M | -3.60M | 2.60M | 1.10M | 0.20M | -8.30M | -0.30M | -0.40M | -10.60M | -8.60M | -0.10M | -0.80M | -8.40M | -10.30M | -0.20M | -0.20M | 1.00M | -6.10M | 0.20M | -0.30M |
|
Cash from Financing Activities
|
| 0.50M | -162.80M | 6.00M | -25.90M | -48.80M | -13.40M | 15.30M | -43.60M | -21.20M | -74.00M | 0.20M | -12.40M | -25.30M | -127.10M | 13.10M | -260.40M | 23.40M | -2.30M | -6.20M | -22.00M | -56.00M | -104.00M | -32.70M | -178.50M | 171.50M | -104.50M | -134.30M | -242.20M | -161.10M | -60.00M | -55.60M | -121.90M | -55.60M | -86.20M | -77.10M | 35.90M | -189.50M | -254.20M | -103.50M | -84.90M | -48.20M | -100.80M | -69.70M | -76.40M | -12.30M | -276.80M | -106.00M | -117.80M | -3.00M | -56.90M | -95.80M | 239.60M | -538.60M | -87.30M | -48.80M | -118.50M | -58.40M | -123.80M | -57.50M | 18.90M | -140.20M | -103.60M | 45.70M | 78.30M | -64.50M |
|
Dividends Paid - Common
|
| | -29.00M | | | | 30.20M | | | | 32.30M | | | | 33.50M | | | | 36.50M | | | | 38.30M | | | | 58.90M | | | | 57.60M | | 62.20M | | 61.50M | 0.70M | 65.30M | | 61.30M | | 65.20M | | 64.10M | | | | 65.90M | | | | 68.30M | | | | 68.70M | | | | 71.20M | | | | 72.30M | | | |
|
Exchange Rate Effect
|
| 55.40M | -17.50M | -26.20M | -66.20M | 100.50M | -26.50M | 31.40M | -0.10M | -43.80M | -15.80M | 14.60M | -21.80M | 15.60M | 9.50M | -3.30M | -4.70M | 10.00M | 4.60M | -1.70M | -9.20M | -30.10M | -34.00M | -41.50M | 27.60M | -6.70M | -17.30M | 16.80M | -17.00M | 3.90M | -27.70M | 12.30M | 35.40M | 21.90M | 13.80M | 13.70M | -41.30M | -9.90M | -2.90M | -17.50M | 8.60M | -34.70M | 16.70M | -29.30M | 10.20M | 46.20M | 55.40M | -60.20M | 13.70M | -19.50M | -27.40M | -26.70M | -59.30M | -63.40M | 84.70M | 5.10M | -3.50M | -25.80M | 41.90M | -25.30M | -5.00M | 19.00M | -19.20M | 7.70M | 25.50M | 4.20M |
|
Change in Cash
|
| 93.30M | -186.00M | -70.80M | -391.30M | 45.80M | 174.30M | -123.10M | -106.00M | 20.00M | 17.00M | -27.00M | -98.90M | -10.00M | 203.50M | -64.70M | -302.50M | 207.80M | 248.90M | -41.10M | -58.00M | 22.20M | 38.50M | -71.60M | -161.70M | 186.60M | 78.00M | 17.10M | -201.30M | -43.20M | 95.40M | 125.90M | -151.30M | 93.80M | 22.10M | -136.80M | 215.30M | -84.90M | -90.70M | -25.60M | 204.10M | 36.70M | 218.70M | 73.70M | 339.10M | 149.10M | -20.60M | -44.40M | -61.30M | 151.20M | -764.80M | -70.50M | 108.90M | -358.70M | 111.50M | 67.70M | -299.10M | 163.50M | 10.20M | 23.50M | -135.90M | -58.00M | 98.50M | -114.40M | -105.20M | -15.20M |
|
Free Cash Flow
|
| 22.50M | -5.70M | -50.80M | -42.80M | -4.60M | 221.80M | -170.90M | -48.80M | 100.40M | 123.60M | -40.40M | -33.00M | 10.20M | 322.80M | -75.10M | -21.60M | 174.80M | 273.90M | -23.80M | -12.80M | 108.70M | 182.60M | 12.40M | 6.30M | 230.80M | 209.70M | 148.00M | 83.30M | 128.60M | 183.20M | 180.20M | -57.70M | 124.80M | 98.90M | -71.10M | 219.90M | 113.40M | 156.20M | 91.90M | 161.20M | 206.10M | 302.30M | 171.90M | 405.30M | 108.00M | 200.50M | 128.20M | 42.60M | 172.40M | 237.40M | 51.20M | -71.60M | 253.70M | 114.40M | 111.40M | -177.20M | 245.20M | 90.60M | 104.20M | -149.80M | 67.40M | 236.30M | -166.90M | -207.20M | 44.70M |
|
Net Cash Flow
|
| 37.90M | -168.50M | -44.60M | -325.10M | -54.70M | 200.80M | -154.50M | -105.90M | 63.80M | 32.80M | -41.60M | -77.10M | -25.60M | 194.00M | -61.40M | -297.80M | 197.80M | 244.30M | -39.40M | -48.80M | 52.30M | 72.50M | -30.10M | -189.30M | 193.30M | 95.30M | 0.30M | -184.30M | -47.10M | 123.10M | 113.60M | -186.70M | 71.90M | 8.30M | -150.50M | 256.60M | -75.00M | -87.80M | -8.10M | 195.50M | 170.10M | 218.20M | 103.00M | 328.90M | 102.90M | -76.00M | 15.80M | -75.00M | 170.70M | -737.40M | -43.80M | 168.20M | -295.30M | 26.80M | 62.60M | -295.60M | 189.30M | -31.70M | 48.80M | -130.90M | -77.00M | 117.70M | -122.10M | -130.70M | -19.40M |