|
Net Income
|
8.73M | 6.68M | 9.85M | 11.29M | 9.62M | 11.67M | 18.79M | 15.94M | 14.06M | 14.82M | 26.30M | 21.62M | 19.64M | 25.39M | 26.07M | 30.25M | 17.52M | 30.02M | 29.15M | 40.84M | 30.33M | -25.59M | 33.75M | 16.52M | 1.72M | 19.46M | 45.64M | 37.72M | 30.25M | 15.86M | 38.91M | 45.16M | 48.52M | 5.32M | 27.67M | -92.30M | -12.92M | -11.25M | -10.08M | -95.22M | 11.86M | 16.22M | -146.08M | -54.00M | -21.11M | 55.95M | 15.04M | -50.87M | -34.00M | 68.00M | 95.00M | -37.00M | 65.00M | 124.00M | 129.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M |
|
Share-based Compensation
|
| | -0.28M | 0.76M | 0.32M | 1.19M | 1.28M | 0.68M | 1.17M | 1.13M | 0.22M | 1.55M | 1.85M | 0.35M | 1.14M | 1.10M | 1.71M | 2.59M | 5.70M | 1.65M | 0.77M | 1.17M | 4.38M | 5.54M | 3.33M | 5.14M | -0.43M | 2.18M | 3.19M | 6.94M | 9.12M | 3.73M | 9.18M | 12.89M | 6.67M | 6.99M | 15.74M | 1.05M | 10.91M | -0.18M | 13.44M | 18.77M | 16.11M | 3.35M | 15.66M | 36.24M | 23.23M | 54.86M | 22.00M | 29.00M | 33.00M | 5.00M | 30.00M | 5.00M | 24.00M | 25.00M | 47.00M | 36.00M | 39.00M | 45.00M | 68.00M | 59.00M | 83.00M | 51.00M | 92.00M | 96.00M | 64.00M |
|
Deferred Taxes
|
| | -1.39M | -2.41M | -0.41M | -0.69M | -5.85M | -0.10M | 0.32M | 1.17M | -0.31M | -0.15M | -0.19M | 0.34M | -0.96M | 0.32M | -0.14M | -1.67M | -2.19M | -3.84M | -4.67M | -4.00M | -7.84M | -3.72M | 6.12M | 1.62M | -1.53M | -1.85M | -1.90M | -0.09M | -3.91M | -0.29M | -2.80M | -7.65M | -4.32M | -9.81M | -30.60M | -24.22M | -20.46M | -17.31M | -14.46M | -20.29M | 64.38M | -13.19M | -4.20M | -26.95M | -27.34M | -11.52M | 4.00M | 12.00M | 2.00M | -47.00M | -24.00M | -43.00M | -29.00M | -1.00M | 8.00M | 16.00M | -108.00M | -200.00M | -65.00M | -126.00M | 24.00M | -76.00M | -60.00M | -94.00M | -156.00M |
|
Gains from Sales and Divestitures
|
| 3,600.00M | 0.00M | 3,600.00M | 7,581.00M | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 10.18 | | | | 0.02M | | | 0.29M | 3.13M | 0.68M | 2.93M | 0.41M | 1.70M | 6.42M | 2.59M | 4.69M | 1.65M | -2.66M | 1.17M | 4.38M | | 10.86M | | 1.75M | 6.68M | 2.13M | 8.00M | 9.12M | 3.73M | 9.18M | 12.90M | 6.67M | -0.27M | 15.74M | 1.05M | 10.91M | 5.75M | 3.54M | 18.77M | 28.57M | 3.77M | 18.50M | 10.84M | 30.12M | 78.53M | 25.00M | 20.00M | 22.00M | 162.00M | 30.00M | 104.00M | 131.00M | 146.00M | 117.00M | 188.00M | 193.00M | -11.00M | 85.00M | 53.00M | 119.00M | 259.00M | 210.00M | 358.00M | 406.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.02M | | | | 1.41M | | | | | | | | | | | | 16.23M | | | | | | | | | | | | | | | | | | | | 24.42M | 39.22M | 15.86M | 53.51M | 84.00M | 82.00M | 105.00M | 164.00M | 255.00M | 303.00M | 288.00M | 228.00M | 252.00M | 222.00M | 277.00M | 299.00M | 374.00M | 450.00M | 507.00M | 527.00M | 603.00M | 690.00M | 815.00M |
|
Cash from Restructuring
|
6.60M | | | 6.50M | 13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.45M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 13.94M | 22.74M | 11.45M | 14.64M | 15.90M | 25.91M | 15.17M | 18.56M | 28.56M | 27.13M | 18.99M | 39.50M | 25.22M | 56.18M | 30.09M | 29.07M | 63.69M | 19.66M | 27.63M | 60.28M | 50.53M | 58.35M | 38.18M | 58.65M | 14.45M | 110.09M | -11.80M | 56.66M | 102.83M | 42.58M | 104.76M | 121.56M | 16.07M | 26.62M | -37.01M | 144.16M | 88.95M | 34.81M | 138.37M | 27.55M | 206.89M | 78.27M | -85.65M | 650.34M | 361.31M | 256.00M | -265.00M | 264.00M | 265.00M | 701.00M | -233.00M | 907.00M | 724.00M | 1,542.00M | 859.00M | 1,412.00M | 941.00M | 1,928.00M | 1,512.00M | 1,882.00M | 1,600.00M | 2,924.00M | 1,031.00M | 2,917.00M | 2,959.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 3.95M | 3.98M | 4.58M | 4.36M | 4.36M | 4.43M | 0.27M | 4.42M | 0.71M | 4.23M | 0.57M | 4.44M | 1.62M | 7.06M | 2.62M | 8.70M | -6.98M | 3.02M | 8.12M | 61.94M | -55.94M | -3.63M | 15.56M | 3.07M | -0.00M | 34.00M | 14.00M | 13.00M | 15.00M | 40.00M | 114.00M | -22.00M | -10.00M | 52.00M | 65.00M | -38.00M | 34.00M | 32.00M | 13.00M | -78.00M | 147.00M | 68.00M | 105.00M | 98.00M |
|
Amortization of Deferred Charges
|
| | | | | | -0.22M | -0.24M | -0.58M | -1.78M | -2.11M | 1.28M | -0.82M | -5.40M | 0.51M | 3.17M | 0.95M | -3.94M | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 1.01M | 0.93M | 0.95M | 1.24M | 1.41M | 1.33M | 1.54M | 1.76M | 1.94M | 2.02M | 1.97M | 2.09M | 2.35M | 2.55M | 2.62M | 2.83M | 3.14M | 3.29M | 3.52M | 4.06M | 4.76M | 4.60M | 5.08M | 5.89M | 5.99M | 6.25M | 6.25M | 6.93M | 7.52M | 8.32M | 9.00M | 10.08M | 10.87M | 10.97M | 11.08M | 11.48M | 11.29M | 11.93M | 15.69M | 17.28M | 19.54M | 20.80M | 21.55M | 22.65M | 28.23M | 32.56M | 38.00M | 47.00M | 52.00M | 67.00M | 84.00M | 100.00M | 97.00M | 122.00M | 126.00M | 128.00M | 135.00M | 135.00M | 154.00M | 154.00M | 157.00M | 152.00M | 172.00M | 199.00M | 209.00M |
|
Change in Receivables
|
| | 0.26M | 1.44M | 3.02M | 1.56M | 1.47M | 1.02M | 0.38M | -0.21M | 6.13M | 2.98M | -1.80M | 4.84M | 0.79M | 4.83M | 0.99M | 7.22M | 8.92M | 5.63M | 9.41M | 13.38M | 16.69M | -3.36M | 27.92M | -8.58M | 30.76M | -13.63M | 22.92M | -20.09M | -0.42M | 13.02M | 1.30M | 3.86M | 8.21M | 8.44M | 9.35M | 12.46M | -6.92M | 12.21M | -0.34M | 7.24M | -8.36M | 1.97M | -19.75M | -3.40M | -28.10M | 39.25M | -21.00M | 51.00M | -23.00M | 19.00M | 71.00M | -39.00M | -5.00M | 44.00M | 12.00M | 26.00M | 8.00M | 46.00M | 22.00M | 41.00M | 31.00M | 63.00M | 4.00M | 56.00M | -16.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.16M | 0.48M | 0.41M | -0.26M | -0.73M | 0.62M | 1.27M | 0.38M | 0.87M | 5.43M | -0.28M | -3.00M | -1.65M | 2.84M | 4.75M | -1.79M | 5.27M | 9.00M | 26.05M | 66.68M | 19.00M | 28.00M | 67.00M | 28.00M | -38.00M | -43.00M | -21.00M | -12.00M | 39.00M | 27.00M | 19.00M | -16.00M | -11.00M | 56.00M | 65.00M | 3.00M | 46.00M | 54.00M | 87.00M |
|
Change in Account Payables
|
16.03M | -11.13M | 3.26M | 31.45M | 0.42M | 4.32M | 2.65M | 8.06M | 3.07M | 3.65M | 9.33M | 11.82M | -0.16M | 13.62M | 6.52M | 19.90M | 8.85M | 13.10M | 10.52M | 15.08M | 7.37M | 14.60M | 26.45M | 12.66M | 48.68M | 3.32M | 48.93M | 18.41M | 23.68M | 35.62M | 41.01M | 63.74M | 13.93M | 49.23M | 88.47M | 90.40M | 20.61M | 11.90M | 50.40M | 92.49M | 63.73M | 54.69M | -23.34M | 172.21M | -21.34M | 627.65M | 105.68M | 189.01M | -110.00M | 181.00M | 179.00M | 558.00M | -89.00M | 208.00M | 97.00M | 828.00M | -242.00M | 361.00M | 321.00M | 1,062.00M | 727.00M | 739.00M | 414.00M | 1,725.00M | 58.00M | 1,578.00M | 971.00M |
|
Change in Accured Expenses
|
| | 1.58M | 9.79M | 3.84M | 1.41M | 2.61M | 1.13M | -4.75M | -1.01M | 12.05M | 4.52M | -6.38M | 12.06M | 5.19M | 7.19M | 2.30M | 10.08M | 5.60M | 8.06M | 11.76M | 22.02M | 40.82M | -5.81M | 30.39M | 10.58M | 25.92M | -3.23M | 14.38M | -29.51M | 28.98M | 34.13M | 13.36M | 20.27M | 38.16M | 78.42M | 22.77M | 20.00M | 8.21M | 39.14M | 12.73M | 29.06M | 47.12M | 54.58M | -43.10M | 213.20M | 187.70M | 226.20M | -144.00M | 80.00M | 191.00M | 253.00M | -148.00M | 93.00M | 205.00M | 299.00M | 107.00M | 201.00M | 297.00M | 620.00M | 109.00M | 375.00M | 473.00M | 638.00M | -191.00M | 614.00M | 295.00M |
|
Other Working Capital Changes
|
| | -0.66M | -0.49M | 0.09M | 1.64M | 0.86M | 1.04M | -0.07M | -1.00M | 6.30M | 1.30M | 0.67M | 0.06M | 1.36M | 3.72M | 4.60M | -2.83M | 4.47M | 16.89M | 0.96M | 0.57M | 4.55M | -0.10M | 3.45M | 0.67M | 8.97M | -9.18M | 6.74M | 0.97M | 8.16M | 8.56M | 4.47M | 17.60M | 9.45M | 23.25M | 16.16M | 8.28M | -6.98M | 5.88M | 5.08M | 7.57M | 11.61M | 25.13M | -8.56M | -12.25M | 39.05M | 95.76M | 35.00M | 57.00M | 56.00M | 40.00M | 35.00M | 46.00M | -21.00M | 27.00M | 16.00M | 31.00M | 45.00M | -37.00M | 202.00M | 3.00M | 65.00M | 38.00M | 247.00M | -4.00M | -519.00M |
|
Capital Expenditures
|
2.70M | -0.52M | 0.77M | 0.85M | 1.40M | 2.51M | 6.65M | 2.66M | 2.89M | 10.36M | 3.84M | 1.84M | 3.70M | 4.63M | 3.36M | 5.06M | 2.86M | 35.23M | 11.83M | 63.83M | 6.97M | 7.67M | 9.81M | 9.98M | 7.32M | 8.99M | 2.76M | 20.09M | 14.55M | 18.04M | 22.92M | 13.02M | 10.27M | 15.88M | 13.13M | 15.88M | 19.54M | 22.55M | 23.04M | 28.00M | 32.93M | 38.43M | 29.37M | 36.07M | 45.17M | 49.66M | 64.96M | 87.20M | 113.00M | 150.00M | 162.00M | 148.00M | 137.00M | 99.00M | 106.00M | 113.00M | 89.00M | 114.00M | 126.00M | 180.00M | 148.00M | 184.00M | 223.00M | 305.00M | 272.00M | 287.00M | 357.00M |
|
Change in Intangibles
|
| | -0.01M | 0.01M | 0.01M | -132.00 | 55.00 | 0.40M | 0.07M | 0.04M | 0.01M | 0.16M | 0.03M | 1.36M | -0.05M | 0.05M | | | | | 0.14M | 1.81M | -1.41M | 0.31M | 0.94M | 0.42M | 0.14M | 0.24M | 0.01M | 0.04M | | 0.38M | 0.02M | 0.06M | 0.01M | -0.05M | 0.10M | 0.14M | -0.03M | -0.03M | 0.03M | | 0.02M | 0.02M | 0.09M | -0.01M | 0.01M | -0.09M | 8.00M | 12.00M | 9.00M | 7.00M | | 1.00M | | | | | | | 2.00M | 1.00M | 1.00M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 3.22M | | | 0.20M | | | | 4.69M | | | | | 1.84M | 5.45M | | | | | | | | | | 1.91M | | | | | 7.56M | -0.62M | | 0.06M | | | | 51.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 16.46M | 33.38M | 12.72M | 14.14M | 24.28M | 24.92M | 80.82M | 90.27M | 97.44M | 68.31M | 83.58M | 103.26M | 133.60M | 152.44M | 146.41M | 302.97M | 353.83M | 371.58M | 379.72M | 366.39M | 752.86M | 831.87M | 431.64M | 494.42M | 498.09M | 451.37M | 659.31M | 906.03M | 959.78M | 983.17M | 876.04M | 1,324.13M | 1,171.37M | 1,342.39M | 683.91M | 706.80M | 573.77M | 698.32M | 439.71M | 646.75M | 1,154.01M | 1,113.14M | 1,249.96M | 660.35M | 1,171.33M | 2,451.36M | 2,589.00M | 2,986.00M | 1,223.00M | 1,003.00M | 2,425.00M | 2,618.00M | 2,818.00M | 3,162.00M | 5,104.00M | 4,819.00M | 4,924.00M | 3,253.00M | 3,728.00M | 3,766.00M | 2,595.00M | 3,873.00M | 3,905.00M | 2,898.00M | 4,439.00M |
|
Cash from Investing Activities
|
| | 7.64M | -1.58M | -23.04M | -18.27M | -3.45M | -14.07M | -21.21M | -22.05M | -8.45M | -15.17M | -6.80M | -21.45M | -9.08M | -47.29M | 3.81M | -7.72M | -74.46M | -0.41M | -14.14M | -62.87M | -194.62M | -50.76M | 3.31M | -98.04M | -0.13M | -88.68M | 0.78M | -39.42M | -53.27M | 7.67M | -39.15M | -1.92M | 132.89M | -114.46M | -24.10M | 52.97M | -6.72M | -694.61M | -1260.09M | -154.86M | 141.55M | -174.40M | -150.08M | -397.95M | -290.10M | 586.13M | -98.00M | -158.00M | -631.00M | -710.00M | -1224.00M | -1337.00M | -664.00M | -646.00M | -538.00M | -668.00M | -1330.00M | -914.00M | -1466.00M | -2085.00M | -2608.00M | -2128.00M | -1842.00M | -1225.00M | -1111.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | -9.10M | -2.99M | -3.21M | 0.22M | 0.11M | -0.10M | 885.00 | -3.52M | -3.53M | -3.53M | -3.53M | -4.81M | -4.81M | -4.81M | -4.81M | -7.33M | 7.21M | -4.32M | -6.90M | 291.49M | -8.54M | -11.76M | -7.47M | -11.56M | 0.28M | -8.97M | -5.21M | -12.26M | -2.92M | 0.73M | -5.21M | -3.21M | -69.91M | 27.43M | 24.03M | 55.43M | 491.13M | 38.30M | 1,974.69M | -58.51M | 24.90M | 79.94M | 154.56M | 164.95M | -77.14M | -0.36M | -859.00M | 103.00M | 422.00M | 2,259.00M | 152.00M | 434.00M | 342.00M | -12.00M | -112.00M | -360.00M | 132.00M | 73.00M | | 476.00M | 726.00M | 757.00M | 465.00M | 613.00M | 444.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | 3.53M | 3.53M | 3.53M | 4.81M | 4.81M | 4.81M | 4.81M | 6.31M | 6.31M | 6.31M | 6.31M | 7.33M | 7.29M | 7.37M | 7.33M | 4.55M | 4.55M | 4.55M | 4.55M | 6.62M | 6.62M | 6.62M | 6.62M | 6.62M | 6.62M | 6.62M | 6.62M | | | | | 0.84M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | 1.48M | -1.70M | -0.37M | 0.34M | 0.33M | 0.65M | 0.17M | 0.29M | -1.74M | -0.13M | -0.16M | -1.52M | -0.76M | -0.76M | -8.41M | -5.00M | 0.47M | -2.74M | -15.73M | -34.52M | 4.60M | -10.20M | -37.40M | 1.57M | -11.97M | -18.59M | -5.76M | -5.84M | -2.65M | -4.83M | 6.85M | -35.02M | -0.64M | -12.53M | -0.77M | -78.96M | -19.63M | 8.47M | -11.41M | 7.88M | -44.70M | 10.65M | -104.86M | -19.36M | -33.30M | 42.52M | -98.00M | 34.00M | -64.00M | -25.00M | 71.00M | -165.00M | -127.00M | -49.00M | -48.00M | -84.00M | -311.00M | -495.00M | -76.00M | -268.00M | -63.00M | -332.00M | 145.00M | 85.00M | 19.00M |
|
Change in Cash
|
| | 13.96M | 16.47M | -15.17M | -3.07M | 12.88M | 12.38M | -5.86M | -6.72M | 14.83M | 8.30M | 8.49M | 11.72M | 10.58M | 3.32M | 20.68M | 9.02M | -3.09M | 12.19M | -9.14M | 254.38M | -148.02M | -14.36M | -3.38M | -49.38M | 2.63M | -6.14M | -22.00M | -0.87M | 43.98M | 46.15M | 67.25M | 81.40M | 78.41M | -72.94M | -37.85M | 173.60M | 553.72M | -613.03M | 841.57M | -177.94M | 328.64M | -5.54M | -186.04M | 397.98M | -39.23M | 884.29M | -1320.00M | 243.00M | -8.00M | 2,225.00M | -1234.00M | -161.00M | 275.00M | 835.00M | 161.00M | 300.00M | -568.00M | 592.00M | -30.00M | 5.00M | -345.00M | 1,221.00M | -201.00M | 2,390.00M | 2,311.00M |
|
Beginning Cash Balance
|
17.01M | 19.37M | 19.37M | 33.33M | 49.80M | 34.63M | 31.57M | 44.45M | 56.83M | 50.97M | 44.25M | 59.08M | 67.38M | 75.87M | 87.60M | 98.17M | 101.49M | 122.17M | 131.19M | 128.10M | 140.28M | 131.14M | 385.52M | 237.50M | 223.14M | 219.77M | 170.39M | 173.02M | 166.88M | 144.88M | 144.02M | 188.00M | 234.14M | 452.77M | 665.20M | 1,000.02M | 988.36M | 447.35M | 474.86M | 1,815.41M | 454.32M | 1,375.05M | 1,091.29M | 1,390.28M | 2,462.42M | 2,365.79M | 2,702.76M | 972.10M | 3,273.00M | 1,960.71M | 2,737.27M | 360.00M | 2,807.00M | 1,490.00M | 1,180.00M | 1,075.00M | 1,982.00M | 1,664.00M | 2,739.00M | 1,964.00M | 2,609.00M | 2,813.00M | 2,507.00M | 1,414.00M | 3,178.00M | 1,490.00M | 4,306.00M |
|
Free Cash Flow
|
-2.70M | 0.52M | 13.17M | 21.89M | 10.06M | 12.13M | 9.25M | 23.25M | 12.28M | 8.20M | 24.72M | 25.29M | 15.29M | 34.87M | 21.86M | 51.12M | 27.23M | -6.16M | 51.85M | -44.16M | 20.66M | 52.61M | 40.72M | 48.37M | 30.86M | 49.66M | 11.69M | 90.00M | -26.35M | 38.62M | 79.91M | 29.56M | 94.49M | 105.68M | 2.94M | 10.74M | -56.55M | 121.61M | 65.91M | 6.80M | 105.44M | -10.88M | 177.52M | 42.21M | -130.83M | 600.68M | 296.35M | 168.80M | -378.00M | 114.00M | 103.00M | 553.00M | -370.00M | 808.00M | 618.00M | 1,429.00M | 770.00M | 1,298.00M | 815.00M | 1,748.00M | 1,364.00M | 1,698.00M | 1,377.00M | 2,619.00M | 759.00M | 2,630.00M | 2,602.00M |
|
Net Cash Flow
|
| | 12.47M | 18.17M | -14.80M | -3.41M | 12.56M | 11.73M | -6.04M | -7.01M | 16.58M | 8.43M | 8.65M | 13.25M | 11.33M | 4.08M | 29.09M | 14.02M | -3.56M | 14.93M | 6.59M | 288.90M | -152.62M | -4.16M | 34.02M | -50.95M | 14.61M | 12.44M | -16.23M | 4.97M | 46.63M | 50.98M | 60.40M | 116.43M | 79.05M | -60.41M | -37.08M | 252.56M | 573.35M | -621.50M | 852.97M | -185.82M | 373.35M | -16.19M | -81.18M | 417.34M | -5.93M | 841.77M | -1222.00M | 209.00M | 56.00M | 2,250.00M | -1305.00M | 4.00M | 402.00M | 884.00M | 209.00M | 384.00M | -257.00M | 1,087.00M | 46.00M | 273.00M | -282.00M | 1,553.00M | -346.00M | 2,305.00M | 2,292.00M |