|
Net Income
|
42.90M | 29.77M | 0.27M | 0.55M | -0.06M | 6.01M | | | | 6.30M | 60.70M | 67.39M | 43.18M | 48.80M | 67.94M | 85.72M | 58.49M | 47.84M | 82.25M | 95.21M | 64.52M | 57.43M | 84.74M | 16.67M | -293.13M | -187.70M | -189.11M | -147.69M | 8.29M | 37.55M | 88.91M | 89.28M | 59.71M | 45.58M | 198.65M | 91.85M | 63.02M | 37.99M | 102.66M | 90.59M | 63.75M | 47.28M | 86.59M | -106.07M | 41.25M | -145.54M | 77.77M | 112.44M | 86.47M | 86.96M | 132.39M | 167.33M | 108.16M | 158.14M | 169.69M | 140.88M | 92.62M | 73.68M | 133.02M | 166.27M | -54.16M | -167.62M | 44.99M | 216.36M | 149.82M | 107.34M | 181.65M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | 3.30M | 3.29M | 3.11M | 2.74M | 2.96M | 5.08M | 4.39M | -0.68M | 3.08M | 2.91M | 2.40M | -5.17M | 0.96M | 1.56M | 0.62M | 2.62M | 2.48M | 3.15M | 3.23M | 3.40M | 3.90M | 3.96M | 3.91M | 3.99M | 5.31M | 5.42M | 5.41M | 5.04M | 3.27M | 4.31M | 2.14M | 5.21M | 3.93M | 4.72M | 3.64M | 4.77M | 5.49M | 5.14M | 4.55M | 4.33M | 5.58M | 5.71M | 4.52M | 4.82M | 4.66M | 5.82M | 5.51M | 6.10M | 4.71M | 5.78M | 5.23M | 4.03M | 4.09M |
|
Deferred Taxes
|
| 82.97M | 21.09M | 20.70M | 22.02M | 70.87M | 36.60M | 69.91M | 33.82M | 23.93M | 39.40M | 42.30M | 23.25M | 39.20M | 41.00M | 61.56M | 38.45M | 26.88M | 30.09M | 41.85M | 47.46M | 23.02M | 33.21M | -22.86M | -208.47M | -159.47M | -140.01M | -143.90M | 14.66M | 22.45M | 44.85M | 18.93M | 41.29M | 12.90M | -94.68M | 32.22M | 18.92M | 25.38M | 64.17M | 26.29M | 20.66M | 11.14M | 51.37M | 53.52M | 11.45M | -62.02M | 26.59M | 34.82M | 27.87M | 16.72M | 44.12M | 50.09M | 26.94M | -16.73M | 53.46M | 27.29M | 20.35M | 50.31M | 38.36M | 26.82M | -17.98M | -49.82M | -5.38M | 31.17M | 34.97M | 60.52M | 34.28M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.38M | | | | 0.44M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 8.08M | 7.96M | -1.69M | 1.61M | 23.09M | -3.54M | -2.16M | -1.65M | -55.75M | -2.38M | -1.89M | -2.35M | 1.60M | -4.62M | -3.39M | -2.02M | -4.93M | -3.62M | -1.31M | -6.04M | 51.91M | -2.36M | -2.35M | -2.62M | 25.99M | 15.76M | 2.49M | -7.09M | 23.08M | 4.30M | -12.01M | -3.37M | 45.91M | -3.68M | -4.37M | -4.26M | 44.08M | 2.55M | 36.14M | -4.09M | -24.36M | 28.26M | -17.90M | 7.86M | 5.99M | -11.85M | -0.25M | 0.87M | -2.71M | -13.78M | 46.44M | 11.53M | 14.74M | 20.24M | 6.66M | 12.47M | -1.27M | -8.04M | 30.21M | 13.18M | 12.84M | -7.15M | 27.43M | 15.07M | 13.53M | -7.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | 120.35M | 588.71M | 417.20M | 435.45M | 397.44M | 82.66M | 32.70M | | | | | | | | | | | | | | 177.76M | 18.24M | 253.40M | 76.15M | | | | | | | | | | | | | | 200.70M | 318.43M | 141.80M | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 97.61M | 68.33M | 211.00M | 140.56M | 27.14M | 87.47M | 255.75M | 193.06M | 117.67M | 95.66M | 260.96M | 217.13M | 85.25M | 145.96M | 220.90M | 220.38M | 151.34M | 176.69M | 326.54M | 222.33M | 183.82M | 189.08M | 318.42M | 205.13M | 140.94M | 114.07M | 198.69M | 147.19M | 129.02M | 144.65M | 207.24M | 199.24M | 133.38M | 97.53M | 191.15M | 229.40M | 97.22M | 104.37M | 236.46M | 229.72M | 123.93M | 167.75M | 223.24M | 232.88M | 116.94M | 204.74M | 212.39M | 254.68M | 119.74M | 171.48M | 254.14M | 228.40M | 158.50M | 327.34M | 383.87M | 343.90M | 181.96M | 270.94M | 315.32M | 281.75M | 197.95M | 220.09M | 253.78M | 388.41M | 237.75M | 274.92M |
|
Depreciation & Amortization (CF)
|
43.66M | 45.70M | 44.95M | 46.89M | 50.59M | 49.38M | 53.31M | 60.01M | 57.29M | 55.91M | 62.55M | 63.15M | 74.23M | 71.61M | 72.33M | 80.03M | 88.14M | 86.26M | 93.11M | 89.97M | 96.79M | 103.91M | 102.75M | 82.69M | 79.86M | 70.86M | 70.55M | 63.95M | 58.80M | 56.12M | 56.20M | 57.00M | 55.62M | 55.38M | 55.83M | 61.16M | 60.82M | 63.16M | 64.25M | 65.66M | 71.07M | 74.67M | 74.92M | 77.91M | 73.23M | 80.10M | 83.12M | 84.34M | 84.17M | 83.67M | 88.58M | 91.25M | 95.86M | 94.11M | 96.60M | 100.96M | 102.41M | 109.60M | 115.79M | 118.94M | 113.45M | 108.85M | 109.37M | 111.28M | 116.41M | 119.54M | 122.03M |
|
Change in Receivables
|
| -42.14M | 67.88M | 34.00M | -108.56M | -3.59M | 53.98M | 69.41M | -97.47M | -29.81M | 51.05M | -0.15M | -73.91M | 9.15M | 55.26M | 54.14M | -66.27M | -26.00M | 92.26M | 106.02M | -126.19M | -49.30M | 60.95M | 27.39M | -110.51M | -29.46M | 31.15M | -2.94M | -20.45M | -1.35M | 67.39M | 24.76M | -76.27M | -12.51M | 83.36M | 40.60M | -88.93M | -4.14M | 101.54M | 28.84M | -98.79M | -37.96M | 58.66M | -0.41M | -62.29M | 6.62M | 63.61M | 37.55M | -60.43M | 20.68M | 98.69M | 67.90M | 28.25M | -26.06M | 29.52M | -101.28M | -120.56M | -21.25M | 58.46M | -8.34M | -55.38M | -29.12M | 115.17M | 82.39M | -102.30M | -40.73M | 138.56M |
|
Change in Inventory
|
| -115.09M | -2.84M | -35.09M | 17.55M | 13.84M | 5.83M | -35.97M | 7.76M | 32.32M | 2.23M | -39.38M | 6.30M | 25.45M | -3.94M | -28.45M | 7.84M | 27.57M | -17.98M | -34.68M | 17.16M | 22.22M | -9.39M | -19.70M | 8.83M | 16.82M | -3.47M | -19.17M | 6.95M | 19.21M | -10.60M | -13.88M | 8.78M | 17.12M | -10.34M | -17.67M | 9.17M | 22.85M | -8.35M | -20.74M | 11.54M | 21.26M | -6.99M | -13.10M | 8.49M | 18.22M | -13.87M | -13.38M | 8.23M | 21.04M | -17.11M | -14.93M | 7.90M | 21.03M | -5.62M | -15.62M | 9.49M | 20.16M | -6.92M | -18.76M | 6.69M | 17.24M | -10.18M | -17.68M | 9.06M | 20.18M | -15.17M |
|
Change in Account Payables
|
| -143.29M | 11.41M | 0.77M | -12.05M | -4.74M | 29.25M | 3.99M | -27.73M | 8.19M | -5.07M | -5.87M | 5.11M | -10.95M | 6.16M | 14.29M | -9.21M | -2.94M | 39.38M | 30.00M | -42.99M | -11.24M | 19.38M | 43.45M | -51.68M | 23.53M | -20.78M | -11.00M | -21.90M | 13.02M | 18.80M | -4.81M | -8.95M | 12.15M | 13.17M | -2.33M | -8.51M | 15.63M | 1.50M | 8.72M | -26.36M | -8.64M | 8.28M | -13.74M | -7.70M | 8.51M | -0.54M | 9.15M | -1.14M | 23.88M | -10.89M | 12.89M | 17.25M | -7.35M | 6.09M | -35.26M | -23.17M | 15.24M | -3.35M | -12.29M | 1.94M | 19.32M | 9.70M | 7.62M | -15.58M | 11.04M | 21.41M |
|
Change in Accured Expenses
|
| -149.23M | -22.67M | 113.17M | -59.54M | -30.10M | 1.39M | 92.09M | -57.03M | -66.70M | 3.87M | 55.38M | -42.17M | -31.46M | 6.50M | 32.78M | -33.72M | -7.19M | 12.35M | 89.88M | -84.63M | -10.71M | 19.13M | 34.36M | -1.23M | -29.09M | -14.35M | 36.77M | -30.57M | -5.33M | 5.92M | 38.77M | -19.27M | 1.58M | -21.77M | 59.42M | -11.11M | -22.67M | 38.41M | 9.62M | -11.99M | -25.05M | 15.44M | -6.36M | -2.30M | -1.77M | 27.61M | -18.56M | 14.10M | 11.16M | 5.04M | 6.12M | 50.16M | -27.06M | 4.52M | 24.22M | 16.62M | -113.03M | 28.61M | -1.69M | -3.08M | -49.33M | 21.27M | -49.61M | 72.63M | -113.04M | 37.56M |
|
Other Working Capital Changes
|
| 5.35M | -16.97M | -4.87M | -7.36M | 66.60M | 10.46M | -35.40M | -1.68M | -56.63M | 6.24M | -25.68M | 0.11M | 9.54M | -7.01M | -16.90M | 0.10M | 29.57M | -12.76M | -10.68M | -2.00M | 6.94M | 5.63M | -24.37M | -0.23M | 15.81M | 7.19M | -23.39M | 0.01M | 13.02M | -9.58M | -4.89M | -0.08M | 6.69M | 5.28M | 4.27M | 1.23M | 5.75M | 42.40M | -52.84M | -1.53M | 41.00M | -0.01M | 3.15M | -52.45M | -0.06M | 0.25M | 8.20M | -4.17M | 7.69M | 4.65M | 3.95M | -6.91M | -1.99M | 1.75M | 14.12M | -3.63M | 28.85M | -0.89M | -14.31M | -2.23M | 9.29M | -8.81M | -4.92M | -14.30M | 16.65M | -18.58M |
|
Capital Expenditures
|
| 73.32M | 62.20M | 168.32M | 96.98M | 115.59M | 193.80M | 198.54M | 191.40M | 230.54M | 249.10M | 268.23M | 292.33M | 225.35M | 162.98M | 176.76M | 173.66M | 190.06M | 194.92M | 172.47M | 242.03M | 304.99M | 244.93M | 248.41M | 225.62M | 299.21M | 186.44M | 172.54M | 122.80M | 99.80M | 106.05M | 102.18M | 106.54M | 135.56M | 142.61M | 119.11M | 142.27M | 180.01M | 177.57M | 209.01M | 200.86M | 201.50M | 198.50M | 196.99M | 155.52M | 165.15M | 183.30M | 155.57M | 173.91M | 238.96M | 213.49M | 201.92M | 177.07M | 219.34M | 233.47M | 262.89M | 231.38M | 282.13M | 246.94M | 235.02M | 202.24M | 247.04M | 240.43M | 193.83M | 193.06M | 285.50M | 277.63M |
|
Sales of Property, Plant and Equipment
|
| -0.06M | | | | | | | | -5.93M | | | | | | | | | | | | | | | | | 10.57M | 94.36M | 10.30M | 22.08M | 5.76M | 20.80M | | | | 17.31M | 38.20M | | | | | | | | | | | | | | | | 240.91M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | 10.00M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -107.44M | -62.45M | -168.19M | -97.14M | -61.80M | -194.10M | -141.97M | -121.78M | -236.47M | -250.07M | -268.05M | -292.81M | -223.63M | -166.51M | -176.67M | -174.10M | -188.70M | -191.31M | -171.16M | -242.26M | -303.70M | -246.16M | -248.45M | -225.43M | -304.76M | -191.62M | -80.67M | -105.42M | -75.79M | -104.59M | -80.31M | -113.50M | -124.16M | -140.00M | -99.05M | -111.19M | -178.64M | -180.12M | -209.08M | -201.32M | -208.66M | -193.28M | -198.04M | -182.61M | -649.69M | -66.87M | -155.32M | -174.78M | -236.25M | -169.71M | -188.49M | 63.68M | -224.18M | -208.84M | -275.81M | -344.45M | -283.25M | -247.86M | -235.29M | -202.42M | -248.33M | -234.55M | -190.83M | -192.59M | -273.74M | -278.89M |
|
Other financing activities
|
| | 13.44M | | -0.23M | | | | -1.22M | | | | 0.43M | -0.53M | | | 4.31M | -3.64M | 3.15M | | 1.49M | | 7.67M | 1.36M | 0.04M | | 0.23M | | 1.56M | 0.08M | | | | 4.35M | 2.13M | -3.53M | -0.51M | 7.24M | -1.86M | -5.32M | -1.72M | -0.59M | -0.70M | -0.51M | 0.23M | 1.97M | 0.42M | 1.88M | -0.23M | 0.02M | 0.98M | 0.49M | 4.43M | -0.92M | 4.55M | 5.55M | -0.36M | -5.26M | 2.08M | -0.24M | 6.07M | -0.41M | -0.17M | -5.73M | -1.62M | 1.11M | 0.02M |
|
Cash from Financing Activities
|
| -13.34M | -9.53M | -20.40M | -11.38M | -29.02M | -210.92M | -48.64M | -31.34M | 14.52M | 298.24M | -24.93M | 24.25M | 72.06M | 7.08M | 7.17M | -24.11M | -32.36M | -26.37M | -28.40M | -28.28M | 54.12M | 64.11M | -44.46M | 260.88M | -32.62M | 0.28M | -60.65M | -29.91M | -28.83M | -33.53M | -32.25M | -31.58M | 261.24M | -344.05M | -31.20M | -34.27M | -1.12M | -44.77M | -37.30M | -36.68M | 17.64M | 42.91M | 52.54M | 391.31M | -10.67M | -49.00M | -86.02M | -40.64M | 116.92M | -42.85M | 10.23M | 140.03M | -383.65M | -10.15M | -282.60M | -17.57M | 103.32M | -36.85M | -70.94M | -48.69M | 7.20M | 24.93M | -20.34M | -247.81M | 39.83M | 232.20M |
|
Dividends Paid - Common
|
| 26.76M | 26.97M | 27.13M | 27.22M | 28.28M | 28.32M | 28.41M | 28.48M | 29.36M | 29.40M | 29.48M | 29.53M | 30.39M | 60.88M | | 30.48M | 31.35M | 31.37M | 31.40M | 31.49M | 32.37M | 32.40M | 32.44M | 32.49M | 33.39M | 33.41M | 33.47M | 33.53M | 34.41M | 34.47M | 34.54M | 34.58M | 35.47M | 35.50M | 35.59M | 35.64M | 36.53M | 36.53M | 36.66M | 36.68M | 37.54M | 37.55M | 37.65M | 37.65M | 40.47M | 40.48M | 40.56M | 40.57M | 41.48M | 41.49M | 41.60M | 41.61M | 43.45M | 43.45M | 43.60M | 43.60M | 45.44M | 45.45M | 45.60M | 45.56M | 47.19M | 46.87M | 46.67M | 46.55M | 48.34M | 48.35M |
|
Change in Cash
|
| -23.18M | | | 32.04M | -63.68M | -317.55M | 65.14M | 39.94M | -104.28M | 143.83M | -32.02M | -51.43M | -66.32M | -13.48M | 51.40M | 22.17M | -69.72M | -40.98M | 126.98M | -48.21M | -65.77M | 7.04M | 25.52M | 240.59M | -196.44M | -77.27M | 57.37M | 11.87M | 24.41M | 6.52M | 94.68M | 54.15M | 270.46M | -386.52M | 60.90M | 83.94M | -82.54M | -120.51M | -9.91M | -8.28M | -67.09M | 17.37M | 77.75M | 441.58M | -543.42M | 88.87M | -28.95M | 39.26M | 0.42M | -41.07M | 75.87M | 432.11M | -449.33M | 108.36M | -174.54M | -18.12M | 2.03M | -13.76M | 9.08M | 30.64M | -43.19M | 10.47M | 42.61M | -51.99M | 3.85M | 228.23M |
|
Free Cash Flow
|
| 24.29M | 6.13M | 42.67M | 43.58M | -88.45M | -106.33M | 57.22M | 1.66M | -112.87M | -153.44M | -7.27M | -75.20M | -140.09M | -17.02M | 44.14M | 46.72M | -38.72M | -18.23M | 154.07M | -19.70M | -121.17M | -55.85M | 70.01M | -20.49M | -158.27M | -72.36M | 26.15M | 24.39M | 29.23M | 38.59M | 105.06M | 92.70M | -2.18M | -45.08M | 72.04M | 87.13M | -82.79M | -73.19M | 27.45M | 28.86M | -77.57M | -30.75M | 26.25M | 77.36M | -48.21M | 21.44M | 56.82M | 80.77M | -119.22M | -42.01M | 52.21M | 51.33M | -60.83M | 93.87M | 120.98M | 112.53M | -100.17M | 24.01M | 80.30M | 79.51M | -49.09M | -20.34M | 59.95M | 195.35M | -47.75M | -2.71M |
|
Net Cash Flow
|
| -23.18M | -3.65M | 22.40M | 32.04M | -63.68M | -317.55M | 65.14M | 39.94M | -104.28M | 143.83M | -32.02M | -51.43M | -66.32M | -13.48M | 51.40M | 22.17M | -69.72M | -40.98M | 126.98M | -48.21M | -65.77M | 7.04M | 25.52M | 240.59M | -196.44M | -77.27M | 57.37M | 11.87M | 24.41M | 6.52M | 94.68M | 54.15M | 270.46M | -386.52M | 60.90M | 83.94M | -82.54M | -120.51M | -9.91M | -8.28M | -67.09M | 17.37M | 77.75M | 441.58M | -543.42M | 88.87M | -28.95M | 39.26M | 0.42M | -41.07M | 75.87M | 432.11M | -449.33M | 108.36M | -174.54M | -18.12M | 2.03M | -13.76M | 9.08M | 30.64M | -43.19M | 10.47M | 42.61M | -51.99M | 3.85M | 228.23M |