|
Net Income
|
10.62M | 22.21M | 30.01M | 12.77M | 6.08M | 18.79M | 31.32M | -12.40M | 8.15M | 23.70M | 42.02M | -16.60M | 7.81M | 19.36M | 35.76M | 7.77M | 17.80M | 34.77M | 31.06M | -32.65M | 15.72M | -3.87M | 5.96M | -4.72M | 0.92M | 4.25M | 117.74M | -1.62M | -0.12M | -0.12M | -2.26M | -8.23M | 17.29M | 37.73M | 63.90M | 19.04M | 23.53M | 57.76M | 97.04M | 62.29M | 37.06M | 79.12M | 124.16M | 61.74M | 46.11M | 90.72M | 141.37M | -81.86M | 52.21M | 97.41M | 148.06M | -98.46M | 57.94M | 123.51M | 194.76M | -110.27M | 76.94M | 87.36M | 256.65M | | 106.37M | 115.78M | 343.08M | | 129.29M | 187.40M | 461.55M |
|
Share-based Compensation
|
2.94M | 7.41M | 12.94M | 5.30M | 5.71M | 10.26M | 15.90M | -10.80M | 5.65M | 10.99M | 15.27M | -10.76M | 6.61M | 12.75M | 17.71M | -13.46M | 5.83M | 11.24M | 17.97M | -8.74M | 7.69M | 14.64M | 22.59M | -15.11M | 6.88M | 12.91M | 20.68M | -12.01M | 6.36M | 16.26M | 25.71M | -7.78M | 12.56M | 26.88M | 40.90M | -23.37M | 16.14M | 31.49M | 48.75M | 18.47M | 17.00M | 35.33M | 56.59M | 24.31M | 21.64M | 46.63M | 69.25M | -35.37M | 31.45M | 62.43M | 103.89M | -44.75M | 48.61M | 91.29M | 133.69M | -90.89M | 44.96M | 85.92M | 133.21M | | 45.64M | 42.23M | 133.88M | | 43.34M | 83.84M | 116.48M |
|
Deferred Taxes
|
-2.45M | -4.88M | -7.09M | -6.98M | -2.67M | -5.46M | -6.46M | -4.86M | -2.75M | -6.92M | -8.73M | -8.78M | -6.48M | -13.71M | -19.68M | -24.17M | -5.35M | -9.24M | -14.40M | -17.27M | -5.74M | -10.56M | -13.91M | -27.79M | -3.52M | -6.41M | -4.03M | 14.60M | -3.59M | -12.70M | -17.51M | -2.09M | -11.67M | -21.54M | -34.19M | -36.70M | -9.67M | -19.91M | -33.05M | 2.88M | -7.86M | -18.62M | -31.11M | 18.90M | -9.19M | -9.87M | -16.65M | -33.24M | -0.86M | -17.07M | -30.20M | -39.32M | -1.80M | -12.04M | -23.63M | -52.62M | -7.88M | -8.99M | -30.79M | -66.62M | 4.37M | -15.77M | -38.95M | -40.26M | -21.54M | -3.76M | 16.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -147.33M | | | | 9.15M | | | | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.11M | | | | 0.19M | | | | | | | | | | | | | | | | 0.24M | | | | 0.46M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -126.88M | -207.31M | -304.55M | -387.99M | -50.71M | -119.24M | -170.38M | -202.77M | -2.43M | -72.74M | -139.18M | -167.90M | -78.72M | -174.88M | -203.58M | -206.38M | -13.27M | -85.58M | -105.24M | -143.69M | -85.98M | -124.15M | 0.26M | -287.59M | -27.95M | -47.22M | -3.37M | -3.39M | -25.00M | -42.23M | -96.02M | -37.41M | -135.65M | -187.92M | -284.47M | -145.03M | -191.31M | -306.14M | -493.89M | -125.17M | -85.43M | -154.49M | -306.08M | -583.12M | -153.31M | -223.75M | -281.90M | -322.13M | -98.27M | -221.80M | -365.46M | -396.30M | -69.54M | -0.58M | -0.82M | -18.26M | -0.04M | -105.99M | -575.33M | -3.05M | -49.45M | -24.69M | -89.04M |
|
Non-cash Items
|
| | | | | | | 63.86M | | | | 62.05M | | | | 1.80M | | | | | | | | | | | | 90.06M | | | | 102.65M | | | | 115.39M | | | | 104.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
31.95M | 62.61M | 90.30M | 29.38M | 30.53M | 69.16M | 100.61M | -55.28M | 55.49M | 83.14M | 101.08M | -85.33M | 70.19M | 81.97M | 93.56M | -110.08M | 58.21M | 93.36M | 77.72M | -105.02M | 58.40M | 84.35M | 118.11M | -78.59M | 104.13M | 161.15M | 211.17M | -224.12M | 114.50M | 144.22M | 185.82M | -216.33M | 132.75M | 201.41M | 307.23M | -246.72M | 136.86M | 200.67M | 287.71M | 108.90M | 182.41M | 200.39M | 282.71M | 91.45M | 154.82M | 214.40M | 313.44M | -202.35M | 164.24M | 245.68M | 349.16M | -297.26M | 192.71M | 208.74M | 303.01M | -224.75M | 195.07M | 65.25M | 380.93M | | 254.49M | 169.67M | 583.12M | | 285.07M | 61.32M | 536.89M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | -9.26M | -11.40M | -2.15M | -2.16M | -4.26M | -6.49M | -2.18M | -2.31M | -4.47M | -6.85M | -2.39M | -2.34M | -4.87M | 7.95M | 2.82M | | 7.61M | 11.52M | | 1.14M | 2.29M | 3.43M | 4.58M | 1.15M | 1.13M | 3.45M | | 0.55M | | 1.40M | 1.83M | -0.42M | -0.85M | 1.21M |
|
Depreciation & Amortization (CF)
|
| | | | 13.63M | 27.48M | 42.22M | -26.22M | 15.63M | 32.83M | 48.91M | -30.41M | 22.81M | 47.47M | 72.22M | -47.02M | 23.10M | 46.37M | 69.31M | -47.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
17.75M | 21.10M | 16.89M | 8.90M | 15.97M | 11.39M | 9.19M | 6.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
1.32M | 1.29M | 1.11M | -3.81M | 0.57M | 2.00M | 1.36M | 3.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
16.00M | 20.19M | 16.47M | 9.87M | 15.89M | -8.60M | 16.30M | -7.14M | 17.82M | 18.55M | 2.76M | -3.74M | 23.62M | 7.14M | 22.79M | -2.54M | 19.96M | 5.44M | 24.34M | 5.06M | 23.69M | 23.70M | 18.20M | -13.78M | 1.14M | 7.79M | 11.73M | -9.48M | 0.86M | 19.34M | 4.92M | 4.39M | -0.11M | -6.97M | 7.61M | 2.14M | 23.96M | 31.73M | -8.94M | 3.08M | -0.82M | 4.54M | -8.79M | 5.85M | 40.98M | -13.28M | 6.04M | -1.14M | 45.19M | 40.85M | 27.05M | 9.25M | 45.20M | 60.44M | 37.37M | 19.92M | 54.90M | -9.67M | 11.63M | 3.43M | -10.76M | 17.70M | 71.35M | 43.97M | 59.41M | 21.88M | 92.11M |
|
Change in Accured Expenses
|
-0.44M | -2.47M | 18.58M | -5.21M | 4.26M | 21.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.56M | 0.75M | -4.00M | 5.33M | -0.36M | -9.03M | 4.94M | -4.20M | | | | 160.24M | | | 160.28M | 150.42M | 179.92M | 175.56M | 147.22M | 144.54M | | | | | | | | 1.74M | | | | -6.82M | | | | | | | | | | | | | | | | | | | | 30.77M | 52.35M | | | 8.75M | 33.25M | | | | | | | | | | |
|
Capital Expenditures
|
-2.54M | -3.92M | -6.01M | -8.85M | -2.56M | -5.04M | -8.55M | -11.70M | -3.19M | -7.49M | -13.18M | -17.31M | -6.61M | -13.68M | -20.46M | -28.69M | -4.14M | -8.33M | -15.36M | -20.29M | -4.34M | -9.05M | -12.85M | -16.76M | -3.22M | -7.96M | -10.97M | -16.60M | -7.06M | -11.14M | -18.16M | -27.28M | -10.41M | -22.75M | -31.42M | -8.47M | -5.32M | -13.56M | -21.52M | -9.92M | -8.42M | -14.98M | -21.53M | -5.77M | -9.63M | -17.46M | -21.67M | -24.19M | -2.33M | -12.96M | -21.11M | -24.77M | -9.58M | -14.88M | -20.95M | -31.89M | -13.11M | -4.51M | -23.13M | -29.20M | -10.52M | -6.46M | -27.39M | -34.96M | -3.67M | -4.58M | -15.50M |
|
Sales of Property, Plant and Equipment
|
0.00M | 0.03M | 0.04M | 0.03M | 21.02M | 0.01M | 0.01M | -21.03M | | 0.02M | 0.08M | | 0.97M | 1.01M | 1.01M | -1.98M | 0.00M | 0.00M | 0.02M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | | | 0.00M | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-1.00M | -1.00M | -1.00M | -1.00M | -0.31M | -0.74M | -1.05M | -1.31M | -0.23M | -0.54M | -3.00M | -3.00M | 1.50M | 1.12M | 1.12M | -2.62M | -0.31M | -0.58M | -0.81M | -1.04M | -0.24M | -0.48M | -0.70M | -0.91M | | -0.21M | -0.70M | -1.38M | -1.06M | -2.76M | -4.71M | -8.50M | -6.94M | -14.09M | -21.05M | -6.89M | -7.80M | -15.48M | -22.93M | -9.30M | -8.49M | -17.39M | -25.94M | -8.74M | -9.29M | -19.20M | -28.78M | -39.10M | -10.12M | -21.27M | -31.99M | -42.44M | -10.67M | -23.74M | -37.17M | | | | | | | | | | | | |
|
Acquisitions
|
-0.01M | -4.44M | -84.90M | -84.93M | -21.07M | -26.07M | -52.27M | -52.27M | -64.90M | -64.95M | -64.95M | -143.38M | -135.50M | -155.50M | -155.50M | -164.54M | | | -21.36M | | -0.89M | -0.75M | -0.75M | -0.75M | | -1.50M | -1.50M | -1.50M | -150.45M | -151.32M | -151.33M | -1156.25M | | | -37.88M | -38.15M | | | -105.05M | 0.27M | | | | | -50.84M | | | | | | | | | | | -30.00M | | | -18.41M | -415.19M | | | -44.51M | -64.82M | -36.47M | | -863.05M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 167.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-17.00M | -79.00M | -110.02M | -110.02M | 61.83M | 93.17M | 119.60M | 176.60M | 59.25M | 156.33M | 229.96M | 376.96M | 45.43M | 123.56M | 160.09M | 195.75M | 45.51M | 128.07M | 198.88M | 217.73M | 14.59M | 73.49M | 97.37M | -32.30M | 30.98M | 42.54M | 63.15M | -44.14M | 39.12M | 80.48M | 420.96M | -90.68M | 32.02M | 36.02M | 51.63M | -55.36M | 19.02M | 59.71M | 99.80M | 37.38M | 76.95M | 170.51M | 283.63M | 79.08M | 85.89M | 164.87M | 283.15M | -205.31M | 54.58M | 167.10M | 225.96M | -177.00M | 101.67M | 181.59M | 322.40M | -250.10M | 64.90M | 107.65M | 307.04M | | 516.15M | 51.97M | 628.25M | | 58.36M | 76.42M | 1,198.91M |
|
Cash from Investing Activities
|
3.48M | -44.43M | -107.26M | -71.28M | -88.98M | -145.98M | -246.80M | -276.66M | -59.77M | -35.87M | -22.31M | 31.76M | -97.03M | -116.98M | -154.06M | -164.36M | -37.65M | -55.71M | -41.62M | -33.42M | -4.13M | -22.35M | -22.14M | 13.21M | -58.22M | -91.28M | 80.92M | -37.71M | -147.41M | -131.97M | 329.52M | -997.57M | -10.34M | -43.05M | -134.74M | -78.24M | -129.75M | -157.25M | -334.16M | -126.61M | -131.27M | -193.79M | -283.70M | -60.59M | -69.30M | -77.11M | -220.63M | -465.07M | -110.73M | -219.74M | -252.20M | -261.50M | -16.86M | -78.56M | -100.90M | -152.35M | -31.89M | -33.17M | 88.81M | -317.34M | 158.57M | -75.71M | -149.83M | -397.40M | -47.99M | 29.01M | 195.72M |
|
Other financing activities
|
-0.03M | 0.03M | 0.63M | 0.34M | 0.19M | 0.20M | 0.40M | -0.42M | -0.38M | -0.47M | 0.37M | 0.86M | 0.04M | 0.06M | -0.12M | 0.16M | -0.04M | 0.04M | 0.36M | 0.80M | 0.12M | 0.29M | -0.68M | 1.48M | 0.64M | 2.01M | 4.04M | 11.64M | 1.68M | -1.15M | 1,284.69M | 11.04M | | | | | | | | | | | | 1,568.04M | | 1,607.27M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
2.81M | 4.00M | 16.18M | 4.74M | 9.32M | 11.87M | 15.75M | -10.97M | 5.09M | -20.62M | -66.54M | -68.76M | -27.50M | -42.33M | -67.86M | -76.55M | 0.95M | -18.57M | -31.16M | -68.90M | -27.31M | -56.48M | -94.25M | -101.84M | -6.48M | -18.61M | -50.30M | -71.79M | -24.68M | -37.96M | -43.05M | 448.50M | -13.49M | -12.47M | -12.32M | -1.66M | -1.01M | -3.17M | 2.10M | -15.20M | -8.74M | -12.14M | -18.53M | -24.13M | -22.75M | -20.43M | 452.30M | -235.03M | -43.93M | -125.80M | -139.54M | -261.82M | -81.86M | -118.12M | -140.48M | -164.50M | -65.24M | -65.97M | -220.69M | -290.27M | -129.84M | -145.57M | -361.82M | -456.60M | -251.65M | -30.51M | -782.70M |
|
Net Equity Issued and Repurchased
|
85.78M | 86.36M | 93.78M | 102.15M | 86.59M | 149.10M | 84.63M | 109.53M | 110.74M | 112.78M | 122.16M | 204.44M | 131.03M | 126.29M | 74.84M | 98.60M | 120.16M | 151.87M | 102.95M | 119.55M | 166.29M | 174.34M | 118.94M | 187.50M | 142.24M | 143.96M | 136.79M | 325.93M | 149.03M | 301.01M | 666.12M | 157.03M | 266.75M | 304.62M | 195.35M | 328.30M | 232.50M | 364.82M | 276.17M | 242.10M | 258.89M | 236.31M | 220.84M | 228.32M | 315.79M | 344.10M | 753.12M | 442.27M | 322.66M | 331.49M | -45.63M | -85.78M | 416.72M | -70.86M | -85.64M | -126.92M | 503.75M | 513.88M | 537.95M | 585.15M | 574.99M | 580.10M | 629.85M | 643.99M | 643.25M | 680.96M | 714.91M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | -9.66M | -19.35M | -29.01M | -9.71M | -19.26M | -28.70M | -38.14M | -9.59M | -19.11M | -28.68M | -38.24M | -9.52M | -19.04M | -28.60M | -38.20M | -9.64M | -9.64M | -9.64M | -9.64M | | | | | | | | | | | | | | -0.80M | -0.80M | -1.75M | | -0.38M | -0.38M | -0.38M | -1.48M | -1.48M | -1.48M | -1.77M | -2.68M | | -2.68M | -3.04M | | | |
|
Exchange Rate Effect
|
-0.39M | 1.95M | 1.08M | 0.03M | -0.39M | -0.76M | 1.53M | 0.01M | 0.40M | 1.33M | -0.93M | -0.55M | -0.60M | -0.80M | -1.24M | 0.68M | 0.06M | -0.94M | -0.58M | -1.00M | 0.24M | 0.57M | -2.90M | -3.56M | -4.44M | -2.46M | -4.76M | -6.11M | 1.36M | 0.79M | -0.91M | -2.55M | 0.81M | 1.71M | 3.73M | -1.83M | 0.06M | -3.79M | -4.61M | -1.17M | 0.19M | -0.43M | -1.73M | 0.75M | -1.99M | -1.08M | 1.21M | 3.73M | -0.72M | 1.77M | -3.04M | -2.11M | -0.94M | -6.64M | -12.30M | -8.43M | 1.17M | 0.55M | -2.82M | 3.75M | -1.94M | -1.31M | 4.51M | -8.17M | 1.15M | 5.14M | 4.20M |
|
Change in Cash
|
37.85M | 25.73M | -25.42M | 70.13M | -49.52M | -65.71M | -130.18M | -105.28M | 1.21M | 33.08M | -20.45M | 81.07M | -54.95M | -78.15M | -129.59M | -105.84M | 21.57M | 19.15M | -14.80M | -4.97M | 27.19M | -21.11M | -6.69M | 68.56M | 34.99M | 48.80M | 145.75M | -91.10M | -56.22M | 31.29M | 365.12M | -509.10M | 109.72M | 147.60M | 163.90M | -249.95M | 6.16M | 36.51M | -88.65M | -34.07M | 42.60M | -48.38M | -21.26M | 7.48M | 60.79M | 115.78M | 524.79M | -310.85M | 8.86M | -107.68M | 54.24M | -63.61M | 93.06M | -87.65M | 49.33M | 99.70M | 99.12M | -33.33M | 182.89M | -202.68M | 281.28M | -52.92M | 155.59M | -183.87M | -13.43M | 64.97M | -116.40M |
|
Free Cash Flow
|
34.50M | 66.54M | 96.31M | 38.23M | 33.09M | 74.20M | 109.17M | -43.58M | 58.67M | 90.63M | 114.26M | -68.03M | 76.80M | 95.65M | 114.03M | -81.39M | 62.35M | 101.69M | 93.08M | -84.73M | 62.74M | 93.40M | 130.96M | -61.83M | 107.35M | 169.11M | 222.13M | -207.53M | 121.56M | 155.36M | 203.99M | -189.05M | 143.16M | 224.15M | 338.65M | -238.25M | 142.17M | 214.23M | 309.23M | 118.82M | 190.83M | 215.37M | 304.24M | 97.22M | 164.46M | 231.86M | 335.10M | -178.17M | 166.57M | 258.64M | 370.27M | -272.49M | 202.29M | 223.63M | 323.96M | -192.85M | 208.18M | 69.77M | 404.06M | 29.20M | 265.01M | 176.12M | 610.51M | 34.96M | 288.74M | 65.90M | 552.40M |
|
Net Cash Flow
|
38.24M | 22.18M | -0.77M | -37.16M | -49.12M | -64.95M | -130.44M | -342.92M | 0.81M | 26.65M | 12.22M | -122.34M | -54.34M | -77.35M | -128.35M | -351.00M | 21.51M | 19.09M | 4.94M | -207.35M | 26.95M | 5.51M | 1.72M | -167.21M | 39.43M | 51.26M | 241.79M | -333.62M | -57.58M | -25.71M | 472.29M | -765.40M | 108.92M | 145.89M | 160.17M | -326.62M | 6.10M | 40.25M | -44.35M | -32.90M | 42.41M | -5.54M | -19.53M | 6.73M | 62.78M | 116.86M | 545.10M | -902.45M | 9.58M | -99.86M | -42.58M | -820.58M | 94.00M | 12.05M | 61.63M | -541.60M | 97.95M | -33.88M | 249.06M | -607.61M | 283.22M | -51.61M | 71.47M | -854.01M | -14.58M | 59.83M | -50.08M |