|
Net Income
|
10.62M | 22.21M | 30.01M | 9.43M | 6.08M | 18.79M | 31.32M | -20.86M | 8.15M | 23.70M | 42.02M | -33.36M | 7.81M | 19.51M | 15.17M | 25.41M | 17.80M | 34.77M | 69.99M | -67.81M | 15.72M | 25.75M | 49.08M | -3.69M | 29.50M | 63.32M | 72.15M | 19.15M | 25.48M | 37.41M | -40.87M | -24.15M | 36.64M | 72.15M | 113.19M | 61.99M | 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 | 64.27M | 148.06M | -65.32M | 57.94M | 123.51M | 194.76M | -267.67M | 76.94M | 87.36M | 256.65M | | 92.56M | 57.93M | 300.41M | 1,867.33M | 124.41M | 259.12M | 395.33M |
|
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 | 14.90M | 22.59M | -15.37M | 7.21M | 13.28M | 20.68M | 7.77M | 6.43M | 16.26M | 25.71M | 14.83M | 12.56M | 26.88M | 40.90M | 16.08M | 16.14M | 31.49M | 48.75M | 18.47M | 17.00M | 35.32M | 56.59M | 24.27M | 21.57M | 46.63M | 68.84M | -35.37M | 31.45M | 62.43M | 103.06M | -43.92M | 48.18M | 91.29M | 133.69M | -90.46M | | | | | | | | | | | |
|
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 | -25.91M | -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 | -16.87M | -30.79M | -66.62M | 4.37M | -15.77M | -38.95M | -40.26M | -21.54M | -16.00M | 16.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 7.43M | 2.92M | | 5.51M | -148.43M | -147.33M | | -0.12M | 1.99M | 9.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Accounting
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.11M | | | | 0.19M | | | | | | | | | | | | | | | | 0.24M | | | | 0.46M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.71M | -0.70M | -0.82M | -0.82M | -0.54M | -0.79M | -1.20M | -1.20M | | | | 4.98M | | | | 4.54M | | | | | | | | | | | | | | | | | | | | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | -18.26M | -0.04M | -0.08M | -0.12M | -3.05M | | | |
|
Non-cash Items
|
| | | | | | | 63.86M | | | | 62.05M | | | | 54.23M | | | | | | | | | | | | 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 | 41.16M | 114.50M | 144.22M | 185.82M | 45.56M | 132.75M | 201.41M | 307.23M | 86.59M | 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 | 260.32M | 380.93M | | 254.49M | 169.67M | 583.12M | | 285.07M | -536.89M | 536.89M |
|
Amortizatization of Intangibles
|
0.23M | | 1.39M | -0.23M | -0.03M | | -5.44M | | | | | | | | | | 0.40M | 2.98M | 3.52M | 4.23M | 0.50M | 1.02M | 1.62M | 2.07M | 0.65M | 1.21M | 1.94M | 2.80M | 0.97M | 1.64M | 2.35M | 2.44M | 0.19M | 0.15M | 0.42M | 0.22M | -0.30M | -0.31M | -0.17M | -0.43M | -0.34M | -0.57M | 0.39M | 0.13M | 0.75M | -3.62M | 2.08M | -0.63M | 3.93M | 6.00M | 10.01M | 11.87M | 3.82M | 5.07M | 7.16M | 8.32M | 1.27M | 1.05M | 2.04M | 2.48M | -1.23M | -2.10M | -6.73M | -9.86M | -2.27M | -5.84M | 5.84M |
|
Amortization
|
| | | | | | | | | | | | -1.12M | -1.12M | -1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
10.94M | 21.95M | 33.78M | 13.44M | 13.60M | 27.44M | 42.09M | -26.02M | | | | | | | | | 23.11M | 46.37M | 69.18M | -47.30M | 20.68M | 40.08M | 57.20M | -44.62M | 15.08M | 30.33M | 44.67M | 13.29M | 12.92M | 33.40M | 50.33M | 27.47M | 39.14M | 76.16M | 115.31M | 40.99M | 37.94M | 74.86M | 114.28M | 42.86M | 41.81M | 84.82M | 128.74M | 44.49M | 44.05M | 89.65M | 135.13M | -86.81M | 44.92M | 90.83M | 136.74M | -88.41M | 44.28M | 86.48M | 129.08M | -83.30M | 41.85M | 83.88M | 126.15M | | 51.76M | 51.52M | 156.24M | | 43.44M | -136.97M | 136.97M |
|
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
|
-7.01M | 4.00M | -8.33M | 9.87M | -10.37M | -8.60M | -10.86M | -7.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | -2.28M | | | | 25.68M | | | | 3.05M | | | | 22.80M | 30.83M | 6.00M | 7.09M | 15.65M | 21.41M | 1.66M | 3.67M | 6.28M | -19.91M | 6.68M | 15.89M | 21.07M | 6.28M | | | | | | | | | | 21.38M | | | | 33.98M | | 79.39M | | | | 119.40M | 29.07M | 57.76M | 90.50M | 162.24M | 34.73M | 22.74M | 59.79M |
|
Other Working Capital Changes
|
| -0.84M | -4.00M | 5.33M | | -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 | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.00M | 0.03M | 0.04M | 0.03M | | 0.01M | 0.01M | | | 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
|
-0.19M | -0.56M | -0.94M | -1.31M | -0.31M | -0.74M | -1.05M | -1.31M | -0.23M | -0.54M | -0.85M | -1.15M | -0.39M | -0.76M | -1.14M | -1.11M | -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 | -24.19M | -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 | | -25.79M | -25.97M | | -50.84M | -50.84M | -147.26M | -147.26M | | -129.31M | -143.16M | -142.80M | | | | -30.00M | | | -18.41M | -415.19M | | | -44.51M | -64.82M | -36.47M | | -863.05M |
|
Divestments
|
| | | | 30.53M | | | | 55.49M | | | | | | | | | | | | | 34.15M | 53.11M | 110.06M | 0.66M | 4.25M | 167.50M | 68.39M | -0.12M | -0.12M | -1.99M | -9.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
45.67M | 101.61M | 149.64M | 197.79M | 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 | 29.39M | 39.12M | 80.48M | 420.96M | 28.91M | 32.02M | 36.02M | 51.63M | 12.67M | 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 | 172.55M | 307.04M | | | | | | | | |
|
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 | -65.05M | 88.81M | -317.34M | 158.57M | -75.71M | -149.83M | -397.40M | -47.99M | -195.72M | 195.72M |
|
Other financing activities
|
0.03M | -0.03M | -0.63M | -0.97M | 0.19M | 0.20M | -0.40M | 0.42M | 0.38M | -0.47M | -0.37M | 0.82M | -0.04M | -0.06M | 0.12M | 0.16M | 0.04M | 0.04M | 0.36M | 0.73M | 0.12M | 0.29M | 0.68M | -1.21M | 0.64M | -2.01M | -4.04M | 11.64M | -1.68M | 1.15M | 3.17M | 11.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -131.20M | -220.69M | -290.27M | -129.84M | -145.57M | -361.82M | -456.60M | -251.65M | 782.70M | -782.70M |
|
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 | 0.69M | 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 | 1.71M | -2.82M | 3.75M | -1.94M | -1.31M | 4.51M | -8.17M | 1.15M | -4.20M | 4.20M |
|
Change in Cash
|
37.85M | 25.73M | -25.42M | 70.13M | -49.52M | -65.71M | -130.18M | -105.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.68M | 54.24M | -63.61M | 471.71M | 384.07M | 427.98M | 533.10M | 632.21M | 598.88M | 715.99M | 513.31M | 794.60M | -52.92M | 668.90M | 485.03M | 471.60M | -905.20M | 420.17M |
|
Beginning Cash Balance
|
144.38M | 144.38M | 170.10M | 144.69M | 214.81M | 214.81M | 214.81M | 214.81M | 110.74M | 142.61M | 122.16M | 204.44M | 149.49M | 126.29M | 74.84M | 98.60M | 120.16M | 117.75M | 102.95M | 119.55M | 146.74M | 125.63M | 118.94M | 187.50M | 222.49M | 236.29M | 333.24M | 325.93M | 269.71M | 301.01M | 666.12M | 157.03M | 266.75M | 304.62M | 320.93M | 328.30M | 334.46M | 364.82M | 276.17M | 242.10M | 284.70M | 236.31M | 220.84M | 228.32M | 289.11M | 344.10M | 753.12M | 442.27M | 451.13M | 451.13M | 343.45M | 442.27M | | -1.85M | -4.95M | -3.50M | -1.55M | -0.80M | -2.90M | -1.52M | -1.52M | 792.48M | -2.17M | -3.32M | -2.07M | 1,440.25M | -2.12M |
|
Free Cash Flow
|
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 | 41.16M | 114.50M | 144.22M | 185.82M | 45.56M | 132.75M | 201.41M | 307.23M | 86.59M | 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 | 260.32M | 380.93M | | 254.49M | 169.67M | 583.12M | | 285.07M | -536.89M | 536.89M |
|
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 | -68.34M | -57.58M | -25.71M | 472.29M | -503.51M | 108.92M | 145.89M | 160.17M | 6.69M | 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 | 64.07M | 249.06M | -607.61M | 283.22M | -51.61M | 71.47M | -854.01M | -14.58M | 50.08M | -50.08M |