|
Net Income
|
-189.47M | | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
Share-based Compensation
|
| 18.70M | 10.74M | 8.11M | 8.38M | 10.99M | 4.60M | 5.51M | 5.89M | 3.04M | 2.53M | 3.72M | 5.17M | 5.48M | 8.53M | 7.14M | 8.62M | 5.80M | 8.91M | 8.52M | 8.28M | 4.49M | 8.00M | 8.28M | 6.37M | 5.49M | 4.61M | 9.36M | 7.55M | 2.91M | 2.42M | 14.16M | 6.71M | 5.63M | 7.18M | 8.45M | 7.71M | 5.36M | 6.77M | 9.02M | 8.29M | 4.08M | 6.98M | 11.48M | 5.20M | 8.33M | 7.83M | 11.63M | 9.97M | 6.84M | 8.31M | 16.61M | 13.03M | 9.88M | 3.47M | 12.49M | 15.47M | 10.44M | 9.80M | 16.59M | 12.50M | 10.16M | 15.44M | 18.13M | 12.85M | 12.25M | 11.60M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | -2108.76M | 4,205.18M | 52.09M | 32.94M | 79.43M | -388.23M | 40.80M | 62.25M | 68.31M | -483.06M | 50.03M | 67.76M | 81.19M | -533.76M | 39.23M | 41.62M | 47.02M | -550.16M | 23.48M | 103.51M | 103.34M | -593.11M | 24.69M | 26.77M | 32.29M | -189.19M | 19.95M | 29.71M | 39.83M | -227.09M | 11.39M | -6.61M | 8.06M | -72.01M | 13.41M | 7.42M | 22.66M | -150.07M | 28.15M | 65.24M | 39.00M | -236.66M | 37.43M | 51.89M | 26.69M | -267.11M | 20.41M | -0.61M | 32.12M | -62.70M |
|
Gains from Investment Securities
|
| 1.17M | 5.67M | -786.23M | -103.88M | 5.51M | -56.68M | -2.92M | -0.93M | -1.81M | -56.50M | -11.14M | -0.61M | -1.15M | 29.36M | -3.04M | -5.95M | -3.33M | 2.02M | -8.25M | 1.60M | -1.56M | -0.39M | -4.81M | -9.84M | 0.98M | 2.34M | 13.53M | 0.23M | 0.28M | 0.49M | 14.80M | 3.03M | 4.17M | 1.03M | 1.00M | 76.08M | 11.47M | 0.66M | -30.85M | 43.47M | 47.71M | 76.79M | 14.84M | 0.01M | 180.64M | 68.75M | 15.57M | 139.08M | 180.83M | 121.92M | 13.61M | 276.96M | 202.99M | 148.39M | 10.06M | 370.47M | 166.34M | 237.58M | 17.59M | 347.47M | 181.28M | 193.34M | 69.74M | 322.54M | 141.29M | 165.18M |
|
Asset Writedowns and Impairment
|
| 158.07M | 284.48M | 5.64M | 25.60M | 59.23M | 121.89M | 0.73M | 3.30M | 3.93M | 24.37M | 5.90M | 3.32M | 3.40M | 4.57M | 0.70M | 4.00M | 1.66M | 3.30M | | | | | | | | | | | 2.66M | 6.17M | 3.54M | 31.50M | 2.15M | 60.66M | 3.42M | 2.42M | 8.13M | 85.47M | 2.98M | 3.83M | 10.74M | 9.55M | 9.73M | 2.45M | 1.75M | 6.38M | 1.37M | 1.89M | 3.57M | 5.48M | 3.51M | 4.50M | 24.46M | 34.18M | 5.68M | 4.43M | 6.87M | -16.98M | 4.02M | 3.78M | 12.13M | -19.93M | 23.77M | 18.41M | 27.63M | -20.18M |
|
Cash from Operations
|
| -69.44M | 398.84M | 677.57M | 172.50M | -51.48M | -206.46M | -49.64M | -169.69M | 59.36M | 177.25M | 114.69M | 96.85M | 209.69M | 338.91M | 270.62M | 64.44M | 219.88M | 326.19M | 91.40M | -17.11M | 127.55M | 106.05M | -25.40M | -165.71M | -53.80M | -92.69M | -62.92M | -257.19M | 13.60M | 374.78M | 39.80M | 136.52M | 76.15M | 410.60M | 169.01M | 378.57M | 467.40M | 433.30M | 158.91M | 146.80M | 277.07M | 493.22M | 204.62M | 603.26M | 458.75M | 517.72M | 176.75M | 255.32M | 116.16M | 455.80M | 207.67M | -105.32M | -406.27M | 972.39M | 711.37M | 739.22M | 457.76M | 288.42M | 239.79M | 417.48M | 455.92M | 567.61M | 134.23M | 287.50M | 678.39M | 771.13M |
|
Amortization of Goodwill
|
| | | | | 654.92M | | | | 240.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | | | | | | | | | | | | | | | | | | | | | | | 28.60M |
|
Depreciation & Amortization (CF)
|
| 14.54M | 14.90M | 12.89M | 11.47M | 10.57M | 10.73M | 8.97M | 8.00M | 7.66M | 7.47M | 7.39M | 7.43M | 7.45M | 7.75M | 7.34M | 7.75M | 8.05M | 8.45M | 8.94M | 9.96M | 9.96M | 11.00M | 11.06M | 10.79M | 11.87M | 12.50M | 13.11M | 13.59M | 13.51M | 13.79M | 13.21M | 12.81M | 12.67M | 12.31M | 11.89M | 12.27M | 12.56M | 12.71M | 13.21M | 13.29M | 13.80M | 13.70M | 15.15M | 16.39M | 17.00M | 17.55M | 17.14M | 18.27M | 17.62M | 16.93M | 16.18M | 17.21M | 18.54M | 18.98M | 19.14M | 20.07M | 20.56M | 21.06M | 21.06M | 21.83M | 22.08M | 24.19M | 24.67M | 25.05M | 25.83M | 36.96M |
|
Change in Inventory
|
| 92.23M | -453.50M | 100.45M | -130.90M | 96.07M | -36.87M | 10.31M | 170.65M | -6.73M | -229.12M | -45.97M | -26.25M | -88.75M | -294.25M | -99.76M | 66.84M | -56.12M | -176.02M | 68.81M | 181.05M | 134.71M | -46.63M | 230.99M | 254.68M | 349.60M | 82.02M | 381.91M | 428.51M | 289.76M | -203.08M | 267.01M | 219.38M | 271.61M | -188.98M | 237.17M | 44.19M | -17.63M | -213.37M | 259.87M | 139.66M | 27.66M | -189.44M | 189.36M | -291.13M | 17.51M | 81.27M | 243.95M | 388.70M | 504.70M | 129.05M | 814.77M | 868.36M | 1,023.01M | -449.45M | 85.41M | -137.41M | 225.38M | 180.64M | 289.25M | 184.42M | 331.67M | -17.86M | 270.58M | 262.46M | 102.82M | -422.49M |
|
Change in Accured Expenses
|
| 31.16M | -132.30M | -99.07M | -6.05M | 215.09M | -297.48M | -122.83M | 21.49M | 1.66M | -89.76M | -34.47M | 63.27M | 35.03M | -43.03M | -8.79M | 76.26M | 30.14M | -107.83M | -83.94M | 122.48M | 35.56M | -112.75M | -28.79M | 7.64M | 184.14M | -186.88M | 32.00M | 23.11M | 28.19M | -8.05M | -71.36M | 98.25M | 95.65M | -56.86M | 13.08M | -64.78M | 50.17M | -99.88M | 3.40M | 40.73M | 38.41M | 58.44M | -26.91M | -58.96M | 12.94M | 274.58M | -1.35M | 236.40M | 159.85M | 245.79M | 117.65M | 163.07M | -161.53M | -223.95M | -83.40M | -180.14M | 86.50M | -19.83M | -13.07M | -109.93M | 82.89M | -246.34M | -121.02M | -72.65M | 32.54M | -78.58M |
|
Change in Taxes
|
| 3.22M | 916.10M | -764.01M | -104.54M | 50.55M | 751.49M | -4.80M | 2.40M | -70.87M | -17.82M | 11.84M | -2.67M | -10.20M | -3.42M | -2.00M | 3.78M | -3.78M | 9.14M | -0.20M | -12.66M | 3.07M | -5.18M | -1.38M | 3.06M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -97.54M | -74.89M | -66.86M | 24.05M | -35.80M | -891.69M | -79.38M | -14.32M | -14.50M | -74.27M | -9.94M | -2.08M | 13.63M | -27.63M | 0.37M | 32.24M | -2.62M | 8.20M | -13.82M | 29.53M | -2.91M | 33.45M | 3.83M | 53.22M | 73.23M | 44.87M | 25.13M | -9.63M | -27.01M | 57.22M | -21.86M | 6.55M | -6.81M | -32.98M | 9.25M | -25.07M | 37.94M | 43.52M | -64.53M | 32.94M | 27.45M | 20.81M | 3.53M | 0.24M | 13.86M | 28.68M | 54.30M | 30.75M | 29.83M | 45.03M | 35.34M | 52.23M | 39.60M | 13.59M | -25.05M | 31.66M | 135.53M | 148.50M | 108.13M | 186.20M | 71.94M | 123.34M | 71.85M | 103.41M | 27.75M | 90.90M |
|
Capital Expenditures
|
| 3.14M | 13.79M | 3.33M | 5.37M | 2.95M | 3.53M | 6.13M | 4.72M | 4.31M | 6.08M | 3.76M | 3.24M | 3.60M | 3.35M | 5.38M | 5.64M | 7.34M | 10.54M | 17.86M | 15.16M | 8.87M | 6.90M | 14.52M | 8.60M | 10.93M | 11.39M | 9.46M | 11.58M | 9.51M | 8.74M | 10.00M | 6.90M | 6.66M | 8.50M | 15.43M | 17.63M | 13.47M | 12.51M | 16.07M | 13.51M | 13.59M | 14.96M | 20.14M | 16.61M | 10.18M | 11.43M | 14.75M | 16.80M | 20.59M | 20.65M | 30.69M | 31.87M | 26.03M | 24.08M | 23.74M | 21.33M | 22.48M | 24.64M | 24.08M | 31.24M | 38.75M | 24.48M | 29.61M | 34.53M | 27.26M | 31.32M |
|
Sales of Property, Plant and Equipment
|
| 0.43M | 0.50M | 0.48M | 0.59M | 0.17M | 0.54M | 2.44M | 6.74M | 0.27M | 1.11M | 4.47M | 0.15M | 0.08M | 2.88M | 0.06M | -0.05M | | 0.01M | 0.02M | 0.07M | -0.01M | 0.03M | 0.01M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 4.95M | | | | | 430.01M | 0.01M | 0.43M | | | | | | | | | | | 163.72M | | | 83.20M | 0.06M | -0.01M | | 10.40M | | | | 10.40M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | 0.53M | | | 2.70M | | 0.33M | 0.20M | | | 0.80M | 6.38M | 1.19M | 0.05M | 0.53M | | 0.91M | | | | | | | | | | | | | | | | | | | 5.84M | 7.12M | | | | | | | | 3.01M | 0.40M | 18.29M | 2.22M | | 0.10M | 0.95M | 3.40M | 0.08M | 5.54M | 0.16M | | 39.42M | 6.25M | 18.07M |
|
Cash from Investing Activities
|
| 1,743.88M | -18.49M | -0.66M | -23.43M | 4.80M | -0.17M | -114.05M | 9.63M | 10.41M | 0.38M | 12.90M | 3.48M | 6.00M | -12.66M | -1.19M | -6.19M | -10.72M | -27.89M | -19.85M | -40.47M | -9.28M | -53.02M | -9.88M | 1.42M | -11.91M | -14.18M | -451.75M | -7.61M | -10.22M | -1.61M | -23.38M | -8.21M | -8.19M | -10.47M | -15.98M | -11.17M | -4.84M | -8.49M | -17.07M | -176.30M | -17.02M | -14.29M | -95.80M | -9.65M | -1.73M | -0.77M | -27.62M | -19.76M | -39.08M | -37.66M | -47.97M | -75.17M | -31.55M | -17.05M | -24.21M | -29.78M | -41.03M | -34.06M | -26.89M | -39.31M | -42.15M | 13.87M | -39.73M | 0.55M | -24.92M | -16.32M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.00M | | | | | | | | | | | | | | | | | | | 1.50M | 0.07M | | | | 1.53M | | | | |
|
Cash from Financing Activities
|
| -1792.77M | -48.01M | 46.51M | 15.90M | -76.67M | -935.41M | -14.28M | -56.51M | 0.41M | -253.60M | 1.07M | -1.58M | 37.49M | -485.13M | -81.27M | -438.51M | -71.84M | -67.97M | -383.72M | -39.65M | -67.39M | -38.34M | -203.65M | -429.28M | 339.50M | 131.80M | 757.35M | -497.64M | 202.14M | -111.11M | -315.81M | -312.32M | -110.72M | -291.06M | -274.42M | -150.27M | -105.46M | -50.12M | -194.58M | -392.18M | -150.68M | 3.88M | 490.98M | -747.06M | -40.61M | 1.08M | -1137.31M | -158.49M | -173.54M | -209.22M | -781.39M | -299.27M | -2.89M | -152.18M | -454.85M | -258.51M | -294.94M | -304.74M | -295.99M | -698.29M | -404.60M | -382.94M | -472.29M | -296.62M | -441.24M | -225.59M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 38.46M | 19.07M | 19.09M | 19.07M | 18.79M | 29.43M | 29.62M | 29.51M | 28.77M | 29.98M | 31.57M | 31.45M | 31.28M | 30.37M | 29.10M | 29.11M | 27.80M | 26.73M | 26.35M | 25.91M | 25.71M | 30.22M | 30.83M | 30.63M | 30.13M | 32.16M | 32.74M | 32.45M | 32.45M | 37.38M | 37.61M | 36.81M | 36.17M | 36.44M | 37.80M | 35.51M | 34.62M | 34.52M | 36.38M | 35.63M | 35.02M | 42.13M | 42.68M | 42.07M | 41.55M | 44.84M | 45.82M | 44.04M | 43.45M | 49.34M |
|
Exchange Rate Effect
|
| -1.09M | -0.23M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -119.42M | 331.78M | 723.42M | 164.97M | -123.34M | -1142.05M | -177.97M | -216.56M | 70.19M | -75.97M | 128.66M | 98.74M | 253.17M | -158.89M | 188.16M | -380.26M | 137.33M | 230.34M | -312.17M | -97.23M | 50.88M | 14.69M | -238.94M | -593.57M | 273.79M | 24.92M | 242.68M | -762.44M | 205.52M | 262.06M | -299.38M | -184.01M | -42.76M | 109.07M | -121.38M | 217.13M | 357.10M | 374.69M | -52.75M | -421.68M | 109.37M | 482.81M | 599.80M | -153.46M | 416.41M | 518.03M | -988.18M | 77.07M | -96.47M | 208.91M | -621.70M | -479.77M | -440.71M | 803.15M | 232.30M | 450.93M | 121.78M | -50.38M | -83.09M | -320.12M | 9.17M | 198.54M | -377.80M | -8.56M | 212.23M | 529.22M |
|
Free Cash Flow
|
| -72.58M | 385.05M | 674.24M | 167.13M | -54.43M | -209.99M | -55.77M | -174.41M | 55.05M | 171.17M | 110.93M | 93.61M | 206.09M | 335.56M | 265.24M | 58.81M | 212.55M | 315.64M | 73.53M | -32.27M | 118.69M | 99.14M | -39.91M | -174.30M | -64.73M | -104.08M | -72.38M | -268.77M | 4.09M | 366.03M | 29.81M | 129.63M | 69.50M | 402.10M | 153.59M | 360.94M | 453.93M | 420.79M | 142.84M | 133.30M | 263.49M | 478.26M | 184.48M | 586.65M | 448.57M | 506.29M | 162.00M | 238.53M | 95.57M | 435.15M | 176.98M | -137.19M | -432.30M | 948.32M | 687.62M | 717.88M | 435.28M | 263.78M | 215.71M | 386.24M | 417.17M | 543.13M | 104.62M | 252.97M | 651.13M | 739.81M |
|
Net Cash Flow
|
| -118.33M | 332.35M | 723.42M | 164.97M | -123.34M | -1142.05M | -177.97M | -216.56M | 70.19M | -75.97M | 128.66M | 98.74M | 253.17M | -158.89M | 188.16M | -380.26M | 137.33M | 230.34M | -312.17M | -97.23M | 50.88M | 14.69M | -238.94M | -593.57M | 273.79M | 24.92M | 242.68M | -762.44M | 205.52M | 262.06M | -299.38M | -184.01M | -42.76M | 109.07M | -121.38M | 217.13M | 357.10M | 374.69M | -52.75M | -421.68M | 109.37M | 482.81M | 599.80M | -153.46M | 416.41M | 518.03M | -988.18M | 77.07M | -96.47M | 208.91M | -621.70M | -479.77M | -440.71M | 803.15M | 232.30M | 450.93M | 121.78M | -50.38M | -83.09M | -320.12M | 9.17M | 198.54M | -377.80M | -8.56M | 212.23M | 529.22M |