|
Net Income
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
Share-based Compensation
|
4.83M | 3.96M | 3.89M | 2.18M | 0.69M | 1,134.60M | 130.29M | 112.20M | 81.02M | 62.15M | 91.63M | 86.22M | 79.46M | 100.26M | 96.26M | 139.40M | 73.24M | 117.41M | 136.16M | 170.31M | 143.12M | 169.63M | 171.88M | 163.23M | 162.47M | 196.43M | 207.98M | 198.91M | 187.43M | 227.23M | 235.14M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.62M | -3.68M | -1596.47M | -22.07M | -5.92M | -8.28M |
|
Gains from Investment Securities
|
-0.65M | 3.57M | 2.90M | 5.60M | 22.86M | 279.81M | 122.29M | 50.05M | 44.09M | 12.80M | 0.01M | | -2.03M | -7.37M | 91.27M | 37.11M | 7.08M | 30.87M | 60.40M | 63.45M | 91.51M | 71.69M | 80.72M | 91.09M | 99.71M | 119.75M | 86.06M | 84.73M | 93.75M | 105.71M | 114.79M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 112.93M | 4.38M | | | | | | | | | |
|
Cash from Operations
|
13.53M | -42.36M | -12.72M | -18.82M | 33.12M | -49.50M | 7.47M | 9.56M | 57.29M | -36.52M | -92.64M | 100.70M | 270.58M | 104.81M | 165.74M | 211.77M | 213.39M | 120.07M | 77.45M | 58.29M | 183.46M | 62.72M | 108.50M | 258.28M | 356.15M | 106.43M | 248.03M | 254.00M | 363.71M | 207.69M | 321.65M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 4.20M | 4.79M | 5.83M | 7.08M | 6.79M | 6.30M | 8.03M | 7.89M | 5.41M | 4.11M | 4.12M |
|
Depreciation & Amortization (CF)
|
4.79M | 5.51M | 5.12M | 5.44M | 5.70M | 6.51M | 7.29M | 8.29M | 11.75M | 8.48M | 8.94M | 7.81M | 6.78M | 6.75M | 6.76M | 7.20M | 7.22M | 9.13M | 10.53M | 19.61M | 6.21M | 5.07M | 4.90M | 5.32M | 4.86M | 4.92M | 5.42M | 6.06M | 5.85M | 6.09M | 7.21M |
|
Change in Receivables
|
-39.31M | 24.71M | 16.58M | 84.12M | -61.33M | 41.71M | 7.28M | 106.56M | -100.99M | -2.55M | 129.21M | 227.51M | -176.56M | 77.88M | 37.65M | 149.90M | -180.20M | 36.33M | -0.21M | 172.94M | -192.52M | 55.70M | 77.52M | 140.09M | -201.19M | 98.42M | 14.32M | 217.40M | -185.08M | 49.78M | 40.72M |
|
Change in Account Payables
|
4.48M | -1.20M | 2.44M | 0.81M | 7.48M | -0.29M | 1.71M | 2.74M | 2.61M | 7.17M | -2.09M | 8.03M | -0.72M | -0.78M | 9.36M | -41.31M | -4.64M | 45.20M | 31.05M | -0.83M | -11.03M | -13.26M | 7.58M | 7.45M | 4.64M | -9.61M | 14.90M | -6.11M | 13.04M | -4.28M | -1.14M |
|
Change in Accured Expenses
|
2.70M | 8.01M | 8.66M | 6.97M | -2.02M | 17.33M | -2.18M | 18.76M | -4.91M | -2.84M | 28.13M | 3.26M | 8.30M | 17.36M | 5.01M | 51.77M | -31.62M | 42.23M | -28.46M | 42.73M | -43.66M | 12.00M | -23.12M | 11.53M | 29.73M | 31.13M | 28.76M | 2.02M | -10.40M | -3.88M | 31.79M |
|
Other Working Capital Changes
|
-7.10M | -4.20M | -4.14M | -2.70M | -4.58M | -5.64M | -9.42M | -8.76M | -13.21M | -11.15M | -10.66M | -9.15M | -10.85M | -9.80M | -16.66M | -13.40M | -12.82M | 43.88M | -70.05M | -13.84M | -26.11M | -13.46M | -13.80M | -13.13M | -10.89M | 46.52M | 14.34M | -89.44M | -7.67M | 30.52M | -49.09M |
|
Capital Expenditures
|
8.24M | 5.34M | 4.05M | 4.56M | 4.48M | 7.43M | 8.52M | 13.35M | 7.83M | 3.49M | 2.71M | 3.37M | 1.25M | 2.18M | 1.91M | 3.69M | 6.90M | 13.01M | 8.02M | 1.05M | 1.99M | 0.81M | 0.98M | 4.28M | 12.11M | 4.78M | 3.92M | 3.79M | 7.29M | 11.01M | 3.23M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 36.91M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
142.43M | 195.60M | 84.29M | 138.77M | 84.88M | 81.41M | 85.88M | 108.80M | 250.07M | 172.19M | 276.87M | 221.17M | 149.53M | 223.63M | 300.79M | 175.57M | 207.32M | 186.47M | 342.04M | 272.04M | 318.49M | 290.91M | 369.40M | 264.44M | 342.52M | 264.05M | 348.28M | 336.72M | 432.22M | 377.38M | 255.52M |
|
Cash from Investing Activities
|
87.03M | -18.62M | 0.70M | 44.95M | -3.82M | 59.12M | -258.08M | -383.72M | 57.84M | 157.99M | -164.55M | -98.90M | -35.06M | -11.84M | 50.70M | -29.66M | 49.40M | -125.23M | 13.68M | -66.10M | 14.16M | -32.64M | -40.24M | 21.72M | -3.12M | -211.16M | -38.53M | 31.79M | 11.95M | -86.07M | -94.09M |
|
Other financing activities
|
| | | -0.34M | -3.28M | -6.82M | -1.20M | -0.03M | | | -1.75M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.43M | 0.43M | -0.31M | -2.76M | -3.17M | 1,264.29M | -123.45M | -9.48M | -23.74M | -0.40M | 30.49M | 13.29M | 9.34M | 5.59M | 2.95M | 4.28M | 1.04M | -34.91M | -59.68M | -55.38M | -158.58M | -501.40M | -79.28M | -87.50M | -82.95M | -150.59M | -551.71M | -183.07M | -260.70M | -158.34M | -312.18M |
|
Exchange Rate Effect
|
0.05M | -0.16M | 0.07M | -0.11M | 0.01M | -0.03M | -0.17M | 0.28M | -0.21M | 0.06M | 0.06M | 0.41M | -0.35M | 0.05M | -0.39M | -0.36M | 0.33M | -2.28M | -1.61M | 2.12M | 1.14M | -0.07M | -0.43M | 1.02M | -0.71M | -0.78M | 0.82M | -1.90M | 0.90M | 1.38M | 0.08M |
|
Change in Cash
|
101.04M | -60.71M | -12.26M | 23.25M | 26.14M | 1,273.89M | -374.22M | -383.36M | 91.17M | 121.14M | -226.64M | 15.50M | 244.51M | 98.62M | 219.00M | 186.02M | 264.16M | -42.35M | 29.85M | -61.06M | 40.18M | -471.39M | -11.43M | 193.52M | 269.37M | -256.10M | -341.40M | 100.82M | 115.86M | -35.34M | -84.54M |
|
Beginning Cash Balance
|
71.47M | 173.18M | 112.32M | 99.26M | 108.51M | 134.85M | 1,408.09M | 1,033.03M | 649.66M | 742.48M | 879.36M | 653.73M | 669.23M | 914.31M | 1,012.93M | 1,233.61M | 1,419.63M | 1,683.86M | 1,641.47M | 1,672.12M | 1,611.06M | 1,651.24M | 1,179.85M | 1,168.42M | 1,362.78M | 1,632.78M | 1,376.97M | 1,035.64M | 1,136.45M | 1,252.28M | 1,216.94M |
|
Free Cash Flow
|
5.29M | -47.71M | -16.77M | -23.38M | 28.64M | -56.93M | -1.04M | -3.79M | 49.46M | -40.02M | -95.34M | 97.33M | 269.33M | 102.64M | 163.83M | 208.08M | 206.49M | 107.05M | 69.44M | 57.24M | 181.47M | 61.91M | 107.53M | 254.00M | 344.03M | 101.64M | 244.11M | 250.20M | 356.42M | 196.68M | 318.42M |
|
Net Cash Flow
|
101.00M | -60.55M | -12.33M | 23.36M | 26.13M | 1,273.92M | -374.05M | -383.64M | 91.38M | 121.08M | -226.70M | 15.08M | 244.87M | 98.57M | 219.39M | 186.39M | 263.83M | -40.07M | 31.46M | -63.18M | 39.04M | -471.32M | -11.01M | 192.50M | 270.07M | -255.32M | -342.22M | 102.72M | 114.95M | -36.72M | -84.61M |