|
Net Income
|
24.60M | 29.10M | 1.60M | -479.60M | 12.80M | 10.50M | 15.80M | 10.80M | 7.60M | 5.10M | 3.40M | -0.90M | -2.40M | -18.30M | -35.10M | -287.40M | -97.30M | 30.50M | 24.00M | -72.50M | 25.50M | 4.90M | 3.30M | -37.00M | 101.80M | -2.10M | -59.40M | 8.00M | 295.20M | 91.80M | 96.80M | -15.10M | 136.60M | 53.10M | 22.70M | -49.40M | 114.40M | -174.70M | 44.60M | -8.90M | 98.90M | 115.90M | -65.60M | 33.30M | -25.80M | 546.60M | 184.60M | 104.20M | 93.70M | 55.60M | 98.30M | 65.60M | 88.20M | 97.30M | 99.90M | 81.60M | 113.30M | 62.40M | 108.60M | 51.00M | 96.70M |
|
Share-based Compensation
|
0.50M | 0.50M | | 0.70M | 0.80M | 0.40M | 1.00M | 2.30M | 2.50M | 2.90M | 2.50M | 2.60M | 3.40M | 4.00M | 3.60M | 3.50M | 6.30M | 10.40M | 3.50M | 2.50M | 3.50M | 4.90M | 4.50M | 4.30M | 4.90M | 6.50M | 6.00M | 6.20M | 6.80M | 9.00M | 7.40M | 7.70M | 8.70M | 9.40M | 10.30M | 10.50M | 11.40M | 13.30M | 12.50M | 6.10M | 13.90M | 10.30M | 12.40M | 12.10M | 14.20M | 17.40M | 16.70M | 17.50M | 17.00M | 20.20M | 20.00M | 20.00M | 19.10M | 20.70M | 21.10M | 23.50M | 19.80M | 20.30M | 20.10M | 21.40M | 22.40M |
|
Deferred Taxes
|
-4.60M | -5.20M | -14.80M | -44.40M | -3.90M | 11.20M | -6.40M | -3.50M | -3.80M | -5.30M | -7.80M | -12.20M | -1.80M | -15.50M | -20.80M | -49.40M | -34.70M | -26.80M | 0.60M | -59.20M | 16.80M | -41.90M | -36.80M | -12.70M | 62.10M | 6.70M | -19.20M | -32.20M | -262.70M | 16.60M | 5.00M | -15.40M | 8.10M | -20.70M | -27.10M | -40.60M | 19.00M | -77.60M | -3.20M | 17.70M | 17.00M | 40.00M | 19.00M | -7.80M | -29.50M | 8.30M | 12.20M | -0.70M | -8.40M | -19.50M | 16.70M | -11.70M | 1.40M | -14.60M | -20.70M | -1.60M | 21.00M | -11.20M | -11.40M | 6.20M | 21.70M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.10M | 80.20M | -9.10M | 7.50M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.40M | -0.60M | -2.60M | -1.30M | -0.20M | 2.50M | -1.10M | 2.10M | 1.90M | -1.40M | -11.60M | 8.40M | -0.40M | 0.30M | -0.20M | -8.80M | -0.40M | 2.60M | -3.40M | -11.70M | 0.20M | 0.80M | -5.50M | -2.20M | 5.40M | 6.30M | 10.70M | -31.60M | -0.90M | -3.50M | 1.00M | -5.30M | -3.20M | 20.10M | 0.60M | -27.50M | 10.00M | 7.10M | 1.40M | 3.60M | -5.80M | -6.20M | -9.50M | 30.10M | 4.80M | -0.20M | -0.30M | -23.80M | 5.20M | -1.70M | -4.40M | 6.70M | -2.10M | -11.10M | -6.40M | 1.30M | 9.10M |
|
Asset Writedowns and Impairment
|
| | 32.10M | 534.40M | | | | | | | | | | | | 295.60M | 7.10M | 15.40M | 4.90M | 33.40M | 4.00M | 4.40M | 1.10M | -9.50M | -0.20M | | | 26.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
37.70M | 22.60M | 57.80M | 25.70M | 26.20M | 50.90M | 28.20M | 38.70M | 23.60M | -5.00M | 47.60M | 53.00M | 24.90M | -6.40M | 56.00M | 108.60M | 57.20M | 101.20M | 103.30M | 189.90M | 88.70M | 107.70M | 171.10M | 134.90M | -19.40M | -2.30M | 236.10M | 172.30M | 204.50M | 59.10M | 327.50M | 127.50M | 238.70M | -33.90M | 300.00M | 183.20M | 108.40M | -19.40M | 319.40M | 217.20M | 114.50M | 47.80M | 233.00M | 192.90M | 115.20M | 28.40M | 76.10M | 164.50M | 98.30M | 100.00M | 282.20M | 269.80M | 174.40M | 249.60M | 272.30M | 235.40M | 310.40M | 160.70M | 225.90M | 301.30M | 235.70M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.90M | -0.20M | 1.10M | 1.20M | 1.10M | -3.60M | 1.50M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
14.60M | 14.50M | 14.70M | 14.90M | 14.90M | 16.00M | 16.00M | 16.30M | 16.20M | 16.20M | 21.80M | 22.60M | 21.10M | 30.10M | 42.70M | 61.90M | 63.10M | 63.20M | 70.40M | 76.10M | 74.80M | 76.40M | 75.70M | 75.90M | 77.10M | 78.00M | 77.80M | 90.20M | 90.50M | 104.60M | 105.70M | 97.60M | 93.60M | 97.80M | 96.70M | 91.50M | 90.30M | 91.50M | 92.70M | 70.50M | 94.10M | 89.50M | 91.70M | 97.90M | 96.40M | 95.30M | 93.80M | 94.70M | 92.60M | 94.20M | 106.50M | 113.80M | 112.40M | 119.60M | 120.70M | 124.20M | 120.30M | 125.60M | 132.20M | 146.20M | 152.50M |
|
Change in Receivables
|
39.10M | 15.70M | -113.80M | 3.40M | 42.50M | 8.70M | -3.40M | -1.90M | 9.80M | 3.70M | -3.10M | -0.70M | 2.00M | 32.60M | -1.00M | 16.70M | -21.60M | -56.10M | 8.70M | -20.50M | -10.70M | 15.50M | -19.10M | 18.30M | 18.00M | 67.50M | 1.50M | -41.10M | -11.60M | 42.40M | -36.50M | 11.70M | -30.80M | 65.60M | -26.70M | -27.40M | 6.70M | 83.70M | -121.90M | 8.80M | 10.40M | 68.80M | 11.20M | 26.70M | -40.70M | 72.90M | 73.50M | -3.70M | -10.20M | 36.20M | -8.30M | -48.30M | 21.80M | -18.30M | -27.20M | 43.20M | 30.20M | 84.20M | -7.30M | -8.30M | -42.20M |
|
Change in Inventory
|
10.60M | 5.00M | 2.70M | -22.00M | 12.50M | -8.30M | 6.90M | 0.60M | 19.00M | -2.60M | -3.60M | -2.00M | -0.80M | -9.20M | -6.40M | -14.30M | 18.20M | 31.30M | -66.50M | -13.50M | 16.00M | 5.90M | 19.50M | -4.20M | 8.70M | -0.60M | 12.90M | -18.50M | 13.40M | -24.00M | -9.90M | 16.90M | 16.10M | 55.50M | 5.80M | 20.50M | 6.10M | -16.00M | 40.00M | -37.00M | -15.50M | 45.40M | -1.90M | -50.10M | 25.60M | 26.10M | 6.90M | 28.20M | 44.60M | -3.00M | -20.90M | 11.20M | 9.20M | -21.70M | -7.60M | -43.20M | -10.70M | -24.50M | 50.60M | -19.90M | 22.90M |
|
Change in Accured Expenses
|
9.40M | -2.90M | -3.80M | -10.30M | 13.80M | 20.20M | 1.50M | 14.40M | 9.90M | -8.30M | 9.50M | 9.50M | 6.30M | 2.80M | 24.20M | 47.80M | 54.10M | -47.20M | -24.00M | 63.10M | -47.50M | -4.10M | 58.20M | 12.20M | -90.20M | -88.90M | 73.00M | -2.90M | 61.90M | -100.90M | 99.20M | -30.80M | 46.70M | -137.90M | 90.10M | 5.50M | -41.30M | -69.80M | 67.20M | 33.10M | -48.00M | -1.90M | 12.70M | -11.50M | 5.90M | 36.00M | 31.50M | 33.00M | -39.50M | -18.10M | 19.50M | 8.20M | -4.70M | -6.80M | -2.40M | 16.30M | 77.10M | 19.90M | -13.60M | -2.50M | -106.20M |
|
Other Working Capital Changes
|
-3.20M | 2.20M | 8.00M | -5.20M | -1.90M | 1.60M | 0.30M | 8.70M | -5.70M | 8.90M | -6.80M | -3.20M | -1.40M | 14.30M | -11.20M | 1.00M | 1.10M | 5.30M | 1.20M | -0.60M | 3.50M | 5.60M | -0.70M | -0.90M | 6.90M | -1.90M | -3.90M | 7.60M | 14.50M | -5.00M | -19.90M | 34.40M | -3.60M | -6.70M | -4.00M | -6.40M | 20.00M | 3.20M | -15.60M | 19.50M | 17.20M | 23.50M | 2.10M | 25.60M | 3.40M | 24.60M | -7.60M | -49.20M | 8.90M | 12.40M | -61.80M | -9.70M | 27.10M | 11.20M | -10.10M | 21.50M | 19.30M | 25.00M | -13.50M | -59.20M | -17.50M |
|
Capital Expenditures
|
3.30M | 3.70M | 2.80M | 5.10M | 9.10M | 6.70M | 6.50M | 8.60M | 5.00M | 6.00M | 6.80M | 15.00M | 16.50M | 10.20M | 52.00M | 36.80M | 23.70M | 21.90M | 28.70M | 33.60M | 18.50M | 26.30M | 36.30M | 40.40M | 31.80M | 32.10M | 61.10M | 65.40M | 46.70M | 39.40M | 56.00M | 82.90M | 78.80M | 56.70M | 67.20M | 71.20M | 77.30M | 40.20M | 42.50M | 72.50M | 53.90M | 45.00M | 43.00M | 49.00M | 57.30M | 45.20M | 64.80M | 88.00M | 52.30M | 80.60M | 69.00M | 101.10M | 80.80M | 98.70M | 110.80M | 139.20M | 139.00M | 90.50M | 131.00M | 149.70M | 116.40M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 4.30M | | 1.80M | | 18.60M | 0.30M | 0.30M | 1.20M | 0.30M | 6.00M | 4.30M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | -0.30M | 2.00M | | 0.10M | | 0.10M | 2.30M | 7.60M | -7.50M | 16.40M | 2.30M | 0.30M | 0.40M | 14.40M | 2.90M | 0.50M | 0.20M | 0.10M | | 1.10M | 0.10M | | | | 0.60M | 11.00M | 1.10M | | 0.10M | 0.30M |
|
Acquisitions
|
| | | | | | | | 9.20M | | 160.00M | 183.70M | | 1,035.20M | 2,508.50M | 20.40M | 184.20M | 3.70M | 1,052.50M | -1.20M | 94.40M | | | | 91.40M | -1.20M | | 1,825.00M | | 1,454.00M | | 0.40M | | | | | | | | 19.90M | 1.00M | 152.70M | 136.60M | | 0.10M | | | | | | 715.20M | | 252.70M | | -4.60M | | | 124.30M | 0.10M | 795.90M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 3.80M | | | 0.50M | 0.60M | | | | | | | | | 250.00M | 16.80M | | | | | | -2.10M | | -0.50M | -0.30M | -0.80M | 50.10M | 0.40M | | | | | 4.60M | | | | | | | | | | 378.50M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 28.30M | 1.30M | 0.90M | 1.20M | 1.40M | 51.30M | | | | | 34.20M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.30M | -3.70M | -2.80M | -5.10M | -9.10M | -6.70M | -6.50M | -8.60M | -14.20M | -6.00M | -166.80M | -236.80M | -345.70M | -704.90M | -2537.00M | -206.00M | -136.70M | -23.90M | -1078.10M | -10.00M | -107.90M | -14.10M | -28.90M | -45.20M | -121.80M | -19.80M | -60.60M | -1892.80M | -47.80M | -1493.30M | -55.90M | -78.60M | 201.50M | -38.60M | -66.20M | -70.00M | -75.80M | 13.40M | -32.40M | -123.70M | -41.50M | -215.00M | -480.90M | -56.20M | 3.80M | -47.60M | -89.30M | -87.90M | -53.00M | -81.00M | -433.90M | -101.40M | -333.80M | -98.80M | -105.70M | -139.20M | -128.30M | -213.90M | -131.20M | -945.90M | 261.80M |
|
Other financing activities
|
-35.40M | 35.40M | -106.60M | -85.70M | -13.80M | -25.60M | | | 4.60M | | 0.10M | 5.80M | 8.80M | 11.00M | 44.00M | 0.20M | -0.60M | 4.30M | 14.80M | 13.00M | -0.60M | 0.90M | -0.10M | 24.10M | -1.90M | 29.50M | 24.80M | 6.60M | 10.20M | 0.30M | | 14.40M | -7.20M | 15.90M | | 7.60M | 28.20M | 11.60M | 1.00M | -93.40M | -19.10M | -70.30M | -15.60M | -15.90M | -112.50M | -37.00M | | | -28.20M | -0.20M | -1.40M | -2.80M | -34.40M | -3.90M | -1.30M | -4.80M | -44.60M | 2.70M | -0.80M | -1.20M | -36.80M |
|
Cash from Financing Activities
|
-35.40M | -14.70M | -56.50M | -25.50M | -6.00M | 6.70M | -2.20M | -55.60M | 243.40M | 65.70M | -2.30M | 342.00M | 804.60M | 658.60M | 2,032.10M | -11.10M | -11.60M | 325.90M | 669.90M | 388.20M | -19.40M | -29.10M | 22.90M | 21.10M | -132.60M | 637.60M | 777.00M | 771.10M | 259.60M | -202.70M | -230.80M | 597.30M | -1199.60M | -9.80M | -18.90M | 575.90M | -274.90M | 390.80M | -429.80M | 41.90M | -154.50M | -208.20M | 287.50M | -92.30M | 339.90M | -766.30M | -209.50M | 249.20M | -28.30M | -133.40M | -118.00M | -276.00M | 206.30M | 30.80M | -170.40M | 348.90M | -94.20M | -198.50M | 340.00M | -235.90M | -395.80M |
|
Dividends Paid - Common
|
| | | | | | | | | | 2.00M | | 2.30M | 3.60M | 4.30M | 4.20M | 4.30M | 4.20M | 4.30M | 4.30M | 4.30M | 3.40M | 3.30M | 3.40M | 3.40M | 3.40M | 3.40M | 3.30M | 3.40M | 3.40M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | -2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.20M | 0.20M | 0.10M | -0.40M | 0.10M | 0.30M | -0.10M | 0.20M | -0.10M | -0.20M | -0.30M | 0.20M | -0.90M | -6.30M | 0.30M | -0.40M | -0.60M | -0.90M | 0.20M | -1.00M | -0.40M | 1.30M | -0.10M | -0.40M | -0.70M | 0.30M | 35.30M | -1.60M | 0.70M | 1.30M | -3.70M | -0.30M | -1.60M | 0.70M | -0.30M | -1.10M | 2.90M | -3.30M | 0.90M | 3.30M | 6.60M | -0.50M | 0.10M | -2.50M | -0.80M | -1.90M | -3.10M | -3.20M | 2.80M | 0.60M | 0.40M | -2.00M | 1.90M | | | 2.00M | -3.70M | 1.90M | 4.00M | -0.70M | 0.20M |
|
Change in Cash
|
-0.80M | 4.40M | -1.40M | -5.30M | 11.20M | 51.20M | 19.40M | -25.30M | 252.70M | 54.50M | -121.80M | 158.40M | 482.90M | -59.00M | -448.60M | -108.90M | -91.70M | 402.30M | -304.70M | 567.10M | -39.00M | 65.80M | 165.00M | 110.40M | -274.50M | 615.80M | 987.80M | -951.00M | 417.00M | -1635.60M | 37.10M | 645.90M | -761.00M | -81.60M | 214.60M | 688.00M | -239.40M | 381.50M | -141.90M | 138.70M | -74.90M | -375.90M | 39.70M | 41.90M | 335.90M | -666.80M | -225.80M | 322.60M | 19.80M | -113.80M | -269.30M | -109.60M | 48.80M | 181.60M | -3.80M | 447.10M | 84.20M | -249.80M | 438.70M | -881.20M | 101.90M |
|
Free Cash Flow
|
34.40M | 18.90M | 55.00M | 20.60M | 17.10M | 44.20M | 21.70M | 30.10M | 18.60M | -11.00M | 40.80M | 38.00M | 8.40M | -16.60M | 4.00M | 71.80M | 33.50M | 79.30M | 74.60M | 156.30M | 70.20M | 81.40M | 134.80M | 94.50M | -51.20M | -34.40M | 175.00M | 106.90M | 157.80M | 19.70M | 271.50M | 44.60M | 159.90M | -90.60M | 232.80M | 112.00M | 31.10M | -59.60M | 276.90M | 144.70M | 60.60M | 2.80M | 190.00M | 143.90M | 57.90M | -16.80M | 11.30M | 76.50M | 46.00M | 19.40M | 213.20M | 168.70M | 93.60M | 150.90M | 161.50M | 96.20M | 171.40M | 70.20M | 94.90M | 151.60M | 119.30M |
|
Net Cash Flow
|
-1.00M | 4.20M | -1.50M | -4.90M | 11.10M | 50.90M | 19.50M | -25.50M | 252.80M | 54.70M | -121.50M | 158.20M | 483.80M | -52.70M | -448.90M | -108.50M | -91.10M | 403.20M | -304.90M | 568.10M | -38.60M | 64.50M | 165.10M | 110.80M | -273.80M | 615.50M | 952.50M | -949.40M | 416.30M | -1636.90M | 40.80M | 646.20M | -759.40M | -82.30M | 214.90M | 689.10M | -242.30M | 384.80M | -142.80M | 135.40M | -81.50M | -375.40M | 39.60M | 44.40M | 458.90M | -785.50M | -222.70M | 325.80M | 17.00M | -114.40M | -269.70M | -107.60M | 46.90M | 181.60M | -3.80M | 445.10M | 87.90M | -251.70M | 434.70M | -880.50M | 101.70M |