|
Net Income
|
24.71M | 83.62M | 27.02M | -27.61M | -70.62M | 99.85M | 52.77M | 57.67M | 66.73M | 112.24M | 39.06M | 95.48M | 89.92M | 167.70M | 80.71M | -10.30M | -5.30M | 196.60M | -37.60M | 35.20M | 126.50M | 225.70M | 51.50M | 114.10M | 102.20M | 221.90M | 134.20M | 231.60M | 90.50M | 126.10M | 100.50M | 70.10M | 119.40M | 238.70M | 107.90M | 178.90M | 164.70M | 242.60M | 158.40M | 81.60M | 193.10M | 208.90M | -68.50M | -1097.20M | -51.70M | 69.50M | -58.10M | 99.70M | 181.80M | 279.70M | 390.80M | 133.10M | 115.30M | -186.70M | 138.70M | 136.00M | 94.20M | 161.60M | 271.80M | 151.40M | 158.00M | 131.90M | 157.20M | -44.80M | 224.20M | 4.20M |
|
Share-based Compensation
|
| 3.75M | 5.09M | 4.09M | 8.13M | 10.83M | 10.23M | 9.72M | 10.93M | 10.47M | 9.82M | 10.52M | 8.38M | 7.48M | 7.23M | 18.90M | 15.60M | 12.60M | 10.90M | 11.70M | 12.70M | 12.90M | 11.40M | 8.50M | 11.90M | 11.00M | 10.60M | 10.30M | 9.20M | 9.40M | 9.30M | 8.70M | 12.40M | 11.90M | 11.90M | 11.60M | 15.20M | 15.10M | 14.30M | 13.90M | 14.40M | 14.90M | 12.90M | 10.00M | 11.80M | 14.80M | 13.90M | 10.70M | 13.80M | 11.30M | 11.00M | 10.10M | 12.70M | 12.50M | 11.30M | 13.10M | 14.30M | 12.10M | 12.40M | 10.50M | 16.40M | 12.20M | 14.90M | 12.10M | 13.90M | 11.00M |
|
Deferred Taxes
|
| 0.47M | 3.18M | -8.81M | -0.76M | 8.14M | -12.00M | 1.52M | 7.39M | 7.75M | -1.77M | 5.33M | 10.58M | 14.87M | 19.22M | -35.20M | 15.10M | -63.40M | 21.30M | -12.00M | -18.80M | -2.90M | 2.70M | -0.60M | -0.20M | -5.60M | -2.30M | 0.50M | -4.30M | 14.40M | -9.30M | -34.20M | -13.90M | -19.30M | -157.20M | 5.60M | -12.60M | 9.30M | -115.60M | -10.10M | -10.50M | 23.20M | -75.50M | -127.90M | -22.90M | -9.10M | 15.20M | 31.30M | 24.60M | 31.10M | -151.90M | -0.90M | -12.60M | -68.80M | 92.10M | -3.00M | -19.10M | -6.70M | 14.40M | -5.50M | -1.80M | -4.60M | -13.70M | -342.30M | -135.70M | 108.50M |
|
Gains from Investment Securities
|
| | | -52.39M | 88.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.40M | 1.40M | -4.00M | 1.50M | -113.10M | | 84.20M | 3.10M | | | 1.50M | 1.40M | | 116.10M | | 1.00M | 1.20M | 0.80M | 1.70M | 1.20M | 1.30M | 0.90M | 11.90M | 10.00M | | 9.50M | | 0.90M | 0.90M | 0.50M |
|
Asset Writedowns and Impairment
|
| 5.80M | | | | 2.56M | 11.34M | | | 1.15M | 5.47M | | | | 7.24M | | | 16.00M | -7.20M | | | 2.50M | 13.00M | | | 1.20M | 8.60M | | | 7.00M | 3.10M | | | | 5.30M | | | 4.70M | 13.20M | 83.70M | | | 20.60M | 933.50M | | | | 28.10M | | | 11.90M | | 43.60M | 373.50M | | | | | 5.70M | | | | 10.20M | 479.50M | | |
|
Cash from Operations
|
| 0.28M | 133.29M | -40.61M | 137.54M | 43.91M | 218.33M | -9.52M | 150.51M | 32.35M | 317.38M | -0.51M | 207.81M | 78.08M | 284.22M | -135.30M | 179.00M | -8.20M | 376.40M | -51.40M | 221.60M | 153.70M | 465.20M | 60.40M | 262.60M | 65.10M | 517.00M | 109.30M | 299.90M | 168.10M | 325.30M | -57.40M | 234.70M | 28.10M | 438.80M | -125.70M | 436.60M | -5.80M | 547.40M | -73.20M | -244.70M | -113.90M | 1,452.10M | 142.80M | -390.80M | -179.00M | 1,124.70M | 189.10M | -521.30M | -251.00M | 1,654.40M | 303.40M | -466.50M | -112.60M | 314.90M | -75.40M | 271.60M | 115.50M | 657.70M | -66.70M | 292.40M | 28.70M | 486.50M | -71.40M | 213.10M | -44.50M |
|
Depreciation & Amortization (CF)
|
| 12.49M | 12.19M | 12.07M | 50.17M | 51.37M | 33.53M | 34.48M | 31.97M | 32.32M | 33.24M | 33.46M | 34.33M | 34.75M | 37.86M | 84.20M | 97.20M | 61.70M | 70.50M | 60.70M | 60.40M | 60.30M | 63.30M | 61.00M | 63.00M | 63.00M | 70.40M | 70.60M | 82.60M | 84.40M | 84.20M | 77.20M | 80.60M | 81.20M | 85.90M | 83.20M | 83.00M | 81.80M | 86.80M | 76.50M | 78.40M | 81.60M | 87.30M | 81.10M | 78.90M | 80.20M | 85.60M | 77.60M | 78.30M | 77.30M | 80.10M | 76.80M | 75.40M | 73.10M | 76.20M | 72.30M | 75.50M | 75.20M | 75.60M | 72.10M | 69.80M | 69.70M | 70.60M | 67.70M | 68.70M | 69.40M |
|
Change in Receivables
|
| -111.61M | 85.66M | -44.63M | -49.57M | 300.66M | -91.70M | 54.13M | -93.54M | 211.58M | -131.34M | 61.61M | -107.71M | 168.37M | -177.98M | 69.40M | -55.10M | 161.70M | -144.30M | 80.40M | -78.90M | 167.30M | -151.40M | 28.80M | -134.80M | 238.30M | -165.50M | -12.70M | -85.00M | 220.90M | -145.50M | 67.70M | -59.70M | 181.80M | -178.10M | 145.40M | -65.20M | 235.90M | -164.70M | 86.30M | -81.90M | 191.80M | -179.10M | -186.50M | -6.20M | 227.00M | -172.70M | 211.70M | -20.80M | 85.10M | -137.90M | 109.40M | -10.20M | 198.30M | -109.00M | -13.40M | -22.80M | 185.00M | -267.70M | 19.50M | 71.90M | 95.20M | -103.80M | -21.80M | 32.00M | 200.20M |
|
Change in Inventory
|
| 20.43M | -23.47M | -21.05M | 163.21M | -5.05M | 4.54M | -36.25M | 223.60M | -61.18M | -14.93M | -76.14M | 193.17M | -66.41M | 6.88M | -145.60M | 204.60M | -132.70M | 118.00M | -112.10M | 200.80M | -93.10M | 76.10M | -83.40M | 248.00M | -70.50M | 2.10M | -90.10M | 145.70M | -126.30M | 68.50M | -72.60M | 193.00M | -20.80M | 63.90M | -33.90M | 242.20M | -35.40M | 39.20M | -99.80M | 166.40M | -98.90M | -89.10M | -35.80M | 10.50M | -148.40M | -109.60M | 36.50M | 19.50M | -44.00M | 21.90M | 78.10M | 337.80M | 175.10M | -124.10M | -76.20M | 75.00M | -229.90M | -76.50M | -69.90M | 225.20M | 32.90M | -54.40M | 24.30M | 174.00M | -117.60M |
|
Other Working Capital Changes
|
| -11.53M | 96.11M | 11.97M | 42.51M | -110.10M | 21.51M | -27.73M | -14.61M | -8.91M | -17.51M | -4.21M | 35.93M | -61.73M | 83.91M | -74.50M | -29.90M | 22.80M | -21.90M | 33.10M | 14.10M | -107.70M | 73.10M | -53.60M | -36.50M | 20.90M | -25.40M | -17.80M | -11.80M | 7.00M | 3.40M | -33.00M | 64.80M | -2.10M | 11.30M | -47.40M | -40.20M | 25.80M | -14.10M | 28.00M | 9.00M | 2.50M | 32.50M | -67.90M | -26.00M | 29.10M | -8.50M | 9.60M | -37.50M | 25.00M | 106.70M | 36.70M | 9.30M | 6.10M | 45.80M | 44.30M | 1.60M | -42.40M | 26.60M | -33.20M | 42.60M | -25.60M | 46.80M | 42.20M | -90.30M | -20.80M |
|
Capital Expenditures
|
| 6.53M | 4.46M | 4.82M | 24.19M | 26.39M | 45.60M | 34.47M | 39.43M | 43.99M | 51.95M | 39.07M | 42.61M | 55.36M | 73.55M | 45.70M | 59.90M | 60.60M | 70.90M | 50.70M | 52.00M | 70.80M | 82.30M | 48.50M | 52.40M | 68.10M | 94.80M | 45.90M | 56.90M | 60.20M | 83.60M | 68.40M | 87.60M | 79.20M | 122.90M | 76.70M | 88.20M | 104.90M | 109.70M | 76.70M | 73.80M | 82.60M | 112.10M | 56.40M | 51.20M | 51.10M | 67.90M | 49.10M | 61.10M | 60.50M | 97.20M | 52.40M | 56.30M | 86.10M | 95.30M | 57.90M | 58.00M | 47.40M | 81.40M | 38.80M | 36.60M | 40.00M | 43.30M | 26.70M | 31.20M | 40.60M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -4.12M | | | 2.21M | 0.31M | | | 25.00M | 9.64M | | | 13.10M | 24.80M | 1,815.30M | | | 6.00M | 7.40M | | 7.30M | -1.20M | | | | | 158.00M | -0.30M | | | 28.10M | | 12.00M | | 15.90M | | | | | 192.30M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 30.90M | | | | | | | | | | | | | | | | | | | | | | | | | 169.10M | | | | | | | | | | | | | | | | | 2.50M | 2.50M | | 2.50M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | |
|
Cash from Investing Activities
|
| -13.61M | -12.11M | -16.07M | -2665.50M | -36.97M | -59.73M | -57.79M | -56.27M | -112.73M | -77.07M | -52.61M | -54.83M | -80.31M | -120.35M | -1856.90M | -72.40M | -74.90M | -53.10M | -86.20M | -64.40M | -89.60M | -117.50M | -62.60M | -64.60M | -83.20M | -111.10M | -218.20M | -52.30M | -95.20M | -61.50M | -91.40M | -88.40M | -93.70M | -129.20M | -92.60M | -88.20M | -104.90M | -109.70M | -76.70M | -206.70M | -85.20M | -137.30M | 112.70M | -51.20M | -52.70M | -67.90M | -49.10M | -61.10M | 162.40M | -97.20M | -57.10M | -37.60M | -87.20M | -96.30M | -59.60M | -57.80M | -47.90M | 80.20M | -41.20M | -30.80M | -28.60M | -37.10M | -28.00M | -31.00M | -41.30M |
|
Other financing activities
|
| 0.27M | 0.74M | 2.93M | 0.55M | 4.28M | 1.57M | 2.44M | 1.80M | 0.32M | 7.03M | 2.91M | 4.17M | 1.25M | 6.57M | 16.30M | | 6.40M | 14.90M | 3.10M | 1.50M | 4.70M | 1.70M | 2.00M | 1.40M | 1.60M | -5.00M | | | 1.20M | 1.00M | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.35M | 3.06M | 367.40M | 2,199.51M | 5.67M | -146.06M | -151.63M | -98.39M | -43.15M | -150.49M | 56.60M | -119.86M | 10.01M | 438.15M | 1,853.40M | -220.90M | -10.70M | -267.00M | 52.80M | -206.10M | -151.50M | -209.70M | -59.50M | -137.90M | -78.70M | -207.80M | -97.20M | 131.80M | -145.90M | -193.40M | -94.30M | -89.50M | 118.70M | -443.90M | 166.00M | -338.20M | 78.70M | -385.00M | 198.30M | -242.10M | 94.80M | -502.60M | 336.40M | 218.70M | -53.40M | -24.30M | -499.60M | -214.00M | -261.40M | -423.50M | -112.00M | -143.40M | -29.60M | -143.20M | -38.90M | -217.30M | -74.60M | -391.00M | -221.90M | -28.90M | -49.20M | -250.40M | -462.90M | -130.60M | -5.70M |
|
Dividends Paid - Common
|
| 1.96M | 1.97M | 4.17M | 0.48M | 2.69M | 2.67M | 5.41M | 0.02M | 2.72M | 2.72M | 5.48M | 0.01M | 2.75M | 2.66M | 6.10M | 3.10M | 3.10M | | 3.10M | 6.30M | 3.10M | | 6.20M | 3.20M | 3.10M | | 6.20M | 3.00M | 3.00M | | 5.90M | 3.00M | 2.90M | 0.10M | 5.90M | 2.90M | 2.80M | | 5.70M | 2.80M | 2.80M | | 2.70M | | | | | | 2.70M | | 2.60M | 2.60M | 2.50M | 2.40M | 2.40M | 2.40M | 2.30M | 2.30M | 4.30M | | 4.30M | 2.20M | 3.90M | | 3.60M |
|
Exchange Rate Effect
|
| | 0.04M | -0.02M | 12.19M | 3.49M | -5.25M | 15.17M | -3.11M | -4.18M | -16.60M | 1.93M | -9.75M | 6.87M | 13.55M | -7.10M | -3.10M | 7.40M | -5.60M | 4.60M | -3.00M | -8.60M | -23.80M | 1.70M | -12.70M | | -11.60M | 14.80M | -2.80M | -6.30M | -2.70M | 3.90M | 11.70M | -0.20M | 15.90M | -7.10M | -13.60M | -0.60M | 0.80M | -6.10M | -3.10M | -1.80M | -0.40M | -9.00M | 35.30M | -7.20M | 12.90M | -0.40M | -6.80M | -5.90M | -23.50M | -21.30M | -8.70M | -12.90M | 18.30M | -3.00M | 2.50M | -8.20M | 3.10M | -1.60M | 1.10M | -1.30M | -10.60M | 5.30M | 6.30M | 0.90M |
|
Change in Cash
|
| -12.98M | 124.27M | 310.71M | -316.25M | 16.10M | 7.28M | -203.76M | -7.27M | -127.71M | 73.22M | 5.42M | 23.37M | 14.64M | 615.57M | -145.90M | -117.40M | -86.40M | 50.70M | -80.20M | -51.90M | -96.00M | 114.20M | -60.00M | 47.40M | -96.80M | 186.50M | -191.30M | 376.60M | -79.30M | 67.70M | -239.20M | 68.50M | 52.90M | -118.40M | -59.40M | -3.40M | -32.60M | 53.50M | 42.30M | -60.80M | 121.70M | -51.80M | 297.30M | 593.60M | 65.70M | 191.40M | -738.20M | 239.40M | 146.10M | -56.20M | -493.80M | -49.40M | -242.30M | 93.70M | -176.90M | -1.00M | -15.20M | 350.00M | -331.40M | 233.80M | -50.40M | 188.40M | -557.00M | 57.80M | -90.60M |
|
Beginning Cash Balance
|
369.60M | 369.60M | 356.61M | 480.88M | 791.60M | 475.34M | 491.44M | 498.72M | 294.96M | 287.69M | 159.98M | 233.20M | 238.61M | 261.99M | 276.63M | 892.20M | 746.30M | 628.90M | 542.50M | 593.20M | 513.00M | 461.10M | 365.10M | 479.30M | 419.30M | 466.70M | 369.90M | 556.40M | 365.10M | 741.70M | 662.40M | 730.10M | 490.90M | 559.40M | 612.30M | 493.90M | 434.50M | 431.10M | 398.50M | 452.00M | 494.30M | 433.50M | 555.20M | -254.00M | 800.70M | 1,394.30M | 1,460.00M | 1,651.40M | 913.20M | 1,152.60M | 1,298.70M | 1,242.50M | 748.70M | 699.30M | 457.00M | 550.70M | 373.80M | 372.80M | 357.60M | 707.60M | 376.20M | 610.00M | 559.60M | 694.30M | 191.00M | 248.80M |
|
Free Cash Flow
|
| -6.25M | 128.82M | -45.43M | 113.34M | 17.52M | 172.74M | -43.99M | 111.08M | -11.64M | 265.43M | -39.58M | 165.19M | 22.72M | 210.67M | -181.00M | 119.10M | -68.80M | 305.50M | -102.10M | 169.60M | 82.90M | 382.90M | 11.90M | 210.20M | -3.00M | 422.20M | 63.40M | 243.00M | 107.90M | 241.70M | -125.80M | 147.10M | -51.10M | 315.90M | -202.40M | 348.40M | -110.70M | 437.70M | -149.90M | -318.50M | -196.50M | 1,340.00M | 86.40M | -442.00M | -230.10M | 1,056.80M | 140.00M | -582.40M | -311.50M | 1,557.20M | 251.00M | -522.80M | -198.70M | 219.60M | -133.30M | 213.60M | 68.10M | 576.30M | -105.50M | 255.80M | -11.30M | 443.20M | -98.10M | 181.90M | -85.10M |
|
Net Cash Flow
|
| -12.98M | 124.23M | 310.73M | -328.44M | 12.61M | 12.54M | -218.93M | -4.15M | -123.53M | 89.82M | 3.48M | 33.12M | 7.78M | 602.02M | -138.80M | -114.30M | -93.80M | 56.30M | -84.80M | -48.90M | -87.40M | 138.00M | -61.70M | 60.10M | -96.80M | 198.10M | -206.10M | 379.40M | -73.00M | 70.40M | -243.10M | 56.80M | 53.10M | -134.30M | -52.30M | 10.20M | -32.00M | 52.70M | 48.40M | -693.50M | -104.30M | 812.20M | 591.90M | -223.30M | -285.10M | 1,032.50M | -359.60M | -796.40M | -350.00M | 1,133.70M | 134.30M | -647.50M | -229.40M | 75.40M | -173.90M | -3.50M | -7.00M | 346.90M | -329.80M | 232.70M | -49.10M | 199.00M | -562.30M | 51.50M | -91.50M |