|
Net Income
|
-5.56M | 42.08M | 98.49M | 45.00M | 62.80M | 49.30M | 40.80M | 93.60M | 100.20M | 86.30M | 41.90M | 117.90M | 110.20M | 99.40M | 80.80M | 84.50M | 81.90M | 96.00M | 62.30M | 87.90M | 97.80M | 96.90M | 75.50M | 102.90M | 91.60M | 52.80M | 51.80M | 93.50M | 102.10M | 50.60M | 62.40M | 113.40M | 104.80M | 99.00M | 111.20M | 171.10M | 233.10M | 150.30M | 78.20M | 191.60M | 184.30M | 163.90M | 166.30M | 62.90M | 80.70M | 98.30M | 116.80M | 268.20M | 330.20M | 396.70M | 398.50M | 524.60M | 573.90M | 394.40M | 344.60M | 384.40M | 386.30M | 296.00M | 273.40M | 303.80M | 268.30M | 199.90M | 106.00M | 200.50M | 234.20M | 190.00M |
|
Share-based Compensation
|
| 4.01M | 4.04M | 3.70M | 4.40M | 4.60M | 4.60M | 4.80M | 6.00M | 5.60M | 4.90M | 4.90M | 6.60M | 5.70M | 5.80M | 6.70M | 7.80M | 6.80M | 4.70M | 4.90M | 8.00M | 7.20M | 2.70M | 3.70M | 8.70M | 5.20M | 3.70M | 3.30M | 8.10M | 6.40M | 6.60M | 5.50M | 9.40M | 8.40M | 10.10M | 6.40M | 12.90M | 14.50M | 11.70M | 8.20M | 13.90M | 15.20M | 13.90M | 8.90M | 9.10M | 11.90M | 12.30M | 14.70M | 23.20M | 17.20M | 15.70M | 11.80M | 18.00M | 18.60M | 16.90M | 13.50M | 18.10M | 16.80M | 16.60M | 13.00M | 13.90M | 16.10M | 13.80M | 12.20M | 15.90M | 15.10M |
|
Deferred Taxes
|
| -11.21M | 74.12M | -0.50M | -1.30M | -1.10M | 45.60M | -1.20M | -1.30M | -1.30M | -23.40M | -1.20M | -1.30M | -0.30M | 5.60M | 1.60M | -1.00M | 0.60M | 1.90M | -0.70M | -0.80M | -1.90M | -15.30M | -0.20M | -1.80M | -1.20M | -13.90M | 2.30M | -0.70M | -1.10M | 2.50M | 0.20M | -2.30M | -2.60M | -198.10M | 1.10M | -3.90M | -7.10M | 0.80M | -0.10M | -0.10M | -0.10M | 32.80M | -33.50M | 0.20M | 6.60M | 13.00M | -0.10M | -0.10M | | -23.60M | -0.40M | -0.30M | -0.40M | -5.60M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.05M | | | | 0.04M | | | | 0.27M | 0.06M | 0.08M | 0.11M | 0.41M | 256.00 | 0.01M | 0.07M | 0.35M | 0.00M | 0.01M | 0.01M | 0.47M | 0.00M | 0.00M | 0.01M | 0.48M | 205.00 | 713.00 | 0.00M | 0.48M | 721.00 | 0.00M | 0.00M | 0.37M | 0.00M | 0.01M | 0.01M | 0.46M | 0.02M | 0.02M | 0.03M | 0.52M | 870.00 | 0.00M | 0.00M | 0.31M | 0.00M | 0.01M | 0.01M | 0.23M | 425.00 | 0.00M | 0.00M |
|
Gains from Investment Securities
|
| 1.08M | 22.58M | 0.30M | -1.10M | -4.20M | 12.90M | -1.00M | -8.60M | -3.10M | 21.70M | -3.00M | 1.20M | 4.90M | 5.90M | 1.60M | -10.10M | -1.60M | 11.90M | 9.10M | -0.10M | -1.00M | 4.90M | 23.20M | 95.00M | 50.10M | -178.10M | 6.20M | 0.52M | 0.52M | 27.90M | -4.00M | 0.45M | 0.45M | 35.90M | 9.00M | 0.47M | 56.90M | 57.10M | 7.90M | 116.00M | 49.80M | 40.60M | -9.70M | 25.80M | 52.20M | 19.20M | 8.20M | 173.10M | 116.00M | 147.10M | 89.80M | 337.40M | 169.60M | 95.60M | 21.20M | 169.80M | 114.20M | 81.10M | 23.90M | 123.80M | 49.40M | 47.80M | 13.90M | 57.10M | 44.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | | | | 51.70M | 0.70M | | | 2.80M | -0.20M | 3.60M | 3.50M | 35.50M | 1.50M | 1.70M | 1.20M | 1.40M | -1.80M | 97.70M | 0.20M | 10.00M | 0.10M | 4.50M | 2.20M | 3.90M | -0.80M | 3.50M | 3.10M | -1.00M | -2.20M | | | 0.40M | -0.70M | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 2.15M | | | | 2.03M | | | | 51.30M | | | | 15.50M | | | | 0.93M | | | | 4.90M | | | | 2.50M | | | | 0.03M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 125.94M | 135.80M | -54.30M | 18.80M | 83.20M | 166.40M | -101.40M | 15.90M | 102.80M | 217.50M | -63.20M | 84.40M | 247.60M | 333.10M | 72.20M | 211.70M | 229.10M | 120.30M | 68.80M | 40.70M | 53.30M | 193.20M | 171.40M | 292.50M | 252.40M | 308.70M | 155.40M | 49.80M | 182.40M | 238.90M | -20.70M | 35.90M | 183.10M | 200.70M | 13.30M | 83.70M | 136.30M | 431.30M | 117.20M | 346.00M | 490.90M | 347.40M | 170.80M | 475.70M | 296.30M | 230.20M | 161.80M | 101.60M | 142.20M | 393.80M | 404.00M | 270.20M | 635.70M | 808.70M | 384.60M | 295.10M | 466.00M | 525.60M | 126.30M | 366.30M | 463.90M | 473.30M | 64.50M | 229.00M | 261.80M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
29.58M | 30.43M | 29.05M | 29.10M | 30.00M | 29.80M | 31.70M | 33.00M | 31.50M | 34.20M | 34.40M | 35.50M | 36.50M | 37.30M | 39.70M | 41.10M | 50.10M | 49.90M | 51.30M | 51.90M | 52.70M | 54.00M | 55.20M | 55.30M | 54.90M | 54.40M | 53.90M | 56.10M | 55.50M | 55.10M | 55.30M | 55.20M | 55.00M | 54.00M | 54.20M | 54.10M | 54.30M | 53.40M | 53.40M | 54.00M | 54.40M | 54.80M | 56.10M | 57.00M | 57.40M | 56.40M | 56.50M | 56.90M | 58.50M | 56.70M | 58.10M | 59.10M | 59.30M | 60.40M | 61.40M | 61.10M | 60.80M | 60.60M | 62.90M | 63.60M | 66.60M | 67.90M | 70.60M | 68.70M | 69.70M | 70.50M |
|
Change in Receivables
|
| -25.30M | -588.74M | 157.60M | 45.30M | 24.30M | -80.50M | 215.10M | 44.80M | 10.80M | -124.80M | 143.60M | -45.00M | -38.00M | -183.70M | 134.80M | -1.60M | -66.40M | -92.20M | 177.60M | 10.40M | 25.90M | -116.70M | 73.60M | -98.60M | -40.40M | -157.10M | 80.30M | 25.90M | 5.80M | -75.60M | 186.70M | 32.80M | -10.60M | -82.50M | 234.20M | 60.80M | 44.60M | -186.30M | 180.70M | -69.60M | -96.90M | -192.30M | 155.80M | -291.80M | 21.60M | -22.40M | 346.20M | 222.10M | 206.30M | -118.50M | 399.60M | -19.00M | -189.00M | -297.30M | 237.10M | -73.80M | -61.30M | -197.60M | 211.60M | -69.40M | -90.30M | -219.30M | 332.10M | -5.30M | 4.20M |
|
Change in Inventory
|
| 26.84M | -1066.90M | 125.00M | 52.40M | 23.20M | -78.70M | 228.20M | 70.80M | -4.40M | -63.60M | 182.20M | 1.20M | -46.50M | -135.60M | 48.20M | -111.00M | 0.50M | -49.60M | 114.60M | 115.80M | 102.60M | -202.00M | 57.60M | -132.90M | -81.50M | -150.00M | 29.30M | 97.30M | -31.10M | -65.10M | 146.50M | 70.00M | 19.00M | -48.90M | 169.80M | 162.20M | 20.20M | -263.40M | 119.00M | -150.20M | -115.80M | -64.80M | -12.40M | -138.10M | -71.40M | -5.60M | 50.40M | 167.40M | 235.50M | 52.60M | -54.00M | 345.20M | -164.60M | -185.50M | -13.50M | 215.60M | -88.60M | -72.00M | 114.60M | 26.40M | -88.70M | -169.10M | 85.90M | 133.90M | 55.60M |
|
Change in Accured Expenses
|
| 37.63M | -108.25M | 130.30M | -6.60M | 59.00M | -103.30M | 175.90M | 4.30M | -20.60M | -52.00M | 97.90M | -112.70M | 47.80M | -121.80M | 91.40M | -21.10M | 17.80M | -137.80M | 172.10M | 14.50M | 14.30M | -225.10M | 116.90M | -73.60M | -18.50M | -103.70M | 92.30M | 2.70M | -22.80M | -24.70M | 128.90M | -26.10M | 21.70M | -90.30M | 162.20M | 23.10M | -59.80M | -136.10M | 118.60M | -123.80M | 15.20M | -152.50M | 39.40M | -95.80M | 19.20M | -6.20M | 217.90M | 43.00M | 93.50M | -128.30M | 126.60M | -80.90M | -189.00M | -93.70M | 99.30M | -51.70M | -82.60M | -54.50M | -4.60M | -37.00M | -21.50M | -82.40M | 113.80M | 12.70M | 13.10M |
|
Other Working Capital Changes
|
| 23.26M | 776.74M | -22.70M | -26.10M | -60.40M | 85.30M | -194.30M | -83.90M | 17.00M | 238.40M | -180.60M | 171.80M | 25.10M | 2.60M | -31.30M | 20.00M | 7.30M | 21.30M | -43.90M | 6.70M | -8.90M | 14.60M | -23.10M | 22.70M | 16.50M | 9.10M | -17.00M | -3.70M | -14.50M | 8.50M | -9.20M | 7.80M | -11.20M | 24.10M | -15.90M | 17.40M | -11.40M | 23.90M | -41.20M | 5.90M | -24.40M | 27.80M | -68.30M | 12.80M | -26.40M | 2.50M | 4.10M | -36.20M | -15.60M | 21.50M | -19.50M | -9.70M | 9.20M | 2.60M | -50.00M | -21.10M | -20.00M | 53.80M | -73.90M | -10.60M | -21.20M | 78.50M | -80.80M | -36.80M | -36.80M |
|
Capital Expenditures
|
| 14.26M | 14.86M | 23.10M | 16.30M | 26.40M | 45.60M | 35.80M | 30.50M | 46.40M | 43.70M | 34.60M | 52.20M | 50.60M | 76.60M | 26.80M | 47.50M | 44.40M | 49.30M | 28.90M | 58.00M | 47.50M | 56.00M | 31.30M | 45.80M | 42.30M | 52.80M | 34.40M | 37.30M | 38.90M | 44.30M | 34.10M | 38.70M | 45.30M | 43.50M | 41.80M | 56.80M | 54.00M | 87.30M | 53.00M | 70.90M | 58.90M | 59.40M | 55.50M | 41.00M | 38.20M | 37.30M | 43.70M | 80.10M | 55.10M | 57.70M | 66.70M | 87.50M | 95.50M | 92.10M | 102.90M | 130.20M | 125.50M | 110.20M | 108.70M | 98.20M | 112.80M | 110.90M | 86.90M | 87.60M | 81.20M |
|
Sales of Property, Plant and Equipment
|
| 0.49M | 0.13M | 0.70M | | 0.40M | 2.10M | 0.90M | 6.40M | 1.80M | -0.10M | 0.20M | 2.60M | 3.90M | 1.50M | 0.40M | 0.40M | 8.60M | 2.50M | | | | | | | | | | | | 3.20M | | | | 13.60M | | | | 20.40M | | | | | 0.80M | 0.90M | 4.50M | 0.50M | 20.60M | 5.50M | 0.70M | 9.20M | 8.20M | 1.00M | 0.60M | 1.10M | 8.30M | 1.10M | 0.50M | 1.20M | | | 1.90M | 0.70M | | | 0.90M |
|
Acquisitions
|
| | | | | | | | | | 6.80M | 10.00M | 72.30M | 0.70M | 83.90M | | | 2.10M | 24.30M | | | | 63.20M | | | | | 290.90M | 31.50M | 26.60M | -0.30M | 1.30M | | | 36.50M | 39.60M | | 16.00M | 22.00M | | | | 176.80M | | | | | | | | | | | | | | | | -0.10M | 53.70M | 292.80M | 20.20M | -2.10M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -11.58M | -46.30M | -20.60M | -14.20M | -26.00M | -101.00M | -34.80M | -21.90M | -349.80M | -68.10M | -41.60M | -125.70M | -46.50M | -167.90M | -19.50M | -841.00M | -37.90M | -80.60M | -38.00M | -31.70M | -191.50M | -103.80M | -27.20M | -51.40M | -35.20M | -56.10M | -331.50M | -63.90M | -62.60M | -47.10M | -32.00M | -34.90M | -32.90M | -79.60M | -77.30M | -51.70M | -60.00M | -92.00M | -48.70M | -69.20M | -54.00M | -247.20M | -55.00M | -41.40M | -31.30M | -60.70M | -27.70M | -70.90M | -49.60M | -504.10M | -63.30M | -86.10M | -95.00M | -104.10M | -102.60M | -152.40M | -112.80M | -116.10M | -177.40M | -384.60M | -111.40M | -130.30M | -87.60M | -71.20M | -73.90M |
|
Other financing activities
|
| 6.33M | -0.14M | 2.30M | 0.60M | 17.00M | -15.90M | 3.10M | 5.00M | -0.80M | | 3.80M | 4.70M | 10.00M | 19.30M | -0.80M | 31.20M | 19.90M | 8.30M | 8.70M | 11.50M | 5.60M | -31.40M | 3.80M | 2.50M | -11.80M | -5.90M | -2.60M | -1.00M | 10.40M | -23.10M | -1.80M | -1.50M | -2.00M | -3.90M | -2.60M | -2.60M | -1.90M | -15.70M | -8.80M | -2.80M | -1.60M | -7.80M | -5.50M | -0.30M | -10.70M | 22.90M | 8.20M | -8.90M | -3.50M | -1.50M | -1.10M | 24.10M | -0.50M | -25.50M | -1.10M | -0.70M | -1.20M | 0.70M | -1.10M | 18.30M | -21.50M | 14.40M | -18.70M | -2.30M | 2.80M |
|
Cash from Financing Activities
|
| -207.15M | -135.05M | 83.00M | -8.40M | 81.20M | -180.30M | 139.10M | 20.80M | 243.40M | -155.70M | 91.00M | 64.10M | -172.90M | -189.80M | -49.70M | 631.10M | -188.60M | -60.70M | 0.20M | -11.30M | 126.60M | -82.50M | -146.00M | -212.10M | -250.10M | -240.30M | 189.70M | 13.20M | -96.10M | -207.00M | 60.40M | 10.20M | -128.70M | -140.00M | 54.90M | -50.10M | -88.60M | -320.10M | -65.40M | -267.70M | -405.70M | -101.80M | -107.40M | -386.20M | 98.70M | -88.10M | -56.40M | -66.00M | -179.40M | -227.10M | -92.00M | -224.50M | -394.60M | -181.50M | -639.20M | -141.20M | -190.30M | -311.60M | -90.30M | -563.80M | -394.60M | -327.70M | -18.60M | -203.40M | -165.20M |
|
Dividends Paid - Common
|
| 7.35M | 7.38M | 7.40M | 7.40M | 7.40M | 7.50M | 9.00M | 8.90M | 9.00M | 9.00M | 11.20M | 11.30M | 18.80M | 18.90M | 22.90M | 23.10M | 25.40M | 25.50M | 27.10M | 27.30M | 27.30M | 27.00M | 31.70M | 29.70M | 29.30M | 29.40M | 29.00M | 29.00M | 31.50M | 30.90M | 33.70M | 32.80M | 32.80M | 32.70M | 38.50M | 36.10M | 35.90M | 34.80M | 39.60M | 36.90M | 36.80M | 38.00M | 41.90M | 39.90M | 41.00M | 41.30M | 44.80M | 43.80M | 43.70M | 44.70M | 56.70M | 53.90M | 52.90M | 53.60M | 62.00M | 58.60M | 58.70M | 58.80M | 65.30M | 62.60M | 60.60M | 61.20M | 65.20M | 63.10M | 62.90M |
|
Exchange Rate Effect
|
| 1.24M | 0.69M | 1.20M | -1.10M | 0.70M | 1.30M | 1.00M | 0.40M | 2.70M | -0.20M | -0.80M | | | 1.60M | -0.50M | -1.10M | 1.50M | -0.30M | -1.00M | 2.20M | | | -2.80M | 1.30M | -4.90M | -2.10M | 2.60M | -3.10M | 3.10M | -5.30M | 3.30M | 1.50M | 2.20M | 3.10M | 0.10M | -3.00M | 0.10M | -3.10M | 2.30M | -1.20M | -6.70M | 9.90M | -10.60M | 2.50M | 5.20M | 10.50M | -0.90M | 2.60M | -2.40M | -0.50M | -1.20M | -3.10M | -6.90M | 6.60M | | | -2.30M | 5.40M | -3.90M | -2.00M | | | 1.40M | 7.30M | -1.00M |
|
Change in Cash
|
| -91.55M | -44.87M | 9.30M | -4.90M | 139.10M | -113.60M | 3.90M | 15.20M | -0.90M | -6.50M | -14.60M | 23.60M | 27.00M | -23.00M | 2.50M | 0.70M | 4.10M | -21.30M | 30.00M | -0.10M | -12.80M | 5.50M | -4.60M | 30.30M | -37.80M | 10.20M | 16.20M | -4.00M | 26.80M | -20.50M | 11.00M | 12.70M | 23.70M | -15.80M | -9.00M | -21.10M | -12.20M | 16.10M | 5.40M | 7.90M | 24.50M | 8.30M | -2.20M | 50.60M | 368.90M | 91.90M | 76.80M | -32.70M | -89.20M | -337.90M | 247.50M | -43.50M | 139.20M | 529.70M | -357.20M | 0.10M | 160.60M | 103.30M | -145.30M | -584.10M | -36.20M | 3.50M | -40.30M | -38.30M | 21.70M |
|
Free Cash Flow
|
| 111.69M | 120.94M | -77.40M | 2.50M | 56.80M | 120.80M | -137.20M | -14.60M | 56.40M | 173.80M | -97.80M | 32.20M | 197.00M | 256.50M | 45.40M | 164.20M | 184.70M | 71.00M | 39.90M | -17.30M | 5.80M | 137.20M | 140.10M | 246.70M | 210.10M | 255.90M | 121.00M | 12.50M | 143.50M | 194.60M | -54.80M | -2.80M | 137.80M | 157.20M | -28.50M | 26.90M | 82.30M | 344.00M | 64.20M | 275.10M | 432.00M | 288.00M | 115.30M | 434.70M | 258.10M | 192.90M | 118.10M | 21.50M | 87.10M | 336.10M | 337.30M | 182.70M | 540.20M | 716.60M | 281.70M | 164.90M | 340.50M | 415.40M | 17.60M | 268.10M | 351.10M | 362.40M | -22.40M | 141.40M | 180.60M |
|
Net Cash Flow
|
| -92.78M | -45.56M | 8.10M | -3.80M | 138.40M | -114.90M | 2.90M | 14.80M | -3.60M | -6.30M | -13.80M | 22.80M | 28.20M | -24.60M | 3.00M | 1.80M | 2.60M | -21.00M | 31.00M | -2.30M | -11.60M | 6.90M | -1.80M | 29.00M | -32.90M | 12.30M | 13.60M | -0.90M | 23.70M | -15.20M | 7.70M | 11.20M | 21.50M | -18.90M | -9.10M | -18.10M | -12.30M | 19.20M | 3.10M | 9.10M | 31.20M | -1.60M | 8.40M | 48.10M | 363.70M | 81.40M | 77.70M | -35.30M | -86.80M | -337.40M | 248.70M | -40.40M | 146.10M | 523.10M | -357.20M | 1.50M | 162.90M | 97.90M | -141.40M | -582.10M | -42.10M | 15.30M | -41.70M | -45.60M | 22.70M |