|
Net Income
|
| | 26.52M | 49.39M | 81.65M | 40.80M | 32.30M | -2.58M | -13.80M | 51.03M | 16.16M | -197.44M | 42.81M | -51.40M | 54.15M | 73.05M | -46.92M | 105.36M | 75.61M | 55.64M | 45.16M | -25.99M | 19.81M | -13.28M | -298.01M | 132.91M | 53.06M | -15.10M | 29.74M | -183.60M | 124.00M | 68.70M | 134.76M | 169.90M | 70.10M | -47.40M | -136.80M | -213.30M | -56.10M | -93.60M | -23.00M | 138.30M | 61.90M | 63.80M | 99.70M | 95.90M | 114.80M | 8.70M | -17.00M | 62.00M | 63.30M | 90.70M |
|
Share-based Compensation
|
1.81M | 1.75M | 1.72M | 4.14M | 2.19M | 2.25M | 2.25M | 2.48M | 2.28M | 3.08M | 2.71M | 2.81M | 2.27M | 2.65M | 2.05M | 1.89M | 2.34M | 1.83M | 1.54M | 0.64M | -0.41M | 1.25M | 1.31M | 2.40M | | 1.46M | 3.95M | 0.89M | 0.69M | 1.60M | 1.60M | 1.50M | 1.90M | 2.30M | 7.00M | 7.70M | -5.60M | 11.10M | 7.80M | 3.30M | 8.30M | 5.60M | 5.20M | 4.90M | 5.70M | 4.10M | 6.90M | 4.90M | 4.80M | 7.60M | 4.60M | 11.90M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -3.30M | -0.60M | -3.60M | -5.00M | -8.50M | 13.70M | 44.60M | -4.00M | 38.30M | 9.80M | 9.80M | -23.90M | -13.70M | -3.50M | 125.50M | 16.90M | -12.80M | -4.90M | -10.40M | -20.00M | 9.80M | 0.20M |
|
Gains from Investment Securities
|
| 34.36M | -0.86M | -0.39M | -62.70M | 50.18M | -0.67M | -0.09M | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | -3.67M | 0.30M | | | -6.40M | 12.40M | -12.00M | 16.10M | | 5.70M | 36.60M | 7.20M | 21.10M | 3.00M | 4.60M | 1.90M | 40.10M | 17.40M | 26.50M | -17.60M | 24.30M | -16.80M | -15.70M | -6.60M |
|
Cash from Operations
|
-32.79M | 5.86M | 2.32M | 50.04M | -38.51M | 8.24M | 17.03M | 30.41M | 66.75M | 118.02M | 12.47M | 61.03M | -3.75M | 12.83M | 15.34M | -22.54M | -0.85M | -18.65M | 1.21M | 49.27M | -110.36M | -36.72M | 50.08M | 8.93M | -8.90M | 22.99M | 74.82M | -1.11M | 44.40M | -3.20M | 33.60M | 14.90M | 28.00M | -48.80M | 61.20M | 14.20M | -25.00M | 0.10M | 45.10M | 200.10M | 48.00M | 94.20M | 112.10M | 161.60M | 213.40M | 58.80M | -149.90M | 58.10M | 107.70M | -88.90M | 62.10M | 155.60M |
|
Amortizatization of Intangibles
|
0.61M | 1.21M | 1.30M | 0.36M | -2.61M | -0.36M | -0.93M | 0.26M | 2.08M | -1.67M | 0.40M | 0.80M | 0.15M | -2.54M | 0.53M | -2.94M | -0.16M | 0.67M | -0.54M | 0.33M | -0.93M | -2.62M | -0.29M | 0.24M | -1.46M | -0.32M | -0.16M | 0.72M | -0.23M | | | | | 0.80M | 1.30M | 2.00M | 1.80M | 1.90M | 2.00M | 2.10M | 2.10M | 2.40M | 2.90M | 2.90M | 2.90M | 2.90M | 3.00M | 3.00M | 3.00M | 2.90M | 2.80M | 2.80M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 1.50M | 1.60M | 1.30M | 1.30M | 1.50M | 1.70M | | | | | | | | | | | |
|
Change in Receivables
|
2.69M | 52.72M | 44.52M | -39.57M | 49.81M | 29.78M | 24.29M | 11.65M | 46.17M | -53.17M | 40.86M | 9.73M | -6.18M | 31.60M | 102.07M | 11.92M | -58.98M | 37.28M | 48.45M | -8.29M | 9.16M | 208.41M | -50.92M | -69.59M | 32.71M | 154.21M | -66.86M | -36.64M | -71.11M | -24.70M | -7.80M | -4.90M | -1.20M | -29.00M | -98.40M | 100.00M | 75.70M | 227.60M | -3.10M | 17.90M | -77.70M | 376.90M | -39.00M | -163.10M | -90.50M | 160.10M | -6.20M | -51.10M | -14.90M | 187.30M | 49.30M | 1.30M |
|
Change in Account Payables
|
-5.59M | 59.98M | 33.44M | -404.92M | 482.80M | 285.18M | -24.61M | -83.05M | 130.37M | 74.20M | 89.27M | -19.22M | 48.18M | 288.51M | -79.62M | 153.81M | 4.32M | -362.79M | 100.80M | -138.57M | 250.67M | 235.24M | -32.53M | 268.64M | 11.43M | 164.42M | -64.95M | 19.67M | 38.67M | -23.90M | 56.80M | 44.90M | 112.50M | 62.70M | -2.60M | 566.00M | -11.30M | 306.50M | 52.30M | 15.60M | 52.90M | 312.00M | 719.80M | -112.00M | 3.80M | 88.40M | -280.60M | -34.90M | 272.90M | 177.60M | -419.30M | -47.80M |
|
Change in Accured Expenses
|
-13.81M | 19.81M | 7.42M | 13.04M | -36.17M | -5.72M | 27.72M | -0.17M | -21.21M | 15.84M | 9.21M | -22.85M | -0.33M | -2.40M | 5.35M | 21.89M | -26.94M | 30.86M | 22.60M | 19.75M | -49.00M | -23.38M | 0.82M | -0.20M | -1.92M | 1.96M | 5.62M | -0.24M | 3.25M | -11.80M | 6.20M | -0.20M | 2.50M | -119.10M | 18.20M | -10.00M | 85.40M | -41.10M | 17.80M | 39.30M | 20.80M | 10.90M | -16.20M | 12.10M | 4.70M | 57.80M | -60.20M | -8.20M | 1.70M | -88.80M | 78.50M | 4.30M |
|
Other Working Capital Changes
|
1.42M | 0.40M | 1.74M | -1.21M | -0.66M | -0.45M | 0.33M | 0.42M | -8.65M | 3.35M | -0.34M | 7.89M | -3.08M | 4.45M | -2.44M | 2.94M | -0.34M | -4.07M | -2.09M | -2.06M | -0.92M | 0.56M | 2.98M | 2.22M | 7.73M | -0.41M | -0.85M | -1.56M | 3.63M | 1.70M | -0.30M | 2.20M | 1.00M | -20.10M | 10.40M | -53.90M | 28.80M | -22.90M | 27.90M | -0.30M | 32.20M | 53.80M | -41.40M | 20.90M | -4.50M | -1.30M | 112.30M | 16.10M | -17.10M | 12.70M | 41.80M | 14.50M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.90M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.17M | 22.30M | -2.25M | 2.43M | -0.23M | 1.37M | 2.93M | 13.95M | -9.96M | 12.22M | -0.33M | 17.96M | | | | | | | | | | | | | | | | | | 22.30M | 340.70M | 78.60M | 90.60M | 233.30M | 932.10M | 829.60M | 692.90M | 919.70M | 786.00M | 922.30M | 174.50M | 1,188.50M | -368.20M | 330.50M | 366.00M | 361.00M | 460.30M | 544.40M | 555.70M | 1,028.20M | 254.00M | 549.80M |
|
Cash from Investing Activities
|
-51.87M | -3.31M | -58.62M | -368.46M | 3.25M | 43.05M | -18.87M | -40.32M | -102.91M | -203.91M | 47.52M | -94.02M | 86.53M | -27.73M | -11.21M | 20.48M | -66.79M | 94.35M | 52.58M | 45.91M | 72.40M | 163.24M | 25.27M | 97.86M | 91.19M | -63.00M | 6.85M | 747.00M | 96.05M | -226.80M | 20.00M | 138.70M | 74.10M | 624.00M | 196.60M | -410.60M | -201.40M | -128.40M | -477.00M | -758.50M | 59.60M | 6.10M | -303.60M | -97.80M | 63.10M | -80.80M | 19.10M | 202.10M | 203.20M | 610.90M | -45.10M | -330.90M |
|
Other financing activities
|
38.91M | 0.58M | 25.50M | 2.43M | -0.65M | -51.00M | | | 19.93M | -25.00M | -21.89M | -12.82M | 35.57M | | | 1.00M | 17.28M | -20.00M | 1.93M | 1.29M | 90.76M | -101.75M | 0.24M | 3.56M | | | | | | | | | 0.10M | 0.10M | -0.10M | 0.10M | 0.10M | | 0.80M | | | | | 0.40M | 1.00M | | 0.20M | | | -0.30M | -0.50M | 0.10M |
|
Cash from Financing Activities
|
108.56M | 1.19M | 51.16M | 304.48M | 48.23M | -48.97M | 3.87M | 6.63M | 32.20M | 69.51M | -25.54M | -2.99M | -73.20M | 2.15M | -4.75M | 16.01M | 24.63M | -37.95M | -20.11M | 8.30M | 103.49M | -126.27M | -37.51M | -63.28M | 0.12M | -2.16M | -2.93M | 13.83M | 3.86M | -3.10M | -2.40M | -10.20M | -3.70M | 54.60M | -14.50M | -7.10M | -8.70M | -21.20M | 10.20M | -7.30M | -5.40M | -39.40M | -11.70M | -24.00M | 13.60M | 7.10M | -231.60M | -169.00M | -231.50M | -491.40M | -19.00M | -6.60M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Change in Cash
|
23.90M | 3.73M | -5.14M | -13.94M | 12.96M | 2.31M | 2.04M | -3.28M | -3.96M | -16.39M | 34.45M | -35.98M | 9.59M | -12.75M | -0.62M | 13.94M | -43.01M | 37.75M | 33.68M | 103.47M | 65.54M | 0.25M | 37.84M | 43.50M | 82.42M | -42.17M | 78.74M | 759.72M | 144.31M | -233.10M | 51.20M | 143.40M | 98.40M | 629.80M | 243.30M | -403.50M | -235.10M | -149.50M | -421.70M | -565.70M | 102.20M | 60.90M | -203.20M | 39.80M | 290.10M | -14.90M | -362.40M | 91.20M | 79.40M | 30.60M | -2.00M | -181.90M |
|
Free Cash Flow
|
-32.79M | 5.86M | 2.32M | 50.04M | -38.51M | 8.24M | 17.03M | 30.41M | 66.75M | 118.02M | 12.47M | 61.03M | -3.75M | 12.83M | 15.34M | -22.54M | -0.85M | -18.65M | 1.21M | 49.27M | -110.36M | -36.72M | 50.08M | 8.93M | -8.90M | 22.99M | 74.82M | -1.11M | 44.40M | -3.20M | 33.60M | 14.90M | 28.00M | -48.80M | 61.20M | 14.20M | -25.00M | 0.10M | 45.10M | 200.10M | 48.00M | 94.20M | 112.10M | 161.60M | 213.40M | 58.80M | -149.90M | 58.10M | 107.70M | -88.90M | 62.10M | 155.60M |
|
Net Cash Flow
|
23.90M | 3.73M | -5.14M | -13.94M | 12.96M | 2.31M | 2.04M | -3.28M | -3.96M | -16.39M | 34.45M | -35.98M | 9.59M | -12.75M | -0.62M | 13.94M | -43.01M | 37.75M | 33.68M | 103.47M | 65.54M | 0.25M | 37.84M | 43.50M | 82.42M | -42.17M | 78.74M | 759.72M | 144.31M | -233.10M | 51.20M | 143.40M | 98.40M | 629.80M | 243.30M | -403.50M | -235.10M | -149.50M | -421.70M | -565.70M | 102.20M | 60.90M | -203.20M | 39.80M | 290.10M | -14.90M | -362.40M | 91.20M | 79.40M | 30.60M | -2.00M | -181.90M |