|
Net Income
|
-14.30M | -6.10M | -18.80M | -216.70M | 7.30M | 13.40M | 4.70M | -0.60M | 4.00M | 9.50M | 11.50M | 5.00M | 8.60M | 18.20M | 12.00M | 321.00M | -6.10M | 3.70M | 1.90M | 1.80M | 66.40M | 69.00M | 75.80M | 56.60M | 23.90M | 47.80M | -8.00M | -29.10M | -6.60M | -3.50M | -4.70M | -83.10M | 7.10M | -0.70M | 0.30M | -1.40M | | 3.30M | -0.20M | -0.10M | -1.40M | -0.20M | 0.30M | -3.10M | 8.60M | 8.20M | 3.10M | 5.30M | 3.80M | 44.20M | 316.40M | 2.00M | -1.60M | -6.10M | -9.40M | -2.50M | 3.70M | -2.30M | -56.10M | -0.10M | -0.20M | -1.00M | -0.70M | 0.60M | -0.50M | -0.30M | -0.40M |
|
Share-based Compensation
|
9.20M | 6.10M | 6.40M | 4.80M | 11.90M | 8.20M | 5.30M | 4.50M | 19.20M | 6.50M | 7.20M | 5.70M | 21.80M | 6.50M | 5.60M | 5.00M | 20.30M | 5.30M | 3.70M | -2.80M | 24.70M | 4.60M | 4.60M | 2.90M | 21.00M | 5.50M | 5.50M | 3.40M | 2.70M | 3.40M | 4.10M | 3.50M | 3.20M | 3.60M | 3.60M | 5.40M | 3.90M | 4.20M | 4.30M | 3.10M | 3.50M | 3.30M | 3.30M | 2.50M | 3.50M | 2.90M | 3.20M | 3.50M | 2.70M | 3.30M | 3.40M | 3.40M | 3.10M | 2.50M | 2.10M | 3.20M | 3.10M | 3.50M | 3.40M | 3.40M | 3.30M | 3.70M | 4.00M | 4.00M | 3.70M | 3.90M | 4.20M |
|
Deferred Taxes
|
| | 5.10M | -6.80M | 9.30M | 2.40M | 4.20M | 45.70M | 4.00M | -9.00M | -20.80M | -14.00M | 1.70M | -1.60M | 5.30M | -41.90M | 94.90M | -5.40M | 12.80M | 5.50M | -58.30M | 5.80M | 10.60M | -37.20M | -2.50M | -5.60M | 6.30M | 6.70M | 1.30M | 0.40M | 5.10M | -6.80M | -3.90M | 0.10M | 3.10M | -20.30M | -1.30M | 7.40M | 0.50M | -5.70M | 2.50M | 1.90M | 3.90M | 5.50M | 3.90M | 7.10M | 2.00M | -12.70M | 8.30M | -6.10M | -0.30M | -3.30M | 4.30M | -13.30M | -7.90M | -4.50M | -3.50M | -6.90M | -12.10M | -2.70M | -3.40M | -7.20M | 5.10M | -9.60M | -0.50M | -1.80M | 17.10M |
|
Cash from Discontinued Operations
|
-4.20M | 12.40M | 1.50M | 28.50M | -1.50M | -1.40M | -0.30M | 38.70M | -17.10M | 7.00M | 7.00M | 101.60M | -49.90M | 12.70M | 3.10M | 5.10M | -15.10M | 3.90M | 3.80M | 355.00M | -2.00M | -2.60M | 241.50M | 165.60M | 22.80M | 9.60M | 6.90M | -16.80M | -11.60M | -1.40M | -0.30M | -12.60M | -3.70M | -0.20M | -0.40M | -0.50M | -0.40M | -0.70M | -0.60M | 0.80M | -0.90M | -0.60M | -2.00M | 42.10M | -2.90M | 39.10M | 9.20M | -24.30M | 37.10M | 2.20M | 18.90M | -14.80M | -8.60M | -4.40M | -8.10M | -0.50M | -5.20M | -1.80M | -31.00M | 2.70M | -0.20M | -1.20M | -25.60M | -0.20M | -0.50M | -0.90M | -0.30M |
|
Gains from Sales and Divestitures
|
| | | 0.43M | | | | 0.63M | | 0.63M | 0.64M | 0.64M | 0.20M | 0.20M | | 0.26M | 0.69M | | | 0.75M | | | | 0.60M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
18.90M | -4.80M | 2.90M | 18.70M | 10.90M | -13.10M | -1.30M | 33.50M | 6.80M | 2.30M | -14.30M | -3.80M | -0.90M | 2.50M | -21.40M | 70.00M | 5.70M | 2.00M | 2.00M | 33.80M | 11.50M | 0.70M | 0.70M | 301.90M | 5.20M | 0.10M | 0.60M | 45.10M | -1.80M | 3.40M | | -6.40M | 2.50M | -0.70M | -4.70M | -20.00M | 3.20M | -0.20M | | -47.30M | 5.90M | -1.10M | -0.60M | 2.80M | 2.80M | -0.50M | -5.60M | 10.90M | 3.80M | | -0.10M | -9.20M | 6.40M | -1.20M | -0.30M | -64.50M | 4.10M | -1.10M | 1.50M | -62.90M | 1.60M | 1.40M | 1.20M | -47.70M | -0.20M | 0.10M | 0.50M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 24.70M | | 3.60M | | | | | 2.00M | | | -2.00M | | | | 28.90M | | | | 1.40M | 4.00M | | | 26.10M | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
17.80M | 14.00M | 15.20M | 3.20M | 10.70M | 6.50M | 5.30M | -2.60M | 8.70M | 4.50M | 4.30M | 3.70M | 6.40M | 4.30M | 4.60M | 3.80M | 6.60M | 4.20M | 10.30M | -6.70M | 9.30M | 6.60M | -5.00M | -6.40M | 1.20M | 2.60M | 2.20M | -0.90M | 0.40M | 0.80M | 0.60M | 0.30M | 0.60M | 0.40M | 0.40M | 1.60M | 0.40M | 0.50M | 1.50M | 0.80M | 1.00M | 1.20M | 1.00M | -1.80M | 0.50M | 1.30M | 0.50M | -0.80M | 0.40M | 0.80M | | 0.40M | 0.10M | 0.20M | 0.10M | | | | | 0.10M | 0.40M | 0.40M | 0.10M | 0.70M | 0.50M | 0.40M | 0.70M |
|
Cash from Operations
|
-39.20M | 74.30M | 210.30M | 225.70M | -26.70M | 50.10M | 20.30M | 209.90M | -36.20M | 56.80M | 100.60M | 201.40M | -237.10M | 16.00M | 67.90M | 223.00M | -66.40M | -243.70M | 152.60M | -84.80M | -60.60M | -41.40M | -197.90M | -26.20M | -116.40M | -29.30M | -22.60M | 92.30M | -62.20M | 22.80M | -6.20M | 91.30M | 5.40M | -21.10M | 6.30M | 62.90M | 2.70M | 3.10M | 9.20M | 96.50M | 11.50M | 16.50M | 45.30M | 75.30M | 2.50M | 23.80M | 30.10M | 69.90M | 60.20M | 18.70M | 74.90M | 20.80M | -57.20M | -39.30M | -14.00M | -26.30M | -4.40M | 79.00M | 45.40M | 123.80M | 10.70M | 58.70M | 77.00M | 166.70M | -10.90M | 43.90M | 106.80M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | 270.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
25.10M | 26.80M | 28.10M | -4.70M | 27.80M | 28.10M | 27.00M | -1.00M | 21.10M | 21.10M | 21.90M | 18.60M | 27.50M | 29.30M | 24.90M | 26.10M | 27.80M | 27.00M | 29.70M | -38.80M | 27.60M | 29.80M | -24.30M | 7.50M | 10.40M | 10.60M | 10.20M | 5.80M | 6.70M | 6.50M | 7.00M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.60M | 6.80M | 7.90M | 6.60M | 8.10M | 8.50M | 8.10M | -0.30M | 9.20M | 4.60M | 7.80M | 10.30M | 8.70M | 11.20M | 12.00M | 10.40M | 14.00M | 11.60M | 11.30M | 9.50M | 10.70M | 16.00M | 19.70M | 16.80M | 21.00M | 23.40M | 23.50M | 23.70M | 27.00M | 32.50M | 32.40M |
|
Change in Receivables
|
| | | | | | 91.50M | -63.20M | -6.20M | 51.30M | 11.40M | -41.80M | 84.10M | 87.80M | 20.50M | 21.50M | 19.50M | -13.80M | -83.80M | 53.60M | 22.40M | -35.30M | 48.30M | -86.10M | 14.90M | 76.40M | -36.00M | -48.40M | -21.40M | -12.50M | -19.90M | 90.20M | -33.70M | 27.90M | 24.70M | 84.60M | -23.60M | 12.50M | -8.80M | -22.70M | -47.50M | -23.50M | -23.60M | 58.30M | -24.40M | -27.80M | 1.10M | 17.60M | -27.50M | -3.80M | -43.60M | 94.70M | -10.40M | 15.40M | 15.90M | -20.60M | 15.10M | -20.00M | 21.60M | -47.30M | 29.50M | 0.30M | 14.40M | -46.30M | 26.30M | 36.80M | 31.80M |
|
Change in Inventory
|
-11.30M | -45.00M | 10.90M | -89.70M | 1.90M | -15.80M | 12.30M | -17.50M | 12.20M | 52.80M | 42.80M | -48.80M | 34.60M | -20.70M | 8.50M | -80.70M | 57.90M | 27.00M | -26.40M | -55.00M | 50.40M | -3.20M | -13.70M | -22.60M | 37.50M | -2.30M | 12.20M | -26.20M | 24.50M | -7.00M | -6.30M | -19.70M | 13.20M | 7.10M | -3.10M | -21.70M | 3.60M | 1.20M | 1.40M | -9.10M | 14.40M | 3.60M | 0.50M | -9.70M | 22.80M | 4.40M | -3.10M | -24.10M | 6.90M | -0.60M | 15.30M | -0.60M | 25.60M | 19.30M | 33.50M | -25.00M | 21.20M | 5.80M | -5.40M | -18.50M | 12.00M | -1.30M | 3.40M | -23.20M | 13.80M | 2.40M | 9.90M |
|
Change in Accured Expenses
|
-186.20M | -124.40M | 100.00M | -184.50M | -65.30M | 7.70M | -19.20M | -29.70M | -85.90M | 57.20M | 29.50M | -44.50M | -118.50M | -25.70M | -30.90M | -0.90M | -129.50M | -66.50M | -67.80M | 53.70M | 156.80M | -179.70M | -19.80M | -128.90M | -61.00M | 43.30M | 44.70M | -38.30M | -70.30M | -6.50M | -49.60M | 86.20M | -36.70M | 14.40M | -9.30M | 59.90M | -43.10M | -24.30M | -19.30M | 9.60M | -32.20M | -37.60M | -18.40M | 32.10M | -40.70M | -49.70M | -10.60M | 44.90M | -37.30M | -13.30M | | 96.40M | -65.50M | -25.10M | 14.10M | 2.80M | -10.70M | 8.00M | 13.90M | -4.20M | -24.90M | -8.10M | 9.20M | 19.50M | -10.80M | -13.80M | 21.40M |
|
Capital Expenditures
|
15.30M | 29.60M | 14.80M | 26.70M | 11.80M | 11.80M | 12.10M | 35.20M | 15.20M | 29.20M | 28.10M | 72.70M | 21.40M | 15.40M | 19.40M | 25.60M | 19.00M | 15.50M | 8.00M | -10.40M | 11.30M | 12.30M | -8.60M | 4.30M | 2.80M | 4.00M | 6.00M | 3.20M | 1.70M | 2.00M | 4.10M | 3.90M | 2.20M | 2.60M | 3.60M | 2.60M | 3.20M | 2.20M | 2.60M | 4.40M | 3.70M | 2.50M | 4.50M | 2.80M | 3.60M | 4.70M | 4.20M | 2.80M | 2.20M | 2.00M | 3.30M | 2.10M | 2.10M | 3.90M | 4.00M | 5.90M | 4.00M | 4.70M | 7.80M | 7.40M | 9.90M | 10.40M | 7.90M | 9.80M | 5.50M | 7.70M | 10.40M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.20M | 7.30M | | | 0.10M | 0.80M | 8.10M | 0.40M | 1.50M | 8.90M | | | 11.10M | -12.00M | 575.70M | 5.50M | -7.10M | | | | | | | | 1.70M | 0.40M | | | | | | 10.10M | -0.60M | -4.50M | 5.50M | | -0.20M | -5.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 26.80M | 31.50M | 63.80M | -7.30M | 7.40M | | 0.70M | 739.40M | 30.50M | 28.80M | | 3.80M | | | | | | | | | | | | | | | | | | | | | 16.30M | 166.30M | | -1.80M | 77.00M | 0.20M | 10.00M | 59.90M | | | 87.90M | 16.50M | | 81.90M | 38.10M | 145.20M | 41.80M | -0.40M | -1.40M | | | 547.10M | 0.20M | -0.30M | 294.10M | | -2.10M | | 304.10M | 143.60M | -2.40M |
|
Divestments
|
18.60M | -0.10M | -0.30M | -1.10M | 6.70M | 0.70M | | -17.60M | -40.60M | -7.50M | -1.90M | -2.30M | -1.90M | -0.20M | -4.00M | 1,132.10M | -0.30M | -5.70M | 7.50M | -13.90M | 38.30M | 62.20M | -12.80M | -15.20M | -11.70M | -9.40M | -17.20M | -1.90M | 45.90M | -48.20M | | -28.60M | | | | | | 2.40M | 1.20M | 4.80M | | | | 1.20M | | -1.10M | -1.40M | -3.70M | -0.40M | -0.80M | 619.10M | 2.20M | -13.90M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
11.10M | -44.50M | -14.50M | -157.40M | -44.10M | -40.60M | -68.30M | -30.10M | -64.70M | -37.80M | -30.50M | -811.30M | -45.70M | -13.40M | -21.80M | 1,111.60M | -19.40M | -22.40M | 9.00M | -13.90M | 602.60M | 54.80M | -10.50M | -19.50M | -14.50M | -11.40M | -23.20M | -5.10M | 44.20M | -1.90M | -2.40M | 4.20M | -2.20M | -2.30M | -3.00M | -3.10M | -19.30M | -158.40M | -2.90M | -8.40M | -74.70M | -0.80M | -11.20M | -68.20M | -2.50M | -5.80M | -93.50M | -24.30M | 1.30M | -84.70M | 582.00M | -184.50M | -57.80M | -1.90M | 0.40M | -6.80M | -3.90M | -550.90M | -6.40M | -9.00M | -303.90M | 32.40M | -5.80M | -7.20M | -306.60M | -151.20M | -41.40M |
|
Other financing activities
|
-11.10M | -7.20M | -5.60M | 6.80M | 1.00M | 11.10M | 0.50M | 0.40M | 12.70M | | -1.00M | 5.50M | 3.80M | 0.10M | -8.70M | -3.80M | -4.70M | 1.30M | -6.30M | -5.60M | -53.90M | 1.30M | -7.70M | | -3.20M | -0.40M | 15.80M | | 6.40M | -7.00M | -6.50M | -3.00M | 1.70M | -4.40M | -5.10M | -2.30M | -0.40M | -0.70M | -0.90M | -2.80M | 2.80M | -0.10M | 1.00M | -19.50M | -0.70M | -0.70M | -0.40M | -0.40M | -0.40M | | 0.10M | -0.10M | -0.40M | 0.70M | 1.60M | | | 1.30M | | | -0.30M | -0.50M | 3.40M | | 0.50M | -0.30M | 4.50M |
|
Cash from Financing Activities
|
2.00M | -44.30M | -216.70M | 19.80M | 9.20M | -41.80M | 4.30M | -118.70M | 4.40M | 3.70M | -62.50M | 768.30M | 63.90M | 0.90M | -28.10M | -706.30M | -142.40M | -136.70M | -17.70M | -38.60M | -742.40M | -19.40M | 32.10M | -173.10M | 100.10M | -26.90M | -197.40M | -51.40M | 14.40M | -16.60M | -10.90M | -7.40M | -5.10M | 12.90M | 1.20M | -15.20M | -3.60M | 117.50M | -11.10M | -86.00M | 32.70M | -19.00M | -18.40M | -6.40M | 113.00M | 6.80M | -55.30M | -48.20M | -25.60M | 26.90M | -168.10M | -1.00M | -11.40M | -35.30M | 5.50M | 1.30M | 62.90M | 363.30M | -1.10M | -115.50M | 292.70M | -62.20M | -53.60M | -123.80M | 335.70M | 59.60M | 29.30M |
|
Dividends Paid - Common
|
13.10M | 12.10M | 12.20M | 12.90M | 12.40M | 12.70M | 12.60M | | | | | | 12.70M | 12.60M | 13.20M | 25.10M | 0.60M | 11.60M | 11.30M | 11.20M | 11.70M | 16.90M | 15.70M | 15.50M | 15.10M | 15.30M | 0.20M | 15.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-18.90M | -0.60M | 24.80M | -2.00M | -3.90M | -21.50M | 26.90M | 7.50M | 13.10M | 10.50M | -16.60M | -3.60M | 5.00M | -13.10M | 0.80M | 9.50M | -0.80M | 0.60M | -7.60M | -7.70M | -5.40M | -13.80M | -24.90M | -21.10M | -38.10M | -4.70M | -15.00M | -0.10M | 0.40M | 1.80M | 0.90M | 3.60M | -1.30M | -2.40M | -0.80M | -0.90M | | -0.90M | -0.60M | -0.80M | 1.60M | -0.50M | 1.00M | | -1.70M | -0.60M | -0.80M | 0.60M | 3.10M | 1.30M | 1.80M | 0.40M | -0.10M | 1.90M | -0.50M | 1.60M | 1.00M | -1.50M | -0.50M | 0.90M | 1.30M | -0.20M | 4.40M | -3.50M | 2.60M | 3.80M | 0.10M |
|
Change in Cash
|
-45.00M | 3.60M | 3.60M | 84.80M | -58.80M | -56.00M | -17.10M | 64.40M | -83.40M | 23.10M | 1.10M | 154.80M | -213.90M | -9.60M | 18.80M | 637.80M | -229.00M | -402.20M | 137.80M | 201.10M | -205.80M | -19.80M | 35.70M | -74.30M | -64.50M | -34.20M | -246.40M | 18.90M | -3.50M | 4.10M | -18.60M | 16.20M | -6.90M | -9.20M | 3.70M | 37.10M | -20.60M | -37.00M | -4.80M | 6.90M | -29.80M | -4.40M | 14.70M | 5.40M | 108.40M | 27.10M | -119.50M | -2.40M | 38.60M | -37.80M | 491.00M | -164.10M | -126.50M | -74.30M | -7.90M | -30.20M | 55.60M | -117.10M | 6.40M | 2.90M | 0.60M | 27.50M | -3.60M | 32.00M | 20.80M | -45.30M | 94.50M |
|
Free Cash Flow
|
-54.50M | 44.70M | 195.50M | 199.00M | -38.50M | 38.30M | 8.20M | 174.70M | -51.40M | 27.60M | 72.50M | 128.70M | -258.50M | 0.60M | 48.50M | 197.40M | -85.40M | -259.20M | 144.60M | -74.40M | -71.90M | -53.70M | -189.30M | -30.50M | -119.20M | -33.30M | -28.60M | 89.10M | -63.90M | 20.80M | -10.30M | 87.40M | 3.20M | -23.70M | 2.70M | 60.30M | -0.50M | 0.90M | 6.60M | 92.10M | 7.80M | 14.00M | 40.80M | 72.50M | -1.10M | 19.10M | 25.90M | 67.10M | 58.00M | 16.70M | 71.60M | 18.70M | -59.30M | -43.20M | -18.00M | -32.20M | -8.40M | 74.30M | 37.60M | 116.40M | 0.80M | 48.30M | 69.10M | 156.90M | -16.40M | 36.20M | 96.40M |
|
Net Cash Flow
|
-26.10M | -14.50M | -20.90M | 88.10M | -61.60M | -32.30M | -43.70M | 61.10M | -96.50M | 22.70M | 7.60M | 158.40M | -218.90M | 3.50M | 18.00M | 628.30M | -228.20M | -402.80M | 143.90M | -137.30M | -200.40M | -6.00M | -176.30M | -218.80M | -30.80M | -67.60M | -243.20M | 35.80M | -3.60M | 4.30M | -19.50M | 88.10M | -1.90M | -10.50M | 4.50M | 44.60M | -20.20M | -37.80M | -4.80M | 2.10M | -30.50M | -3.30M | 15.70M | 0.70M | 113.00M | 24.80M | -118.70M | -2.60M | 35.90M | -39.10M | 488.80M | -164.70M | -126.40M | -76.50M | -8.10M | -31.80M | 54.60M | -108.60M | 37.90M | -0.70M | -0.50M | 28.90M | 17.60M | 35.70M | 18.20M | -47.70M | 94.70M |