|
Net Income
|
10.56M | 28.83M | 42.44M | 373.02M | 12.59M | -84.47M | 21.14M | 95.01M | 6.43M | 14.14M | 23.97M | -2.64M | 56.66M | | | 1.40M | | | | | 35.57M | 55.93M | 54.69M | 30.43M | 47.53M | 59.29M | 94.44M | 9.21M | 51.27M | 81.89M | 67.04M | 54.71M | -29.57M | 67.22M | 115.20M | 96.66M | 102.44M | 124.75M | 172.47M | 282.70M | 178.46M | 293.15M | 309.23M | 275.40M | 191.23M | 234.91M | 170.45M | 173.16M | 191.16M | 199.91M | 251.47M | 244.02M | 213.73M | 195.99M | 204.45M |
|
Share-based Compensation
|
1.04M | 0.31M | 0.31M | 0.31M | 0.49M | 83.94M | 1.68M | 1.21M | 1.34M | 1.48M | 1.51M | 1.50M | 1.56M | 2.04M | 2.13M | 2.17M | 2.72M | 3.20M | 3.04M | 1.95M | 3.01M | 3.84M | 3.38M | 1.36M | 3.54M | 2.75M | 3.59M | 11.24M | 3.42M | 3.83M | 3.69M | 3.83M | 17.00M | 4.99M | 5.27M | 4.87M | 5.68M | 4.65M | 4.79M | 4.82M | 6.86M | 5.28M | 5.33M | 9.43M | 7.53M | 5.27M | 5.70M | 7.59M | 5.48M | 6.07M | 5.46M | 5.45M | 7.79M | 8.02M | 6.54M |
|
Deferred Taxes
|
-2.45M | -2.57M | -1.88M | -271.97M | | | | 26.87M | -5.73M | -2.50M | 4.46M | -13.93M | 6.80M | | -0.95M | 18.85M | -0.26M | -0.71M | | 27.82M | | -6.29M | -2.74M | 97.53M | 0.11M | 0.14M | 12.54M | 31.69M | | | 0.52M | 2.13M | | | | 38.89M | | | | 86.84M | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | 2.14M | 4.04M | | | 80.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 0.38M | | | | 0.30M | | | | | | | |
|
Gains from Investment Securities
|
16.40M | 7.69M | -57.27M | -11.91M | -10.78M | -4.79M | -2.20M | 47.90M | -45.32M | 108.71M | -157.55M | 193.23M | 40.07M | 1.53M | 21.85M | 9.10M | 42.18M | 15.96M | 20.64M | 29.18M | 2.19M | 43.94M | 24.04M | 26.35M | 2.07M | 19.46M | 23.04M | 18.91M | 30.33M | | | | 7.08M | 0.18M | 2.00M | 2.31M | 5.29M | -66.69M | -35.35M | 242.92M | 2.06M | 13.70M | 0.80M | 93.35M | -1.94M | 80.82M | 75.39M | 50.01M | 2.90M | 122.89M | 62.93M | 75.70M | 3.10M | 153.63M | 73.48M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | | | 11.79M | | | 6.80M | | 22.84M | 14.88M | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.19M | | | | 21.44M | | | | 59.76M | | | | | | | |
|
Cash from Operations
|
-75.79M | -8.20M | -74.40M | -56.08M | -53.33M | -241.19M | -43.89M | 186.48M | -246.45M | -104.46M | -20.11M | 237.32M | -170.18M | -122.73M | 21.20M | 9.03M | -16.58M | 82.25M | 76.76M | 230.18M | 147.91M | -47.94M | 32.80M | 253.46M | 0.70M | 9.78M | 45.51M | 79.60M | -28.29M | 173.97M | 7.70M | 239.84M | 72.10M | 251.10M | 474.82M | 325.25M | -144.31M | 46.71M | -5.95M | 480.19M | 57.46M | 138.03M | 264.50M | 647.78M | 347.45M | 259.66M | -56.55M | 255.61M | -130.74M | -233.32M | 135.89M | 438.25M | 77.23M | -125.96M | 219.64M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.11M | 0.51M | 0.85M | -0.41M | -1.23M | -0.34M | 0.12M | 0.12M | 0.12M | 0.12M | 0.18M | 0.19M | 0.35M | 1.03M | 0.69M | 0.87M | 0.88M | 0.83M | 0.74M | 0.74M | 0.74M | 0.74M | 0.67M | 0.67M | 0.67M | 0.67M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.96M | 0.96M | 0.96M | 0.98M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.88M | 0.77M | 0.79M | -0.07M | -0.07M | -0.11M | 0.51M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.44M | 1.03M | 2.13M | -0.23M | 1.30M | 1.42M | -0.18M | 0.92M | -0.39M | 3.01M | 1.33M | 0.13M | 0.86M | 0.99M | 1.07M | 1.18M | 1.08M | 0.90M | 1.03M | 0.97M | 1.07M | 1.03M | 0.90M | 0.96M | 5.01M | 6.29M | 6.30M | 8.79M | 7.76M | 6.59M | 7.73M | 9.34M | 8.60M | 9.02M | 9.32M | 10.40M | 9.64M | 10.16M | 9.93M | 10.25M | 8.84M | 8.92M | 7.69M | 8.39M | 7.09M | 7.39M | 9.24M | 9.69M | 10.25M | 11.33M | 9.91M | 9.70M | 9.02M | 10.15M | 10.40M |
|
Change in Inventory
|
| | | | | | | | | | 96.13M | -211.29M | 246.99M | 144.69M | 39.28M | -6.36M | 108.98M | -46.07M | 40.85M | -270.10M | 47.10M | 153.70M | 42.54M | -285.07M | 120.00M | 108.27M | 68.40M | -48.46M | 133.11M | -29.01M | 140.17M | -245.27M | -73.26M | -92.09M | -274.49M | -95.40M | 356.52M | 126.97M | 195.32M | -335.68M | 286.83M | 381.02M | -57.50M | -559.55M | -51.60M | -117.87M | 257.24M | -9.20M | 363.92M | 324.47M | 182.92M | -73.98M | 79.94M | 243.19M | -87.35M |
|
Change in Account Payables
|
| | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-33.98M | -4.72M | 19.30M | 25.50M | -39.08M | 29.17M | 39.69M | 3.36M | -15.98M | 22.62M | 34.74M | -7.43M | -15.95M | -1.67M | 29.26M | -8.65M | -14.96M | -6.62M | 12.17M | -11.06M | -33.75M | 33.11M | 4.66M | -25.01M | -59.49M | 32.38M | 7.45M | 83.31M | -13.90M | 39.10M | 52.30M | -4.39M | -37.42M | 66.36M | -60.24M | 93.63M | 34.21M | 60.60M | 2.32M | 99.99M | 138.25M | -182.72M | -38.10M | 20.73M | -112.10M | 62.39M | 22.47M | 112.04M | -22.13M | 96.50M | 50.01M | 91.61M | -117.35M | 99.43M | -34.05M |
|
Change in Taxes
|
-10.96M | 15.29M | 13.55M | 5.86M | -1.38M | 1.52M | 29.27M | 3.78M | -26.39M | 7.56M | -8.48M | 38.76M | -10.91M | -9.95M | 0.95M | 8.41M | -28.85M | 6.66M | 11.07M | -16.14M | 16.68M | -15.17M | 2.98M | -10.49M | 9.53M | 0.40M | -14.45M | | | 1.27M | 6.33M | -3.88M | -0.59M | 19.63M | 21.18M | -20.16M | 33.34M | -27.51M | 17.72M | -36.40M | 54.21M | -52.36M | 25.90M | -27.76M | 2.98M | 0.04M | -3.01M | | 45.85M | -45.85M | 5.53M | -3.29M | 64.81M | -67.06M | |
|
Other Working Capital Changes
|
14.71M | 25.75M | 23.23M | 46.28M | -30.74M | -10.64M | 72.28M | -15.11M | 26.15M | 14.49M | 7.96M | 93.19M | -67.89M | 96.48M | 1.13M | 39.92M | -74.69M | 121.74M | -123.33M | 97.33M | -130.79M | -2.20M | -8.82M | 74.63M | -78.86M | 4.77M | -7.67M | 109.03M | -42.67M | -11.52M | 8.40M | 72.40M | 32.52M | -5.57M | 57.53M | 47.97M | 110.58M | 59.47M | 46.07M | 295.10M | -171.62M | -133.85M | 59.83M | 172.02M | -190.20M | 143.58M | 15.07M | -54.46M | 35.78M | 188.03M | -40.14M | -1.59M | 46.00M | 114.03M | 42.65M |
|
Capital Expenditures
|
0.91M | 0.39M | 0.80M | 0.66M | 0.38M | 0.37M | 1.46M | 1.58M | -0.69M | 2.47M | 0.97M | 0.98M | 0.32M | 1.18M | 0.25M | 2.54M | 0.70M | -0.52M | 0.75M | 0.97M | 0.28M | 0.64M | 0.93M | 1.58M | 2.69M | 5.90M | 5.86M | 6.00M | 6.19M | 5.83M | 6.65M | 11.44M | 6.03M | 11.02M | 8.22M | 12.48M | 7.82M | 12.70M | -4.83M | 5.50M | 5.39M | 7.41M | 9.68M | 8.10M | 13.81M | 7.24M | 26.00M | -13.62M | 9.11M | 8.33M | 8.83M | 10.06M | 8.51M | 7.68M | 13.05M |
|
Acquisitions
|
| | | | | | | | | | | | | 62.44M | 158.46M | 4.90M | 52.82M | | | | | | | | | | | | | | | | 209.45M | 69.75M | -0.14M | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | 268.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-2.03M | -7.34M | 1.99M | -131.56M | -1.28M | -1.19M | -3.69M | -69.62M | -2.35M | -47.60M | -21.28M | -18.23M | 296.45M | -78.99M | -157.78M | -9.54M | -68.68M | -4.30M | -1.73M | -6.28M | -14.43M | -6.79M | -5.25M | -9.52M | -4.32M | 2.33M | 6.27M | -163.99M | -4.10M | 2.66M | -5.71M | -12.15M | -211.81M | -66.98M | -18.69M | -15.32M | -13.47M | -8.56M | -21.27M | -30.96M | -7.44M | 11.63M | -23.00M | 3.93M | -24.58M | -20.25M | -49.27M | -3.09M | -33.05M | -24.26M | -25.01M | -54.12M | -45.10M | -11.01M | -27.79M |
|
Other financing activities
|
-0.30M | 15.84M | 2.92M | 1.83M | | | 0.00M | -5.42M | -5.81M | 12.06M | | | | | | | -0.07M | 0.16M | -0.15M | -1.25M | -0.39M | 0.29M | -0.19M | | -0.45M | -0.13M | 2.99M | -1.07M | 0.89M | -0.03M | 1.17M | 2.18M | 10.17M | -16.79M | -2.29M | 0.61M | -6.97M | -15.85M | -13.28M | -23.04M | -1.75M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-31.66M | 212.99M | 112.17M | 82.03M | -4.03M | 434.69M | -23.25M | -69.47M | 299.32M | 12.44M | 30.08M | -32.51M | -168.99M | -52.29M | 149.89M | -31.61M | 100.20M | -87.17M | -46.37M | -83.92M | -133.13M | 0.66M | -9.47M | 65.39M | -282.60M | 20.02M | 10.18M | 32.88M | -125.66M | -152.21M | 23.57M | -122.91M | 322.56M | -18.65M | -583.97M | -324.88M | 17.15M | -63.51M | 34.09M | 12.12M | -315.53M | -341.20M | -290.97M | -254.90M | -165.07M | 104.18M | -507.63M | -60.00M | -85.92M | -51.04M | -102.36M | -154.25M | -141.19M | -106.87M | 44.80M |
|
Dividends Paid - Common
|
| | | | | | 1.04M | 3.00M | 0.09M | 0.36M | 0.30M | 1.62M | 0.27M | 1.10M | 0.28M | -1.65M | | | | | 418.94M | 465.37M | 0.10M | 229.86M | 767.97M | 0.16M | | | | | | | | | | | | | 13.28M | 23.04M | 1.75M | 27.18M | 1.51M | 0.82M | | | | | 0.26M | 0.17M | 0.15M | 8.18M | 0.39M | 3.06M | |
|
Exchange Rate Effect
|
4.87M | -5.05M | 5.90M | -6.60M | -3.96M | -9.16M | 5.11M | -13.63M | -6.71M | 7.43M | -7.98M | -5.90M | -19.94M | 0.02M | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-104.60M | 192.40M | 45.66M | -112.21M | -62.60M | 183.15M | -65.73M | 33.77M | 43.82M | -132.18M | -19.29M | 180.68M | -62.67M | -253.99M | 12.73M | -32.12M | 14.94M | -9.22M | 28.66M | 139.97M | 0.35M | -54.07M | 18.09M | 309.33M | -286.21M | 32.13M | 61.95M | -51.51M | -158.05M | 24.42M | 25.57M | 104.78M | 182.86M | 165.47M | -127.84M | -14.95M | -140.63M | -25.36M | 6.86M | 461.36M | -265.51M | -191.53M | -49.47M | 396.81M | 157.80M | 343.60M | -613.45M | 192.52M | -249.71M | -308.62M | 8.52M | 229.87M | -109.06M | -243.84M | 236.65M |
|
Free Cash Flow
|
-76.70M | -8.58M | -75.20M | -56.74M | -53.72M | -241.56M | -45.35M | 184.90M | -245.75M | -106.92M | -21.08M | 236.34M | -170.50M | -123.91M | 20.94M | 6.48M | -17.29M | 82.77M | 76.01M | 229.21M | 147.64M | -48.58M | 31.88M | 251.88M | -1.99M | 3.89M | 39.65M | 73.59M | -34.49M | 168.13M | 1.05M | 228.40M | 66.07M | 240.08M | 466.60M | 312.77M | -152.13M | 34.02M | -1.13M | 474.69M | 52.07M | 130.62M | 254.82M | 639.68M | 333.64M | 252.42M | -82.55M | 269.22M | -139.85M | -241.65M | 127.06M | 428.19M | 68.72M | -133.64M | 206.59M |
|
Net Cash Flow
|
-109.47M | 197.45M | 39.76M | -105.61M | -58.64M | 192.31M | -70.84M | 47.39M | 50.53M | -139.61M | -11.31M | 186.58M | -42.72M | -254.01M | 13.30M | -32.12M | 14.94M | -9.22M | 28.66M | 139.97M | 0.35M | -54.07M | 18.09M | 309.33M | -286.21M | 32.13M | 61.95M | -51.51M | -158.05M | 24.42M | 25.57M | 104.78M | 182.86M | 165.47M | -127.84M | -14.95M | -140.63M | -25.36M | 6.86M | 461.36M | -265.51M | -191.53M | -49.47M | 396.81M | 157.80M | 343.60M | -613.45M | 192.52M | -249.71M | -308.62M | 8.52M | 229.87M | -109.06M | -243.84M | 236.65M |