|
Net Income
|
-476.40M | -115.73M | -40.75M | -40.40M | 27.30M | 50.48M | 3.42M | -20.77M | 42.11M | 15.04M | -2.79M | 16.87M | 61.64M | 411.42M | 4.43M | 24.67M | 46.59M | 94.91M | 45.58M | 65.22M | 97.71M | 131.52M | 81.33M | 67.93M | 66.75M | 147.16M | 73.18M | 89.05M | 105.48M | 114.38M | 70.42M | 124.64M | 148.56M | 191.88M | 132.11M | 111.81M | 193.26M | 311.01M | 112.05M | 129.32M | 146.32M | 202.31M | 56.83M | 75.67M | 114.76M | 199.32M | 96.50M | 127.83M | 234.90M | 374.33M | 151.90M | 220.59M | 273.45M | 640.54M | 191.50M | 320.19M | 414.79M | 445.57M | 239.56M | 481.58M | 374.61M | 475.43M | 177.68M | 352.40M | 369.60M | 446.72M |
|
Share-based Compensation
|
| 1.31M | 4.94M | 2.41M | 2.02M | 2.31M | 5.37M | 2.34M | 2.43M | 2.35M | 5.63M | 3.21M | 3.40M | 3.35M | 5.68M | 4.34M | 4.42M | 4.59M | 7.67M | 4.62M | 4.69M | 4.67M | 7.45M | 5.11M | 5.14M | 5.21M | 9.22M | 5.86M | 5.92M | 5.67M | 9.33M | 6.26M | 6.50M | 6.38M | 8.89M | 6.46M | 6.53M | 6.43M | 8.59M | 5.33M | 5.43M | 6.83M | 13.38M | 3.42M | 3.83M | 3.69M | 12.83M | 3.44M | 3.66M | 3.25M | 13.62M | 3.40M | 2.24M | 1.84M | 14.38M | 2.64M | 4.26M | 3.52M | 18.25M | 3.89M | 3.81M | 3.61M | 18.02M | 4.77M | 4.32M | 3.72M |
|
Deferred Taxes
|
| -14.60M | -14.84M | 3.88M | -3.72M | 75.38M | -6.59M | 0.07M | 10.84M | -22.52M | -1.25M | -2.07M | 4.79M | 393.24M | 2.31M | 16.04M | 28.09M | 28.78M | 1.71M | 17.15M | 5.79M | 22.78M | -1.43M | 8.63M | 11.81M | 43.08M | 0.59M | 0.14M | -10.53M | 29.06M | 2.33M | 1.49M | 55.45M | 158.60M | -30.57M | 0.69M | 10.14M | -2.18M | 1.62M | 0.94M | 4.49M | 95.72M | 0.75M | 1.56M | 12.49M | 82.98M | 1.28M | 1.95M | 3.73M | 4.86M | 2.41M | 4.39M | 3.86M | -107.34M | 3.31M | 5.34M | -2.88M | 30.48M | 1.90M | 5.32M | 4.82M | -92.36M | 1.53M | 3.47M | 10.51M | 71.23M |
|
Gains from Investment Securities
|
| 73.85M | | | | 3.09M | 2.79M | 4.00M | 0.53M | 4.77M | 0.87M | 0.68M | 2.48M | 213.13M | 2.41M | 6.44M | 3.34M | 81.20M | 60.41M | 20.25M | 12.38M | 19.99M | 18.68M | 9.02M | 11.58M | 84.66M | 11.84M | 9.54M | 19.24M | 29.03M | 99.94M | 13.57M | 11.62M | 9.15M | 38.89M | 0.62M | 13.66M | 32.93M | 17.20M | 14.36M | 11.70M | 13.30M | 14.70M | 1.72M | 30.88M | 24.34M | 112.83M | 41.00M | 36.20M | 31.91M | 109.87M | 11.42M | 55.31M | 50.13M | 74.55M | 42.67M | 45.35M | 53.86M | 58.92M | 40.64M | 34.91M | 58.76M | 118.75M | 61.14M | 70.49M | 59.32M |
|
Asset Writedowns and Impairment
|
| 85.48M | 33.38M | 42.33M | 12.51M | 27.04M | 20.00M | 19.60M | 16.81M | 12.24M | 8.12M | 2.01M | 3.12M | 1.49M | 0.71M | 1.03M | 0.24M | 2.55M | 1.98M | 1.92M | 5.99M | 10.78M | 1.14M | 12.17M | 17.97M | 4.43M | 1.28M | 6.35M | 3.72M | 0.41M | 4.66M | 4.26M | 2.40M | 3.48M | 3.85M | 13.83M | 11.06M | 6.41M | 7.56M | 19.39M | 4.68M | 10.72M | 1.03M | 14.21M | 6.69M | 33.95M | 1.27M | 1.58M | 13.15M | 10.54M | 2.23M | 2.19M | 6.25M | 22.07M | 21.00M | 15.77M | 3.36M | 29.40M | 1.47M | 33.93M | 11.06M | 26.32M | 22.70M | 9.76M | 24.17M | 43.40M |
|
Non-cash Items
|
| 54.65M | | | | 35.21M | | | | 10.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 226.22M | -72.46M | -151.44M | 161.37M | -83.76M | -77.19M | 174.83M | -51.28M | 12.39M | -162.08M | -109.00M | 39.14M | 60.40M | -305.82M | -139.59M | -11.13M | -112.43M | -250.39M | 184.20M | 104.80M | 274.58M | -33.05M | -4.89M | -73.31M | 171.43M | -23.23M | 7.34M | -309.37M | 476.14M | 24.17M | 218.89M | 164.93M | 453.71M | -329.82M | 3.56M | 252.23M | 662.25M | -185.22M | 99.55M | 108.14M | 415.20M | -366.42M | 175.28M | 332.73M | 866.52M | 55.32M | -28.06M | 421.16M | 854.70M | -280.70M | 75.73M | -41.66M | 1,233.45M | -357.76M | 503.33M | 529.46M | 591.40M | -306.98M | 459.03M | 175.61M | 682.51M | -420.77M | 362.85M | 370.31M | 800.03M |
|
Depreciation & Amortization (CF)
|
| 5.57M | 4.49M | 4.54M | 4.93M | 6.09M | 4.39M | 5.95M | 6.79M | 6.02M | 5.23M | 5.47M | 5.83M | 6.06M | 6.53M | 6.24M | 6.37M | 6.07M | 5.29M | 5.81M | 5.59M | 6.31M | 5.81M | 5.96M | 5.89M | 5.89M | 5.53M | 5.50M | 5.81M | 6.28M | 6.03M | 6.09M | 6.30M | 6.94M | 6.17M | 6.35M | 6.20M | 6.54M | 15.67M | 17.64M | 18.11M | 20.73M | 14.67M | 15.62M | 16.41M | 22.17M | 16.88M | 16.30M | 20.76M | 22.31M | 14.68M | 18.86M | 19.73M | 23.55M | 15.48M | 18.61M | 20.16M | 22.22M | 16.14M | 19.14M | 20.14M | 25.77M | 17.16M | 20.77M | 22.34M | 21.81M |
|
Change in Inventory
|
| -224.93M | 52.26M | 140.54M | -50.70M | -1.76M | 120.88M | 33.56M | 53.76M | 7.53M | 108.47M | 94.00M | 19.95M | -26.47M | 378.71M | 238.65M | 134.06M | 189.90M | 363.91M | -44.09M | 33.00M | -80.84M | 114.42M | 87.50M | 147.76M | 2.31M | 173.44M | 116.30M | 377.80M | -276.36M | 135.78M | 54.34M | 38.76M | -358.55M | 416.76M | 124.13M | 0.99M | -398.29M | 158.26M | 56.88M | 49.82M | -224.73M | 303.38M | -56.28M | -122.87M | -477.09M | 274.33M | 253.72M | 50.41M | -382.23M | 565.48M | 324.72M | 397.83M | -669.20M | 353.28M | -53.34M | -134.79M | -142.94M | 499.05M | 180.29M | 272.71M | -376.31M | 832.23M | 68.40M | 2.17M | -381.62M |
|
Change in Accured Expenses
|
| -28.81M | -14.41M | 14.10M | -48.10M | 87.00M | -38.99M | 75.53M | 1.23M | -9.15M | 67.13M | 0.66M | -8.92M | -117.40M | -1.30M | -35.10M | 109.37M | 27.49M | -14.28M | 36.26M | 14.63M | 45.50M | -10.15M | 18.58M | -0.03M | 20.32M | 17.52M | 15.32M | 5.23M | 486.48M | -170.12M | 41.49M | -5.21M | -6.62M | -54.03M | 68.23M | 10.22M | 33.50M | -166.75M | 23.79M | 33.18M | 45.26M | -84.69M | 22.04M | 32.91M | 101.58M | 40.84M | 19.61M | 113.08M | 41.30M | -34.29M | 79.31M | 21.62M | 85.86M | -216.25M | 60.97M | -19.54M | 151.14M | -87.96M | 104.65M | 113.70M | -152.18M | 92.96M | 46.15M | -24.11M | -50.36M |
|
Change in Taxes
|
| 100.21M | 20.44M | 18.30M | -150.88M | 91.89M | -20.08M | -121.51M | | | -5.79M | -1.17M | -19.38M | 1.27M | 2.27M | 0.89M | -5.18M | 23.26M | 19.43M | -14.15M | 42.64M | 4.49M | -58.36M | -26.95M | 24.23M | -4.42M | 6.00M | 17.19M | 24.58M | -41.74M | -42.16M | 69.27M | 28.16M | -79.24M | -33.10M | 13.39M | 23.41M | -7.99M | -28.80M | 12.17M | 30.28M | -35.80M | -36.13M | 24.32M | 0.26M | 15.74M | 3.42M | 13.76M | -5.69M | -36.62M | 48.07M | -33.75M | 16.04M | -190.86M | 164.46M | -37.26M | 6.78M | 28.59M | 12.65M | -54.38M | 88.76M | -78.97M | 50.82M | -93.45M | 13.66M | 50.11M |
|
Other Working Capital Changes
|
| -7.36M | -3.77M | -2.64M | -3.33M | -5.45M | 2.28M | 15.28M | 0.54M | -4.92M | 3.23M | 25.61M | 12.94M | 2.61M | 12.06M | 35.06M | 22.10M | -16.83M | 7.13M | 21.86M | -1.84M | -16.64M | 14.04M | 35.18M | 20.37M | -23.11M | 14.78M | 17.64M | 10.99M | -15.57M | 30.10M | 27.31M | 6.85M | -26.29M | 8.14M | 32.37M | -0.60M | -40.62M | 13.03M | 15.70M | 16.00M | -30.68M | 34.06M | -0.79M | 13.95M | 23.20M | 60.58M | 72.26M | 30.60M | 2.20M | 77.62M | 32.84M | -14.04M | -99.70M | -11.97M | 6.43M | -20.84M | -61.90M | -14.72M | -7.11M | -20.16M | -35.20M | 26.53M | -3.65M | -31.96M | -57.64M |
|
Capital Expenditures
|
| 0.22M | 0.28M | 0.47M | 0.70M | 3.38M | 4.28M | 0.83M | 1.81M | 8.53M | 3.39M | 3.14M | 2.95M | 2.44M | 5.39M | 14.87M | 3.92M | 2.38M | 2.85M | 2.91M | 3.73M | 5.57M | 2.88M | 3.00M | 1.36M | 2.20M | 1.59M | 5.73M | 15.96M | 5.15M | 6.31M | 5.39M | 10.69M | 6.47M | 1.69M | 4.81M | 15.20M | 6.53M | 19.58M | 25.36M | 16.34M | 25.69M | 26.84M | 23.92M | 24.24M | 34.56M | 14.50M | 15.11M | 16.17M | 21.11M | 18.48M | 20.66M | 17.34M | 15.24M | 19.74M | 19.81M | 14.56M | 18.86M | 13.58M | 16.12M | 25.75M | 18.19M | 17.32M | 15.59M | 25.45M | 27.83M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.22M | 15.32M | | 46.11M | | | | | 79.36M | 1.06M | | | | | 28.31M | | 9.04M | | | 17.01M | | | 0.56M | 0.58M | | | | |
|
Acquisitions
|
| | | | | | | | | | 144.75M | | | | | | | | | | | | | | | | | | | | 85.18M | | | -2.10M | | | | | | | | 69.53M | | | | | | | | 38.80M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 32.43M | 6.58M | 11.66M | 23.17M | 6.34M | 4.30M | 24.17M | 4.96M | 14.80M | 13.67M | 6.29M | 13.04M | 33.25M | 64.83M | 41.26M | 56.16M | 36.25M | 18.06M | 39.35M | 39.52M | 42.68M | 27.79M | 41.91M | 35.55M | 28.98M | 5.90M | 7.75M | 4.76M | 37.85M | 106.19M | 22.00M | 37.46M | 65.79M | 22.58M | 21.27M | 7.12M | 15.87M | 32.70M | 25.44M | 38.74M | 13.14M | 16.16M | 45.02M | 27.05M | 18.43M | 9.75M | 36.76M | 17.25M |
|
Change in Acquisitions & Divestments
|
| | | | | | 102.50M | 124.58M | 91.29M | 90.46M | 88.22M | 101.50M | 80.79M | 97.75M | 38.77M | 200.71M | 109.11M | 69.25M | 39.24M | | 1.00M | -0.00M | 2.00M | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -110.90M | -89.98M | -17.70M | -47.60M | 3.90M | -14.71M | -118.81M | 9.13M | 44.02M | -139.08M | -70.66M | -169.81M | -181.00M | 3.83M | 161.88M | 112.98M | 54.01M | -135.21M | -1340.41M | 14.43M | 9.10M | -8.10M | 3.90M | 19.61M | -68.17M | 16.00M | 26.34M | -27.84M | -6.29M | -138.56M | 48.15M | 32.25M | 50.48M | 31.55M | 8.39M | 20.25M | 21.07M | 24.47M | 3.73M | -78.61M | -25.50M | -2.12M | -67.59M | -53.81M | -54.33M | -9.78M | 51.39M | -30.30M | -15.55M | -62.35M | -9.50M | -23.07M | -58.25M | -69.38M | -29.78M | -34.47M | -16.97M | -59.36M | -41.32M | -15.35M | -51.58M | -119.46M | -68.30M | -52.41M | -69.86M |
|
Other financing activities
|
| 21.25M | 2.69M | -0.09M | 0.99M | -8.55M | | | | | | | | | | | | 24.38M | 0.79M | 1.05M | -1.62M | 7.37M | 1.87M | 1.18M | 1.56M | -1.43M | 0.30M | 0.37M | 0.47M | 3.77M | 0.25M | 0.46M | 0.46M | 3.28M | | | | 3.51M | 2.06M | -0.11M | | 4.23M | 0.04M | -0.98M | -1.00M | 0.22M | -4.73M | 0.01M | 0.01M | -0.78M | -0.06M | -25.70M | | | | 5.26M | 0.06M | 0.04M | 0.17M | | 0.03M | 0.01M | 0.39M | 7.61M | 5.10M | -0.10M |
|
Cash from Financing Activities
|
| 34.83M | -77.31M | -36.86M | -41.10M | -315.72M | -60.56M | 7.28M | -17.68M | -40.14M | -29.49M | 313.00M | 23.08M | 297.97M | -108.07M | 312.05M | 94.38M | -67.95M | 803.11M | 317.54M | -96.40M | -72.01M | -44.26M | 32.26M | -83.65M | 420.93M | -575.52M | 53.25M | 265.89M | -187.99M | -145.86M | 50.76M | 57.76M | -840.90M | 93.70M | -46.41M | -225.89M | -35.70M | -219.49M | 19.02M | -117.44M | 59.39M | -392.45M | 112.87M | -472.04M | -1.68M | -462.27M | -256.81M | -118.84M | -173.16M | -617.05M | -202.63M | -126.61M | -173.21M | -132.52M | -502.78M | -221.95M | -312.79M | -178.04M | -130.20M | -284.44M | -223.77M | -177.19M | -185.88M | -141.28M | -329.52M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.96M | 12.57M | 12.29M | 16.80M | 16.43M | 16.18M | 16.37M | 16.07M | 15.71M | 15.50M | 14.96M | 13.83M | 13.87M | 13.94M | 14.29M | 20.99M | 20.83M | 20.52M | 21.08M | 23.18M | 22.69M | 21.95M | 22.88M | 23.43M | 22.76M | 22.01M | 23.26M | 23.80M | 23.27M | 23.07M | 24.41M | 24.63M | 24.26M | 23.77M |
|
Change in Cash
|
| 150.15M | -239.75M | -206.00M | 72.67M | -395.57M | -152.46M | 63.30M | -59.83M | 16.27M | -330.65M | 133.34M | -107.59M | 177.37M | -410.07M | 334.35M | 196.24M | -126.37M | 417.52M | -838.67M | 22.83M | 211.67M | -85.42M | 31.26M | -137.35M | 524.18M | -582.75M | 86.93M | -71.32M | 281.86M | -260.25M | 317.80M | 254.93M | -336.71M | -204.57M | -34.46M | 46.59M | 647.62M | -380.25M | 122.30M | -87.91M | 449.09M | -760.99M | 220.55M | -193.12M | 810.51M | -416.73M | -233.48M | 272.02M | 665.99M | -960.10M | -136.41M | -191.34M | 1,001.99M | -559.67M | -29.22M | 273.04M | 261.64M | -544.39M | 287.50M | -124.18M | 407.16M | -717.42M | 108.66M | 176.62M | 400.65M |
|
Free Cash Flow
|
| 226.00M | -72.73M | -151.91M | 160.66M | -87.14M | -81.47M | 174.00M | -53.09M | 3.86M | -165.47M | -112.14M | 36.19M | 57.96M | -311.21M | -154.46M | -15.05M | -114.81M | -253.24M | 181.29M | 101.07M | 269.01M | -35.93M | -7.89M | -74.67M | 169.23M | -24.82M | 1.61M | -325.33M | 470.99M | 17.85M | 213.50M | 154.23M | 447.24M | -331.52M | -1.25M | 237.03M | 655.72M | -204.80M | 74.18M | 91.80M | 389.51M | -393.25M | 151.36M | 308.49M | 831.96M | 40.83M | -43.17M | 405.00M | 833.59M | -299.17M | 55.06M | -59.00M | 1,218.21M | -377.50M | 483.53M | 514.91M | 572.54M | -320.56M | 442.91M | 149.86M | 664.32M | -438.10M | 347.25M | 344.86M | 772.20M |
|
Net Cash Flow
|
| 150.15M | -239.75M | -206.00M | 72.67M | -395.57M | -152.46M | 63.30M | -59.83M | 16.27M | -330.65M | 133.34M | -107.59M | 177.37M | -410.07M | 334.35M | 196.24M | -126.37M | 417.52M | -838.67M | 22.83M | 211.67M | -85.42M | 31.26M | -137.35M | 524.18M | -582.75M | 86.93M | -71.32M | 281.86M | -260.25M | 317.80M | 254.93M | -336.71M | -204.57M | -34.46M | 46.59M | 647.62M | -380.25M | 122.30M | -87.91M | 449.09M | -760.99M | 220.55M | -193.12M | 810.51M | -416.73M | -233.48M | 272.02M | 665.99M | -960.10M | -136.41M | -191.34M | 1,001.99M | -559.67M | -29.22M | 273.04M | 261.64M | -544.39M | 287.50M | -124.18M | 407.16M | -717.42M | 108.66M | 176.62M | 400.65M |