|
Net Income
|
-0.01M | 30.84M | 41.42M | 68.15M | 77.44M | 7.57M | 69.54M | 42.94M | 51.36M | 39.29M | 33.02M | 34.67M | 21.07M | 4.39M | -39.99M | 33.40M | 410.02M | 46.62M | 15.61M | 147.94M | -13.60M | -55.48M | -5.18M | -29.42M | 388.23M | 335.24M | 199.71M | 197.69M | 409.19M | 108.90M | 123.10M | 185.96M | 199.91M | 148.88M | 79.87M | 39.63M | 110.06M | 29.54M | 117.59M | 6.70M | 111.31M | 128.09M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
Share-based Compensation
|
5.30M | 0.22M | 5.53M | 3.19M | 5.38M | 48.15M | 5.71M | 2.64M | 3.10M | 3.13M | 3.21M | 13.43M | 3.82M | 3.43M | 6.40M | 15.34M | 9.12M | 5.63M | 7.79M | 9.40M | 21.89M | 15.40M | 18.40M | 16.04M | 22.26M | 14.76M | 0.50M | 22.33M | 12.78M | 12.55M | 12.93M | 17.49M | 13.71M | 19.00M | 18.13M | 16.38M | 15.58M | 16.17M | 15.35M | 16.82M | 15.03M | 17.96M | 17.95M | 24.53M | 21.89M | 22.57M | 26.88M |
|
Deferred Taxes
|
-0.00M | | | | 0.71M | -1.52M | | | 2.53M | 2.75M | 4.07M | 3.97M | 2.35M | 1.67M | -2.54M | 101.48M | 2.47M | 3.08M | 3.27M | -4.69M | 2.49M | 4.48M | 4.63M | -30.29M | -5.12M | 23.94M | 3.38M | -0.60M | 10.04M | 2.68M | 4.08M | 17.83M | 12.63M | 3.98M | -7.59M | -12.48M | 7.80M | 5.37M | 3.40M | 2.50M | 5.39M | 5.22M | 5.98M | -12.34M | 6.09M | 7.54M | 5.15M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.05M | 0.30M | | | 0.06M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 3.29M | -0.06M | 0.01M | | 5.36M | 5.51M | 1.53M | 7.75M | 29.48M | | 1.92M | 2.67M | 1.16M | 0.23M | 0.16M | 76.86M | 7.32M | 9.65M | 1.17M | 0.57M | 3.26M | 7.27M | 2.84M | 33.61M | 170.94M | 41.15M | 25.71M | 77.37M | 27.48M | 4.31M | 13.79M | 72.70M | 14.35M | 3.12M | 3.47M | 11.87M | 18.25M | 5.09M | 6.61M | 19.38M | 6.59M | 10.84M | 11.92M | 63.28M | 15.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.43M | | | | | | 0.79M | -0.12M | | | 0.52M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 2.09M | 2.09M | 2.06M | 2.01M | 3.98M | 3.92M | 3.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
445.00 | 105.64M | 48.78M | 118.28M | 82.25M | 100.67M | 59.07M | 18.29M | 51.47M | 33.99M | 101.69M | 52.46M | 32.09M | 50.31M | 133.38M | 74.80M | 119.01M | 191.29M | 3.21M | 401.08M | -209.97M | -167.36M | 31.10M | 514.99M | -218.66M | 717.94M | -15.68M | 577.29M | 133.89M | 221.55M | 19.08M | 797.10M | -255.19M | 312.81M | 232.84M | 416.34M | -148.38M | 122.00M | 170.07M | 348.09M | -395.41M | 490.82M | 112.10M | 391.48M | 14.96M | 62.77M | -68.73M |
|
Amortizatization of Intangibles
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 6.44M | 8.90M | 6.85M | 6.84M | 6.40M | 6.08M | 10.92M | 20.61M | 18.91M | 20.16M | 19.00M | 19.00M | 18.30M | 18.10M | 18.10M | 18.10M | 16.93M | 16.60M | 16.50M | 16.30M | 16.10M | 16.02M | 16.02M | 16.02M | 16.00M | 15.99M | 14.70M | 12.20M | 11.85M | 11.80M | 11.80M | 11.80M | 11.80M |
|
Amortization of Deferred Charges
|
0.35M | 0.35M | 0.36M | 0.27M | 0.38M | 0.45M | 0.46M | 0.47M | 0.47M | 0.41M | 0.52M | 4.18M | 0.21M | 4.27M | 4.87M | 1.11M | 6.02M | 2.36M | 2.27M | | 9.21M | -1.32M | 1.62M | 31.62M | 3.49M | 11.16M | 9.51M | 1.98M | 1.85M | 1.69M | 1.70M | 1.70M | 24.32M | | | | 1.66M | 1.79M | 1.81M | 6.13M | 1.72M | 20.84M | | | 1.60M | 1.77M | 1.79M |
|
Depreciation & Amortization (CF)
|
6.48M | 7.48M | 8.55M | 7.93M | 9.66M | 8.19M | 8.18M | 7.60M | 7.73M | 7.80M | 7.16M | 7.02M | 6.76M | 6.80M | 15.60M | 18.17M | 15.34M | 16.19M | 16.01M | 13.60M | 16.45M | 14.81M | 17.60M | 16.79M | 17.36M | 16.71M | 16.66M | 16.01M | 16.78M | 16.35M | 16.64M | 18.05M | 17.48M | 16.33M | 16.66M | 15.91M | 15.35M | 15.91M | 15.81M | 16.23M | 16.08M | 16.08M | 16.49M | 17.18M | 15.93M | 15.62M | 15.40M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | -18.09M | 36.17M | -1.15M | 133.10M | 1.89M | -163.58M | 437.77M | -265.79M | -98.57M | 37.54M | 301.04M | -307.27M | 206.00M | -267.77M | 183.90M | -103.44M | 20.56M | -166.66M | 28.38M | 21.42M | 17.82M | -42.20M | 12.44M | 6.09M | 44.80M | -19.76M | 39.58M | 170.99M | -167.91M |
|
Change in Account Payables
|
0.01M | -170.66M | 219.58M | 107.04M | 39.88M | -157.63M | -240.41M | 158.55M | -50.65M | -27.89M | -102.81M | 390.72M | -106.29M | -191.78M | -95.49M | -122.81M | -67.42M | 98.83M | 204.73M | -384.90M | 268.36M | -319.30M | 356.00M | -197.80M | 479.53M | -170.81M | -524.87M | 245.25M | 228.36M | -313.52M | 321.88M | -503.85M | 411.07M | -215.76M | -65.27M | -406.69M | 61.00M | 513.43M | -307.81M | 619.59M | -687.16M | 370.22M | -230.88M | 303.76M | -143.43M | 460.56M | 443.40M |
|
Change in Accured Expenses
|
8.07M | 3.30M | 13.62M | -17.87M | 16.35M | -1.98M | 7.08M | -34.84M | 2.54M | 3.72M | 3.90M | -24.85M | -0.01M | 10.13M | -27.82M | 35.57M | -53.28M | -89.38M | 79.04M | 13.51M | -388.04M | 300.20M | 52.63M | -2.46M | 132.40M | 71.41M | -94.53M | -27.32M | -83.71M | 7.13M | 4.61M | 35.71M | -73.19M | 24.82M | 31.05M | 13.23M | -88.75M | 37.77M | 19.70M | 29.73M | -58.78M | 44.83M | 40.87M | 62.66M | -31.65M | 35.64M | 86.70M |
|
Other Working Capital Changes
|
7.91M | -13.44M | 0.91M | 1.87M | 11.19M | -14.44M | 2.02M | 7.02M | -0.65M | 0.11M | -1.17M | 0.64M | 1.57M | -0.28M | -27.54M | -18.25M | -7.33M | -129.50M | 41.98M | -30.42M | 305.29M | -22.20M | -12.68M | -4.74M | 24.80M | -50.56M | 93.23M | -117.49M | -76.69M | 28.94M | 3.85M | -15.31M | -25.78M | 96.99M | -3.27M | -5.13M | -16.95M | 1.84M | -12.84M | 67.07M | 104.20M | -62.88M | -83.39M | 99.47M | -26.90M | 83.19M | 250.66M |
|
Capital Expenditures
|
5.42M | 5.18M | 11.19M | 6.34M | 4.07M | 9.51M | 0.85M | 1.85M | 2.00M | 3.64M | 3.29M | 2.93M | 3.84M | 3.15M | 6.93M | 5.00M | 7.02M | 6.58M | 5.12M | 7.75M | 6.25M | 10.38M | 9.01M | 22.85M | 10.75M | 9.33M | 7.38M | 4.01M | 20.05M | 5.14M | 4.96M | 5.35M | 21.69M | 5.08M | 4.53M | 6.36M | 20.64M | 5.77M | 5.55M | 6.39M | 23.38M | 5.27M | 5.86M | 7.38M | 23.93M | 5.84M | 5.38M |
|
Acquisitions
|
| | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 0.30M | | 400.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-8.00M | -6.71M | -12.95M | -8.50M | -6.32M | -11.46M | -2.83M | -3.69M | -3.29M | -6.50M | -43.94M | -5.29M | -5.86M | -10.02M | -810.58M | -11.56M | 388.67M | -14.96M | -10.06M | -34.47M | -847.99M | -16.40M | -18.44M | -16.82M | -20.01M | -16.68M | 40.14M | -6.00M | -25.64M | -17.10M | -22.70M | -21.91M | -35.03M | 39.03M | -14.98M | -18.55M | -35.78M | -19.35M | -15.33M | -24.02M | -27.48M | -8.97M | -19.21M | -6.19M | -31.01M | 19.63M | -26.40M |
|
Other financing activities
|
| | | | 0.38M | 0.50M | 0.00M | 19.28M | 3.48M | 3.57M | -6.96M | 5.00M | | | 52.53M | 3.98M | | 1.18M | 1.08M | | 35.02M | 0.68M | | | 9.26M | 0.04M | 0.48M | | 2.66M | | | | 35.83M | 3.37M | | | 3.95M | -0.07M | -0.07M | 0.11M | | 23.22M | 4.15M | 0.03M | 5.68M | | 3.25M |
|
Cash from Financing Activities
|
-84.12M | -21.93M | -44.91M | -70.69M | -80.60M | -30.43M | -25.28M | -8.05M | -65.39M | -25.41M | -61.62M | -8.81M | -43.46M | 1,074.18M | -50.57M | -90.35M | -405.79M | -147.99M | -236.62M | -45.08M | 1,113.64M | -108.03M | -107.80M | -128.23M | 280.99M | -764.89M | -114.32M | -241.70M | -89.74M | -311.10M | -149.48M | -407.54M | -212.88M | -94.95M | -158.67M | -269.25M | -46.54M | -168.55M | -170.19M | -199.75M | 0.36M | -195.03M | -78.16M | -196.74M | -131.67M | -76.14M | 63.45M |
|
Dividends Paid - Common
|
| | | | | | 52.00M | 0.47M | 41.24M | 50.28M | 20.00M | 39.10M | 21.01M | 16.07M | 28.50M | | 99.04M | 66.57M | 30.45M | 10.84M | 37.20M | 17.71M | 28.69M | 128.04M | 48.77M | 175.41M | 113.79M | 146.45M | 189.39M | 132.54M | 108.70M | 117.39M | 125.81M | 102.97M | 87.32M | 59.19M | 52.00M | 93.65M | 106.21M | 54.27M | 67.59M | 93.09M | 87.20M | 51.51M | 94.69M | 159.76M | 72.24M |
|
Exchange Rate Effect
|
0.05M | -0.21M | -3.52M | -1.35M | -4.63M | 1.63M | 3.60M | -4.85M | 2.49M | -1.23M | 0.52M | -2.95M | 0.79M | 4.85M | 2.66M | 0.82M | 2.53M | -5.58M | -0.67M | -1.41M | -3.40M | 1.01M | -7.61M | 8.52M | -10.40M | 6.44M | 7.81M | 11.46M | -3.68M | 0.07M | -7.84M | -1.02M | -5.17M | -19.81M | -18.51M | 19.25M | 1.65M | 2.53M | -4.00M | 4.79M | -3.53M | 0.44M | 6.83M | -12.79M | 4.74M | 12.54M | -2.71M |
|
Change in Cash
|
| | -12.60M | 37.74M | -9.29M | 60.41M | 34.56M | 1.70M | -14.72M | 0.84M | -3.36M | 35.42M | -16.45M | 1,119.33M | -725.12M | -26.29M | 104.42M | 22.76M | -244.13M | 320.11M | 52.28M | -290.77M | -102.74M | 378.46M | 31.92M | -57.19M | -82.05M | 341.04M | 14.83M | -106.58M | -160.94M | 366.64M | -508.26M | 237.08M | 40.68M | 147.79M | -229.06M | -63.37M | -19.45M | 129.10M | -426.05M | 287.26M | 21.57M | 175.76M | -142.98M | 18.79M | -34.40M |
|
Beginning Cash Balance
|
545.00 | 50.73M | 50.73M | 38.13M | 75.86M | 66.57M | 126.98M | 161.54M | 163.24M | 148.51M | 149.35M | 146.00M | 181.41M | 164.97M | 1,284.29M | 559.18M | 532.89M | 637.31M | 660.07M | 409.43M | 718.72M | 748.83M | 475.45M | 353.70M | 678.61M | 727.96M | 649.73M | 548.52M | 884.21M | 954.69M | 844.78M | 704.82M | 1,073.16M | 573.57M | 795.62M | 833.78M | 998.04M | 762.05M | 708.24M | 691.33M | 825.64M | 397.55M | 679.84M | 696.75M | 866.63M | 733.31M | 742.26M |
|
Free Cash Flow
|
-5.42M | 100.46M | 37.60M | 111.94M | 78.19M | 91.16M | 58.23M | 16.43M | 49.47M | 30.35M | 98.39M | 49.53M | 28.24M | 47.15M | 126.44M | 69.80M | 111.99M | 184.71M | -1.91M | 393.33M | -216.21M | -177.74M | 22.09M | 492.14M | -229.41M | 708.61M | -23.06M | 573.28M | 113.84M | 216.41M | 14.12M | 791.75M | -276.87M | 307.73M | 228.31M | 409.98M | -169.02M | 116.22M | 164.53M | 341.69M | -418.80M | 485.56M | 106.24M | 384.10M | -8.96M | 56.92M | -74.10M |
|
Net Cash Flow
|
-92.12M | 77.00M | -9.08M | 39.09M | -4.66M | 58.77M | 30.96M | 6.55M | -17.21M | 2.07M | -3.88M | 38.36M | -17.23M | 1,114.47M | -727.78M | -27.11M | 101.89M | 28.34M | -243.47M | 321.53M | 55.68M | -291.78M | -95.14M | 369.94M | 42.32M | -63.63M | -89.86M | 329.58M | 18.50M | -106.64M | -153.10M | 367.66M | -503.10M | 256.89M | 59.19M | 128.54M | -230.71M | -65.90M | -15.45M | 124.32M | -422.53M | 286.82M | 14.73M | 188.56M | -147.72M | 6.25M | -31.68M |