|
Net Income
|
| 45.63M | 39.75M | 40.92M | -5.74M | 51.73M | 60.95M | 81.22M | 92.07M | 93.80M | 101.88M | 112.27M | 145.55M | -154.09M | 134.37M | 185.58M | -154.76M | 117.76M | 165.78M | 169.18M | 144.27M | 102.66M | 174.35M | 146.60M | 313.77M | 181.01M | 67.17M | 198.56M | 183.92M | 211.98M | 175.06M | 125.22M | 295.44M | -289.40M | 281.34M | 254.13M | 270.78M | 191.24M | 238.28M | 263.64M | 250.85M | 317.67M | 315.17M | 273.58M | 345.03M | 208.34M | 259.52M | 284.40M | 295.75M | 586.22M | 387.56M | 295.89M | 341.58M | 316.55M | 350.76M | 348.87M |
|
Share-based Compensation
|
| 0.91M | 0.92M | 0.94M | 0.95M | 0.86M | 0.96M | 0.96M | 1.04M | 1.18M | 1.07M | 1.09M | 0.77M | 1.10M | 1.17M | 1.19M | 0.99M | 1.29M | 1.23M | 1.24M | 1.23M | 1.27M | 1.23M | 1.25M | 1.42M | 1.63M | 1.53M | 1.67M | 1.60M | 2.37M | 3.12M | 4.00M | 6.00M | 5.23M | 5.68M | 5.62M | 5.93M | 6.73M | 7.12M | 6.98M | 6.84M | 7.74M | 7.04M | 6.46M | 6.54M | 7.20M | 7.67M | 7.17M | 9.97M | 9.42M | 10.39M | 8.76M | 9.42M | 8.25M | 10.71M | 10.46M |
|
Deferred Taxes
|
| 0.29M | -5.70M | -5.87M | 9.01M | 9.27M | 10.09M | 9.86M | 10.82M | 0.99M | 1.23M | 1.81M | 34.66M | 5.81M | 0.57M | 3.61M | 1.35M | 1.85M | 0.13M | 0.34M | 0.23M | 3.13M | 0.64M | 0.12M | -57.02M | 24.22M | 24.64M | 34.44M | 55.75M | 4.07M | 0.82M | 1.72M | 1.01M | -2.17M | 2.97M | 1.59M | 0.90M | 0.56M | 0.72M | 1.00M | -12.04M | 1.13M | 0.79M | -0.16M | 0.24M | 0.92M | -0.07M | 0.10M | 0.09M | 0.23M | 0.03M | 13.92M | 0.03M | 1.71M | 0.30M | 0.22M |
|
Gains from Investment Securities
|
| | | | 20.66M | 5.01M | 6.03M | 4.53M | 2.13M | 10.27M | 16.52M | 16.27M | 19.91M | 18.71M | 20.33M | 21.61M | 21.41M | 19.86M | 18.66M | 21.15M | 22.51M | 19.11M | 23.09M | 22.11M | 52.78M | 31.58M | 33.95M | 60.31M | 61.56M | 54.22M | 61.26M | 66.85M | 52.23M | 60.87M | 63.29M | 63.66M | 58.82M | 49.05M | 61.72M | 54.01M | 48.74M | 45.87M | 50.53M | 43.31M | 46.44M | 39.61M | 43.26M | 33.03M | 39.27M | 29.30M | 27.70M | 26.09M | 28.30M | 23.34M | 28.08M | 17.80M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 1.19M | 0.34M | 0.90M | 2.69M | 272.62M | 1.62M | 2.33M | 238.88M | 6.52M | 2.40M | 2.39M | 4.22M | 164.74M | 3.18M | 2.16M | 10.02M | 0.20M | 127.18M | 27.90M | 75.31M | 0.39M | 0.80M | 3.11M | 2.01M | 155.80M | 10.15M | 34.64M | 3.29M | 14.90M | 12.74M | 1.59M | 1.34M | | 0.09M | 0.00M | 20.49M | 52.40M | 0.23M | 0.24M | 0.00M | 0.02M | 1.53M | 4.65M | 0.00M | 0.00M | 0.69M | 11.56M |
|
Cash from Operations
|
| 94.53M | 50.29M | 136.73M | -4.08M | 137.38M | 43.31M | 133.63M | 174.86M | 132.26M | 145.38M | 160.67M | 252.35M | 194.25M | 176.97M | 224.07M | 187.51M | 235.88M | 155.93M | 262.88M | 258.38M | 191.67M | 239.69M | 211.11M | 400.25M | 300.15M | 329.18M | 335.87M | 382.98M | 343.07M | 343.46M | 340.15M | 297.42M | 393.31M | 345.69M | 392.89M | 505.52M | 261.55M | 452.11M | 391.33M | 661.86M | 276.46M | 466.98M | 468.77M | 489.22M | 302.42M | 490.82M | 394.79M | 473.30M | 399.71M | 631.42M | 551.29M | 554.45M | 530.79M | 563.98M | 570.21M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 1.34M | 3.65M | 1.94M | 2.10M | 2.20M | 2.19M | 2.17M | 2.09M | 1.91M | 1.87M | 1.76M | 1.78M | 1.80M | 1.77M | 1.78M | 1.69M | 2.40M | 1.88M | 2.17M | 2.19M | 2.47M | 2.22M | 2.35M | 2.20M | 2.03M | 1.90M |
|
Depreciation & Amortization (CF)
|
| 27.07M | 27.74M | 28.45M | 37.34M | 32.44M | 36.50M | 37.62M | 43.26M | 40.90M | 44.96M | 46.38M | 79.57M | 68.97M | 68.55M | 67.37M | 67.72M | 65.09M | 67.31M | 67.25M | 73.29M | 69.70M | 74.03M | 72.54M | 102.50M | 84.79M | 88.49M | 97.48M | 118.41M | 113.95M | 121.12M | 127.91M | 120.28M | 132.32M | 119.81M | 132.56M | 106.40M | 130.55M | 137.85M | 139.00M | 144.22M | 134.58M | 139.04M | 156.84M | 151.91M | 144.63M | 143.49M | 147.36M | 165.19M | 157.99M | 163.43M | 166.01M | 162.99M | 170.46M | 172.11M | 170.32M |
|
Change in Receivables
|
| -32.70M | 19.98M | -34.55M | 24.11M | -21.44M | 48.39M | 0.59M | -13.47M | 15.43M | 8.34M | 28.91M | -54.19M | 14.76M | 26.63M | -22.61M | -14.35M | -12.51M | 45.69M | 8.09M | 7.73M | 1.53M | -10.72M | 56.33M | -30.89M | 29.63M | -21.06M | 56.28M | -4.35M | -9.49M | 6.82M | 12.42M | 35.28M | -7.70M | 207.84M | -7.80M | 1.35M | 30.18M | 38.98M | 61.61M | -147.14M | 165.13M | 114.70M | -66.88M | -96.66M | 4.04M | -4.08M | 60.61M | 17.77M | 53.71M | -28.44M | -12.68M | 30.20M | -28.63M | 31.43M | -21.96M |
|
Change in Accured Expenses
|
| -13.66M | 3.72M | 39.22M | -23.95M | 22.47M | -22.21M | 6.45M | 22.91M | 5.85M | -2.53M | 31.64M | -70.89M | 12.90M | -8.49M | 13.38M | -16.79M | 18.45M | -20.61M | 26.39M | 34.14M | -29.93M | -11.98M | 46.04M | -5.06M | 28.90M | 13.14M | 19.04M | -15.48M | -55.53M | -25.67M | 11.81M | 38.52M | -28.92M | 101.25M | -34.51M | 106.62M | -16.47M | 55.76M | 17.20M | 58.39M | -14.29M | 97.20M | -17.84M | -72.88M | -136.46M | 36.88M | 12.54M | 19.02M | -100.38M | 13.34M | 8.16M | 56.95M | -46.68M | 31.04M | -40.84M |
|
Change in Taxes
|
| | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.51M | 0.52M | 0.70M | 0.59M | 0.56M | 0.57M | 0.63M | 2.72M | 0.68M | -5.35M | 2.39M | -1.72M | 2.11M | 4.96M | 5.23M | 5.40M | 5.50M | -14.37M | 0.05M | 13.12M | 1.27M | 1.21M | 1.23M | 1.23M | -5.55M | -0.34M | -5.72M | 49.69M | -22.39M | -15.86M | 6.01M | -22.64M | 24.86M | -34.16M | 5.96M | -21.48M | 35.60M | -34.87M | 8.88M | -59.47M | 2.92M | -17.28M | 21.02M | -41.44M | -24.83M | -42.23M | -11.29M | 10.78M | -41.28M | -88.14M | -37.25M | -8.52M | -41.91M | -25.85M | -42.28M |
|
Capital Expenditures
|
| 75.84M | 117.22M | 210.90M | 234.17M | 166.46M | 513.15M | -209.93M | 212.32M | 199.15M | 191.36M | 138.69M | 275.81M | 211.57M | 150.23M | 144.05M | 132.12M | 136.99M | 118.94M | 116.80M | 107.27M | 125.94M | 134.54M | 158.71M | 609.13M | 533.18M | 579.29M | 477.18M | 358.94M | 386.14M | 318.28M | 242.84M | 241.99M | 172.82M | 140.25M | 59.20M | 51.34M | 61.78M | 78.14M | 79.83M | 93.92M | 83.97M | 107.39M | 150.15M | 145.72M | 173.09M | 161.48M | 201.86M | 198.67M | 193.80M | 211.90M | 189.40M | 238.80M | 142.40M | 178.62M | 184.78M |
|
Sales of Property, Plant and Equipment
|
| | | 0.75M | | | | -0.01M | 0.00M | | | 0.01M | -0.01M | 0.02M | -0.02M | | | | 2.94M | 15.45M | -0.93M | 24.00M | -1.02M | | | 0.12M | 0.17M | 0.05M | 3.61M | -0.03M | 0.38M | | | | | | 20.33M | | 8.00M | -0.00M | 0.10M | 0.38M | 0.71M | 0.01M | 263.01M | | | -0.06M | -0.03M | 582.74M | 206.20M | 3.30M | 0.01M | 0.02M | 0.01M | 0.13M |
|
Acquisitions
|
-430.20M | | | | 108.31M | 64.58M | 91.64M | 96.09M | 42.38M | 28.46M | 31.64M | 3.17M | 1.01M | 4.88M | 1.89M | 2.28M | 2.39M | -0.47M | 0.34M | | 0.17M | | 0.29M | 0.10M | 2.50M | | 27.49M | 39.59M | 66.54M | 36.54M | 40.79M | 30.79M | 20.27M | 10.96M | 5.10M | 2.95M | 0.37M | 0.09M | 3.42M | 0.17M | 0.75M | 2.07M | 2.97M | 3.86M | 0.73M | 0.11M | 0.02M | 1.02M | | | | | 9.69M | | | |
|
Divestments
|
| | | | | | | | 4.44M | 2.04M | 7.80M | 4.54M | 3.67M | 2.96M | 5.57M | 3.87M | 3.83M | 4.78M | 5.83M | 5.98M | 4.65M | 3.45M | 5.77M | 7.03M | 15.40M | 8.85M | 4.78M | 6.18M | 9.77M | 7.79M | 9.26M | 4.15M | 9.05M | 5.05M | 8.29M | 8.41M | 10.41M | 12.14M | 9.23M | 8.70M | 11.31M | 9.93M | 15.48M | 15.65M | 22.84M | 12.37M | 10.81M | 8.54M | 7.39M | 19.03M | 5.27M | 3.26M | 3.29M | 11.01M | 3.04M | 11.95M |
|
Cash from Investing Activities
|
| -539.07M | -119.48M | -350.75M | -348.24M | -831.63M | -351.05M | -249.37M | -256.48M | -586.52M | -215.01M | -148.75M | -1789.89M | -214.22M | -157.65M | 3.23M | -131.63M | -842.82M | -110.01M | -87.87M | -64.84M | -252.43M | -110.70M | -151.67M | -618.53M | -524.22M | -763.68M | -510.80M | -412.11M | -2515.73M | -349.44M | -269.48M | -253.21M | -178.72M | -176.28M | -71.67M | -21.58M | -46.47M | -59.93M | -80.88M | -70.25M | -71.62M | -99.33M | -185.31M | 138.01M | -179.18M | -151.49M | -207.92M | -1068.71M | 396.85M | -14.99M | -190.70M | -230.32M | -140.79M | -173.97M | -161.53M |
|
Other financing activities
|
0.11M | 9.85M | 11.47M | 5.57M | 7.19M | 1.10M | | 1.15M | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | | | | -14.21M | -1.82M | -1.82M | -5.15M | -2.06M | -7.22M | -1.96M | -1.80M | -2.66M | -12.75M | -2.22M | -1.55M | -2.12M | -20.87M | -2.06M | -5.55M | -4.90M | -20.13M | -0.72M | -3.15M |
|
Cash from Financing Activities
|
| 257.60M | 287.62M | 3.46M | 727.38M | 363.17M | 308.68M | 80.41M | 137.61M | 435.30M | 97.65M | -55.84M | 1,526.51M | 12.58M | 10.12M | -241.72M | -31.04M | 618.70M | 2.29M | -188.34M | 19.19M | -175.66M | -62.81M | -95.24M | 144.83M | 668.17M | -33.86M | 252.49M | -11.60M | 2,180.56M | 1.73M | -49.04M | -61.67M | -162.27M | -261.95M | -242.92M | -177.06M | -603.62M | -142.98M | -516.16M | -489.47M | -158.59M | -518.47M | -221.80M | -499.67M | -297.26M | -238.03M | 88.67M | 378.70M | -774.10M | -567.55M | 420.03M | -358.40M | -1032.02M | -708.72M | -361.13M |
|
Dividends Paid - Common
|
| 8.87M | 36.44M | 26.57M | -71.89M | 28.79M | 30.14M | 35.19M | 42.88M | 50.62M | 54.73M | 59.38M | 63.76M | 68.41M | 74.98M | 79.63M | 83.46M | 88.39M | 92.77M | 94.96M | 97.97M | 101.25M | 107.55M | 115.49M | 117.68M | 120.14M | 124.52M | 127.53M | 130.27M | 131.91M | 276.32M | 279.96M | 280.88M | 281.79M | 140.89M | 140.90M | 132.25M | 131.26M | 132.97M | 134.66M | 134.86M | 134.75M | 206.20M | 197.74M | 197.06M | 196.57M | 336.99M | 221.44M | 223.43M | 223.44M | 340.86M | 340.86M | 340.91M | 341.00M | 355.25M | 355.25M |
|
Change in Cash
|
| -186.94M | 218.43M | -210.56M | 375.06M | -331.09M | 0.95M | -35.33M | 56.00M | -18.97M | 28.02M | -43.92M | -11.04M | -7.39M | 29.44M | -14.42M | 24.85M | 11.76M | 48.22M | -13.32M | 212.72M | -236.42M | 66.18M | -35.79M | -73.45M | 444.10M | -468.37M | 77.56M | -40.73M | 7.91M | -4.25M | 21.64M | -17.47M | 52.32M | -92.54M | 78.31M | 306.88M | -388.55M | 249.20M | -205.71M | 102.14M | 46.25M | -150.81M | 61.66M | 127.56M | -174.01M | 101.31M | 275.54M | -216.71M | 22.46M | 48.87M | 780.62M | -34.27M | -642.02M | -318.71M | 47.56M |
|
Beginning Cash Balance
|
226.56M | 226.56M | 39.62M | 258.05M | 47.49M | 423.50M | 91.46M | 92.41M | 57.12M | 113.08M | 94.12M | 122.14M | 78.25M | 67.21M | 59.82M | 89.26M | 74.84M | 99.69M | 111.46M | 159.67M | 146.35M | 359.07M | 122.65M | 188.83M | 153.04M | 79.59M | 523.69M | 55.32M | 132.88M | 92.14M | 100.05M | 95.80M | 117.43M | 99.96M | 152.28M | 59.74M | 138.04M | 444.92M | 56.38M | 305.57M | 99.86M | 202.00M | 248.25M | 97.43M | 159.09M | 286.66M | 112.64M | 213.95M | 489.49M | 272.79M | 295.25M | 344.12M | 1,124.74M | 1,090.46M | 448.45M | 129.73M |
|
Free Cash Flow
|
| 18.70M | -66.92M | -74.17M | -238.25M | -29.09M | -469.83M | 343.56M | -37.46M | -66.89M | -45.97M | 21.98M | -23.46M | -17.32M | 26.74M | 80.02M | 55.40M | 98.90M | 37.00M | 146.08M | 151.11M | 65.73M | 105.15M | 52.40M | -208.88M | -233.03M | -250.11M | -141.31M | 24.04M | -43.07M | 25.18M | 97.31M | 55.43M | 220.50M | 205.44M | 333.70M | 454.19M | 199.77M | 373.97M | 311.50M | 567.94M | 192.49M | 359.60M | 318.62M | 343.50M | 129.34M | 329.34M | 192.93M | 274.63M | 205.91M | 419.52M | 361.89M | 315.65M | 388.39M | 385.35M | 385.44M |
|
Net Cash Flow
|
| -186.94M | 218.43M | -210.56M | 375.06M | -331.09M | 0.95M | -35.33M | 56.00M | -18.97M | 28.02M | -43.92M | -11.04M | -7.39M | 29.44M | -14.42M | 24.85M | 11.76M | 48.22M | -13.32M | 212.72M | -236.42M | 66.18M | -35.79M | -73.45M | 444.10M | -468.37M | 77.56M | -40.73M | 7.91M | -4.25M | 21.64M | -17.47M | 52.32M | -92.54M | 78.31M | 306.88M | -388.55M | 249.20M | -205.71M | 102.14M | 46.25M | -150.81M | 61.66M | 127.56M | -174.01M | 101.31M | 275.54M | -216.71M | 22.46M | 48.87M | 780.62M | -34.27M | -642.02M | -318.71M | 47.56M |