|
Net Income
|
-88.41M | 97.43M | 97.79M | 1,067.65M | 118.78M | 110.22M | 93.67M | 124.01M | 197.72M | 82.12M | 76.37M | 117.06M | 135.23M | 101.01M | 101.01M | 165.50M | 116.60M | 115.13M | 138.19M | 135.39M | 169.68M | 180.18M | 188.79M | 110.95M | 118.44M | 123.05M | 152.74M | 109.88M | 120.25M | 108.91M | 220.66M | 534.43M | 124.67M | 109.57M | 162.82M | 156.27M | 167.57M | 180.78M | 164.44M | 136.27M | 181.61M | 217.43M | 165.15M | 119.79M | -3.53M | 71.66M | 152.37M | 312.49M | 231.72M | 237.68M | 267.32M | 294.30M | 593.03M | 179.47M | 230.47M | 381.98M | 295.73M | 355.72M | | | | 371.88M | 365.31M | 575.34M | | 400.71M | 511.97M |
|
Share-based Compensation
|
| | 6.04M | 5.76M | 5.38M | 6.99M | 7.99M | 7.05M | 13.03M | | 6.70M | 7.45M | 7.45M | 8.38M | 5.24M | 5.69M | 4.99M | 7.41M | 5.77M | 5.62M | 6.19M | 7.43M | 7.93M | 6.52M | 8.17M | 6.80M | 9.08M | 8.07M | 8.77M | 9.11M | 9.16M | 10.14M | 10.78M | 11.73M | 9.38M | 8.61M | 9.43M | 10.29M | 8.81M | 8.06M | 14.83M | 12.51M | 11.10M | 10.83M | 11.68M | 14.05M | 12.11M | 11.82M | 11.82M | 11.30M | 13.36M | 10.19M | 11.44M | 12.72M | 12.09M | 13.16M | 11.79M | 13.29M | 12.71M | 13.20M | 12.98M | 13.88M | 13.46M | 14.06M | 12.42M | 15.06M | 13.13M |
|
Deferred Taxes
|
-66.75M | 92.66M | 10.07M | 16.56M | -39.90M | 25.71M | -5.46M | -42.70M | -21.04M | -0.80M | -4.09M | -17.41M | -48.16M | 27.20M | 15.24M | -7.52M | -22.47M | 69.11M | -21.25M | -81.68M | -70.07M | 62.33M | -3.35M | -19.72M | -44.62M | -4.31M | -31.66M | 33.33M | -46.78M | 38.51M | -80.74M | 80.00M | -50.59M | 93.22M | -27.18M | 1.44M | -50.51M | 89.57M | 60.88M | -25.18M | -36.18M | 33.42M | 19.21M | -23.58M | 12.50M | -21.89M | 66.34M | -22.90M | -47.37M | 118.58M | 10.37M | -89.20M | -123.76M | 180.49M | 54.51M | -46.52M | -76.93M | 82.64M | -55.42M | 76.41M | -120.05M | 92.35M | 10.87M | -78.49M | -134.96M | 106.46M | -43.47M |
|
Gains from Investment Securities
|
-96.81M | 120.85M | -26.25M | 13.08M | 18.89M | 41.78M | -15.52M | -94.55M | 52.17M | 102.95M | -81.71M | 52.07M | 47.49M | 24.29M | 22.23M | 116.46M | 19.97M | 33.06M | 43.87M | 24.65M | 58.91M | 103.02M | 72.26M | 20.67M | 19.04M | 27.56M | 53.90M | -8.18M | 16.64M | 18.46M | 154.30M | -90.09M | 52.35M | 40.45M | 183.96M | -207.43M | 48.46M | 69.63M | 22.33M | -31.08M | 68.65M | 73.57M | 1.47M | -74.50M | -177.17M | 77.89M | 38.98M | 114.56M | 38.94M | 61.31M | 69.29M | 50.48M | 366.26M | -171.56M | -67.41M | 17.80M | 23.01M | 58.65M | -42.42M | -22.50M | -29.35M | -3.38M | -8.09M | 29.33M | 27.02M | 27.27M | 72.00M |
|
Asset Writedowns and Impairment
|
-110.20M | | | | -2.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
21.56M | -30.79M | 174.53M | 150.76M | 57.16M | 129.51M | 204.05M | 60.60M | 216.39M | | 268.85M | 185.04M | 73.76M | 238.65M | 140.94M | 222.11M | 115.11M | 198.82M | 312.76M | 193.10M | 143.16M | 111.46M | 320.16M | 160.06M | 61.01M | 271.87M | 287.45M | 260.97M | 140.77M | 191.55M | 394.19M | 121.87M | 75.47M | 149.39M | 297.00M | 189.03M | -20.04M | 139.40M | 223.16M | 277.68M | 78.33M | 324.32M | 392.40M | 348.75M | 152.57M | 427.28M | 557.09M | 479.74M | 310.99M | 384.82M | 828.59M | 659.59M | 477.68M | 527.97M | 767.65M | 795.30M | 445.32M | 708.75M | 1,077.09M | 698.08M | 746.24M | 881.33M | 1,240.77M | 810.03M | 743.82M | 703.81M | 1,139.86M |
|
Depreciation & Amortization (CF)
|
| | 8.34M | 22.71M | 20.53M | 21.94M | 21.59M | 18.80M | 33.18M | | 24.15M | 30.68M | 22.21M | 24.93M | 17.94M | 38.33M | 20.91M | 29.71M | 29.43M | 23.04M | 25.24M | 25.60M | 12.58M | 25.42M | 19.20M | 23.06M | 23.12M | 19.75M | 30.25M | 16.63M | 22.28M | 16.90M | 18.13M | 26.55M | 33.46M | 34.82M | 29.03M | 27.34M | 20.17M | 54.57M | 27.42M | 23.86M | -9.28M | 71.38M | 25.06M | 39.00M | 32.13M | 38.87M | 33.54M | 37.05M | 30.73M | 28.35M | 24.63M | 12.61M | 8.80M | 9.84M | 9.74M | -2.84M | -3.61M | -24.16M | -80.78M | -64.28M | -11.93M | -13.64M | -9.79M | -13.97M | -9.07M |
|
Change in Receivables
|
| | -36.04M | -34.54M | 35.98M | 33.05M | -47.47M | 19.61M | 148.14M | | -36.73M | 11.06M | 97.08M | 42.11M | 53.62M | 35.95M | 76.27M | 86.58M | -1.19M | -23.63M | 99.31M | 97.70M | -71.69M | -21.14M | 71.18M | 62.05M | -33.69M | -38.60M | 79.53M | 95.28M | -82.44M | -31.97M | 59.24M | 100.58M | -47.41M | -44.67M | 74.49M | 78.34M | -45.48M | -63.53M | 156.45M | 67.32M | -16.90M | -17.72M | 97.17M | 107.03M | -28.57M | -2.02M | 96.29M | 225.43M | 43.37M | -0.70M | 69.70M | 214.39M | -36.31M | 20.39M | 33.46M | 239.39M | 67.21M | -5.88M | 68.13M | 264.51M | -20.81M | -127.40M | 43.84M | 318.48M | -114.82M |
|
Change in Inventory
|
| | -8.09M | -10.61M | 6.34M | 26.24M | -26.16M | 6.57M | 4.32M | 111.28M | -112.75M | 5.27M | 2.95M | -1.41M | 0.82M | -0.93M | -4.49M | 2.90M | 1.84M | 10.07M | -0.04M | 13.00M | -14.74M | 52.60M | -7.69M | 8.39M | 3.46M | 3.02M | -0.38M | 2.69M | 2.47M | 5.86M | -2.35M | 4.79M | 0.40M | 2.06M | -0.50M | 8.37M | 6.92M | 4.30M | 7.75M | 7.04M | 5.62M | 6.13M | -2.46M | 28.61M | 14.33M | 27.46M | 16.11M | 123.41M | 85.09M | 44.04M | 7.21M | 19.86M | 12.32M | 13.90M | 14.88M | 15.45M | 11.07M | 12.81M | 14.79M | -65.81M | 14.30M | -86.02M | 13.53M | 19.45M | 6.59M |
|
Change in Account Payables
|
| | -111.33M | 15.49M | 65.14M | 61.73M | -54.29M | -69.17M | 203.51M | | 61.17M | -26.18M | 115.43M | 73.47M | 96.01M | -4.92M | 174.23M | 95.70M | 93.42M | -735.36M | 198.93M | 98.79M | 47.80M | -722.14M | 152.93M | 132.28M | 77.65M | 34.83M | 171.55M | 105.26M | 163.67M | 131.71M | 113.48M | 26.92M | 282.26M | 15.87M | 120.06M | 51.41M | 58.64M | 108.90M | 135.18M | 215.80M | 92.47M | 168.80M | 200.29M | 325.49M | 353.49M | 296.77M | 303.31M | 402.15M | 459.14M | 471.18M | 316.06M | 472.15M | 437.47M | 458.57M | 424.15M | 490.02M | 374.81M | 426.10M | 393.18M | 459.35M | 550.10M | 305.10M | 544.20M | 523.41M | 254.19M |
|
Change in Accured Expenses
|
| | 87.02M | 93.46M | -128.32M | 51.68M | 42.21M | 53.94M | -83.69M | -9.90M | 64.40M | 39.45M | -98.69M | 85.71M | -6.88M | 121.87M | -148.32M | 71.53M | 83.73M | 35.84M | -190.58M | 40.52M | 6.41M | 85.39M | -243.58M | 72.78M | 23.03M | 84.10M | -181.97M | 72.67M | 44.69M | 111.46M | -177.81M | 159.54M | -13.99M | 98.74M | -243.22M | 102.32M | 37.07M | 55.06M | -154.41M | 46.99M | 89.31M | -1.40M | -204.88M | 96.82M | 66.35M | 84.75M | -206.34M | 102.35M | 164.09M | 29.38M | -221.71M | 33.19M | 26.79M | 181.60M | -279.01M | 139.24M | 111.98M | 42.25M | -200.22M | 70.48M | 190.98M | 9.61M | -297.87M | 101.32M | 130.77M |
|
Other Working Capital Changes
|
| | -6.38M | 7.85M | 8.30M | 3.89M | 7.53M | -36.15M | -13.26M | 2.05M | -2.31M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 5.25M | 13.35M | 10.86M | 9.44M | 16.38M | 12.92M | 117.89M | | 229.71M | -251.05M | 15.05M | 5.32M | 50.97M | 185.04M | 13.04M | 30.40M | 5.98M | 57.93M | 35.61M | 28.31M | 189.09M | -39.85M | 44.16M | 40.66M | 66.11M | 71.72M | 53.78M | 60.65M | 93.39M | 91.29M | 48.71M | 61.14M | 49.16M | 77.03M | 336.60M | 82.42M | 35.39M | -404.55M | 52.90M | 64.87M | 58.77M | -116.08M | 14.64M | 8.37M | 8.04M | 7.12M | 10.87M | 37.40M | 5.29M | 13.08M | 9.11M | 12.91M | 13.24M | 17.41M | 11.53M | 14.19M | 16.41M | 10.95M | 54.34M | 24.13M | 13.20M | 13.95M | 16.20M | 20.59M | 16.94M |
|
Acquisitions
|
| | 0.65M | | | | | | 8.58M | | | 253.41M | | | | 42.78M | 38.56M | 21.41M | -21.41M | 18.32M | 0.10M | -15.64M | 80.97M | -0.00M | | | 7.16M | 0.16M | 54.31M | -13.10M | 12.31M | -196.12M | 71.35M | | -0.78M | -317.97M | | 6.64M | | | | | | | | | | | | | | | 49.57M | | | | | | | 11.56M | | | | | | | |
|
Divestments
|
| | 1.36M | -91.25M | 8.37M | 28.87M | -10.59M | -80.62M | -124.20M | 155.12M | -179.46M | 34.62M | 24.74M | -1.65M | -29.38M | 84.22M | -22.07M | -37.93M | 2.19M | -178.77M | 158.81M | 53.17M | 73.26M | -215.91M | -9.36M | 138.54M | 69.31M | -21.07M | 15.79M | -8.16M | 242.58M | | -11.29M | 60.88M | -49.59M | | | | | | | | | | | | | | | | | | 906.79M | | | | | 94.08M | | 2.49M | | | | | | | |
|
Change in Acquisitions & Divestments
|
10.92M | 108.67M | 4.10M | 64.95M | 3.11M | 61.85M | 14.38M | 58.65M | 100.84M | | 11.92M | 1,584.38M | 32.58M | 890.39M | 736.79M | 631.35M | 667.71M | 893.52M | 683.43M | 473.49M | 546.84M | 667.38M | 673.03M | 718.59M | 655.35M | 879.63M | 1,192.65M | 271.70M | 455.46M | 736.09M | 997.82M | 250.94M | 888.42M | 1,181.30M | 1,011.90M | 953.54M | 2,004.01M | 769.55M | 68.09M | 683.51M | 973.63M | 517.15M | 787.49M | 655.72M | 1,574.23M | 1,620.10M | 331.59M | 338.40M | 1,623.36M | 1,533.50M | 1,515.70M | 1,394.67M | 1,440.46M | 1,215.33M | 1,260.54M | 974.85M | 956.31M | 868.51M | 829.32M | 852.76M | 968.33M | 1,165.44M | 1,349.55M | 1,407.25M | 1,198.70M | 1,279.15M | 1,542.28M |
|
Cash from Investing Activities
|
-291.47M | -66.69M | -495.81M | -262.26M | -10.12M | 365.59M | -133.99M | -184.13M | -34.37M | | -49.10M | -120.80M | -278.59M | -236.38M | 101.70M | -361.79M | 143.43M | -515.10M | -4.34M | -169.36M | -134.00M | 92.61M | -177.47M | -589.45M | 5.48M | 271.97M | -106.37M | -341.84M | -105.55M | -323.82M | -372.50M | 7.38M | -269.75M | 45.44M | -209.76M | 100.61M | -131.48M | -84.94M | -310.04M | -187.78M | 41.79M | 20.83M | -254.57M | -232.92M | 30.82M | 855.49M | -520.85M | -245.76M | -1195.23M | -206.41M | -638.93M | -948.57M | 518.56M | -1308.47M | -760.51M | -340.94M | -359.43M | 198.24M | -1235.35M | -565.43M | -905.11M | -87.20M | -1105.12M | -87.06M | -924.42M | -234.21M | -627.62M |
|
Other financing activities
|
-0.09M | 930.67M | 925.75M | 3.02M | 10.33M | -0.62M | -1.07M | -11.44M | 22.64M | 0.14M | -5.96M | -2.27M | 10.45M | 9.05M | -3.70M | 16.05M | 7.64M | -0.36M | 0.07M | 0.10M | 1.68M | -0.31M | -0.45M | -0.58M | -1.19M | 1.10M | -3.25M | 1.74M | 3.16M | -4.08M | -0.45M | -2.45M | -1.28M | 0.02M | -2.58M | -2.21M | -0.54M | -1.22M | -2.48M | -13.50M | -0.98M | -4.57M | -15.20M | -0.64M | -0.20M | -3.94M | -14.32M | -37.76M | -1.50M | -5.22M | -21.22M | -17.22M | -2.70M | 1.30M | -20.41M | 8.96M | -1.11M | 1.44M | -20.87M | -2.36M | -1.50M | 2.45M | -14.89M | -6.04M | -3.51M | -6.67M | -34.29M |
|
Cash from Financing Activities
|
-32.59M | -5.12M | 317.18M | -106.09M | -116.75M | -149.12M | 60.94M | -154.15M | -43.96M | | -135.08M | -16.18M | 366.50M | -37.57M | -85.92M | -145.82M | -198.64M | 47.99M | -34.89M | -144.72M | -203.89M | -13.78M | 370.68M | -222.78M | -109.39M | -409.32M | -28.84M | -7.77M | 27.39M | 254.07M | -97.09M | -191.31M | -2.76M | -15.74M | -108.88M | -107.71M | 157.41M | -43.03M | -22.67M | -99.12M | -0.98M | -22.87M | -575.34M | 86.00M | -221.96M | 174.78M | 98.97M | -449.64M | 528.22M | -404.25M | 98.05M | -216.19M | -451.33M | 0.64M | -184.15M | -137.15M | -295.73M | -320.28M | -22.85M | -423.64M | -29.70M | -378.42M | -153.82M | -290.55M | -81.41M | -231.71M | -95.26M |
|
Dividends Paid - Common
|
| | 9.64M | | 18.75M | 10.45M | 1.75M | 18.40M | 21.27M | | 11.00M | 10.98M | | 11.04M | 24.69M | 148.22M | | 12.24M | 27.09M | 13.38M | 12.78M | 14.05M | 13.96M | 140.71M | 13.75M | 14.70M | 14.79M | 14.79M | 14.71M | 15.94M | -0.00M | 153.34M | | 15.76M | 77.61M | 94.83M | 17.02M | 60.86M | 18.26M | 158.82M | | 18.30M | 111.73M | 178.16M | 20.07M | 21.35M | 21.40M | 21.32M | 21.29M | | 134.82M | 199.63M | 22.98M | | 159.16M | 53.05M | 158.59M | 28.33M | | 314.54M | 28.22M | 157.50M | 125.79M | 220.44M | 30.34M | 223.84M | 34.19M |
|
Exchange Rate Effect
|
-7.87M | 49.65M | -31.02M | -3.37M | -4.67M | -5.57M | 9.73M | -1.57M | 13.87M | | -13.42M | -2.45M | 8.99M | -34.88M | 20.63M | 1.60M | -20.08M | -18.36M | 33.95M | -5.61M | -1.44M | 8.81M | -13.76M | -15.67M | -16.84M | 7.16M | -28.68M | -27.67M | 11.27M | -10.61M | -0.25M | -15.71M | 10.15M | 0.87M | 7.29M | -5.45M | 0.24M | -56.83M | 17.71M | 7.46M | 0.68M | -1.52M | -8.11M | 9.33M | -20.13M | 8.27M | 5.40M | 16.59M | -1.43M | 1.13M | -8.87M | 4.98M | 1.08M | -18.37M | -8.84M | 1.38M | 2.84M | -5.50M | 3.62M | 8.11M | -5.56M | -4.50M | 11.14M | -30.91M | 7.47M | 26.44M | 2.52M |
|
Change in Cash
|
-308.77M | -54.56M | -35.12M | -220.96M | -74.38M | 340.42M | 140.74M | -279.25M | 151.93M | | 71.25M | 45.61M | 170.66M | -70.19M | 177.34M | -283.89M | 39.82M | -286.65M | 307.49M | -126.59M | -196.16M | 199.10M | 499.61M | -667.84M | -59.75M | 141.67M | 123.57M | -116.30M | 73.88M | 111.19M | -75.65M | -77.78M | -186.89M | 179.96M | -14.36M | 176.47M | 6.13M | -45.40M | -91.84M | -1.76M | 119.83M | 320.75M | -445.62M | 211.16M | -58.70M | 1,465.81M | 140.62M | -199.08M | -357.45M | -224.71M | 278.83M | -500.19M | 546.00M | -798.24M | -185.85M | 318.60M | -206.99M | 581.20M | -177.48M | -282.88M | -194.14M | 411.22M | -7.03M | 401.51M | -254.54M | 264.32M | 419.49M |
|
Free Cash Flow
|
21.56M | -30.79M | 169.28M | 137.41M | 46.30M | 120.07M | 187.67M | 47.68M | 98.50M | | 39.14M | 436.09M | 58.71M | 233.33M | 89.97M | 37.07M | 102.07M | 168.42M | 306.78M | 135.18M | 107.55M | 83.15M | 131.07M | 199.91M | 16.85M | 231.21M | 221.34M | 189.25M | 86.99M | 130.90M | 300.80M | 30.57M | 26.76M | 88.25M | 247.84M | 111.99M | -356.64M | 56.98M | 187.77M | 682.23M | 25.43M | 259.44M | 333.63M | 464.83M | 137.93M | 418.91M | 549.05M | 472.62M | 300.12M | 347.42M | 823.30M | 646.52M | 468.57M | 515.06M | 754.41M | 777.89M | 433.79M | 694.56M | 1,060.69M | 687.12M | 691.90M | 857.20M | 1,227.57M | 796.08M | 727.62M | 683.21M | 1,122.92M |
|
Net Cash Flow
|
-302.50M | -102.60M | -4.10M | -217.59M | -69.71M | 345.98M | 131.00M | -277.68M | 138.06M | | 84.67M | 48.06M | 161.67M | -35.31M | 156.72M | -285.50M | 59.90M | -268.29M | 273.53M | -120.98M | -194.72M | 190.28M | 513.37M | -652.17M | -42.90M | 134.52M | 152.24M | -88.64M | 62.61M | 121.80M | -75.40M | -62.06M | -197.04M | 179.09M | -21.64M | 181.92M | 5.89M | 11.43M | -109.54M | -9.22M | 119.14M | 322.27M | -437.51M | 201.83M | -38.56M | 1,457.55M | 135.22M | -215.67M | -356.02M | -225.84M | 287.70M | -505.17M | 544.91M | -779.87M | -177.01M | 317.22M | -209.83M | 586.70M | -181.10M | -290.99M | -188.58M | 415.72M | -18.17M | 432.42M | -262.01M | 237.88M | 416.97M |