|
Net Income
|
29.10M | 87.60M | 24.10M | 5.30M | 58.60M | 122.40M | 64.70M | 74.20M | 28.80M | 77.50M | 64.50M | 41.00M | 68.00M | 163.00M | 44.00M | 37.00M | 104.00M | 289.00M | 78.00M | 94.00M | 165.00M | 198.00M | 148.00M | 149.00M | 234.00M | 274.00M | 191.00M | 184.00M | 260.00M | 256.00M | 97.00M | 93.00M | 293.00M | 259.00M | 315.00M | 4.00M | 193.00M | 217.00M | 23.00M | 4.00M | 262.00M | 322.00M | 181.00M | -232.00M | -214.00M | -431.00M | -447.00M | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Share-based Compensation
|
| 2.60M | 2.70M | -5.00M | -3.70M | -1.90M | 19.60M | 6.70M | 0.60M | 2.20M | 7.50M | 5.00M | 1.00M | 2.00M | 2.00M | 14.00M | 3.00M | 9.00M | 6.00M | 4.00M | 17.00M | 6.00M | -21.00M | 9.00M | 5.00M | 8.00M | 3.00M | 9.00M | 4.00M | 6.00M | 7.00M | 13.00M | 12.00M | 18.00M | 12.00M | 8.00M | 9.00M | 17.00M | 13.00M | 11.00M | 5.00M | 4.00M | 9.00M | 9.00M | -2.00M | 7.00M | 10.00M | 12.00M | 12.00M | 11.00M | 16.00M | 5.00M | 15.00M | 13.00M | 9.00M | 23.00M | 33.00M | 17.00M | 12.00M | 19.00M | 18.00M | 18.00M | 8.00M | 20.00M | -10.00M | -19.00M | 19.00M |
|
Deferred Taxes
|
| | | | | | | -43.20M | -14.60M | -44.10M | -43.10M | -26.00M | -32.00M | -43.00M | 7.00M | -18.00M | 2.00M | -105.00M | -25.00M | -9.00M | -5.00M | -13.00M | -87.00M | 6.00M | 38.00M | -27.00M | -73.00M | 8.00M | -49.00M | -6.00M | -35.00M | -44.00M | -83.00M | -81.00M | 163.00M | -2.00M | -65.00M | -55.00M | -24.00M | -2.00M | -60.00M | -125.00M | -22.00M | 44.00M | -142.00M | 318.00M | 80.00M | -39.00M | 72.00M | 62.00M | -199.00M | -58.00M | 44.00M | 14.00M | -22.00M | -56.00M | 83.00M | 63.00M | -171.00M | 47.00M | -94.00M | -80.00M | -8.00M | 65.00M | -66.00M | -36.00M | -10.00M |
|
Gains from Investment Securities
|
| | -24.30M | 0.40M | -5.20M | -0.10M | -5.10M | 17.10M | -29.60M | -8.30M | -0.20M | -3.00M | | 52.00M | 29.00M | 7.00M | -1.00M | 94.00M | 49.00M | -7.00M | 100.00M | 92.00M | 141.00M | -65.00M | 173.00M | 154.00M | 87.00M | 13.00M | 169.00M | 139.00M | 138.00M | 2.00M | 12.00M | 115.00M | 48.00M | -8.00M | -2.00M | -26.00M | 5.00M | -5.00M | -20.00M | -12.00M | 68.00M | 8.00M | 2.00M | 44.00M | -48.00M | 75.00M | 2.00M | 49.00M | -114.00M | 158.00M | 220.00M | 41.00M | 42.00M | 111.00M | 9.00M | | 58.00M | -93.00M | -72.00M | -23.00M | -27.00M | 62.00M | 12.00M | 93.00M | 6.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 69.00M | 121.00M | 277.00M | 18.00M | -4.00M | -9.00M | -6.00M | 75.00M | 146.00M | 155.00M | 120.00M | 13.00M | | | | | | | | | | | |
|
Cash from Operations
|
| 182.20M | -12.90M | 54.50M | 279.10M | 172.80M | 46.60M | 118.80M | 249.90M | 240.10M | 87.20M | 183.00M | 272.00M | 183.00M | 115.00M | 212.00M | 380.00M | 230.00M | 159.00M | 242.00M | 393.00M | 257.00M | 138.00M | 514.00M | 375.00M | 340.00M | 355.00M | 525.00M | 374.00M | 307.00M | 180.00M | 470.00M | 614.00M | 273.00M | 233.00M | 306.00M | 420.00M | 260.00M | 209.00M | 468.00M | 565.00M | 348.00M | 341.00M | 33.00M | 288.00M | -205.00M | -350.00M | 167.00M | 840.00M | -106.00M | 129.00M | 287.00M | 948.00M | 174.00M | 9.00M | 222.00M | 610.00M | 271.00M | -53.00M | 292.00M | 580.00M | 318.00M | 274.00M | 459.00M | 376.00M | 229.00M | 185.00M |
|
Depreciation & Amortization (CF)
|
53.90M | 55.60M | 56.90M | 56.20M | 58.00M | 57.80M | 58.00M | 60.30M | 61.70M | 62.20M | 62.80M | 64.00M | 66.00M | 66.00M | 69.00M | 69.00M | 68.00M | 67.00M | 67.00M | 70.00M | 73.00M | 75.00M | 76.00M | 76.00M | 79.00M | 81.00M | 84.00M | 88.00M | 92.00M | 101.00M | 82.00M | 90.00M | 90.00M | 95.00M | 97.00M | 94.00M | 97.00M | 99.00M | 108.00M | 106.00M | 105.00M | 106.00M | 106.00M | 108.00M | 107.00M | 105.00M | 100.00M | 97.00M | 98.00M | 99.00M | 100.00M | 102.00M | 104.00M | 104.00M | 105.00M | 104.00M | 113.00M | 113.00M | 121.00M | 126.00M | 128.00M | 139.00M | 190.00M | 194.00M | 199.00M | 203.00M | 199.00M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 49.00M | -30.00M | 13.00M | 112.00M | 3.00M | -56.00M | -14.00M | 44.00M | 11.00M | -10.00M | -26.00M | 55.00M | | 30.00M | 43.00M | 11.00M | 160.00M | -145.00M | -22.00M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 35.00M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 62.00M | 82.40M | -114.60M | 133.90M | -47.90M | -3.40M | -119.40M | -0.80M | 42.80M | 147.40M | -107.00M | 28.00M | 6.00M | 106.00M | -81.00M | 161.00M | -227.00M | 295.00M | -119.00M | 67.00M | 73.00M | 19.00M | 95.00M | 50.00M | 15.00M | -3.00M | 36.00M | 12.00M | 12.00M | 93.00M | -165.00M | 78.00M | -80.00M | 358.00M | -144.00M | 40.00M | -20.00M | 273.00M | 41.00M | 34.00M | 22.00M | 19.00M | -211.00M | 442.00M | -38.00M | 95.00M | 224.00M | 236.00M | -308.00M | -62.00M | 480.00M | 135.00M | -311.00M | -165.00M | 433.00M | -39.00M | -652.00M | -9.00M | 468.00M | -28.00M | -211.00M | 78.00M | 492.00M | -77.00M | -189.00M | -49.00M |
|
Capital Expenditures
|
| 38.80M | 91.10M | 25.90M | 85.90M | 42.10M | 31.10M | 149.10M | 92.00M | 53.40M | 92.50M | 98.00M | 157.00M | 85.00M | 178.00M | 103.00M | 155.00M | 137.00M | 171.00M | 93.00M | 257.00M | 209.00M | 135.00M | 279.00M | 280.00M | 109.00M | 163.00M | 119.00M | 221.00M | 169.00M | 169.00M | 216.00M | 296.00M | 329.00M | 185.00M | 235.00M | 188.00M | 131.00M | 406.00M | 115.00M | 218.00M | 194.00M | 169.00M | 119.00M | 49.00M | 36.00M | 18.00M | 27.00M | 75.00M | 88.00M | 102.00M | 288.00M | 344.00M | 315.00M | 325.00M | 124.00M | 290.00M | 255.00M | 386.00M | 44.00M | 100.00M | 58.00M | 615.00M | 54.00M | 74.00M | 91.00M | 844.00M |
|
Sales of Property, Plant and Equipment
|
| 0.90M | 1.60M | 1.40M | 1.90M | 1.40M | 2.50M | 1.40M | 11.00M | 7.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 160.80M | 203.20M | 261.00M | 185.20M | 200.40M | 284.40M | 314.00M | 145.00M | 238.20M | 258.80M | 188.00M | 242.00M | 271.00M | 347.00M | 239.00M | 226.00M | 247.00M | 377.00M | 227.00M | 171.00M | 341.00M | 353.00M | 259.00M | 417.00M | 142.00M | 357.00M | 140.00M | 217.00M | 281.00M | 324.00M | 285.00M | 256.00M | 528.00M | 331.00M | 301.00M | 173.00M | 383.00M | 259.00M | 275.00M | 388.00M | 565.00M | 472.00M | 511.00M | 527.00M | 482.00M | 798.00M | 732.00M | 829.00M | 1,108.00M | 931.00M | 880.00M | 443.00M | 408.00M | 569.00M | 388.00M | 186.00M | 232.00M | 394.00M | 133.00M | 155.00M | 865.00M | 647.00M | 336.00M | 429.00M | 282.00M | 253.00M |
|
Cash from Investing Activities
|
| -130.70M | -64.10M | -47.90M | -192.00M | -59.10M | 4.00M | -33.80M | -208.10M | -196.70M | 35.60M | -173.00M | -238.00M | -103.00M | -131.00M | -151.00M | -361.00M | -168.00M | -18.00M | -164.00M | -418.00M | -36.00M | 77.00M | -421.00M | -173.00M | -133.00M | -203.00M | -336.00M | -254.00M | -51.00M | -1981.00M | -488.00M | -483.00M | -171.00M | 13.00M | -164.00M | -304.00M | 135.00M | -298.00M | -186.00M | -344.00M | -178.00M | -83.00M | -127.00M | 3.00M | -643.00M | 174.00M | -543.00M | -527.00M | 127.00M | -65.00M | 39.00M | -760.00M | -167.00M | -330.00M | 60.00M | -539.00M | -331.00M | -154.00M | 318.00M | -453.00M | -301.00M | -198.00M | -381.00M | -366.00M | -249.00M | -627.00M |
|
Other financing activities
|
| -2.60M | 12.60M | -13.90M | 0.30M | 4.60M | 6.00M | -7.10M | 1.60M | | 8.50M | | 17.00M | 4.00M | 17.00M | 19.00M | -4.00M | -2.00M | 10.00M | 16.00M | 3.00M | | 3.00M | 14.00M | 1.00M | 16.00M | 4.00M | 13.00M | 4.00M | 5.00M | 3.00M | 11.00M | 1.00M | 15.00M | 1.00M | 17.00M | -2.00M | 18.00M | -4.00M | 24.00M | 2.00M | 14.00M | 3.00M | -5.00M | 32.00M | -8.00M | 39.00M | 8.00M | 29.00M | -3.00M | 23.00M | 2.00M | 31.00M | 4.00M | 23.00M | | 41.00M | -30.00M | -150.00M | -32.00M | 38.00M | -1.00M | 31.00M | 25.00M | 34.00M | 2.00M | 21.00M |
|
Cash from Financing Activities
|
| -44.80M | 71.20M | -53.10M | -96.70M | -92.60M | -89.60M | -114.30M | -35.00M | -42.90M | -88.80M | -64.00M | -47.00M | -88.00M | 111.00M | -88.00M | -57.00M | -78.00M | -102.00M | -68.00M | -43.00M | -209.00M | -142.00M | -149.00M | -208.00M | -164.00M | -167.00M | -184.00M | -117.00M | 1,481.00M | 311.00M | -127.00M | -116.00M | -156.00M | -193.00M | -156.00M | -191.00M | -319.00M | 19.00M | -171.00M | -192.00M | -175.00M | -275.00M | 684.00M | 407.00M | 1,195.00M | -305.00M | 82.00M | -363.00M | -544.00M | -89.00M | -168.00M | -38.00M | -90.00M | -29.00M | -114.00M | -51.00M | 177.00M | -159.00M | -5.00M | 92.00M | -80.00M | 112.00M | -236.00M | -308.00M | 54.00M | 291.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 14.00M | 14.00M | 17.00M | 17.00M | 17.00M | 17.00M | 26.00M | 26.00M | 26.00M | 24.00M | 34.00M | 34.00M | 34.00M | 34.00M | 37.00M | 37.00M | 37.00M | 37.00M | 40.00M | 40.00M | 39.00M | 40.00M | 43.00M | 43.00M | -33.00M | 120.00M | 45.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 6.70M | -5.80M | -46.50M | -9.60M | 21.10M | -39.00M | -29.30M | 6.80M | 0.50M | 34.00M | -54.00M | -13.00M | -8.00M | 95.00M | -27.00M | -38.00M | -16.00M | 39.00M | 10.00M | -68.00M | 12.00M | 73.00M | -56.00M | -6.00M | 43.00M | -15.00M | 5.00M | 3.00M | 1,737.00M | -1490.00M | -145.00M | 15.00M | -54.00M | 53.00M | -14.00M | -75.00M | 76.00M | -70.00M | 111.00M | 29.00M | -5.00M | -17.00M | 590.00M | 698.00M | 347.00M | -481.00M | -294.00M | -50.00M | -523.00M | -25.00M | 158.00M | 150.00M | -83.00M | -350.00M | 168.00M | 20.00M | 117.00M | -366.00M | 605.00M | 219.00M | -63.00M | 188.00M | -158.00M | -298.00M | 34.00M | -151.00M |
|
Free Cash Flow
|
| 143.40M | -104.00M | 28.60M | 193.20M | 130.70M | 15.50M | -30.30M | 157.90M | 186.70M | -5.30M | 85.00M | 115.00M | 98.00M | -63.00M | 109.00M | 225.00M | 93.00M | -12.00M | 149.00M | 136.00M | 48.00M | 3.00M | 235.00M | 95.00M | 231.00M | 192.00M | 406.00M | 153.00M | 138.00M | 11.00M | 254.00M | 318.00M | -56.00M | 48.00M | 71.00M | 232.00M | 129.00M | -197.00M | 353.00M | 347.00M | 154.00M | 172.00M | -86.00M | 239.00M | -241.00M | -368.00M | 140.00M | 765.00M | -194.00M | 27.00M | -1.00M | 604.00M | -141.00M | -316.00M | 98.00M | 320.00M | 16.00M | -439.00M | 248.00M | 480.00M | 260.00M | -341.00M | 405.00M | 302.00M | 138.00M | -659.00M |
|
Net Cash Flow
|
| 6.70M | -5.80M | -46.50M | -9.60M | 21.10M | -39.00M | -29.30M | 6.80M | 0.50M | 34.00M | -54.00M | -13.00M | -8.00M | 95.00M | -27.00M | -38.00M | -16.00M | 39.00M | 10.00M | -68.00M | 12.00M | 73.00M | -56.00M | -6.00M | 43.00M | -15.00M | 5.00M | 3.00M | 1,737.00M | -1490.00M | -145.00M | 15.00M | -54.00M | 53.00M | -14.00M | -75.00M | 76.00M | -70.00M | 111.00M | 29.00M | -5.00M | -17.00M | 590.00M | 698.00M | 347.00M | -481.00M | -294.00M | -50.00M | -523.00M | -25.00M | 158.00M | 150.00M | -83.00M | -350.00M | 168.00M | 20.00M | 117.00M | -366.00M | 605.00M | 219.00M | -63.00M | 188.00M | -158.00M | -298.00M | 34.00M | -151.00M |