|
Net Income
|
| 1.29M | 4.89M | 28.17M | 14.82M | 23.64M | 18.07M | 51.14M | 75.33M | 62.86M | 50.63M | 61.95M | 46.12M | 56.18M | 54.81M | 70.31M | 67.81M | 47.17M | 46.90M | 71.11M | 65.28M | 52.81M | 43.36M | 64.31M | 56.22M | 108.06M | 65.52M | 67.82M | 62.83M | 55.59M | 60.83M | 70.61M | 73.65M | 74.93M | 82.51M | 104.20M | 92.71M | 132.04M | 89.58M | 117.39M | 114.33M | 112.03M | 138.87M | 129.33M | 136.08M | 144.37M | 199.18M | 92.10M | 154.83M | 128.85M | 90.80M | 138.09M | 170.78M | 30.69M | -68.56M | 161.39M | 170.72M | 145.64M | 128.25M | 165.00M | 390.00M | 187.00M | 193.00M | 271.00M | 175.00M | 200.00M |
|
Share-based Compensation
|
| | 14.55M | 15.66M | 11.63M | 11.91M | 9.47M | 10.68M | 7.77M | 6.00M | 6.82M | 6.76M | 7.61M | 5.50M | 4.98M | 5.15M | 4.20M | 4.78M | 5.95M | 6.06M | 6.83M | 7.07M | 6.21M | 6.26M | 5.26M | 6.29M | 7.18M | 5.89M | 4.69M | 5.45M | 5.21M | 5.25M | 6.35M | 5.20M | 6.52M | 6.12M | 7.15M | 9.97M | 8.04M | 6.44M | 9.36M | 10.99M | 16.49M | 10.83M | 14.80M | 15.34M | 18.87M | 12.44M | 15.98M | 16.76M | 24.60M | 13.70M | 18.53M | 18.77M | 29.01M | 17.68M | 19.82M | 23.77M | 33.72M | 20.00M | 26.00M | 25.00M | 23.00M | 19.00M | 17.00M | 16.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.51M | -99.49M | -9.00M | -24.02M | 44.00M | -74.00M | -75.00M | 14.00M | 34.00M | 44.00M | -43.00M |
|
Gains from Sales and Divestitures
|
0.17M | | | | | | 0.04M | -0.01M | | 0.01M | 0.38M | -0.81M | 1.76M | | 0.15M | 0.58M | 0.09M | 0.24M | 0.11M | 0.34M | 0.74M | 0.31M | 0.14M | 0.03M | | 0.03M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 3.17M | 0.21M | 2.50M | 2.75M | 2.25M | 1.65M | 48.43M | 19.15M | 20.09M | -4.71M | 70.44M | 13.62M | 10.79M | 40.10M | 76.80M | 23.99M | 37.52M | -7.48M | 89.64M | 32.12M | 8.64M | 13.84M | 66.90M | 32.68M | 29.66M | 15.98M | 20.63M | 29.93M | 23.02M | 17.02M | 65.02M | 32.75M | 13.63M | 11.47M | 62.80M | 3.20M | -24.96M | -4.24M | 106.39M | 5.00M | 2.60M | 3.12M | 21.33M | 44.92M | 107.34M | 1.67M | 13.58M | 46.89M | 64.93M | 2.95M | 212.81M | -92.55M | 132.79M | 2.87M | 141.85M | 77.55M | 113.73M | | 190.00M | 132.00M | 57.00M | 24.00M | 17.00M | 13.00M |
|
Cash from Operations
|
| | 51.08M | 10.01M | 160.87M | 109.92M | 15.53M | 53.84M | 123.27M | 74.90M | 108.03M | 74.04M | 315.70M | 9.19M | 65.72M | 73.85M | 65.76M | 152.72M | 40.38M | 91.73M | 108.80M | 27.53M | 81.90M | 19.10M | 69.59M | 92.31M | 68.24M | 11.65M | 205.44M | 65.96M | 99.23M | 4.00M | 174.07M | 68.86M | 122.22M | -27.04M | 301.60M | 8.64M | 216.41M | 50.98M | 215.70M | 99.78M | 184.97M | 140.42M | 425.61M | 232.94M | -80.28M | -10.66M | 470.41M | 21.41M | 255.38M | -45.63M | 272.73M | 138.58M | 237.33M | -71.53M | -47.38M | 233.99M | 143.93M | 52.00M | 587.00M | 151.00M | 219.00M | 119.00M | 421.00M | 261.00M |
|
Amortizatization of Intangibles
|
| | 0.73M | 0.74M | 1.48M | 2.71M | -2.29M | 0.27M | 0.28M | 0.28M | 0.27M | 0.28M | 0.37M | 0.43M | | | | | | | | | | | | | | | | | | | | 1.37M | 1.97M | | | 1.23M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 1.85M | 1.91M | 5.27M | 11.05M | -11.31M | 1.19M | 1.21M | 1.20M | 2.28M | 1.48M | 11.72M | 2.10M | 1.93M | 2.08M | 5.07M | 2.29M | -0.60M | 5.38M | 2.07M | 2.08M | -1.21M | 2.07M | 2.10M | 2.10M | 2.08M | 2.08M | 1.31M | 1.19M | 1.10M | 1.29M | 1.34M | 1.37M | 1.36M | 1.36M | 1.26M | 1.23M | 1.20M | 1.22M | 1.24M | 1.17M | 1.06M | 1.07M | 1.11M | 1.13M | 1.09M | 1.13M | 1.17M | 1.17M | 1.16M | 1.16M | 1.13M | 1.04M | 1.02M | 1.03M | 1.22M | 1.33M | 1.34M | 1.35M | 1.37M | 1.38M | | | | |
|
Depreciation & Amortization (CF)
|
| | | 19.38M | 19.59M | 20.80M | 20.84M | 17.86M | 18.54M | 19.53M | 19.28M | 18.50M | 17.61M | 18.13M | 19.77M | 18.33M | 18.10M | 17.95M | 17.95M | 16.23M | 15.81M | 15.19M | 15.43M | 15.12M | 15.35M | 16.15M | 14.92M | 14.50M | 14.68M | 14.41M | 15.96M | 15.45M | 16.05M | 16.70M | 16.56M | 16.15M | 16.43M | 17.78M | 18.22M | 20.02M | 19.63M | 20.66M | 20.77M | 20.73M | 21.02M | 21.11M | 21.45M | 27.75M | 37.60M | 39.58M | 40.82M | 40.10M | 39.05M | 42.05M | 43.80M | 41.85M | 40.91M | 41.11M | 40.13M | 41.00M | 42.00M | 40.00M | 42.00M | 40.00M | 41.00M | 40.00M |
|
Change in Receivables
|
| | | -23.39M | -22.38M | 39.12M | 99.34M | -31.06M | -39.98M | 33.51M | 12.26M | -6.54M | -231.13M | 63.24M | 49.30M | -34.03M | -24.57M | -82.18M | 30.48M | -19.20M | -76.84M | 22.94M | 12.55M | 10.13M | -19.48M | -6.53M | 47.11M | 60.51M | -80.14M | 29.84M | 85.01M | 111.70M | -51.32M | -14.01M | 79.83M | 141.52M | -109.89M | 156.77M | 8.06M | 77.35M | -86.61M | 106.70M | 31.66M | 62.57M | -53.96M | -46.88M | -8.81M | 220.11M | -176.99M | 107.03M | 4.50M | 205.39M | -166.03M | 130.02M | -39.38M | 325.36M | -90.12M | -41.76M | 76.52M | 217.00M | -56.00M | -2.00M | 47.00M | 15.00M | -69.00M | -160.00M |
|
Change in Accured Expenses
|
| | 56.72M | -88.76M | 63.20M | 363.57M | 26.96M | -83.80M | 34.61M | 23.50M | 61.09M | 440.82M | 36.63M | -33.30M | 28.08M | -72.40M | 22.45M | 1.34M | -24.27M | -48.87M | 23.29M | -30.84M | 12.09M | -41.53M | 5.03M | -14.27M | 116.80M | -34.53M | 49.79M | -43.49M | 49.77M | 44.87M | 12.49M | -75.80M | 71.96M | -38.14M | 118.85M | -22.64M | 49.59M | -70.84M | 105.47M | -12.77M | 26.41M | 50.86M | 103.28M | -28.25M | -54.17M | 121.86M | 27.72M | -61.06M | 106.30M | -61.04M | 102.49M | 38.10M | 330.45M | 74.39M | -335.26M | -62.86M | 41.73M | 90.00M | 105.00M | 29.00M | -17.00M | -102.00M | -7.00M | -4.00M |
|
Change in Taxes
|
| | | -0.02M | 0.70M | -10.75M | -0.09M | -0.16M | -24.06M | -11.09M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | 20.78M | -35.46M | 5.94M | 30.37M | 42.34M | -72.66M | 29.57M | -122.23M | 35.03M | 16.82M | -14.94M | -400.30M | 22.32M | 37.03M | -20.90M | 93.58M | 34.80M | -165.65M | -75.22M | 210.06M | 31.51M | -99.49M | -9.00M | 65.98M | | | | | | | |
|
Other Working Capital Changes
|
| | | -14.58M | 47.72M | 14.55M | 4.70M | -12.72M | -15.40M | -9.94M | 30.43M | -29.66M | 31.78M | -28.79M | 16.67M | -5.51M | -2.84M | -11.62M | 25.89M | 4.52M | -6.90M | -12.63M | 24.98M | 11.02M | 0.76M | -27.87M | -39.03M | -36.21M | 9.54M | -2.31M | 54.48M | 4.25M | 7.95M | 10.99M | 1.07M | 15.32M | 2.31M | -10.40M | -4.30M | 15.54M | -40.07M | -10.89M | 48.93M | 10.38M | 3.56M | -10.29M | 1.41M | 8.87M | 18.87M | -7.79M | -0.46M | 11.24M | 4.64M | -194.27M | -3.62M | 10.22M | 11.93M | -17.61M | 5.46M | 27.00M | 2.00M | -13.00M | -17.00M | 69.00M | 8.00M | -15.00M |
|
Capital Expenditures
|
| | 84.14M | 16.21M | 22.74M | 22.48M | 27.35M | 17.60M | 26.04M | 21.92M | 11.37M | 3.97M | 10.41M | 6.28M | 12.46M | 2.43M | 4.29M | 5.63M | 8.56M | 2.65M | 6.28M | 8.54M | 18.57M | 13.14M | 16.42M | 16.27M | 20.81M | 6.17M | 8.97M | 15.41M | 23.36M | 11.54M | 25.45M | 26.08M | 15.37M | 20.46M | 19.21M | 18.40M | 36.60M | 27.34M | 32.64M | 30.73M | 37.37M | 20.06M | 18.03M | 15.95M | 33.18M | 9.01M | 20.67M | 21.93M | 28.36M | 13.73M | 16.00M | 21.66M | 24.60M | 10.49M | 16.95M | 23.10M | 16.47M | 32.00M | 24.00M | 17.00M | 25.00M | 23.00M | 26.00M | 13.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.29M | | | | 5.47M | | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | 158.00M | -0.03M | | | | | | | 23.91M | 0.63M | | 1.00M | 49.62M | 0.50M | 0.85M | | | 246.78M | 0.20M | | 18.91M | | 0.02M | | | -0.02M | | | | | | | | | 665.58M | 114.00M | 0.63M | 0.12M | | | 440.07M | -0.07M | 0.41M | | | -0.41M | 93.00M | | 3.52M | 0.48M | | | |
|
Divestments
|
| | | | | | | | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | -0.41M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -14.40M | -14.83M | -22.74M | -22.48M | -27.35M | -17.60M | -2.71M | -21.92M | -11.37M | -3.97M | -10.41M | -163.65M | -12.43M | -2.43M | -0.72M | -2.34M | -8.06M | -2.65M | -6.28M | -32.44M | -19.20M | -13.14M | -17.42M | -65.89M | -21.31M | -7.02M | -8.32M | -15.41M | -270.14M | -11.74M | -25.45M | -44.18M | -15.08M | -20.48M | -19.21M | -18.40M | -31.12M | -27.34M | -32.64M | -30.73M | -37.37M | -20.06M | -18.03M | -84.77M | -35.43M | -676.59M | -134.66M | -23.99M | -32.48M | -13.73M | 28.06M | -454.39M | -27.94M | -15.05M | -21.95M | -31.25M | -22.75M | -127.00M | -26.00M | -31.00M | -34.00M | -32.00M | -29.00M | 9.00M |
|
Other financing activities
|
| | 525.65M | 0.55M | 15.23M | 833.50M | | 2.62M | 13.34M | 0.44M | 0.06M | 881.82M | 29.29M | | | 0.96M | 33.98M | 1.90M | 1.34M | 8.61M | 28.69M | 11.15M | 2.35M | 3.67M | 14.52M | 11.86M | 1.87M | 3.55M | 4.77M | 7.25M | 2.62M | 6.86M | 2.40M | 1.00M | -11.20M | 4.44M | -4.94M | -0.00M | -0.75M | | | -0.08M | | | | -1.05M | -0.94M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | -2.99M | -2.41M | -72.22M | 3.80M | -253.32M | -0.36M | 7.14M | -4.18M | -17.32M | -218.39M | -152.37M | -16.93M | -20.49M | -36.44M | -23.17M | -174.44M | -175.50M | -29.62M | -180.15M | -39.47M | -52.92M | -61.70M | -16.24M | -46.72M | -26.51M | -12.18M | -69.86M | -8.15M | 38.70M | 127.81M | -156.06M | -65.23M | -109.68M | -89.71M | -89.53M | -120.96M | -113.16M | 341.46M | -50.61M | -153.77M | -102.52M | -241.65M | 247.00M | -82.05M | -234.64M | 318.16M | -168.91M | -143.40M | -169.70M | -138.71M | -42.10M | -69.78M | -175.41M | -108.64M | 416.99M | -158.22M | -169.14M | -181.00M | -300.00M | -225.00M | 246.00M | -261.00M | -287.00M | -204.00M |
|
Dividends Paid - Common
|
| | 1,224.80M | | | | | | | | 20.93M | 210.67M | 887.10M | 12.24M | 71.93M | 13.91M | 33.99M | 4.16M | 349.88M | 16.05M | 163.44M | 16.43M | 66.28M | 19.05M | 19.22M | 19.41M | 54.14M | 22.35M | 22.44M | 22.52M | 27.87M | 25.41M | 25.45M | 24.88M | 28.61M | 27.44M | 27.22M | 27.15M | 32.71M | 32.41M | 32.44M | 38.09M | 43.66M | 43.83M | 0.30M | 0.30M | 51.20M | 51.64M | 0.40M | 0.40M | 57.39M | 58.90M | 0.50M | 0.50M | 62.78M | 63.03M | 62.09M | 61.66M | 67.21M | 66.00M | 67.00M | 65.00M | 70.00M | 70.00M | 68.00M | 67.00M |
|
Change in Cash
|
| | 33.69M | -7.22M | 65.92M | 91.25M | -265.14M | 35.88M | 127.71M | 48.81M | 79.34M | -148.32M | 152.93M | -171.40M | 32.81M | 34.98M | 41.86M | -24.06M | -143.17M | 59.45M | -77.62M | -44.38M | 9.77M | -55.74M | 35.92M | -20.30M | 20.43M | -7.55M | 127.25M | 42.40M | -132.21M | 120.07M | -7.44M | -40.55M | -2.54M | -137.24M | 192.86M | -130.73M | 72.13M | 365.11M | 132.45M | -84.72M | 45.08M | -121.29M | 654.58M | 66.11M | -350.35M | -369.09M | 166.84M | -145.99M | 53.20M | -198.08M | 258.69M | -385.58M | 33.97M | -195.22M | 347.66M | 44.52M | -47.95M | -256.00M | 261.00M | -105.00M | 431.00M | -174.00M | 105.00M | 66.00M |
|
Free Cash Flow
|
| | -33.05M | -6.20M | 138.13M | 87.44M | -11.82M | 36.24M | 97.23M | 52.98M | 96.66M | 70.07M | 305.30M | 2.90M | 53.26M | 71.42M | 61.47M | 147.10M | 31.82M | 89.07M | 102.52M | 18.99M | 63.33M | 5.96M | 53.17M | 76.04M | 47.43M | 5.48M | 196.46M | 50.55M | 75.87M | -7.54M | 148.61M | 42.78M | 106.85M | -47.50M | 282.40M | -9.77M | 179.80M | 23.65M | 183.05M | 69.05M | 147.60M | 120.36M | 407.58M | 216.99M | -113.45M | -19.67M | 449.74M | -0.53M | 227.02M | -59.37M | 256.73M | 116.92M | 212.72M | -82.02M | -64.33M | 210.89M | 127.46M | 20.00M | 563.00M | 134.00M | 194.00M | 96.00M | 395.00M | 248.00M |
|
Net Cash Flow
|
| | 33.69M | -7.22M | 65.92M | 91.25M | -265.14M | 35.88M | 127.71M | 48.81M | 79.34M | -148.32M | 152.93M | -171.40M | 32.81M | 34.98M | 41.86M | -24.06M | -143.17M | 59.45M | -77.62M | -44.38M | 9.77M | -55.74M | 35.92M | -20.30M | 20.43M | -7.55M | 127.25M | 42.40M | -132.21M | 120.07M | -7.44M | -40.55M | -2.54M | -137.24M | 192.86M | -130.73M | 72.13M | 365.11M | 132.45M | -84.72M | 45.08M | -121.29M | 654.58M | 66.11M | -350.35M | -369.09M | 166.84M | -145.99M | 53.20M | -198.08M | 258.69M | -385.58M | 33.97M | -195.22M | 347.66M | 44.52M | -47.95M | -256.00M | 261.00M | -105.00M | 431.00M | -174.00M | 105.00M | 66.00M |