|
Net Income
|
39.45M | -71.17M | -10.64M | 51.13M | -16.19M | 37.55M | 8.32M | -0.26M | 10.64M | 6.27M | 60.03M | 36.99M | 29.95M | 75.60M | 42.70M | 155.91M | 22.13M | 3.53M | 94.17M | 2.71M | 67.94M | 130.20M | 109.69M | 205.67M | 93.14M | 133.15M | 149.99M | 182.59M | 84.64M | 123.44M | 110.85M | 266.23M | 138.93M | 203.01M | 200.13M | 161.51M | 150.12M | 229.63M | 291.65M | 394.50M | 170.83M | 223.44M | 258.02M | 639.17M | 173.51M | 82.11M | 184.80M | 315.39M | 268.98M | 443.44M | 436.62M | 692.98M | 396.27M | 489.88M | 451.65M | 86.14M | 125.00M | 205.60M | 201.00M | 495.00M | 148.00M | 142.00M | 245.00M | 501.00M | 191.00M | 239.00M | 396.00M |
|
Share-based Compensation
|
8.12M | 8.18M | 10.31M | 11.32M | 10.79M | 11.23M | 13.34M | 11.45M | 10.62M | 10.67M | 11.57M | 11.46M | 11.64M | 10.97M | 15.26M | 13.85M | 11.67M | 10.63M | 15.24M | 10.89M | 11.17M | 13.30M | 19.66M | 15.63M | 15.94M | 13.19M | 18.99M | 26.59M | 12.59M | 15.96M | 14.79M | 20.14M | 15.41M | 32.87M | 20.69M | 24.11M | 29.57M | 32.10M | 35.36M | 31.14M | 29.27M | 36.31M | 33.38M | 28.78M | | | | | | | | | 36.86M | 45.46M | 41.49M | 36.19M | 18.00M | 21.00M | 34.00M | 23.00M | 30.00M | 39.00M | 43.00M | 34.00M | 21.00M | 42.00M | 47.00M |
|
Deferred Taxes
|
-0.67M | -0.25M | 2.02M | -6.81M | | | | | | | | | | | | 2.34M | | | -1.14M | -7.00M | | | 14.19M | -34.77M | | | -3.06M | -9.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -19.00M | -40.00M | | -3.00M | | -66.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 2.54M | | | | 3.68M | | | | 2.92M | | | | 1.98M | | | | 2.03M | | | | 3.84M | | | | 2.51M | | | | 2.18M | | | | 1.32M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.02M | -59.40M | 3.47M | 5.56M | 7.35M | -84.39M | 124.83M | 18.07M | 54.13M | 41.61M | 49.13M | 45.04M | 74.62M | 68.73M | 37.56M | 37.05M | 53.72M | 57.57M | 25.75M | 66.36M | 98.06M | 84.25M | 83.89M | 65.05M | 56.89M | 91.12M | 62.62M | 75.10M | 82.98M | 77.38M | 64.78M | 69.72M | 37.94M | 125.95M | 40.34M | 152.77M | 45.18M | 114.65M | 102.84M | 113.18M | 77.16M | 131.72M | 93.86M | 62.33M | -55.90M | 161.59M | 73.81M | 118.47M | 72.05M | 160.58M | 150.20M | 137.17M | 146.74M | 189.52M | 171.29M | 96.44M | 178.00M | 125.00M | 80.00M | 84.00M | 90.00M | 154.00M | 107.00M | 116.00M | 131.00M | 220.00M | 106.00M |
|
Asset Writedowns and Impairment
|
-5.52M | 17.60M | 17.23M | -20.09M | 3.56M | 8.86M | 1.58M | -9.34M | 1.44M | 5.39M | 1.62M | 2.76M | 1.50M | 5.34M | 19.83M | | 1.97M | 1.65M | 2.58M | 91.93M | 1.56M | 2.94M | 8.60M | | 1.48M | 2.93M | 2.63M | 3.17M | 3.42M | 1.51M | 1.88M | -2.09M | -0.93M | 6.51M | 1.86M | 0.60M | 5.60M | 6.21M | 5.80M | 2.15M | 89.04M | | | 0.75M | 75.17M | | | 13.51M | 0.73M | | | -0.49M | 10.40M | 26.41M | | 22.24M | 4.00M | | | -13.00M | 3.00M | 6.00M | 7.00M | -16.00M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 14.72M | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-11.47M | -71.25M | 136.17M | 160.19M | 7.09M | 93.92M | 223.92M | 291.66M | -113.88M | -42.51M | 260.51M | 257.10M | -298.95M | 97.29M | 81.72M | 411.02M | -79.89M | 164.56M | 149.97M | 510.47M | -269.97M | 45.98M | 292.46M | 593.30M | -179.85M | 137.66M | 184.60M | 509.49M | -328.64M | 118.62M | 156.83M | 670.17M | -321.40M | 203.96M | 503.03M | 508.82M | -249.96M | 157.90M | 594.37M | 628.94M | -392.57M | 99.29M | 468.03M | 1,048.63M | -128.77M | 152.93M | 866.20M | 940.42M | -193.45M | 420.57M | 973.00M | 1,163.88M | -393.51M | 454.42M | 753.89M | 814.19M | -745.00M | -11.00M | 383.00M | 853.00M | -492.00M | 287.00M | 573.00M | 1,340.00M | -546.00M | 57.00M | 827.00M |
|
Amortizatization of Intangibles
|
| | 0.24M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 45.00M | 48.00M | | 48.00M | 55.00M | 49.00M |
|
Amortization of Deferred Charges
|
29.25M | 4.21M | 2.39M | 2.53M | 2.82M | 2.51M | 2.98M | 20.71M | 1.75M | 1.49M | 1.90M | 2.31M | 2.34M | 2.30M | 2.49M | 2.38M | 15.61M | 9.64M | 1.77M | 1.85M | 1.82M | 1.83M | 7.53M | 1.98M | 4.95M | 2.32M | 2.44M | 2.61M | 2.65M | 2.56M | 3.10M | 2.63M | 2.44M | 2.47M | 2.46M | 3.41M | 29.73M | 1.91M | 1.76M | 1.77M | 4.17M | 1.53M | 1.49M | 1.47M | 1.50M | 1.58M | 1.55M | 78.07M | 1.61M | 1.71M | 1.76M | 2.92M | 1.66M | 1.74M | 3.13M | 1.46M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | | | | |
|
Depreciation & Amortization (CF)
|
25.39M | 24.17M | 24.45M | 25.47M | 26.30M | 27.62M | 25.64M | 29.25M | 23.47M | 25.39M | 31.31M | 36.53M | 46.46M | 38.34M | 40.10M | 46.01M | 46.54M | 44.22M | | | | 65.20M | 67.16M | 69.44M | 69.85M | 70.61M | 75.05M | 98.60M | 86.99M | 90.27M | 92.72M | 96.94M | 94.04M | 100.39M | 102.59M | 109.10M | 108.17M | 113.40M | 113.48M | 116.94M | 105.82M | 106.48M | 111.56M | 115.36M | 113.79M | 116.38M | 127.72M | 143.82M | 122.08M | 119.08M | 122.56M | 162.27M | 149.03M | 162.36M | 142.14M | 159.47M | 162.00M | 155.00M | 149.00M | 157.00M | 158.00M | 161.00M | 178.00M | 177.00M | 177.00M | 182.00M | 181.00M |
|
Change in Receivables
|
120.59M | -227.22M | 6.23M | 113.79M | -43.60M | 38.64M | 56.23M | 128.86M | -89.00M | 84.87M | 39.94M | 87.86M | -52.31M | 35.30M | 19.36M | 140.44M | -45.94M | 33.73M | -17.28M | 106.44M | -78.17M | 202.13M | 14.98M | 169.04M | -155.57M | 41.80M | 116.79M | 227.28M | -145.98M | 74.31M | 25.38M | 281.01M | -146.19M | 85.24M | 151.47M | 393.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-46.71M | -203.54M | 4.97M | -4.99M | -20.99M | -2.75M | 27.85M | 41.04M | -25.41M | -9.55M | 2.48M | 113.85M | -51.49M | 4.04M | -184.51M | 275.44M | -268.69M | 50.58M | 64.11M | 256.44M | -294.87M | 71.45M | 148.50M | 419.90M | -383.96M | -6.37M | 120.94M | 446.96M | -385.31M | 52.86M | 121.78M | 334.32M | -494.56M | 0.35M | 262.84M | 390.51M | -483.03M | -13.26M | 360.04M | 410.04M | -510.40M | -18.35M | 334.16M | 501.27M | -605.95M | -210.67M | 265.69M | 656.42M | -469.21M | 109.85M | 535.78M | 553.59M | -725.22M | 151.41M | 198.63M | 439.18M | -844.00M | 33.00M | 142.00M | 496.00M | -824.00M | 36.00M | 263.00M | 1,063.00M | -859.00M | 72.00M | 356.00M |
|
Change in Taxes
|
-10.95M | -40.88M | -1.44M | -19.00M | -11.82M | -101.43M | 10.21M | -39.05M | 31.67M | -3.43M | 2.20M | -25.56M | 45.80M | 16.73M | 19.00M | -53.80M | 31.57M | 8.71M | -34.45M | -8.90M | 59.34M | 12.79M | 27.74M | -56.68M | -0.44M | 14.57M | -9.54M | -47.67M | 34.16M | 18.94M | 13.49M | -60.26M | -13.19M | 60.58M | -36.75M | -118.78M | -4.67M | 46.50M | -20.19M | 25.43M | 11.34M | 85.92M | 35.32M | 141.85M | -108.61M | -43.70M | -14.40M | -54.91M | -41.66M | 114.60M | 84.40M | -205.90M | -17.72M | -12.70M | 9.20M | 3.49M | 57.00M | -65.40M | -112.10M | -68.00M | 43.00M | -23.20M | 36.00M | -120.00M | 81.00M | 29.00M | 24.00M |
|
Other Working Capital Changes
|
| | -23.95M | -3.92M | -14.45M | 10.10M | -18.21M | 28.08M | -6.11M | 10.63M | 11.04M | -2.32M | 3.45M | 7.38M | -1.99M | 13.26M | 2.39M | 5.34M | 3.86M | 21.76M | 25.21M | -3.37M | 3.92M | 21.25M | 35.95M | 7.17M | 28.64M | 13.23M | 29.73M | 44.94M | 27.24M | -38.72M | 1.00M | 10.36M | 3.88M | 19.18M | 7.22M | -0.83M | 3.31M | 39.88M | 2.72M | 19.00M | 15.07M | 15.66M | 25.61M | -0.14M | -13.16M | -23.68M | -2.38M | -2.48M | -13.88M | 135.74M | 93.27M | 45.30M | -9.95M | 78.37M | 22.00M | 28.00M | 46.00M | 29.00M | -31.00M | 87.00M | 42.00M | 123.00M | -27.00M | | |
|
Capital Expenditures
|
-2.60M | 10.52M | 15.04M | 5.25M | 4.23M | 2.93M | 15.70M | 45.60M | 13.62M | 33.53M | 48.25M | 52.58M | 8.09M | 30.62M | 41.88M | 69.64M | 8.81M | 30.74M | 39.19M | 77.61M | 13.65M | 39.95M | 39.01M | 78.62M | 18.63M | 31.76M | 34.94M | 54.14M | 33.47M | 45.59M | 55.30M | 56.85M | 23.73M | 36.13M | 41.74M | 76.44M | 46.72M | 60.76M | 44.41M | 75.91M | 56.98M | 67.24M | 71.81M | 97.48M | 62.24M | 71.91M | 56.40M | 76.03M | 29.60M | 46.35M | 45.47M | 88.59M | 42.06M | 54.67M | 64.27M | 99.00M | 60.00M | 75.00M | 76.00M | 94.00M | 68.00M | 68.00M | 78.00M | 175.00M | 66.00M | 72.00M | 102.00M |
|
Sales of Property, Plant and Equipment
|
15.73M | -9.30M | 0.54M | 5.32M | 3.35M | 53.90M | 19.25M | | 66.75M | 42.92M | 5.85M | 116.16M | | | | 28.61M | 34.37M | 74.82M | 1.63M | 2.42M | | | 9.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 22.00M | | | | 229.00M | | | |
|
Change in Intangibles
|
5.39M | 1.03M | 0.54M | 5.32M | 3.35M | | | 6.42M | 5.21M | 6.21M | 5.54M | 10.08M | 6.01M | 7.48M | 10.44M | 16.28M | 7.16M | 11.73M | 7.34M | 5.79M | 9.32M | 3.50M | 5.35M | 7.37M | 4.94M | 7.67M | 8.82M | 9.00M | 5.60M | 9.47M | 12.09M | 16.37M | 11.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-8.71M | 25.30M | 11.68M | 2.41M | 3.77M | 58.95M | 5.90M | 1.77M | 0.24M | 40.83M | 8.71M | | | | 17.41M | 34.98M | 6.72M | 29.06M | 27.82M | 440.54M | 14.70M | 15.07M | 102.76M | 14.52M | 75.03M | 19.94M | 1,326.69M | | 21.90M | | -11.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-10.53M | 13.31M | 1.98M | 4.47M | -6.33M | | | | | | | | | | | 48.32M | 7.12M | 14.76M | 16.97M | 43.38M | 17.28M | 5.57M | 40.13M | 41.29M | 24.42M | 2.85M | 15.47M | 144.84M | 55.57M | 38.34M | 25.63M | -72.76M | 6.88M | 17.09M | 15.21M | 24.48M | 15.22M | 13.02M | 25.48M | 7.99M | 5.97M | 4.30M | 10.69M | 12.33M | 18.99M | 44.98M | 2.44M | 22.32M | 6.79M | 29.41M | 27.57M | 12.22M | 12.10M | 29.91M | 4.71M | 40.28M | 15.00M | 6.00M | 7.00M | 26.00M | 22.00M | 7.00M | 19.00M | 43.00M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 9.95M | 13.76M | 7.44M | 0.61M | 19.27M | 24.32M | 9.13M | 16.97M | 11.00M | 24.06M | 26.30M | 26.86M | 15.85M | 8.71M | 8.50M | 9.51M | 9.97M | 12.09M | 7.50M | -11.46M | 3.81M | 4.04M | 5.81M | 2.13M | 2.26M | 1.86M | 1.31M | 0.36M | 0.60M | 0.86M | 0.93M | 2.28M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-19.29M | -44.26M | -34.35M | -21.46M | -4.85M | 8.87M | -24.88M | -41.65M | 65.32M | -17.61M | -594.25M | 66.29M | -74.39M | -59.15M | -19.96M | -44.16M | 13.55M | 51.48M | -38.77M | -491.26M | -3.50M | 1.50M | -112.51M | -37.05M | -106.83M | -64.00M | -1461.11M | 12.99M | 1.31M | -40.82M | -0.10M | -110.90M | -43.28M | -50.78M | -43.72M | -164.82M | -64.21M | -312.42M | -77.47M | -106.58M | -73.94M | -74.19M | -123.57M | -449.32M | -92.23M | -43.71M | -70.55M | -537.60M | -193.90M | -150.59M | -210.91M | -725.59M | -95.62M | -233.32M | -274.81M | -228.25M | -115.00M | -255.00M | -167.00M | -144.00M | -900.00M | -407.00M | -187.00M | -20.00M | -462.00M | -5.00M | -197.00M |
|
Other financing activities
|
-0.66M | 29.88M | 9.47M | 0.70M | 4.36M | 17.75M | 5.26M | 7.06M | 14.17M | 4.28M | 3.70M | 2.59M | 15.19M | 0.72M | 0.05M | 0.12M | 26.02M | 2.77M | 0.53M | | 1.24M | 0.92M | 0.99M | 2.80M | 21.18M | 1.04M | 7.91M | 0.53M | 4.79M | 0.74M | 0.07M | 0.02M | 1.57M | -5.24M | 7.08M | -22.31M | 1.59M | 1.15M | 6.81M | 15.80M | 40.77M | 1.20M | 4.54M | 0.10M | -8.38M | -12.57M | -9.11M | -11.84M | -14.94M | -16.02M | -11.81M | -1.23M | -11.61M | -1.35M | -15.62M | 6.58M | -34.00M | -24.00M | -13.00M | -1.00M | -123.00M | -23.00M | 5.00M | 140.00M | -167.00M | -81.00M | -35.00M |
|
Cash from Financing Activities
|
303.03M | -13.62M | -87.16M | 274.52M | -54.22M | -34.92M | -183.88M | -511.20M | -39.16M | 378.81M | 259.88M | 111.80M | -22.48M | -3.55M | -21.74M | -52.91M | -496.67M | -243.32M | -99.66M | -26.64M | 208.33M | -97.61M | 71.43M | -414.23M | -60.44M | -120.03M | 1,390.64M | -420.62M | 272.31M | -130.83M | -142.33M | -219.84M | 109.43M | -139.13M | -37.78M | -560.25M | 181.34M | 84.70M | -479.52M | -293.12M | 300.03M | -114.05M | -237.94M | -219.99M | -101.41M | 460.29M | -499.91M | -81.72M | 401.97M | -22.94M | -104.15M | -764.87M | -209.01M | -551.49M | -452.23M | -553.28M | 761.00M | 314.00M | -169.00M | -752.00M | 1,192.00M | 50.00M | -315.00M | -1148.00M | 1,256.00M | -96.00M | -328.00M |
|
Dividends Paid - Common
|
-0.01M | 8.47M | 4.03M | 0.99M | 0.56M | 6.40M | -0.23M | 4.68M | 14.19M | 16.49M | 59.91M | 39.10M | 14.12M | 9.96M | 5.13M | 18.95M | 37.44M | 37.11M | 10.38M | 43.25M | 2.02M | 22.10M | 7.88M | 1.97M | 0.75M | 9.89M | 2.96M | 2.99M | 1.14M | 2.38M | 9.28M | 6.33M | 0.74M | 3.16M | 2.74M | 2.07M | 1.02M | 6.63M | 3.73M | 2.03M | 1.35M | 1.22M | 1.24M | 0.16M | 0.50M | 0.59M | 1.38M | 1.86M | 2.65M | 0.72M | 0.65M | 0.97M | 0.21M | 0.16M | 0.37M | 0.26M | 0.10M | 0.90M | | 41.00M | | | 9.00M | | | | |
|
Exchange Rate Effect
|
-7.62M | 15.18M | 1.87M | -21.11M | -9.28M | -4.60M | 17.82M | -8.78M | 8.80M | 5.78M | -15.66M | -4.60M | 6.58M | -7.32M | 5.04M | 29.65M | -7.60M | -5.92M | 5.58M | -3.28M | 1.46M | 3.75M | -17.90M | -16.50M | -14.74M | 3.77M | -10.20M | -1.81M | 3.85M | -4.43M | 0.18M | -27.13M | 16.16M | 4.03M | 8.47M | 0.68M | 29.82M | -48.64M | -12.79M | 6.77M | -9.79M | 14.51M | -17.45M | 12.12M | -38.63M | 11.54M | 37.08M | 71.58M | -52.15M | 8.06M | -38.62M | -9.29M | -49.02M | -131.53M | -134.53M | 149.07M | 14.00M | -11.00M | -51.00M | 61.00M | -44.00M | -24.00M | 53.00M | -108.00M | 44.00M | 63.00M | -25.00M |
|
Change in Cash
|
264.64M | -113.94M | 16.52M | 415.51M | -61.26M | 63.27M | 25.11M | -262.10M | -78.93M | 324.46M | -89.52M | 430.59M | -389.25M | 27.27M | 45.06M | 313.04M | -570.60M | -33.20M | 17.13M | -10.71M | -63.67M | -46.37M | 233.49M | 125.53M | -361.86M | -42.61M | 103.94M | 100.05M | -51.17M | -57.46M | 14.58M | 312.30M | -239.09M | 18.07M | 430.00M | -215.58M | -103.01M | -118.47M | 24.59M | 236.01M | -176.28M | -74.44M | 89.08M | 391.44M | -361.05M | 581.04M | 332.82M | 392.69M | -37.54M | 255.10M | 619.31M | -335.88M | -747.15M | -461.91M | -107.67M | 181.73M | -85.00M | 37.00M | -4.00M | 18.00M | -244.00M | -94.00M | 124.00M | 64.00M | 292.00M | 19.00M | 277.00M |
|
Beginning Cash Balance
|
158.82M | 423.46M | 309.52M | 326.05M | 741.56M | 680.29M | 743.56M | 768.67M | 506.57M | 427.64M | 752.11M | 662.59M | 1,093.18M | 703.94M | 731.20M | 776.26M | 1,089.30M | 518.70M | 485.50M | 502.62M | 491.91M | 428.24M | 381.87M | 615.36M | 740.88M | 379.03M | 336.42M | 440.36M | 540.40M | 489.23M | 431.77M | 450.27M | 772.37M | 517.61M | 525.61M | 967.35M | 103.01M | 118.47M | 525.88M | 541.21M | 781.23M | 610.06M | 488.38M | 580.34M | 989.50M | 633.17M | 1,149.10M | 1,503.50M | 1,947.87M | 1,887.72M | 2,148.51M | 2,766.83M | 2,404.49M | 1,654.70M | 1,232.68M | 1,136.27M | 1,316.33M | 1,224.17M | 1,256.10M | 1,247.00M | 1,288.00M | 1,022.00M | 901.00M | 1,050.00M | 1,090.00M | 1,376.00M | 1,392.00M |
|
Free Cash Flow
|
-8.87M | -81.76M | 121.13M | 154.95M | 2.86M | 90.98M | 208.22M | 246.06M | -127.50M | -76.03M | 212.26M | 204.51M | -307.04M | 66.67M | 39.84M | 341.37M | -88.70M | 133.82M | 110.78M | 432.85M | -283.62M | 6.03M | 253.45M | 514.68M | -198.48M | 105.90M | 149.66M | 455.35M | -362.11M | 73.03M | 101.53M | 613.33M | -345.13M | 167.83M | 461.29M | 432.38M | -296.68M | 97.14M | 549.96M | 553.03M | -449.55M | 32.05M | 396.22M | 951.15M | -191.01M | 81.02M | 809.81M | 864.39M | -223.04M | 374.22M | 927.54M | 1,075.29M | -435.56M | 399.76M | 689.62M | 715.19M | -805.00M | -86.00M | 307.00M | 759.00M | -560.00M | 219.00M | 495.00M | 1,165.00M | -612.00M | -15.00M | 725.00M |
|
Net Cash Flow
|
272.26M | -129.12M | 14.65M | 413.26M | -51.98M | 67.87M | 15.16M | -261.19M | -87.72M | 318.69M | -73.86M | 435.19M | -395.83M | 34.59M | 40.02M | 313.94M | -563.00M | -27.29M | 11.55M | -7.42M | -65.13M | -50.12M | 251.39M | 142.03M | -347.12M | -46.38M | 114.13M | 101.85M | -55.02M | -53.03M | 14.40M | 339.43M | -255.25M | 14.05M | 421.52M | -216.25M | -132.82M | -69.83M | 37.38M | 229.23M | -166.49M | -88.96M | 106.53M | 379.32M | -322.42M | 569.50M | 295.75M | 321.11M | 14.61M | 247.04M | 657.94M | -326.59M | -698.14M | -330.38M | 26.86M | 32.66M | -99.00M | 48.00M | 47.00M | -43.00M | -200.00M | -70.00M | 71.00M | 172.00M | 248.00M | -44.00M | 302.00M |