|
Net Income
|
-14.80M | 6.50M | 2.30M | 145.30M | -18.60M | 1.50M | -4.20M | -2.80M | -11.90M | -2.10M | -2.30M | -2.50M | -2.50M | -44.50M | 690.80M | 408.60M | 129.20M | 472.10M | -287.70M | 186.50M | -159.90M | 10.40M | -281.30M | -156.60M | 133.10M | 59.10M | 25.20M | -41.30M | -144.60M | 30.60M | -16.70M | -6.10M | -1.50M | -45.80M | -76.30M | -11.00M | -10.60M |
|
Share-based Compensation
|
| 0.40M | 0.20M | 0.10M | 0.10M | 0.10M | 0.40M | 20.20M | 0.40M | 0.80M | 0.90M | 1.00M | 1.40M | 1.30M | 1.10M | 1.10M | 1.10M | 0.90M | 0.70M | 0.60M | 0.70M | 0.40M | 0.30M | 0.40M | 0.30M | 0.50M | 0.60M | 0.90M | 1.00M | 1.00M | 3.40M | 7.90M | 4.00M | 3.70M | 3.70M | 11.20M | 1.90M |
|
Gains from Investment Securities
|
| 1.30M | 0.30M | 1.10M | | -2.80M | -17.70M | | | 19.10M | 2.00M | -4.60M | 0.10M | -0.50M | 226.20M | 80.60M | -307.60M | 129.20M | 35.10M | 3.30M | -29.90M | 15.20M | 14.00M | 0.70M | | | 40.30M | 55.80M | 65.90M | -144.50M | 33.90M | 4.20M | 7.60M | 20.80M | 30.10M | | 92.50M |
|
Asset Writedowns and Impairment
|
| 13.90M | -4.60M | 0.50M | 3.00M | 11.00M | 1.00M | -62.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 45.10M | 13.40M | -102.70M | -22.10M | 20.70M | -11.30M | -36.20M | -1.30M | 25.90M | 6.00M | -30.50M | -14.60M | -45.10M | -34.30M | -47.00M | -109.60M | 77.00M | 6.00M | -73.20M | -74.40M | -34.50M | -38.50M | -94.50M | -53.80M | -18.30M | -19.70M | -14.90M | -19.90M | -33.30M | -36.00M | -10.20M | -31.90M | -12.00M | 9.10M | -21.60M | -21.60M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 9.90M | 8.10M | 9.10M | 11.70M | 6.20M | 5.50M | 5.70M | 7.70M | 5.80M | 4.80M | 5.20M | 6.80M | 5.20M | 5.10M | 5.00M | 6.50M | 4.90M | 4.80M | 4.60M | 5.00M | 3.40M | 3.30M | 3.40M | 4.40M | 3.40M | 3.40M | 3.50M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 31.80M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 17.60M | 16.50M | 15.30M | 11.80M | 14.50M | 14.30M | 14.90M | 16.10M | 16.00M | 13.90M | 13.40M | 12.80M | 14.40M | 8.40M | 7.30M | 6.50M | 8.50M | 7.90M | 6.40M | 6.30M | 5.80M | 5.80M | 6.20M | 5.70M | 5.10M | 5.10M | 4.60M | 5.90M | 3.40M | 3.30M | 3.40M | 3.30M | 3.30M | 3.10M | 3.00M | 2.90M |
|
Change in Receivables
|
| 5.90M | -8.00M | 7.20M | -7.30M | 9.30M | -5.60M | 6.60M | -2.60M | 8.90M | -20.20M | 3.70M | 1.30M | -3.00M | -8.70M | 1.00M | 1.50M | 7.80M | -4.50M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -16.40M | 0.50M | 6.20M | | -12.30M | 8.30M | -9.60M | | 2.00M | 7.60M | 7.80M | | -0.80M | 24.50M | -35.30M | | -22.00M | -8.80M | -11.70M | | -2.80M | -0.10M | -3.60M | | -4.60M | -0.40M | -18.20M | | -2.40M | 22.70M | -12.70M |
|
Change in Taxes
|
| -3.90M | 1.50M | 6.10M | 5.90M | 17.50M | -4.90M | 0.40M | -3.20M | 19.20M | -7.70M | -18.00M | 11.60M | -18.50M | 169.10M | 131.10M | -58.60M | 132.60M | -62.40M | -15.70M | -63.30M | -62.60M | -62.40M | -130.70M | -8.50M | 11.30M | 1.50M | -24.30M | -42.00M | -16.70M | 56.00M | -36.10M | -6.60M | -15.00M | 44.70M | -2.00M | -3.70M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | 10.90M | 13.00M | 6.00M | | -31.70M | 0.40M | 8.70M | -5.10M | -10.70M | -1.20M | 3.90M | -0.60M | -3.00M | -1.30M | -4.70M | 18.50M | -2.70M | -3.20M | -0.50M | 3.30M | -2.00M | -0.90M | -0.30M |
|
Capital Expenditures
|
| 9.90M | 6.30M | 8.90M | 13.20M | 11.70M | 3.10M | 3.10M | 4.10M | 5.60M | 3.20M | 7.10M | 8.70M | 9.30M | 13.60M | 2.60M | 2.10M | 4.00M | 1.90M | 3.00M | 2.80M | 6.00M | 4.00M | 3.60M | 2.60M | 4.10M | 2.50M | 2.20M | 2.30M | 3.00M | 1.30M | 1.60M | 1.70M | 2.40M | 1.90M | 2.00M | 2.50M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 1.40M | 1.80M | | 1.70M | 2.90M | 8.50M | 7.30M | 2.70M | | | | 4.40M | 5.40M | 4.90M | | 0.10M | | | 1.40M | 7.80M | | | | 7.30M | 1.00M | 2.40M | 3.30M | 0.10M | 1.70M | | |
|
Change in Intangibles
|
| 0.90M | 0.20M | 0.50M | 0.40M | | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 36.80M | 0.50M | 325.50M | | | | 4.10M | | 148.40M | 0.30M | 100.20M | -95.70M | -3.80M | | 0.50M | 1.10M | 719.40M | 281.20M | -0.10M | 0.20M | 119.50M | | | 4.00M | 281.70M | 4.00M | 3.90M | 4.00M | 132.80M | 100.90M | | -88.10M | 251.20M | 13.60M | 89.50M | -89.50M |
|
Change in Acquisitions & Divestments
|
| | 31.60M | | | | 21.10M | -3.80M | | -0.80M | -19.20M | -10.40M | 242.10M | -181.60M | 283.70M | -184.30M | -99.90M | 10.40M | 2.50M | 36.20M | | 33.90M | 144.50M | 28.10M | 0.80M | -117.50M | | 111.40M | 45.60M | 14.10M | 34.40M | 36.90M | | 2.70M | 6.20M | | |
|
Cash from Investing Activities
|
| -5.40M | 3.60M | 313.00M | -14.90M | -210.00M | -6.40M | 5.70M | -18.40M | 205.80M | -481.80M | 94.00M | 97.90M | 265.70M | 31.30M | 52.00M | -407.20M | 249.70M | -282.80M | 0.80M | -155.70M | 165.30M | 65.80M | 135.90M | 360.60M | -41.10M | -44.40M | -6.60M | 17.40M | 86.70M | 194.50M | 58.00M | 54.60M | -8.80M | -7.00M | 84.50M | 416.30M |
|
Other financing activities
|
| | | | | | | | | | | | | | 3.10M | 451.90M | -451.30M | | 0.30M | -0.20M | -0.10M | | | | | | | | | | | | | | | | -0.10M |
|
Cash from Financing Activities
|
| -6.30M | 22.70M | -20.70M | -3.20M | 99.40M | -123.70M | 4.00M | -0.20M | 33.50M | 274.00M | -111.00M | -3.80M | 159.90M | -86.40M | 473.40M | | -7.90M | -4.10M | -96.10M | 189.00M | -279.20M | -62.40M | 8.50M | -36.30M | -64.00M | 1.20M | -50.60M | -52.10M | -5.30M | -26.40M | -240.40M | 92.30M | -8.40M | -7.40M | -122.40M | -227.60M |
|
Dividends Paid - Common
|
| 0.30M | 0.10M | | | 0.30M | | | | 0.10M | 0.40M | 0.20M | | 0.30M | | | | 0.80M | | | | 0.20M | | | | 3.50M | | | 0.10M | 0.60M | | 7.50M | 7.40M | 7.50M | 7.60M | 7.80M | 8.00M |
|
Change in Cash
|
| 33.40M | 39.70M | 189.60M | -40.20M | -89.90M | -141.40M | -26.50M | -19.90M | 265.20M | -201.80M | -47.50M | 79.50M | 380.50M | -89.40M | 478.40M | -516.80M | 318.80M | -280.90M | -168.50M | -41.10M | -148.40M | -35.10M | 49.90M | 270.50M | -123.40M | -62.90M | -72.10M | -54.60M | 48.10M | 132.10M | -192.60M | 115.00M | -29.20M | -5.30M | -59.50M | 167.10M |
|
Beginning Cash Balance
|
| 113.00M | 146.40M | 186.10M | 375.70M | 335.50M | 245.60M | 104.20M | 77.70M | 50.50M | 323.00M | 121.20M | 73.70M | 153.20M | 533.70M | 444.30M | 922.70M | 405.90M | 720.60M | 439.70M | 275.30M | 234.20M | 85.80M | 50.70M | 100.60M | 371.10M | 247.70M | 184.80M | 112.70M | 58.10M | 106.20M | 238.30M | 45.70M | 160.70M | 131.50M | 126.20M | 66.70M |
|
Free Cash Flow
|
| 35.20M | 7.10M | -111.60M | -35.30M | 9.00M | -14.40M | -39.30M | -5.40M | 20.30M | 2.80M | -37.60M | -23.30M | -54.40M | -47.90M | -49.60M | -111.70M | 73.00M | 4.10M | -76.20M | -77.20M | -40.50M | -42.50M | -98.10M | -56.40M | -22.40M | -22.20M | -17.10M | -22.20M | -36.30M | -37.30M | -11.80M | -33.60M | -14.40M | 7.20M | -23.60M | -24.10M |
|
Net Cash Flow
|
| 33.40M | 39.70M | 189.60M | -40.20M | -89.90M | -141.40M | -26.50M | -19.90M | 265.20M | -201.80M | -47.50M | 79.50M | 380.50M | -89.40M | 478.40M | -516.80M | 318.80M | -280.90M | -168.50M | -41.10M | -148.40M | -35.10M | 49.90M | 270.50M | -123.40M | -62.90M | -72.10M | -54.60M | 48.10M | 132.10M | -192.60M | 115.00M | -29.20M | -5.30M | -59.50M | 167.10M |