|
Net Income
|
2.08M | -0.51M | | -1.01M | 0.64M | -2.04M | -3.15M | -2.22M | -13.28M | -39.33M | -3.17M | -2.50M | -0.47M | | | -18.53M | -3.00M | -6.00M | -6.00M | -10.00M | -22.00M | -6.00M | 1.00M | -29.00M | -19.00M | -6.00M | -8.00M | -9.00M | -2.00M | | | | | | | -101.00M | -146.00M | 2.00M | -346.00M | 34.00M | 93.00M | 128.00M | 353.00M | | 37.00M | 144.00M | 222.00M | | | | | | | | |
|
Share-based Compensation
|
12.29M | 12.52M | 10.32M | 9.38M | 9.76M | 10.65M | 9.48M | 8.88M | 9.92M | 10.81M | 10.86M | 10.95M | 10.49M | 10.13M | 10.08M | 10.29M | 10.00M | 9.00M | 10.00M | 9.00M | 11.00M | 12.00M | 13.00M | 18.00M | 14.00M | 15.00M | 15.00M | 15.00M | 14.00M | 12.00M | 10.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 5.00M | 8.00M | 5.00M | 5.00M | 7.00M | 5.00M | 3.00M | 6.00M | 6.00M | 6.00M | 4.00M | 6.00M | 6.00M |
|
Deferred Taxes
|
461.10M | | 461.10M | 475.81M | 474.75M | | | 608.18M | | 608.18M | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -4.00M | -75.00M | 276.00M | -184.00M | -58.00M | 19.00M | 36.00M | 68.00M | 50.00M | 5.00M | 47.00M | 22.00M | 199.00M | 69.00M | -125.00M | 7.00M | 22.00M | -7.00M | 13.00M |
|
Cash from Discontinued Operations
|
20.00 | | | | | -20.00 | | | | -430.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.86M | | | | 1.01M | | 0.01M | 0.01M | 1.12M | 0.91M | | 0.01M | 0.95M | 0.82M | 0.00M | 0.01M | 0.85M | 1.12M | 0.01M | 0.01M | 1.16M | 1.30M | 0.01M | 0.01M | 0.98M | 0.07M | | 1.15M | 0.98M | 0.06M | | 1.16M | 0.99M | 0.10M | 0.01M | 1.12M | 2.26M | 0.02M | | 2.31M | 2.52M | 0.02M | | 2.56M | 2.08M | 0.06M | 0.00M | |
|
Gains from Investment Securities
|
-4.49M | 78.99M | 36.97M | 8.58M | 36.99M | 42.72M | 49.20M | 8.16M | 32.28M | -25.00M | 23.00M | 57.27M | 67.71M | 22.10M | 33.40M | 75.84M | 69.00M | 71.00M | 2.00M | 106.00M | 99.00M | 6.00M | -16.00M | 124.00M | 39.00M | 8.00M | 2.00M | 69.00M | 67.00M | 4.00M | 2.00M | 28.00M | | | 65.00M | -36.00M | | -1.00M | -328.00M | -49.00M | | -3.00M | -32.00M | 40.00M | -1.00M | -1.00M | 56.00M | -45.00M | -4.00M | | -42.00M | -42.00M | -37.00M | -24.00M | -49.00M |
|
Asset Writedowns and Impairment
|
337.77M | | 378.36M | -1066.11M | 378.07M | 367.00M | | | 8.37M | 433.00M | | | | | | | | | | | 42.00M | 4.00M | | -5.00M | 2.00M | 6.00M | 2.00M | 60.00M | 17.00M | | | 28.00M | 174.00M | 112.00M | 354.00M | 38.00M | 33.00M | -1.00M | 68.00M | 45.00M | 10.00M | -7.00M | | 21.00M | 2.00M | 1.00M | | 6.00M | | 47.00M | 17.00M | -22.00M | -13.00M | 26.00M | -78.00M |
|
Non-cash Items
|
| | | | | | | | | 9.91M | | | | 15.76M | 6.44M | 10.50M | 60.00M | | 3.24M | 3.20M | 3.43M | 3.21M | 2.45M | 1.87M | 32.00M | 1.37M | 1.33M | 2.00M | 1.22M | 1.20M | 1.19M | 0.73M | 0.69M | 0.64M | 0.62M | 0.53M | 2.00M | 2.00M | 0.49M | 0.53M | 3.00M | 0.50M | 4.00M | 16.00M | 20.00M | 0.73M | 16.00M | 1.32M | 7.00M | 1.32M | 1.30M | 2.08M | 7.00M | 2.07M | |
|
Cash from Operations
|
259.43M | 284.98M | 356.35M | 175.67M | 299.36M | 242.43M | 356.58M | 290.35M | 187.51M | 397.17M | 235.55M | 441.67M | 187.31M | 295.62M | 294.94M | 502.13M | 57.00M | 252.00M | 132.00M | 648.00M | 65.00M | 449.00M | 125.00M | 976.00M | -61.00M | 565.00M | 111.00M | 306.00M | 294.00M | | | 106.00M | -12.00M | 346.00M | -166.00M | 133.00M | 132.00M | -74.00M | 194.00M | 57.00M | 1,653.00M | 392.00M | 76.00M | 101.00M | 179.00M | 120.00M | -531.00M | 101.00M | 53.00M | 137.00M | 9.00M | 5.00M | 86.00M | 29.00M | 90.00M |
|
Depreciation & Amortization (CF)
|
| | 143.56M | 144.65M | 147.68M | 153.38M | 151.12M | 157.66M | 161.32M | 163.05M | 161.55M | 171.75M | 174.35M | 179.80M | 182.21M | 189.64M | 192.00M | 195.00M | 196.00M | 200.00M | 302.00M | 315.00M | 280.00M | 290.00M | 296.00M | 292.00M | 288.00M | 298.00M | 298.00M | | | 181.00M | 177.00M | 173.00M | 169.00M | 153.00M | 153.00M | 151.00M | 152.00M | 144.00M | 141.00M | 139.00M | 134.00M | 138.00M | 133.00M | 137.00M | 132.00M | 128.00M | 133.00M | 137.00M | 136.00M | 132.00M | 124.00M | 128.00M | 121.00M |
|
Change in Receivables
|
| | 19.17M | -68.62M | 94.20M | -30.31M | -38.32M | 1.47M | 56.45M | 26.63M | 7.72M | 47.53M | 163.48M | 35.90M | 28.43M | -23.81M | 148.00M | -42.00M | 125.00M | 54.00M | 171.00M | -5.00M | 133.00M | 7.00M | 202.00M | -114.00M | 203.00M | -72.00M | 109.00M | | | 66.00M | -45.00M | -59.00M | 7.00M | 10.00M | -3.00M | -89.00M | -11.00M | -158.00M | -155.00M | 32.00M | -28.00M | 34.00M | -2.00M | 67.00M | 37.00M | 17.00M | -78.00M | -32.00M | 71.00M | 2.00M | | 117.00M | 74.00M |
|
Change in Accured Expenses
|
68.17M | 3.87M | 122.91M | -108.86M | 167.47M | -53.37M | 58.59M | -10.73M | -14.94M | 144.46M | 16.65M | 99.94M | 96.11M | -44.27M | 51.31M | 142.84M | -98.00M | -82.00M | -26.00M | 282.00M | -83.00M | 28.00M | -134.00M | 336.00M | -284.00M | 46.00M | -1.00M | -239.00M | 64.00M | | | -33.00M | -275.00M | 261.00M | -116.00M | 17.00M | 8.00M | -267.00M | 85.00M | -78.00M | -82.00M | 79.00M | 14.00M | -23.00M | 21.00M | 87.00M | -69.00M | -23.00M | -40.00M | -27.00M | -68.00M | -32.00M | -98.00M | 61.00M | 19.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-136.02M | 403.30M | 130.86M | 178.75M | 126.55M | 137.37M | 117.93M | 285.52M | 153.88M | 197.51M | 181.46M | 243.87M | 184.90M | 201.56M | 171.01M | 211.53M | 113.00M | 182.00M | 126.00M | 193.00M | 181.00M | 180.00M | 199.00M | 293.00M | 241.00M | 233.00M | 222.00M | 257.00M | 224.00M | | | 170.00M | 125.00M | 118.00M | 114.00M | 121.00M | 91.00M | 110.00M | 116.00M | 99.00M | 93.00M | 125.00M | 123.00M | 105.00M | 107.00M | 122.00M | 135.00M | 97.00M | 94.00M | 93.00M | 131.00M | 122.00M | 105.00M | 130.00M | 110.00M |
|
Sales of Property, Plant and Equipment
|
0.33M | 0.03M | 2.17M | 1.50M | 0.35M | 1.96M | 0.54M | 5.56M | 7.59M | 0.45M | 1.22M | 1.91M | 0.75M | 2.69M | 1.37M | 1.19M | 1.00M | 1.00M | 2.00M | 3.00M | | | 37.00M | 10.00M | 3.00M | 8.00M | 2.00M | 2.00M | 4.00M | | | 3.00M | 1.00M | 3.00M | 1.00M | | | | 2.00M | | | 2.00M | | 2.00M | 1.00M | 4.00M | 3.00M | | 7.00M | 23.00M | 8.00M | 5.00M | 19.00M | 3.00M | 1.00M |
|
Acquisitions
|
| | 1.04M | 51.83M | 0.18M | 2.23M | 65.13M | 180.71M | 45.42M | 158.84M | 5.19M | 205.91M | 248.44M | -3.21M | 67.70M | 9.07M | 5.00M | 5.00M | 24.00M | 10.00M | 2,774.00M | 267.00M | | 50.00M | 13.00M | 14.00M | 14.00M | 16.00M | 99.00M | | | 8.00M | 2.00M | 11.00M | 5.00M | 4.00M | 9.00M | | | | | | | 4.00M | | -1.00M | | 1.00M | 3.00M | 5.00M | | 8.00M | 7.00M | 20.00M | 3.00M |
|
Divestments
|
89.91M | | -0.40M | | 1.25M | 3.90M | | | 14.58M | 3.88M | 154.11M | 0.81M | | | | | | | | | | | | 76.00M | 62.00M | | 25.00M | 68.00M | 12.00M | | | 11.00M | 77.00M | 140.00M | 177.00M | 161.00M | | 202.00M | 241.00M | 2.00M | 150.00M | 195.00M | 301.00M | 6.00M | 1.00M | 103.00M | | 2.00M | 1.00M | 118.00M | | 92.00M | 19.00M | 12.00M | 309.00M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 76.00M | 47.00M | 68.00M | 38.00M | 56.00M | 30.00M | 37.00M | 33.00M | 40.00M | | | 34.00M | 29.00M | 12.00M | 39.00M | 32.00M | 20.00M | 20.00M | 20.00M | 21.00M | 22.00M | 37.00M | 114.00M | 26.00M | 22.00M | 38.00M | 16.00M | 24.00M | 17.00M | 21.00M | 48.00M | 61.00M | 76.00M | 84.00M | 11.00M |
|
Cash from Investing Activities
|
-99.18M | -363.24M | -167.10M | -237.66M | -163.38M | -164.91M | -216.76M | -499.26M | -209.40M | -394.96M | -87.09M | -504.33M | -500.30M | -290.27M | -297.19M | -295.25M | -186.00M | -252.00M | -247.00M | -306.00M | -3056.00M | -596.00M | -291.00M | -408.00M | -231.00M | -281.00M | -265.00M | -274.00M | -371.00M | | | -177.00M | -64.00M | -9.00M | 5.00M | 19.00M | -166.00M | 44.00M | 101.00M | -109.00M | 56.00M | 62.00M | 168.00M | -120.00M | -135.00M | -58.00M | -211.00M | -121.00M | -116.00M | 30.00M | -52.00M | -19.00M | -86.00M | -101.00M | 180.00M |
|
Other financing activities
|
1,153.50M | | 1,164.24M | 3.52M | 1,183.31M | 5.75M | 0.01M | 28.68M | 4.67M | 1,119.20M | -0.04M | 37.94M | 24.79M | 39.20M | 71.66M | 5.35M | 5.00M | 1.00M | 7.00M | 25.00M | 269.00M | | 3.00M | 4.00M | 20.00M | 10.00M | | 29.00M | 14.00M | | | 11.00M | 3.00M | 3.00M | 3.00M | 25.00M | 3.00M | 2.00M | 18.00M | 32.00M | 3.00M | 3.00M | 124.00M | 220.00M | 5.00M | 5.00M | 3.00M | 73.00M | 3.00M | 6.00M | 1.00M | 6.00M | 4.00M | 6.00M | 18.00M |
|
Long-Term Debt Issuances
|
| | | | | | | | | -5.97M | 88.97M | 917.00M | 2,704.34M | 929.25M | 340.81M | 1.60M | 300.00M | | 514.00M | 380.00M | 7,079.00M | 409.00M | 860.00M | 783.00M | 1,251.00M | 1,134.00M | 1,079.00M | 1,458.00M | 1,564.00M | | | 49.00M | 538.00M | 446.00M | | 1,840.00M | 194.00M | 455.00M | 553.00M | 1,462.00M | | | 2,800.00M | 2,870.00M | 1,440.00M | | | 1,535.00M | | | | 815.00M | 712.00M | 763.00M | 886.00M |
|
Long-Term Debt Repayments
|
| | 9.41M | 12.58M | 13.15M | 21.00M | 12.79M | 14.52M | 14.66M | 14.13M | 99.97M | 1,522.77M | 3,626.27M | 898.84M | 2,916.25M | 88.64M | 403.00M | 230.00M | 496.00M | 493.00M | 7,686.00M | 478.00M | 927.00M | 889.00M | 1,268.00M | 1,254.00M | 1,102.00M | 1,426.00M | 1,480.00M | | | 89.00M | 620.00M | 1,160.00M | 164.00M | 1,895.00M | 208.00M | 517.00M | 937.00M | 1,871.00M | 393.00M | 154.00M | 3,075.00M | 3,033.00M | 1,363.00M | 19.00M | 11.00M | 1,480.00M | 13.00M | 190.00M | 673.00M | 757.00M | 700.00M | 695.00M | 2,172.00M |
|
Short-Term Debt issuances
|
200.00M | | | | | | | | | | | 495.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 6.51M | 2.81M | 24.01M | 29.61M | 0.22M | 3.08M | 18.12M | 0.71M | 0.05M | 0.03M | 0.31M | 0.96M | 4.48M | 14.25M | 72.00M | 32.00M | 5.00M | 1.00M | 6.00M | 8.00M | 28.00M | 23.00M | 17.00M | 5.00M | 2.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | 0.04M | 12.20M | 95.69M | 6.03M | | | 35.79M | | | | | | 19.00M | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | 21.58M | 15.22M | 16.87M | 12.50M | 12.50M | 26.24M | 15.33M | 14.74M | 19.85M | 6.17M | 31.10M | 4.79M | 24.79M | 7.32M | 15.00M | 23.00M | 22.00M | 16.00M | 19.00M | 25.00M | 30.00M | 84.00M | 23.00M | 25.00M | 21.00M | 31.00M | 18.00M | | | 23.00M | 29.00M | 22.00M | 22.00M | 27.00M | 30.00M | 21.00M | 21.00M | 30.00M | 27.00M | 27.00M | 32.00M | 21.00M | 45.00M | 29.00M | 26.00M | 29.00M | 44.00M | 32.00M | 20.00M | 44.00M | 39.00M | 25.00M | 33.00M |
|
Cash from Financing Activities
|
151.23M | -185.05M | -25.26M | -26.28M | -0.46M | -8.83M | -120.83M | -59.67M | -6.56M | -81.50M | -73.58M | -73.79M | 312.42M | -19.54M | 127.79M | -59.67M | 26.00M | -34.00M | -187.00M | 82.00M | 3,231.00M | -77.00M | -2.00M | -280.00M | 5.00M | -141.00M | -25.00M | -34.00M | 74.00M | | | -68.00M | -140.00M | -210.00M | 22.00M | -71.00M | -36.00M | -20.00M | -236.00M | 82.00M | -403.00M | -183.00M | -391.00M | -406.00M | -45.00M | -18.00M | -45.00M | -27.00M | -51.00M | -213.00M | -139.00M | 40.00M | -26.00M | 45.00M | -323.00M |
|
Change in Cash
|
311.48M | -263.31M | 163.99M | -88.27M | 135.53M | 68.69M | 19.00M | -268.58M | -28.45M | -79.28M | 74.88M | -136.45M | -0.57M | -14.19M | 125.54M | 147.22M | -103.00M | -34.00M | -107.00M | 229.00M | 240.00M | -224.00M | -168.00M | 288.00M | -287.00M | 143.00M | -179.00M | -2.00M | -3.00M | | | -139.00M | -216.00M | 127.00M | -139.00M | 81.00M | -70.00M | -50.00M | 59.00M | 30.00M | 1,306.00M | 271.00M | -147.00M | -425.00M | -1.00M | 44.00M | -787.00M | -47.00M | -114.00M | -46.00M | -182.00M | 26.00M | | | -53.00M |
|
Free Cash Flow
|
395.45M | -118.32M | 225.49M | -3.08M | 172.81M | 105.06M | 238.66M | 4.83M | 33.64M | 199.67M | 54.09M | 197.81M | 2.41M | 94.06M | 123.93M | 290.60M | -56.00M | 70.00M | 6.00M | 455.00M | -116.00M | 269.00M | -74.00M | 683.00M | -302.00M | 332.00M | -111.00M | 49.00M | 70.00M | | | -64.00M | -137.00M | 228.00M | -280.00M | 12.00M | 41.00M | -184.00M | 78.00M | -42.00M | 1,560.00M | 267.00M | -47.00M | -4.00M | 72.00M | -2.00M | -666.00M | 4.00M | -41.00M | 44.00M | -122.00M | -117.00M | -19.00M | -101.00M | -20.00M |
|
Net Cash Flow
|
311.48M | -263.31M | 163.99M | -88.27M | 135.53M | 68.69M | 19.00M | -268.58M | -28.45M | -79.28M | 74.88M | -136.45M | -0.57M | -14.19M | 125.54M | 147.22M | -103.00M | -34.00M | -302.00M | 424.00M | 240.00M | -224.00M | -168.00M | 288.00M | -287.00M | 143.00M | -179.00M | -2.00M | -3.00M | | | -139.00M | -216.00M | 127.00M | -139.00M | 81.00M | -70.00M | -50.00M | 59.00M | 30.00M | 1,306.00M | 271.00M | -147.00M | -425.00M | -1.00M | 44.00M | -787.00M | -47.00M | -114.00M | -46.00M | -182.00M | 26.00M | -26.00M | -27.00M | -53.00M |