|
Net Income
|
-1.67M | 0.09M | 0.54M | -0.20M | -0.05M | -0.27M | -0.36M | -1.11M | 2.88M | 0.68M | 2.72M | 5.28M | 3.00M | 2.00M | 5.00M | -84.00M | 20.00M | 13.00M | 2.00M | 127.00M | 111.00M | 142.00M | 132.00M | 5.00M | 63.00M | 122.00M | 353.00M | 192.00M | 105.00M | 200.00M | 194.00M | 158.00M | 168.00M | 198.00M | 166.00M | 257.00M | 177.00M | 222.00M | 218.00M | 127.00M | 163.00M | 20.00M | 208.00M | 256.00M | 92.00M | 189.00M | 576.00M | 567.00M | 473.00M | 640.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M |
|
Depreciation and Depletion
|
55.85M | 55.81M | 54.46M | 53.50M | 53.97M | 53.70M | 54.22M | 52.84M | 53.52M | 54.13M | 53.95M | 52.41M | 51.94M | 51.69M | 51.31M | 52.06M | 51.00M | 52.00M | 49.00M | 52.00M | 53.00M | 56.00M | 55.00M | 56.00M | 57.00M | 55.00M | 57.00M | 54.00M | 43.00M | 44.00M | 45.00M | 45.00M | 45.00M | 48.00M | 50.00M | 53.00M | 52.00M | 55.00M | 55.00M | 57.00M | 60.00M | 56.00M | 59.00M | 58.00M | 60.00M | 64.00M | 62.00M | 72.00M | 74.00M | 75.00M | 76.00M | 80.00M | 79.00M | 80.00M | 81.00M | 77.00M | 81.00M | 84.00M | 84.00M | 82.00M | 87.00M | 88.00M | 93.00M | 98.00M | 101.00M | 104.00M | 103.00M |
|
Share-based Compensation
|
14.09M | 19.07M | 20.16M | 21.73M | 11.13M | 17.45M | 16.47M | 8.88M | 18.95M | 16.25M | 15.60M | 21.21M | 20.07M | 14.11M | 8.91M | 6.91M | 5.00M | 12.00M | 7.00M | 4.00M | 12.00M | 13.00M | 13.00M | 13.00M | 12.00M | 15.00M | 12.00M | 13.00M | 18.00M | 18.00M | 16.00M | 17.00M | 17.00M | 20.00M | 17.00M | 25.00M | 19.00M | 15.00M | 19.00M | 8.00M | 17.00M | 15.00M | 12.00M | 12.00M | 14.00M | 17.00M | 32.00M | 34.00M | 18.00M | 21.00M | 21.00M | 19.00M | 18.00M | 19.00M | 18.00M | 22.00M | 24.00M | 16.00M | 18.00M | 19.00M | 22.00M | 20.00M | 19.00M | 27.00M | 22.00M | 21.00M | 20.00M |
|
Deferred Taxes
|
13.06M | 43.96M | 1.93M | 24.17M | 3.56M | -7.26M | -0.97M | -14.21M | -38.77M | 47.66M | -5.63M | 25.75M | -15.44M | 4.13M | 11.44M | 6.86M | | -11.00M | 8.00M | 22.00M | -10.00M | -16.00M | 5.00M | 44.00M | 14.00M | -19.00M | 143.00M | -26.00M | 8.00M | -12.00M | 23.00M | 18.00M | 11.00M | 68.00M | 11.00M | -81.00M | 24.00M | 15.00M | 13.00M | 21.00M | 3.00M | 10.00M | 2.00M | | 14.00M | 9.00M | -11.00M | 73.00M | -17.00M | -72.00M | 2.00M | 30.00M | -43.00M | 23.00M | 65.00M | -44.00M | -4.00M | -12.00M | -23.00M | -10.00M | -18.00M | -18.00M | 15.00M | 34.00M | 7.00M | 1.00M | 110.00M |
|
Gains from Sales and Divestitures
|
| | | 0.36M | | | | 0.74M | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.40M | 11.93M | 1.37M | 33.10M | 8.71M | 2.56M | 3.06M | -37.29M | -3.47M | 9.98M | -12.23M | -2.27M | 2.69M | -0.12M | 2.79M | -21.35M | 1.00M | | 1.00M | -21.00M | 2.00M | | -12.00M | 22.00M | -7.00M | 13.00M | 31.00M | -4.00M | 8.00M | -17.00M | 24.00M | -25.00M | 22.00M | 1.00M | | | 20.00M | | | 1.00M | 18.00M | 15.00M | 11.00M | 26.00M | 15.00M | 3.00M | 42.00M | 18.00M | 21.00M | 1.00M | 26.00M | 6.00M | 27.00M | -60.00M | -4.00M | -29.00M | 28.00M | | | 14.00M | -33.00M | 2.00M | -6.00M | -4.00M | 42.00M | | 2.00M |
|
Asset Writedowns and Impairment
|
81.43M | 84.00M | 83.91M | 71.64M | 76.28M | 72.12M | 74.48M | 68.86M | 77.38M | 68.61M | 68.39M | 65.63M | 80.72M | 66.47M | 61.18M | 60.64M | 72.00M | 67.00M | 65.00M | 66.00M | 75.00M | 73.00M | 76.00M | 72.00M | 79.00M | 79.00M | 74.00M | 65.00M | 86.00M | 81.00M | 75.00M | -235.00M | 2.00M | 2.00M | 1.00M | 3.00M | 3.00M | -3.00M | 2.00M | 4.00M | 4.00M | 1.00M | 4.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
-5.27M | -314.75M | -8.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 9.83M | | | | 7.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
272.76M | -9.21M | 373.54M | 360.32M | 239.22M | 209.17M | 330.07M | 339.59M | 160.58M | 59.50M | 337.64M | 337.27M | 161.27M | 250.87M | 394.62M | 380.25M | 47.00M | 208.00M | 187.00M | 210.00M | 84.00M | 280.00M | 271.00M | 309.00M | 52.00M | 285.00M | 212.00M | 272.00M | 153.00M | 311.00M | 301.00M | 351.00M | 196.00M | 294.00M | 362.00M | 323.00M | 180.00M | 323.00M | 402.00M | 295.00M | 275.00M | 321.00M | 299.00M | 348.00M | 247.00M | 355.00M | 862.00M | 541.00M | 731.00M | 460.00M | 561.00M | 481.00M | 480.00M | 402.00M | 502.00M | 334.00M | 94.00M | 444.00M | 207.00M | 527.00M | 154.00M | 360.00M | 356.00M | 464.00M | 314.00M | 544.00M | 563.00M |
|
Depreciation & Amortization (CF)
|
64.86M | 65.19M | 63.62M | 63.02M | 63.33M | 62.97M | 64.14M | 63.52M | 63.37M | 72.72M | 73.35M | 71.57M | 72.17M | 71.86M | 71.27M | 71.70M | 70.00M | 72.00M | 69.00M | 72.00M | 75.00M | 81.00M | 79.00M | 79.00M | 78.00M | 75.00M | 77.00M | 74.00M | 62.00M | 61.00M | 63.00M | 63.00M | 62.00M | 66.00M | 69.00M | 73.00M | 74.00M | 77.00M | 77.00M | 81.00M | 84.00M | 81.00M | 82.00M | 82.00M | 85.00M | 89.00M | 89.00M | 98.00M | 101.00M | 100.00M | 101.00M | 106.00M | 106.00M | 107.00M | 108.00M | 116.00M | 107.00M | 112.00M | 111.00M | 109.00M | 116.00M | 117.00M | 125.00M | 135.00M | 140.00M | 143.00M | 142.00M |
|
Change in Receivables
|
-136.11M | -92.28M | -75.66M | 618.15M | -115.29M | -77.88M | -86.71M | 589.81M | 171.28M | 22.78M | 77.06M | 35.89M | 147.17M | 34.74M | 49.46M | 11.62M | 132.00M | 81.00M | 39.00M | -5.00M | 152.00M | 39.00M | 69.00M | 52.00M | 97.00M | 66.00M | 51.00M | 48.00M | 145.00M | 104.00M | 67.00M | -274.00M | 35.00M | -11.00M | 5.00M | -38.00M | 97.00M | 30.00M | 39.00M | -101.00M | 71.00M | 10.00M | 32.00M | -50.00M | -85.00M | 160.00M | 280.00M | 100.00M | -138.00M | -127.00M | 220.00M | -36.00M | -72.00M | -78.00M | -12.00M | -84.00M | 58.00M | -20.00M | 48.00M | -71.00M | 114.00M | -1.00M | 27.00M | -69.00M | 101.00M | 14.00M | 38.00M |
|
Change in Accured Expenses
|
-6.87M | -0.90M | 76.58M | -12.29M | -81.94M | -2.65M | 57.94M | 44.88M | -47.13M | -27.42M | -9.86M | 66.41M | -116.21M | 28.51M | 31.56M | 43.13M | -77.00M | 9.00M | -9.00M | 56.00M | -86.00M | 47.00M | 59.00M | 54.00M | -120.00M | 78.00M | 7.00M | 11.00M | -69.00M | 92.00M | 20.00M | 13.00M | -95.00M | 2.00M | 90.00M | -5.00M | -68.00M | 4.00M | 115.00M | -70.00M | 32.00M | -5.00M | 53.00M | -7.00M | -47.00M | 89.00M | 472.00M | -62.00M | -164.00M | -35.00M | 235.00M | -1.00M | -165.00M | -36.00M | 32.00M | 20.00M | -211.00M | 55.00M | -75.00M | 176.00M | -152.00M | 41.00M | 9.00M | 35.00M | -53.00M | 42.00M | 124.00M |
|
Change in Taxes
|
63.90M | -55.83M | 5.25M | 7.87M | 98.41M | -56.63M | -22.68M | 14.64M | 78.68M | -39.35M | 82.74M | -83.06M | 112.04M | -83.39M | 3.66M | 67.69M | -29.00M | -6.00M | 112.00M | -170.00M | 70.00M | -26.00M | -22.00M | -106.00M | 10.00M | 7.00M | -32.00M | -26.00M | 62.00M | 79.00M | -67.00M | -32.00M | 63.00M | -66.00M | 3.00M | 16.00M | 5.00M | -12.00M | 6.00M | 5.00M | 43.00M | -28.00M | -6.00M | 20.00M | -3.00M | 54.00M | 44.00M | -73.00M | 163.00M | -78.00M | -36.00M | -69.00M | 95.00M | -99.00M | 3.00M | -30.00M | 11.00M | -6.00M | -5.00M | -2.00M | 42.00M | -22.00M | 11.00M | -15.00M | 15.00M | -6.00M | -10.00M |
|
Other Working Capital Changes
|
6.21M | 26.13M | 2.42M | -56.72M | 3.39M | -4.90M | 16.62M | -31.27M | 8.75M | -10.45M | -8.72M | -3.58M | 9.93M | 2.37M | -18.19M | 13.88M | 4.00M | 4.00M | 5.00M | -2.00M | 9.00M | -5.00M | 6.00M | -12.00M | -1.00M | 3.00M | 39.00M | 1.00M | -15.00M | 3.00M | -3.00M | -10.00M | 5.00M | 7.00M | 2.00M | 12.00M | -32.00M | -5.00M | 7.00M | -1.00M | -5.00M | -33.00M | 31.00M | 11.00M | 12.00M | -13.00M | 17.00M | 21.00M | -2.00M | -58.00M | 21.00M | 48.00M | -20.00M | -30.00M | 16.00M | -19.00M | -6.00M | -12.00M | 20.00M | 71.00M | -38.00M | 26.00M | 35.00M | 56.00M | -49.00M | -33.00M | 55.00M |
|
Capital Expenditures
|
39.61M | 36.39M | 41.04M | 49.90M | 39.76M | 49.09M | 47.44M | 69.11M | 38.99M | 39.63M | 39.26M | 43.12M | 30.00M | 47.41M | 44.91M | 59.68M | 49.00M | 56.00M | 50.00M | 76.00M | 68.00M | 49.00M | 102.00M | 89.00M | 56.00M | 61.00M | 52.00M | 94.00M | 47.00M | 57.00M | 61.00M | 128.00M | 42.00M | 65.00M | 63.00M | 82.00M | 73.00M | 78.00M | 81.00M | 151.00M | 47.00M | 85.00M | 96.00M | 172.00M | 83.00M | 82.00M | 91.00M | 162.00M | 86.00M | 84.00M | 89.00M | 144.00M | 63.00M | 76.00M | 118.00M | 147.00M | 127.00M | 104.00M | 105.00M | 72.00M | 104.00M | 92.00M | 106.00M | 123.00M | 117.00M | 108.00M | 144.00M |
|
Acquisitions
|
1.43M | 10.62M | 4.55M | 1.69M | | | | | | | 162.14M | 0.48M | 50.56M | 0.01M | 0.01M | 0.43M | 90.00M | 90.00M | -0.05M | 33.00M | 567.00M | 156.00M | 2.00M | 3.00M | | 6.00M | 35.00M | 26.00M | 135.00M | | 4.00M | | 1.00M | 111.00M | 187.00M | 282.00M | 130.00M | 35.00M | 54.00M | 202.00M | 56.00M | | | 2.00M | 108.00M | 120.00M | 101.00M | 1.00M | | 231.00M | 20.00M | 80.00M | 105.00M | 1.00M | | 38.00M | 31.00M | 578.00M | 2.00M | | 142.00M | 106.00M | 1,533.00M | 383.00M | | 17.00M | 34.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 30.00M | | | | | | | | | | | | -5.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-41.37M | -52.71M | -46.12M | -55.71M | -42.59M | -49.45M | -47.79M | -76.68M | -40.75M | -967.21M | -194.09M | -40.94M | -83.24M | -47.30M | -44.45M | -42.01M | -140.00M | 121.00M | 452.00M | -105.00M | -636.00M | -205.00M | -93.00M | -91.00M | -55.00M | -68.00M | -114.00M | -125.00M | -190.00M | 217.00M | -72.00M | -82.00M | -47.00M | -170.00M | -247.00M | -366.00M | -204.00M | -126.00M | -125.00M | -346.00M | -110.00M | -92.00M | -109.00M | -100.00M | -206.00M | -205.00M | -193.00M | -168.00M | -93.00M | 437.00M | -96.00M | -227.00M | -169.00M | -82.00M | -118.00M | -174.00M | -158.00M | -682.00M | -107.00M | -114.00M | -213.00M | -200.00M | -1633.00M | -502.00M | -115.00M | -124.00M | -201.00M |
|
Other financing activities
|
-17.56M | -2.33M | 3.36M | -14.06M | -11.63M | 21.88M | 4.77M | -23.37M | -17.39M | -1.58M | 12.56M | -13.60M | 19.93M | -2.75M | -7.63M | 2.46M | -6.00M | -4.00M | 2.00M | 18.00M | -15.00M | 2.00M | -3.00M | 9.00M | -33.00M | -9.00M | -10.00M | 115.00M | | 1.00M | -9.00M | -37.00M | 33.00M | -3.00M | 25.00M | -18.00M | 18.00M | -11.00M | 6.00M | 10.00M | -41.00M | -28.00M | 73.00M | -21.00M | -4.00M | -12.00M | 22.00M | 38.00M | -47.00M | -12.00M | 21.00M | | 14.00M | -6.00M | -27.00M | -20.00M | 15.00M | -58.00M | 39.00M | 18.00M | -52.00M | 13.00M | 3.00M | 57.00M | -61.00M | 11.00M | -11.00M |
|
Cash from Financing Activities
|
-281.12M | -23.01M | -199.69M | -17.39M | -267.64M | -175.07M | -360.91M | -182.87M | 425.11M | 97.69M | -216.95M | -241.85M | -97.47M | -175.27M | -332.14M | -217.12M | -60.00M | -341.00M | -629.00M | -76.00M | 509.00M | -75.00M | -152.00M | -196.00M | 785.00M | -1041.00M | -125.00M | -137.00M | 32.00M | -373.00M | -106.00M | -291.00M | -166.00M | -177.00M | -79.00M | -170.00M | 11.00M | -189.00M | -146.00M | -77.00M | 164.00M | -420.00M | -29.00M | 510.00M | -891.00M | 496.00M | -52.00M | -820.00M | -566.00M | -1567.00M | -38.00M | -369.00M | -471.00M | -242.00M | -474.00M | -545.00M | -76.00M | 189.00M | -83.00M | 130.00M | -153.00M | -363.00M | 1,770.00M | -170.00M | -561.00M | -293.00M | -247.00M |
|
Dividends Paid - Common
|
19.04M | 18.57M | 18.61M | 18.52M | 18.37M | 18.06M | 17.79M | 17.10M | 17.14M | 15.79M | 15.90M | 16.17M | 26.90M | 27.08M | 27.05M | 26.97M | 48.00M | 47.00M | 46.00M | 44.00M | 43.00M | 48.00M | 48.00M | 48.00M | 48.00M | 55.00M | 55.00M | 54.00M | 55.00M | 56.00M | 57.00M | 55.00M | 62.00M | 62.00M | 62.00M | 61.00M | 61.00M | 68.00M | 69.00M | 68.00M | 72.00M | 71.00M | 72.00M | 71.00M | 71.00M | 75.00M | 76.00M | 75.00M | 75.00M | 81.00M | 76.00M | 77.00M | 74.00M | 78.00M | 78.00M | 75.00M | 74.00M | 80.00M | 80.00M | 80.00M | 79.00M | 84.00M | 84.00M | 84.00M | 84.00M | 90.00M | 89.00M |
|
Dividends Paid - Preferred
|
0.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 1.00M | 4.00M | -2.00M |
|
Change in Cash
|
-49.73M | -84.93M | 127.74M | 287.22M | -71.02M | -15.35M | -78.63M | 80.04M | 544.94M | -810.02M | -73.39M | 54.48M | -19.45M | 28.30M | 18.03M | 121.12M | -153.00M | -12.00M | 10.00M | 29.00M | -43.00M | | 26.00M | 22.00M | 782.00M | -824.00M | -27.00M | 10.00M | -5.00M | 155.00M | 123.00M | -22.00M | -17.00M | -53.00M | 36.00M | -213.00M | -13.00M | 8.00M | 131.00M | -128.00M | 329.00M | -191.00M | 161.00M | 758.00M | -850.00M | 646.00M | 617.00M | -447.00M | 72.00M | -670.00M | 427.00M | -115.00M | -160.00M | 78.00M | -90.00M | -385.00M | -140.00M | -49.00M | 17.00M | 543.00M | -212.00M | -203.00M | 493.00M | -215.00M | -361.00M | 131.00M | 113.00M |
|
Beginning Cash Balance
|
253.95M | 204.22M | 119.29M | 247.03M | 534.26M | 463.24M | 447.89M | 368.96M | 449.30M | 994.24M | 184.22M | 110.52M | 164.89M | 145.44M | 173.74M | 174.88M | 287.00M | 160.00M | 148.00M | 158.00M | 187.00M | 144.00M | 144.00M | 170.00M | 192.00M | 974.00M | 150.00M | 123.00M | 133.00M | 128.00M | 283.00M | 381.00M | 384.00M | 367.00M | 314.00M | 350.00M | 137.00M | 124.00M | 132.00M | 263.00M | 135.00M | 464.00M | 273.00M | 434.00M | 1,192.00M | 342.00M | 988.00M | 1,605.00M | 1,158.00M | 1,230.00M | 560.00M | 987.00M | 872.00M | 712.00M | 790.00M | 700.00M | 315.00M | 175.00M | 126.00M | 143.00M | 686.00M | 474.00M | 271.00M | 764.00M | 549.00M | 188.00M | 319.00M |
|
Free Cash Flow
|
233.15M | -45.59M | 332.51M | 310.42M | 199.45M | 160.08M | 282.63M | 270.48M | 121.59M | 19.87M | 298.39M | 294.15M | 131.27M | 203.46M | 349.71M | 320.56M | -2.00M | 152.00M | 137.00M | 134.00M | 16.00M | 231.00M | 169.00M | 220.00M | -4.00M | 224.00M | 160.00M | 178.00M | 106.00M | 254.00M | 240.00M | 223.00M | 154.00M | 229.00M | 299.00M | 241.00M | 107.00M | 245.00M | 321.00M | 144.00M | 228.00M | 236.00M | 203.00M | 176.00M | 164.00M | 273.00M | 771.00M | 379.00M | 645.00M | 376.00M | 472.00M | 337.00M | 417.00M | 326.00M | 384.00M | 187.00M | -33.00M | 340.00M | 102.00M | 455.00M | 50.00M | 268.00M | 250.00M | 341.00M | 197.00M | 436.00M | 419.00M |
|
Net Cash Flow
|
-49.73M | -84.93M | 127.74M | 287.22M | -71.02M | -15.35M | -78.63M | 80.04M | 544.94M | -810.02M | -73.39M | 54.48M | -19.45M | 28.30M | 18.03M | 121.12M | -153.00M | -12.00M | 10.00M | 29.00M | -43.00M | | 26.00M | 22.00M | 782.00M | -824.00M | -27.00M | 10.00M | -5.00M | 155.00M | 123.00M | -22.00M | -17.00M | -53.00M | 36.00M | -213.00M | -13.00M | 8.00M | 131.00M | -128.00M | 329.00M | -191.00M | 161.00M | 758.00M | -850.00M | 646.00M | 617.00M | -447.00M | 72.00M | -670.00M | 427.00M | -115.00M | -160.00M | 78.00M | -90.00M | -385.00M | -140.00M | -49.00M | 17.00M | 543.00M | -212.00M | -203.00M | 493.00M | -208.00M | -362.00M | 127.00M | 115.00M |