|
Net Income
|
0.30M | -0.40M | -1.80M | 19.90M | 29.60M | 136.80M | 6.30M | 3.30M | 3.60M | 1.60M | 0.50M | 89.30M | 3.00M | 7.00M | -3.00M | 87.00M | 1.00M | -3.00M | 110.00M | 18.00M | 7.00M | 5.00M | -13.00M | 8.00M | 101.00M | 166.00M | 157.00M | 60.00M | 82.00M | 207.00M | 17.00M | 16.00M | 21.00M | 126.00M | 18.00M | -10.00M | 96.00M | 253.00M | 236.00M | 45.00M | 199.00M | 267.00M | 254.00M | 341.00M | -58.00M | 5.00M | -28.00M | -2.00M | 5.00M | 6.00M | -3.00M | 904.00M | 400.00M | 529.00M | 367.00M | -5.00M | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M |
|
Share-based Compensation
|
10.70M | 9.20M | 7.70M | 6.10M | 5.60M | 5.70M | 5.80M | 8.00M | 6.50M | 6.70M | 6.90M | 6.90M | 6.00M | 5.00M | 6.00M | 10.00M | 7.00M | 9.00M | 8.00M | 11.00M | 12.00M | 13.00M | 14.00M | 12.00M | 13.00M | 19.00M | 12.00M | 12.00M | 14.00M | 15.00M | 15.00M | 14.00M | 10.00M | 14.00M | 13.00M | 7.00M | 7.00M | 8.00M | 7.00M | 9.00M | 9.00M | 9.00M | 9.00M | 11.00M | 9.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 11.00M | 13.00M | 11.00M | 13.00M | 12.00M | 14.00M | 14.00M | 15.00M | 17.00M | 16.00M | 17.00M | 15.00M | 34.00M | 21.00M | 20.00M | 23.00M |
|
Gains from Investment Securities
|
| | 9.80M | | 28.60M | 25.80M | 40.10M | 43.80M | 26.00M | | | -15.00M | 9.00M | -2.00M | 72.00M | -158.00M | 92.00M | 12.00M | 79.00M | -86.00M | 55.00M | -103.00M | 105.00M | 14.00M | 20.00M | 6.00M | 122.00M | -51.00M | | -6.00M | 8.00M | 164.00M | 1.00M | 3.00M | 4.00M | 78.00M | 1.00M | 33.00M | 28.00M | | 3.00M | 17.00M | 5.00M | 9.00M | 9.00M | 46.00M | 93.00M | 179.00M | 7.00M | 580.00M | 405.00M | 754.00M | 309.00M | 432.00M | 190.00M | 146.00M | 327.00M | 409.00M | 325.00M | 235.00M | 272.00M | 397.00M | 234.00M | 228.00M | 665.00M | 422.00M | 520.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 3.00M | | 2.00M | | 2.00M | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
128.30M | 154.90M | 84.50M | 12.60M | -88.10M | 136.00M | 21.20M | 119.40M | -66.50M | 53.40M | 68.40M | 54.70M | -45.00M | 238.00M | 184.00M | 243.00M | -36.00M | 250.00M | 130.00M | 140.00M | -242.00M | 231.00M | 300.00M | 305.00M | 41.00M | 348.00M | 284.00M | 278.00M | 92.00M | 282.00M | 371.00M | 417.00M | 4.00M | 287.00M | 272.00M | 174.00M | 18.00M | 332.00M | 321.00M | 272.00M | -4.00M | 376.00M | 328.00M | 421.00M | 105.00M | 448.00M | 412.00M | 613.00M | 665.00M | 851.00M | 1,084.00M | 1,490.00M | 667.00M | 828.00M | 1,482.00M | 1,378.00M | 1,418.00M | 1,721.00M | 1,076.00M | 2,263.00M | 1,591.00M | 1,363.00M | 2,366.00M | 1,495.00M | 1,115.00M | 1,896.00M | 1,311.00M |
|
Amortization
|
81.82M | 100.20M | 160.94M | | 167.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 29.60M | 24.60M | 23.00M | 22.50M | 22.30M | 22.60M | 20.50M | 19.30M | 18.50M | 17.70M | 17.00M | 26.00M | 34.00M | 55.00M | 52.00M | 52.00M | 55.00M | 50.00M | 132.00M | 103.00M | 121.00M | 120.00M | 100.00M | 104.00M | 102.00M | 104.00M | 100.00M | 102.00M | 113.00M | 116.00M | 112.00M | 110.00M | 109.00M | 58.00M | 47.00M | 45.00M | 46.00M | 44.00M | 44.00M | 44.00M | 44.00M | 46.00M | 43.00M | 46.00M | 100.00M | 107.00M | 183.00M | 105.00M | 252.00M | -108.00M | 115.00M | 120.00M | 126.00M | 130.00M | 134.00M | 151.00M | 153.00M | 155.00M | 167.00M | 189.00M | 189.00M | 194.00M | 196.00M | 200.00M | 227.00M |
|
Change in Receivables
|
0.30M | -0.60M | -34.80M | -13.50M | -7.10M | 17.40M | 6.30M | 11.60M | -24.40M | 12.90M | 1.90M | -6.40M | 7.00M | 30.00M | -25.00M | | -16.00M | 28.00M | 2.00M | -14.00M | 37.00M | 6.00M | 10.00M | -31.00M | 18.00M | 47.00M | -8.00M | -64.00M | -10.00M | 41.00M | 12.00M | -29.00M | -15.00M | 45.00M | -24.00M | 5.00M | -6.00M | 27.00M | -29.00M | -7.00M | -12.00M | 63.00M | 25.00M | -40.00M | -20.00M | 11.00M | 36.00M | 56.00M | -14.00M | 72.00M | 23.00M | 39.00M | -27.00M | | -87.00M | -64.00M | -45.00M | 35.00M | -27.00M | | -8.00M | 24.00M | 2.00M | 25.00M | -34.00M | 50.00M | 2.00M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | -21.00M | -17.00M | -9.00M | | -7.00M | -22.00M | 12.00M | -5.00M | 12.00M | -115.00M | -3.00M | 8.00M | 3.00M | -5.00M | -5.00M | 2.00M | 4.00M | -3.00M | -5.00M | -3.00M | 14.00M | 15.00M | 9.00M | 11.00M | -78.00M | 172.00M | 217.00M | 244.00M | 224.00M | 165.00M | 428.00M | 189.00M | 634.00M | 805.00M | 1,124.00M | 856.00M | 438.00M | 968.00M | 940.00M | 637.00M | 1,318.00M | 900.00M | 648.00M | 959.00M | 1,041.00M |
|
Change in Accured Expenses
|
| | | | -88.60M | | | | -85.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.00M | 125.00M | 9.00M | | -106.00M | 122.00M | 85.00M | | -228.00M | 177.00M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 16.00M | 123.00M | 43.00M | 63.00M | -39.00M | -30.00M | 3.00M | 5.00M | -2.00M | -8.00M | 63.00M | 38.00M | -71.00M | -163.00M | 31.00M | -88.00M | 35.00M | -61.00M | 58.00M | 13.00M | -14.00M | -4.00M | -32.00M | 80.00M | -43.00M | 19.00M | 144.00M | -230.00M | 26.00M | 200.00M | 143.00M | 3.00M | 53.00M | -133.00M | -28.00M | 35.00M | 47.00M | -104.00M | 33.00M | 46.00M | -54.00M | 58.00M | 11.00M | -63.00M | 60.00M |
|
Other Working Capital Changes
|
| | -82.90M | 55.90M | 13.20M | -11.10M | -14.00M | -13.20M | 12.80M | -16.30M | -6.50M | 15.00M | 9.00M | 4.00M | -8.00M | -54.00M | 21.00M | 1.00M | 25.00M | -44.00M | 49.00M | 26.00M | -19.00M | -33.00M | 37.00M | 11.00M | 19.00M | 28.00M | 2.00M | 41.00M | -20.00M | -19.00M | 41.00M | 24.00M | -15.00M | 10.00M | 14.00M | 5.00M | -5.00M | -69.00M | 76.00M | -28.00M | -66.00M | -103.00M | 205.00M | -23.00M | -27.00M | -70.00M | 148.00M | -293.00M | 41.00M | -95.00M | 561.00M | 3.00M | 250.00M | -429.00M | 174.00M | -241.00M | 198.00M | -105.00M | 262.00M | 3.00M | -81.00M | 110.00M | 14.00M | 11.00M | 25.00M |
|
Capital Expenditures
|
| | 16.70M | 6.60M | 5.90M | 11.40M | 10.90M | 25.70M | 8.90M | 8.50M | 5.50M | 13.10M | 11.00M | 16.00M | 16.00M | 36.00M | 30.00M | 47.00M | 39.00M | 29.00M | 36.00M | 47.00M | 61.00M | 66.00M | 43.00M | 60.00M | 69.00M | 69.00M | 50.00M | 130.00M | 50.00M | 60.00M | 46.00M | 42.00M | 44.00M | 17.00M | 20.00M | 19.00M | 17.00M | 27.00M | 22.00M | 25.00M | 22.00M | 27.00M | 28.00M | 20.00M | 27.00M | 35.00M | 22.00M | 32.00M | 39.00M | 38.00M | 43.00M | 34.00M | 30.00M | 31.00M | 34.00M | 35.00M | 32.00M | 31.00M | 35.00M | 41.00M | 40.00M | 30.00M | 37.00M | 38.00M | 38.00M |
|
Sales of Property, Plant and Equipment
|
1.00M | 1.80M | 0.30M | 50.70M | 9.90M | 2.60M | 4.10M | 3.50M | 1.70M | 2.10M | 13.10M | -10.90M | 2.00M | | | | | | | 1.00M | 2.00M | | | 3.00M | 14.00M | | | -12.00M | | | | 6.00M | | | 2.00M | 2.00M | 21.00M | | | | | | 1.00M | 3.00M | 9.00M | | | | | 3.00M | | -3.00M | 5.00M | | 3.00M | | | | | | | | | | | | |
|
Acquisitions
|
| | 5.80M | 43.70M | 0.40M | -0.80M | 10.80M | | 0.30M | | | -0.30M | 11.00M | 4.00M | 11.00M | | | | 19.00M | -19.00M | -7.00M | 2,255.00M | 5.00M | | 11.00M | -11.00M | | | | | | -229.00M | | | | 202.00M | | | | | | | | | | 976.00M | 100.00M | | 5.00M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | 49.20M | | | | | | | | 88.00M | | | | | | | | 25.00M | | | 33.00M | 16.00M | 56.00M | 98.00M | 21.00M | 178.00M | 25.00M | 19.00M | 31.00M | 64.00M | 20.00M | 306.00M | -1.00M | -221.00M | 19.00M | 23.00M | 18.00M | 13.00M | 17.00M | 10.00M | 10.00M | 9.00M | 2.00M | 23.00M | 53.00M | 163.00M | 24.00M | 20.00M | 68.00M | 379.00M | 34.00M | 59.00M | 28.00M | 214.00M | 90.00M | 97.00M | 115.00M | 121.00M | 36.00M | 88.00M | 100.00M | 397.00M | 81.00M | 99.00M | 150.00M |
|
Change in Acquisitions & Divestments
|
| | 177.40M | 185.20M | 223.80M | 234.40M | 122.60M | 419.50M | 211.00M | 215.50M | 97.60M | 214.90M | 148.00M | 109.00M | 145.00M | 192.00M | 169.00M | 232.00M | 94.00M | 250.00M | 257.00M | 197.00M | 127.00M | 197.00M | 173.00M | 232.00M | 307.00M | 63.00M | -371.00M | 20.00M | -87.00M | -109.00M | 154.00M | 129.00M | 149.00M | 194.00M | 189.00M | 120.00M | 113.00M | 771.00M | -268.00M | 673.00M | 77.00M | 349.00M | 382.00M | -1086.00M | 2,634.00M | 1,662.00M | 1,586.00M | 1,748.00M | 2,944.00M | 3,518.00M | 1,984.00M | 1,557.00M | 1,273.00M | 1,526.00M | 1,249.00M | 979.00M | 1,962.00M | 1,685.00M | 1,783.00M | 2,394.00M | 3,818.00M | 4,279.00M | 3,071.00M | 3,380.00M | 3,658.00M |
|
Cash from Investing Activities
|
-70.00M | -175.70M | -135.10M | 12.20M | 128.90M | 290.80M | -107.10M | 14.10M | 49.90M | -37.20M | -36.40M | 187.70M | -42.00M | -68.00M | -42.00M | -158.00M | -23.00M | -38.00M | -97.00M | 98.00M | -2524.00M | 146.00M | -68.00M | -274.00M | 1.00M | -107.00M | -316.00M | -149.00M | 171.00M | -271.00M | -192.00M | 101.00M | 224.00M | 175.00M | -221.00M | -99.00M | -32.00M | 86.00M | -96.00M | -312.00M | 94.00M | 26.00M | -281.00M | -359.00M | -439.00M | 86.00M | -687.00M | -1291.00M | -1060.00M | -2058.00M | -1745.00M | -2586.00M | -3414.00M | -2477.00M | -1999.00M | -2634.00M | -2285.00M | -1946.00M | -1529.00M | -3330.00M | -1096.00M | -1925.00M | -1995.00M | -2846.00M | -785.00M | -3483.00M | -2058.00M |
|
Other financing activities
|
| | 0.30M | 0.60M | 6.20M | 1.30M | 0.80M | -36.60M | | 0.90M | 7.00M | -28.90M | 5.00M | | 3.00M | 23.00M | 3.00M | 7.00M | 4.00M | 3.00M | 687.00M | | | | 7.00M | -24.00M | | 17.00M | | | | | | | | | -7.00M | | | | | | | | | | | | | | | 8.00M | | | | | | | 14.00M | | -19.00M | 13.00M | 6.00M | | -13.00M | 3.00M | 8.00M |
|
Cash from Financing Activities
|
60.60M | -79.50M | -34.70M | -58.50M | -43.40M | -173.60M | 4.70M | 26.40M | -36.20M | -26.00M | -21.70M | -121.10M | 143.00M | -127.00M | 63.00M | -27.00M | -64.00M | -54.00M | -9.00M | 467.00M | 1,574.00M | -54.00M | -183.00M | -277.00M | -161.00M | 291.00M | -175.00M | -227.00M | -207.00M | -125.00M | -144.00M | 48.00M | -249.00M | -323.00M | -260.00M | -197.00M | -136.00M | -58.00M | -123.00M | -125.00M | -224.00M | 80.00M | -122.00M | -216.00M | -152.00M | 929.00M | 793.00M | 526.00M | 702.00M | 1,652.00M | 2,338.00M | 308.00M | 1,180.00M | 1,282.00M | 565.00M | 1,068.00M | 1,402.00M | 540.00M | 526.00M | 625.00M | 255.00M | 1,935.00M | -291.00M | -140.00M | 675.00M | 375.00M | 969.00M |
|
Current Debt
|
7.76M | 8.46M | 8.02M | 6.90M | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
7.76M | 8.46M | 8.02M | 6.90M | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-32.30M | 99.80M | 34.60M | 33.70M | 34.30M | 41.10M | 40.70M | 40.50M | 26.50M | 26.50M | 26.00M | 26.00M | 30.00M | 32.00M | 31.00M | 35.00M | 37.00M | 36.00M | 36.00M | 44.00M | 49.00M | 50.00M | 51.00M | 53.00M | 53.00M | 53.00M | 58.00M | 56.00M | 58.00M | 57.00M | 56.00M | 68.00M | 68.00M | 68.00M | 68.00M | 74.00M | 82.00M | 82.00M | 82.00M | 82.00M | 85.00M | 84.00M | 85.00M | 90.00M | 90.00M | 96.00M | 96.00M | 107.00M | 104.00M | 102.00M | 114.00M | 126.00M | 124.00M | 121.00M | 120.00M | 124.00M | 122.00M | 121.00M | 123.00M | 134.00M | 130.00M | 131.00M | 130.00M | 141.00M | 136.00M | 135.00M | 135.00M |
|
Dividends Paid - Preferred
|
0.15 | 0.15 | 0.15 | 0.15 | 0.15 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | -85.30M | -33.70M | -2.60M | 253.20M | -81.20M | 159.90M | -52.80M | -9.80M | 10.30M | 121.30M | 56.00M | 43.00M | 205.00M | 58.00M | -123.00M | 158.00M | 24.00M | 705.00M | -1192.00M | 323.00M | 49.00M | -246.00M | -119.00M | 532.00M | -207.00M | -98.00M | 56.00M | -114.00M | 35.00M | 566.00M | -21.00M | 139.00M | -209.00M | -122.00M | -150.00M | 360.00M | 102.00M | -165.00M | -134.00M | 482.00M | -75.00M | -154.00M | -486.00M | 1,463.00M | 518.00M | -152.00M | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M |
|
Beginning Cash Balance
|
| | 85.30M | 235.80M | 2.60M | 365.00M | 539.60M | 420.90M | 583.40M | 577.20M | 591.00M | 544.40M | 672.20M | 865.50M | 872.90M | 264.00M | 1,071.00M | 1,127.00M | 1,269.00M | 400.00M | 1,731.00M | 803.00M | 1,146.00M | 397.00M | 829.00M | 851.00M | 1,225.00M | 391.00M | 1,027.00M | 1,248.00M | 1,026.00M | -320.00M | 1,323.00M | 1,302.00M | 1,441.00M | 1,232.00M | 1,110.00M | 960.00M | 1,320.00M | 1,422.00M | 1,257.00M | 1,123.00M | 1,605.00M | 1,530.00M | 1,376.00M | 890.00M | 2,353.00M | 2,871.00M | 2,719.00M | 3,026.00M | 3,471.00M | 5,148.00M | 4,360.00M | 2,793.00M | 2,426.00M | 2,474.00M | 2,286.00M | 2,821.00M | 3,136.00M | 3,209.00M | 2,767.00M | 3,517.00M | 4,890.00M | 4,970.00M | 3,479.00M | 4,484.00M | 3,272.00M |
|
Free Cash Flow
|
128.30M | 154.90M | 67.80M | 6.00M | -94.00M | 124.60M | 10.30M | 93.70M | -75.40M | 44.90M | 62.90M | 41.60M | -56.00M | 222.00M | 168.00M | 207.00M | -66.00M | 203.00M | 91.00M | 111.00M | -278.00M | 184.00M | 239.00M | 239.00M | -2.00M | 288.00M | 215.00M | 209.00M | 42.00M | 152.00M | 321.00M | 357.00M | -42.00M | 245.00M | 228.00M | 157.00M | -2.00M | 313.00M | 304.00M | 245.00M | -26.00M | 351.00M | 306.00M | 394.00M | 77.00M | 428.00M | 385.00M | 578.00M | 643.00M | 819.00M | 1,045.00M | 1,452.00M | 624.00M | 794.00M | 1,452.00M | 1,347.00M | 1,384.00M | 1,686.00M | 1,044.00M | 2,232.00M | 1,556.00M | 1,322.00M | 2,326.00M | 1,465.00M | 1,078.00M | 1,858.00M | 1,273.00M |
|
Net Cash Flow
|
118.90M | -100.30M | -85.30M | -33.70M | -2.60M | 253.20M | -81.20M | 159.90M | -52.80M | -9.80M | 10.30M | 121.30M | 56.00M | 43.00M | 205.00M | 58.00M | -123.00M | 158.00M | 24.00M | 705.00M | -1192.00M | 323.00M | 49.00M | -246.00M | -119.00M | 532.00M | -207.00M | -98.00M | 56.00M | -114.00M | 35.00M | 566.00M | -21.00M | 139.00M | -209.00M | -122.00M | -150.00M | 360.00M | 102.00M | -165.00M | -134.00M | 482.00M | -75.00M | -154.00M | -486.00M | 1,463.00M | 518.00M | -152.00M | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M |