|
Net Income
|
10.39M | 12.68M | 14.26M | 21.17M | 27.27M | 29.01M | 30.97M | 26.87M | 25.12M | 0.50M | 19.35M | 44.56M | 43.83M | 40.53M | 24.28M | 82.56M | 47.85M | 6.92M | 110.07M | 25.52M | -31.32M | -388.21M | -830.87M | -242.27M | -339.78M | -157.30M | -240.37M | 154.46M | 105.94M | 18.23M | 156.53M | 90.09M | 111.32M | 95.15M | 134.00M | 62.24M | 234.96M | -484.80M | -1814.75M | -517.54M | -561.07M | -380.96M | -165.56M | 8.78M | -209.59M | -461.31M | -491.98M | 256.58M | -18.47M | 748.57M | 523.05M | 93.69M | 608.44M | 245.78M | 52.03M | -26.21M | -13.97M | -273.22M | -0.46M | 184.47M | 111.39M |
|
Share-based Compensation
|
| 0.06M | 0.09M | 0.13M | 0.14M | 0.23M | 0.27M | 0.68M | 0.68M | 0.69M | 0.76M | 0.90M | 0.90M | 0.97M | 3.53M | 2.58M | 2.02M | 2.15M | 2.17M | 2.08M | 1.96M | 2.29M | 2.28M | 2.00M | 1.93M | 1.79M | 1.62M | 1.53M | 1.61M | 1.65M | 1.58M | 1.61M | 2.01M | 2.17M | 1.01M | 1.67M | 1.71M | 1.59M | -0.06M | | | | | | | | | | | | 2.21M | 2.84M | 2.36M | 2.08M | 2.40M | 3.34M | 2.66M | 2.55M | 3.04M | 3.26M | 2.94M |
|
Deferred Taxes
|
| | | | | | -0.43M | | | 15.51M | 8.61M | 28.20M | 25.51M | 23.40M | 7.84M | 33.56M | 21.99M | -16.98M | 84.35M | 14.48M | -17.21M | -216.60M | -35.16M | -0.19M | -0.16M | 17.56M | 0.98M | | | | 1.69M | -0.07M | | | 1.28M | | -179.33M | -144.05M | 315.81M | 7.29M | | | | | | | | | | | | | -554.74M | 29.59M | 14.85M | -7.59M | -3.83M | -59.51M | -0.01M | 51.40M | 31.52M |
|
Gains from Sales and Divestitures
|
| | 0.06M | | | | 0.06M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.52M | 2.50M | 4.88M | 12.63M | 9.36M | 7.76M | 0.36M | | | 28.33M | 61.21M | 2.90M | 3.50M | 50.45M | 43.69M | 69.57M | -34.95M | -14.30M | 12.76M | -4.36M | -72.46M | -49.06M | -30.90M | -0.84M | 5.74M | -11.80M | 10.67M | -41.86M | 76.03M | 10.44M | 13.49M | 8.83M | 12.72M | -25.65M | 4.13M | -125.58M | -43.08M | 167.77M | 0.45M | -0.02M | -0.78M | -1.38M | 0.30M | 0.08M | -2.56M | 0.01M | | | 1.09M | 0.64M | 1.14M | 1.41M | 0.02M | 1.08M | 20.50M | 2.02M | 0.01M | 2.96M | 2.27M | 0.35M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 594.78M | 845.64M | 218.99M | 170.62M | 212.20M | 113.69M | | | | | | | | | | | 571.44M | 1,468.33M | 553.35M | 532.90M | 270.90M | | | 117.81M | 117.81M | | | | | | | | | | | 30.50M | 342.70M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.96M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 6.62M | | | | 8.17M | 8.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 23.60M | 27.60M | 28.29M | 37.11M | 56.65M | 36.09M | 69.43M | 30.07M | 66.38M | 33.28M | 35.01M | 38.54M | 67.48M | 50.03M | 156.15M | 45.36M | 84.39M | 123.97M | 99.04M | 39.84M | 96.22M | 87.09M | 83.77M | 58.95M | 102.55M | 92.57M | 142.65M | 144.01M | 205.08M | 188.16M | 226.35M | 184.69M | 219.75M | 155.47M | 239.76M | 160.00M | 217.59M | 106.64M | 130.84M | 116.38M | -47.22M | -104.70M | 123.17M | 38.37M | 164.64M | 253.70M | | | 188.00M | 304.06M | 107.35M | 156.27M | 155.50M | 188.02M | 123.47M | 189.70M | 148.85M | 177.28M | 231.40M | 209.08M |
|
Amortizatization of Intangibles
|
0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | -0.53M | 0.19M | 0.21M | -0.55M | -0.56M | 0.26M | 0.27M | | 0.28M | 0.41M | 0.46M | 0.46M | 1.00M | 1.01M | 1.04M | 1.06M | 1.07M | 1.36M | 0.75M | 0.77M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 0.11M | 0.13M | 0.14M | 0.16M | 0.11M | 0.14M | 0.15M | 0.23M | 0.25M | 0.25M | 0.24M | 0.26M | 0.29M | 0.34M | 0.46M | 0.59M | 0.62M | 0.80M | 0.87M | 0.93M | 0.95M | 0.97M | 0.99M | 0.75M | 1.09M | 1.20M | 1.26M | 1.46M | 1.49M | 1.52M | 1.55M | 1.57M | 1.58M | 1.61M | 1.63M | 1.51M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
8.69M | 10.30M | 11.99M | 12.16M | 13.71M | 14.74M | 21.71M | 21.39M | 23.65M | 25.38M | 20.32M | 22.58M | 28.54M | 30.69M | 37.07M | 56.88M | 55.99M | 72.41M | 80.15M | 89.91M | 71.16M | 90.33M | 86.30M | 65.48M | 55.65M | 62.28M | 62.56M | 65.99M | 82.25M | 106.65M | 109.74M | 111.02M | 121.92M | 119.92M | 133.82M | 118.43M | 124.95M | 163.27M | 143.45M | 78.03M | 64.79M | 51.55M | 45.38M | 41.15M | 32.36M | 62.57M | 62.28M | 62.60M | 64.42M | 78.46M | 79.09M | 80.15M | 79.50M | 80.97M | 80.02M | 78.55M | 82.83M | 84.32M | 65.62M | 73.64M | 83.22M |
|
Change in Receivables
|
| 0.79M | 2.44M | 5.42M | 3.57M | -1.92M | 6.00M | 1.72M | 20.73M | -16.27M | 23.93M | -3.59M | 8.78M | 16.88M | 11.15M | 27.94M | 20.69M | 32.14M | -35.73M | -24.18M | 6.94M | -20.35M | 5.60M | 6.63M | 12.96M | 36.33M | 20.35M | 21.39M | -21.22M | 0.18M | 35.53M | 15.45M | -15.34M | -0.03M | 63.35M | | | | -88.99M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 2.16M | 2.63M | -0.71M | 4.18M | 7.66M | -9.52M | 22.43M | -1.97M | 7.56M | 22.49M | -1.36M | 4.45M | 27.74M | -1.52M | 43.41M | 10.58M | 48.00M | -28.07M | -0.29M | -28.23M | -5.92M | -12.76M | 6.08M | -11.49M | 33.68M | 15.50M | 54.74M | -1.35M | 57.95M | -4.96M | 27.49M | 0.70M | 8.62M | -27.04M | 1.37M | 1.85M | 5.35M | -28.11M | -7.64M | -22.98M | -9.93M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.64M | -1.03M | -0.62M | 0.81M | -0.31M | -0.28M | 0.06M | 1.75M | -0.35M | -1.28M | -0.07M | 1.20M | 2.00M | 1.40M | 0.77M | 0.22M | 0.00M | 0.14M | 12.06M | -0.61M | 0.99M | -12.25M | -1.15M | 5.03M | 2.96M | -3.10M | 8.37M | -3.94M | 1.24M | 2.20M | 2.65M | 3.13M | -0.96M | 38.23M | 5.51M | 5.83M | 3.90M | -65.43M | -38.56M | -9.85M | 75.70M | 4.68M | -26.66M | 34.80M | 41.26M | -17.19M | | | -48.99M | -74.76M | 26.60M | -9.38M | 28.84M | -16.95M | 25.45M | -29.74M | 36.46M | 29.36M | -33.24M | -10.68M |
|
Capital Expenditures
|
| 22.43M | 29.38M | 33.28M | 75.08M | 93.80M | 85.13M | 84.78M | 65.88M | 118.52M | 488.01M | 320.49M | 107.75M | 180.04M | 199.91M | 420.43M | 252.54M | 367.64M | 288.67M | 226.91M | 671.73M | 474.65M | 205.84M | 151.29M | 105.93M | 183.91M | 283.80M | 181.83M | 278.93M | 328.98M | 274.94M | 302.80M | 276.94M | 197.37M | 121.98M | 241.39M | 266.92M | 138.22M | 73.52M | 113.74M | 161.11M | 63.13M | 29.31M | 56.90M | 40.42M | 119.31M | 80.27M | | | 128.79M | 130.40M | 153.01M | 137.73M | 116.23M | 118.15M | 126.70M | 132.06M | 77.19M | 108.23M | 144.77M | 129.90M |
|
Sales of Property, Plant and Equipment
|
| | | 1.38M | | | | 0.14M | | | 63.45M | | | | 0.11M | | | 4.20M | 0.21M | 1.31M | 0.36M | 16.51M | 9.81M | 0.63M | 0.98M | 39.92M | 4.28M | 3.60M | 0.12M | 0.35M | 0.79M | 0.08M | 3.69M | 1.06M | 0.29M | 0.06M | 0.69M | 10.12M | 37.66M | 44.38M | 0.80M | 1.75M | 4.04M | 0.01M | 0.23M | 0.60M | | | | 0.15M | 2.46M | 0.18M | -0.00M | 0.01M | | | | 0.23M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | 3.26M | 0.75M | 221.22M | 4.52M | | | 1.95M | | -1.95M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -23.95M | -30.12M | -39.01M | -88.42M | -102.78M | -93.04M | -160.40M | -93.87M | -133.63M | -452.69M | -333.22M | -51.31M | -186.30M | -93.43M | -445.11M | -179.65M | -279.29M | -232.61M | -231.49M | -748.27M | -392.61M | -201.88M | -157.53M | -123.52M | -139.21M | -300.32M | -1532.68M | -296.94M | -351.86M | -292.69M | -306.87M | -53.59M | -194.12M | -122.29M | -245.56M | -264.66M | -128.42M | -36.12M | -69.81M | -160.28M | -60.61M | -23.89M | -57.18M | -40.28M | -116.14M | -80.28M | | | -128.97M | -128.58M | -153.01M | -138.39M | -117.25M | -118.95M | -127.55M | -132.55M | -76.94M | -108.78M | -145.19M | -130.26M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.57M | -0.19M | -0.77M | -0.25M | -0.30M | -0.17M | 3.71M | -0.01M | 1.21M | 1.23M | -0.08M | | | 1.83M | 0.01M | 6.91M | 0.04M | 0.10M | 0.11M | -0.00M | 14.71M | 0.11M | -0.00M | -0.00M | -0.00M |
|
Cash from Financing Activities
|
| 0.12M | 2.91M | 35.08M | 29.16M | 64.17M | 128.14M | 9.97M | 57.52M | 72.92M | 574.21M | 357.10M | 1.18M | -0.10M | 406.89M | 0.39M | 39.20M | 272.49M | 98.09M | 64.85M | 1,159.19M | -0.98M | -0.35M | 415.16M | 6.62M | 4.50M | 1,304.36M | 31.64M | 168.01M | 154.49M | 78.82M | 99.58M | -130.48M | -20.29M | -105.46M | -28.50M | 107.44M | -99.82M | -74.58M | -65.46M | 45.08M | 156.05M | 167.41M | 23.84M | -18.98M | -103.42M | -170.78M | | | -60.05M | -179.27M | 47.47M | -14.83M | -44.65M | -62.79M | -2.90M | -55.16M | -73.65M | -64.63M | -87.76M | -79.25M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | 1.31M | 1.31M | 1.28M | 1.13M | 1.12M | 1.10M | 1.09M | 1.09M | 0.94M | 0.86M | 0.80M | |
|
Change in Cash
|
| -0.23M | 0.40M | 24.36M | -22.15M | 18.03M | 71.19M | -81.00M | -6.28M | 5.67M | 154.81M | 58.89M | -11.60M | -118.92M | 363.49M | -288.57M | -95.09M | 77.59M | -10.54M | -67.60M | 450.75M | -297.38M | -115.14M | 341.40M | -57.94M | -32.16M | 1,096.60M | -1358.39M | 15.07M | 7.72M | -25.71M | 19.06M | 0.62M | 5.34M | -72.27M | -34.30M | 2.78M | -10.65M | -4.06M | -4.43M | 1.18M | 48.23M | 38.82M | 89.84M | -20.89M | -54.93M | 2.64M | | | -1.03M | -3.80M | 1.81M | 3.06M | -6.40M | 6.28M | -6.98M | 1.99M | -1.75M | 3.87M | -1.55M | -0.43M |
|
Free Cash Flow
|
| 1.17M | -1.78M | -5.00M | -37.97M | -37.15M | -49.04M | -15.35M | -35.81M | -52.15M | -454.73M | -285.48M | -69.21M | -112.55M | -149.88M | -264.28M | -207.18M | -283.25M | -164.70M | -127.87M | -631.90M | -378.44M | -118.75M | -67.52M | -46.98M | -81.36M | -191.23M | -39.19M | -134.92M | -123.90M | -86.78M | -76.45M | -92.24M | 22.38M | 33.49M | -1.63M | -106.92M | 79.37M | 33.12M | 17.09M | -44.72M | -110.35M | -134.00M | 66.28M | -2.06M | 45.33M | 173.43M | | | 59.21M | 173.66M | -45.66M | 18.55M | 39.27M | 69.88M | -3.24M | 57.64M | 71.66M | 69.05M | 86.63M | 79.18M |
|
Net Cash Flow
|
| -0.23M | 0.40M | 24.36M | -22.15M | 18.03M | 71.19M | -81.00M | -6.28M | 5.67M | 154.81M | 58.89M | -11.60M | -118.92M | 363.49M | -288.57M | -95.09M | 77.59M | -10.54M | -67.60M | 450.75M | -297.38M | -115.14M | 341.40M | -57.94M | -32.16M | 1,096.60M | -1358.39M | 15.07M | 7.72M | -25.71M | 19.06M | 0.62M | 5.34M | -72.27M | -34.30M | 2.78M | -10.65M | -4.06M | -4.43M | 1.18M | 48.23M | 38.82M | 89.84M | -20.89M | -54.93M | 2.64M | | | -1.03M | -3.80M | 1.81M | 3.06M | -6.40M | 6.28M | -6.98M | 1.99M | -1.75M | 3.87M | -1.55M | -0.43M |