|
Net Income
|
-61.46M | -13.96M | 19.86M | 52.40M | 0.41M | 32.05M | 37.23M | 84.74M | 1.60M | 45.09M | 33.90M | 85.03M | 14.17M | 37.73M | 49.68M | 107.26M | 13.26M | 49.45M | 63.12M | 147.52M | 16.14M | 72.36M | 104.74M | 194.76M | 43.30M | 91.40M | 113.20M | 198.40M | 25.20M | 94.40M | 48.20M | 178.10M | 7.70M | 94.90M | 99.20M | 77.70M | 42.60M | 109.80M | 136.10M | 203.20M | 21.20M | 111.30M | 129.30M | 276.10M | 17.60M | 14.30M | 134.60M | 256.20M | 102.40M | 199.40M | 236.70M | 420.80M | 143.90M | 335.50M | 138.10M | 175.90M | -8.70M | 3.20M | 59.30M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M |
|
Deferred Taxes
|
| | 7.43M | 15.39M | -5.29M | -2.22M | -8.96M | 11.02M | -11.97M | -3.74M | -13.69M | 38.68M | 8.12M | -2.09M | -12.17M | 18.73M | -7.50M | -0.16M | -16.84M | -3.56M | -21.68M | -16.10M | -10.84M | 28.82M | 5.88M | 2.10M | 0.02M | -11.40M | | | | | | | | | | | | | | | | | 5.50M | 12.80M | 34.80M | -16.00M | 2.70M | -4.00M | -2.50M | -31.20M | -34.40M | -44.40M | -16.20M | 200.10M | 43.70M | 72.40M | -2.10M | 24.80M | 24.40M | 125.90M | 21.70M | -34.40M | 22.70M | 109.40M | -7.70M |
|
Gains from Investment Securities
|
8.14M | 10.64M | 11.35M | 20.58M | 1.55M | 8.11M | 11.15M | 18.28M | 12.63M | -39.84M | -26.62M | -11.75M | -17.35M | -16.24M | -16.44M | -25.90M | -18.10M | -24.28M | -19.92M | 147.25M | -18.31M | -30.16M | 113.64M | 23.34M | 34.90M | 35.80M | 26.90M | 58.00M | 31.30M | 43.80M | 36.70M | 31.80M | 30.80M | 39.60M | 42.20M | 32.10M | 34.10M | 16.50M | 57.40M | -261.40M | 37.50M | -157.70M | -98.60M | -62.00M | -44.40M | -4.10M | -53.10M | -36.90M | -30.50M | -84.30M | -60.90M | -86.80M | -77.10M | -124.50M | -82.10M | -37.60M | -34.80M | -68.30M | -23.30M | -32.10M | -41.30M | -149.20M | -52.90M | -41.50M | -31.00M | -123.10M | -49.30M |
|
Asset Writedowns and Impairment
|
7.59M | 4.71M | 2.00M | 13.87M | 2.06M | 6.08M | 0.88M | -1.94M | 4.25M | 5.28M | -0.08M | 0.82M | 4.99M | 6.38M | -0.82M | -3.97M | 5.07M | 5.77M | 0.96M | -3.09M | 5.30M | 1.08M | 4.24M | -2.42M | 8.03M | 2.78M | 4.30M | -0.62M | | | | | | | | | | | | | | | | | 38.10M | 16.10M | 7.20M | -15.80M | -0.50M | 0.30M | 7.70M | 4.60M | 5.50M | 6.30M | 5.60M | 9.60M | 7.10M | 11.90M | 2.70M | -1.40M | 9.90M | 21.80M | 3.00M | 3.30M | 9.40M | 9.00M | 18.80M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 8.70M | 12.80M | | 37.90M | 22.20M | 51.20M | | 51.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
3.87M | -89.73M | 129.72M | 206.69M | -146.33M | 65.97M | 188.44M | 276.20M | -197.18M | 60.87M | 95.14M | 252.51M | -196.12M | 73.50M | 156.91M | 291.61M | -301.46M | 56.90M | 144.69M | 395.11M | -263.22M | 116.21M | 189.36M | 456.54M | -335.80M | 120.90M | 196.70M | 394.00M | -336.90M | 54.10M | 130.90M | 374.50M | -211.60M | 173.00M | 316.30M | 521.00M | -258.60M | -9.30M | 267.60M | 604.40M | -551.50M | 68.40M | 231.60M | 735.30M | -546.10M | 501.40M | 407.80M | 751.60M | -461.80M | 215.70M | 456.40M | 762.10M | -716.40M | 177.00M | 137.50M | 601.80M | -716.30M | 237.00M | 325.70M | 729.40M | -677.50M | 273.90M | 261.60M | 927.30M | -767.60M | 332.80M | 617.10M |
|
Amortizatization of Intangibles
|
5.48M | 6.24M | 8.45M | 6.91M | 6.06M | 6.16M | 5.73M | 6.46M | 5.04M | 5.46M | 4.71M | 4.29M | 3.81M | 3.83M | 3.85M | 6.26M | 1.89M | 1.95M | 1.82M | 2.19M | 1.13M | 1.56M | 1.15M | 5.06M | 0.98M | 0.73M | 0.60M | 4.68M | | | | | | | | | | | | | | | | | 1.40M | 1.30M | 1.20M | 1.20M | 1.20M | 1.00M | 1.00M | 1.20M | 1.30M | 1.20M | 1.20M | 1.10M | 1.00M | 1.10M | 1.00M | 1.20M | 1.40M | 1.20M | 1.50M | 1.40M | 1.70M | 1.50M | 1.60M |
|
Amortization of Deferred Charges
|
14.31M | 10.48M | 8.11M | 13.01M | 11.66M | 8.06M | 7.40M | 14.12M | 10.03M | 8.22M | 5.90M | 9.85M | 13.36M | 6.68M | 6.14M | 6.09M | 7.53M | 5.54M | 5.07M | 4.55M | 6.23M | 4.94M | 4.75M | 4.28M | 6.71M | 5.39M | 5.11M | 5.49M | | | | | | | | | | | | | | | | | 18.60M | 30.70M | 16.30M | 18.20M | 17.50M | 26.30M | 24.00M | 28.60M | 18.60M | 25.80M | 25.30M | 16.10M | 16.70M | 36.30M | 13.50M | 18.80M | 11.20M | 45.60M | 22.10M | 18.50M | 22.00M | 44.00M | 22.40M |
|
Depreciation & Amortization (CF)
|
| 24.52M | 18.72M | 18.73M | 17.71M | 17.53M | 17.74M | 18.58M | 18.32M | 19.35M | 22.84M | 22.33M | 19.66M | 19.96M | 19.09M | 20.10M | 19.08M | 20.17M | 19.74M | 20.86M | 22.41M | 22.78M | 22.02M | 27.19M | 24.92M | 25.50M | 26.64M | 31.04M | | | | | | | | | | | | | | | | | 55.00M | 56.90M | 54.90M | 59.60M | 53.00M | 54.50M | 52.80M | 57.20M | 54.40M | 55.40M | 55.70M | 62.60M | 57.50M | 59.90M | 59.10M | 61.90M | 61.00M | 62.30M | 65.50M | 67.00M | 71.60M | 67.70M | 57.60M |
|
Change in Receivables
|
122.00M | -258.22M | -37.35M | 106.13M | -51.97M | 43.61M | -15.74M | 78.34M | -2.20M | 10.76M | 7.77M | 174.29M | -104.98M | 34.81M | 21.87M | 138.79M | -47.47M | 20.34M | 88.99M | 205.68M | -85.67M | 55.68M | 118.85M | 175.13M | -63.39M | 87.23M | 123.66M | 253.21M | | | | | | | | | | | | | | | | | -250.40M | -381.60M | 57.70M | 160.00M | -154.00M | 83.90M | 150.50M | 355.80M | -76.20M | 11.60M | 114.30M | 241.60M | -160.60M | 20.80M | -18.30M | 147.00M | -156.20M | 41.30M | 55.20M | 267.60M | -163.50M | -8.40M | 11.00M |
|
Change in Accured Expenses
|
130.41M | -379.26M | 45.84M | 219.12M | -247.67M | 46.71M | 103.70M | 244.84M | -251.88M | -8.68M | 38.50M | 337.15M | -311.11M | 36.01M | 103.52M | 302.47M | -386.45M | 11.59M | 154.48M | 427.03M | -387.69M | 63.69M | 210.03M | 415.77M | -427.31M | 91.42M | 178.23M | 400.77M | | | | | | | | | | | | | | | | | -652.00M | -74.90M | 165.80M | 337.40M | -384.40M | 118.70M | -6.00M | 865.40M | -710.10M | 36.50M | 181.60M | 208.70M | -651.80M | 18.60M | 204.40M | 507.30M | -599.10M | 22.50M | 249.20M | 457.90M | -650.50M | -38.00M | 243.40M |
|
Other Working Capital Changes
|
3.45M | 6.78M | 9.68M | 0.15M | 0.99M | 13.53M | 7.28M | 3.07M | -3.31M | 3.93M | 5.13M | -9.07M | 27.45M | 3.52M | 11.39M | -8.37M | 15.87M | 8.76M | 24.70M | -4.33M | 24.65M | 6.57M | 31.17M | -13.60M | -409.80M | 12.20M | 39.80M | 402.70M | -406.40M | 886.90M | -25.10M | -383.80M | 282.70M | -35.80M | -124.50M | -7.90M | 343.50M | 156.60M | -66.80M | -204.10M | 613.20M | 116.40M | -35.10M | -584.50M | 45.90M | -82.80M | 86.50M | -16.70M | 32.40M | 43.40M | 75.50M | -1.70M | 58.70M | -37.40M | 53.30M | -114.50M | 26.50M | -21.60M | 27.10M | -8.00M | 18.70M | -34.90M | 121.20M | -23.40M | 24.00M | 2.10M | 13.60M |
|
Capital Expenditures
|
6.95M | 14.08M | 10.20M | 13.02M | 4.48M | 9.18M | 9.14M | 25.67M | 17.17M | 19.02M | 19.71M | 35.64M | 11.83M | 20.66M | 22.35M | 39.92M | 12.69M | 17.52M | 24.98M | 55.51M | 33.26M | 34.38M | 36.05M | 29.01M | 19.20M | 26.20M | 42.20M | 60.20M | 34.40M | 45.40M | 59.60M | 76.80M | 31.60M | 31.60M | 34.90M | 53.30M | 41.60M | 29.40M | 39.10M | 51.80M | 44.60M | 39.20M | 47.30M | 56.70M | 44.40M | 32.90M | 35.20M | 36.90M | 34.60M | 35.20M | 41.80M | 64.30M | 46.60M | 40.30M | 49.10M | 69.80M | 49.30M | 38.90M | 49.50M | 49.20M | 43.20M | 38.20M | 44.90M | 59.20M | 44.50M | 44.40M | 49.50M |
|
Sales of Property, Plant and Equipment
|
| | -6.96M | -13.34M | -10.54M | | | | | | | | | | | | | | 2.04M | 2.36M | | | 1.34M | 61.06M | 14.20M | 6.10M | 20.60M | 8.30M | 22.80M | 6.50M | 14.00M | 15.00M | 10.20M | 11.70M | 3.00M | 19.80M | 16.10M | 11.40M | 12.90M | 11.50M | 7.60M | 12.20M | 4.60M | 89.40M | 13.40M | 11.30M | 5.80M | 11.00M | 4.00M | 9.50M | 25.60M | 34.90M | 5.60M | 7.50M | 6.00M | 5.30M | 9.20M | 3.50M | 8.80M | 2.20M | 5.70M | 3.90M | 4.70M | 4.90M | 4.90M | 22.70M | 14.50M |
|
Acquisitions
|
13.78M | -3.90M | 4.96M | -12.38M | 8.94M | 24.53M | 79.82M | -89.04M | 12.38M | 210.15M | 11.47M | 17.79M | 4.95M | 9.43M | 11.81M | 1.52M | 1.32M | 44.00M | | | | | | | 3.70M | 38.00M | 61.20M | 288.70M | 76.50M | 16.50M | 325.60M | 65.30M | 16.60M | 1.90M | 0.20M | | 8.70M | 2.50M | 20.50M | 69.60M | 26.70M | 1.60M | 760.90M | 12.10M | | | | | 0.20M | | 22.00M | 394.60M | 2.00M | | 3.70M | | | 13.60M | | | | | 1.50M | 20.10M | | | |
|
Change in Acquisitions & Divestments
|
0.87M | -0.10M | 0.11M | -0.09M | 0.17M | 2.55M | 1.28M | 10.84M | 5.82M | 6.93M | 6.67M | 5.61M | 7.51M | 25.05M | 8.08M | 36.90M | 5.35M | 12.08M | 3.27M | 6.93M | 7.29M | 15.24M | 26.70M | 13.19M | 14.14M | 6.17M | 20.63M | 8.30M | | | 14.00M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
19.86M | -69.51M | -22.02M | -14.06M | -23.78M | -34.58M | -102.42M | 69.91M | -31.59M | -226.34M | -78.24M | -53.15M | -16.15M | -9.75M | -109.66M | -15.70M | -20.78M | -41.98M | -49.40M | -52.05M | -39.30M | -44.57M | -27.64M | -76.40M | -21.00M | -71.30M | -92.20M | -400.10M | -184.30M | -14.80M | -418.30M | -188.10M | -49.70M | -34.20M | -38.10M | -48.80M | -60.00M | -23.70M | -63.50M | -133.20M | -91.00M | -50.70M | -852.40M | -55.60M | -90.50M | -18.90M | -14.80M | -46.40M | -97.80M | -116.00M | -102.20M | -489.80M | -94.00M | 30.90M | -84.70M | -95.30M | -74.00M | -86.70M | -59.70M | -70.00M | -54.30M | -99.80M | -64.90M | -97.80M | -152.80M | -47.60M | -51.20M |
|
Other financing activities
|
52.59M | -41.41M | | -0.00M | 0.58M | 0.13M | 10.74M | 0.11M | 5.11M | -0.08M | 12.49M | 0.47M | 0.96M | 2.22M | 0.25M | -0.12M | 0.49M | -4.50M | | 8.62M | 1.94M | 4.01M | 3.47M | 5.08M | -15.90M | 2.30M | 0.70M | -2.30M | 25.60M | -83.30M | 40.10M | 41.20M | -23.00M | 0.90M | -6.70M | 36.30M | 27.60M | -30.60M | -5.00M | 11.80M | 6.10M | 2.00M | 52.60M | 5.10M | -13.50M | 1.50M | -10.80M | 9.70M | 10.90M | -3.80M | -5.40M | 53.20M | 14.90M | -34.60M | -21.60M | -101.40M | -23.80M | -0.70M | -6.70M | 7.00M | -23.30M | -2.70M | -8.60M | 25.50M | -28.90M | -5.10M | -9.10M |
|
Cash from Financing Activities
|
23.85M | 110.08M | -95.42M | -179.98M | 160.57M | -59.37M | -46.04M | -165.92M | 77.82M | 160.14M | -26.84M | -100.58M | 129.66M | -50.10M | -37.02M | -251.29M | 303.54M | -26.53M | -97.43M | -307.96M | 290.15M | -61.90M | -145.48M | -285.77M | 313.40M | -57.80M | -95.40M | 31.40M | 540.30M | -62.80M | 301.80M | -142.90M | 216.90M | -132.60M | -249.70M | -458.10M | 341.80M | 41.40M | -210.70M | -313.80M | 592.80M | -45.30M | 647.10M | -610.00M | 883.30M | -769.20M | -357.90M | -527.40M | 376.70M | -62.00M | -275.40M | -183.10M | 806.50M | -205.20M | -100.80M | -513.60M | 775.30M | -271.40M | -272.70M | -605.50M | 703.40M | -136.80M | -217.60M | -800.20M | 900.70M | -283.20M | -544.70M |
|
Dividends Paid - Common
|
| | 0.00M | 4.45M | | | 8.98M | 4.47M | | | -0.00M | 6.73M | | | | 9.13M | | | 0.00M | 10.00M | | | | 11.41M | | | | 13.30M | | | | 15.20M | | | | 17.00M | | | | 18.90M | | | | 22.80M | | | | 0.50M | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | -0.21M | 0.81M | -4.38M | -6.52M | -8.50M | 0.70M | -6.60M | -2.20M | 4.70M | -3.20M | 0.30M | -8.80M | 4.10M | 4.90M | 2.40M | 1.90M | 2.00M | -16.40M | -6.50M | 1.00M | 0.70M | 1.20M | -11.30M | 8.60M | -21.10M | 6.00M | 10.80M | 19.10M | -12.40M | 2.70M | -7.60M | -3.70M | -6.70M | -30.90M | -26.00M | 24.30M | 4.50M | -0.70M | -13.40M | 15.90M | -9.70M | -5.00M | 12.90M | -26.20M | 11.70M | 23.80M | -4.30M |
|
Change in Cash
|
0.13M | -1.70M | 12.29M | 12.65M | -9.54M | -4.73M | 16.72M | 180.18M | -150.95M | -5.34M | -9.94M | 98.78M | -82.61M | 13.65M | 10.23M | 26.43M | -18.69M | -11.62M | -2.15M | 33.02M | -12.58M | 10.56M | 11.86M | 87.86M | -51.90M | -7.50M | 2.50M | 23.10M | 23.80M | -26.70M | 14.70M | 34.70M | -40.30M | 11.10M | 30.90M | 16.00M | 25.20M | -8.00M | -13.10M | 158.40M | -49.00M | -26.40M | 15.00M | 78.30M | 225.60M | -280.70M | 45.90M | 196.90M | -195.30M | 40.40M | 71.20M | 85.50M | -10.60M | -28.20M | -74.00M | 17.20M | -10.50M | -121.80M | -20.10M | 69.80M | -38.10M | 32.30M | -8.00M | 3.10M | -8.00M | 25.80M | 16.90M |
|
Beginning Cash Balance
|
45.89M | 46.02M | 44.32M | 56.61M | 69.26M | 59.72M | 54.99M | 71.72M | 251.90M | 100.95M | 95.61M | 85.67M | 184.45M | 101.85M | 115.50M | 125.73M | 152.16M | 133.47M | 121.85M | 119.68M | 152.73M | 140.15M | 150.71M | 162.54M | 250.40M | 198.50M | 191.00M | 384.40M | 216.60M | 240.40M | 213.70M | 223.80M | 263.40M | 239.20M | 247.00M | 252.00M | 267.60M | 300.80M | 340.10M | 322.50M | 438.50M | 437.60M | 387.20M | 373.60M | 495.10M | 694.20M | 394.10M | 377.40M | 651.90M | 453.60M | 464.70M | 508.20M | 586.40M | 596.20M | 563.40M | 502.10M | 495.90M | 524.30M | 409.60M | 340.20M | 434.80M | 392.10M | 445.80M | 413.20M | 440.40M | 375.60M | 412.00M |
|
Free Cash Flow
|
-3.09M | -103.81M | 119.52M | 193.68M | -150.81M | 56.79M | 179.30M | 250.53M | -214.35M | 41.84M | 75.43M | 216.88M | -207.95M | 52.84M | 134.56M | 251.69M | -314.14M | 39.37M | 119.70M | 339.60M | -296.48M | 81.83M | 153.32M | 427.53M | -355.00M | 94.70M | 154.50M | 333.80M | -371.30M | 8.70M | 71.30M | 297.70M | -243.20M | 141.40M | 281.40M | 467.70M | -300.20M | -38.70M | 228.50M | 552.60M | -596.10M | 29.20M | 184.30M | 678.60M | -590.50M | 468.50M | 372.60M | 714.70M | -496.40M | 180.50M | 414.60M | 697.80M | -763.00M | 136.70M | 88.40M | 532.00M | -765.60M | 198.10M | 276.20M | 680.20M | -720.70M | 235.70M | 216.70M | 868.10M | -812.10M | 288.40M | 567.60M |
|
Net Cash Flow
|
47.58M | -49.15M | 12.29M | 12.65M | -9.54M | -27.98M | 39.98M | 180.18M | -150.95M | -5.34M | -9.94M | 98.78M | -82.61M | 13.65M | 10.23M | 24.63M | -18.69M | -11.62M | -2.15M | 35.09M | -12.37M | 9.75M | 16.24M | 94.38M | -43.40M | -8.20M | 9.10M | 25.30M | 19.10M | -23.50M | 14.40M | 43.50M | -44.40M | 6.20M | 28.50M | 14.10M | 23.20M | 8.40M | -6.60M | 157.40M | -49.70M | -27.60M | 26.30M | 69.70M | 246.70M | -286.70M | 35.10M | 177.80M | -182.90M | 37.70M | 78.80M | 89.20M | -3.90M | 2.70M | -48.00M | -7.10M | -15.00M | -121.10M | -6.70M | 53.90M | -28.40M | 37.30M | -20.90M | 29.30M | -19.70M | 2.00M | 21.20M |