|
Net Income
|
-27.00M | 4.83M | -18.94M | -0.11M | -0.40M | 0.22M | -9.84M | -1.91M | -40.52M | -4.90M | -19.86M | -59.93M | 7.84M | 2.61M | -17.70M | 2.56M | 143.40M | -8.84M | 152.82M | | | | | | | | | | | | | | | -108.62M | -110.47M | -140.89M | -104.27M | -101.09M | -93.62M | -105.05M | -85.45M | -50.36M | -119.59M | -43.49M | -90.11M | -130.21M | -75.90M | -178.41M | -142.74M | -121.92M | -144.85M | -139.49M | -144.64M | -149.03M | -139.40M | -135.78M | -160.31M | -164.79M | -103.26M | -169.94M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
Share-based Compensation
|
| 0.68M | 12.24M | 2.80M | 9.07M | 7.42M | 5.85M | 5.77M | 6.13M | 3.46M | -3.08M | 4.12M | 3.17M | 3.73M | 3.37M | 3.70M | 5.73M | 5.13M | 10.29M | 16.50M | 4.33M | 4.38M | 4.25M | 14.47M | 4.74M | 4.42M | 4.74M | 16.44M | 5.57M | 5.63M | 5.64M | 13.80M | 5.85M | 5.51M | 5.64M | 11.00M | 8.09M | 3.55M | 4.72M | 5.52M | 1.91M | 2.32M | 2.28M | 4.22M | 3.27M | 3.50M | 2.85M | 4.03M | 3.43M | 3.41M | 3.40M | 4.87M | 4.28M | 4.27M | 4.22M | 4.89M | 4.97M | 1.01M | 2.29M | 2.73M | 2.46M | 3.42M | 3.52M | 3.21M | 5.30M | 4.82M |
|
Deferred Taxes
|
| | | | -1.38M | -2.66M | -3.96M | -2.48M | -1.77M | -1.57M | -0.30M | 1.85M | -3.08M | -0.93M | -2.00M | -0.52M | -1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.16M | | | | 0.53M | | 1,034.12M | 519.27M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 2.28M | 4.27M | 3.58M | 5.24M | 3.18M | 9.57M | 3.08M | 2.10M | 0.61M | 1.80M | 4.44M | 0.45M | 0.44M | 14.46M | 8.54M | 0.65M | 0.52M | | | 0.18M | 0.71M | 1.53M | | | 2.70M | 1.84M | 2.04M | 2.45M | 1.12M | 1.64M | | | | 0.46M | 0.15M | 0.51M | 0.99M | 0.29M | 0.28M | 0.18M | 1.01M | 107.83M | 0.29M | -0.00M | 1.25M | | 0.55M | 0.55M | 0.75M | 0.00M | 24.93M | -23.78M | 0.78M | | 0.59M | 0.60M | 0.81M | -0.00M | 0.61M | 0.63M | 4.96M | | 4.41M | | |
|
Asset Writedowns and Impairment
|
| | | 1.68M | 0.75M | 1.00M | 0.93M | 0.40M | 1.12M | 0.86M | 0.84M | 0.82M | 0.76M | 0.62M | 1.13M | 0.76M | 1.83M | 0.65M | 0.92M | 0.37M | 3.06M | 0.02M | 0.51M | 1.33M | 1.83M | 0.61M | 0.93M | 0.92M | 1.37M | 0.17M | 1.13M | 1.32M | 2.04M | 0.45M | 0.51M | 1.35M | 1.25M | 1.19M | 0.88M | 1.83M | 2.01M | 2.93M | 0.92M | 0.91M | 27.78M | 10.56M | 5.00M | 3.21M | -9.12M | 1.64M | -2.12M | 0.57M | -1.44M | -0.71M | 0.93M | -1.02M | -0.62M | -0.23M | -0.83M | 2.92M | 1.51M | 0.14M | 1.58M | 1.56M | 0.80M | 0.95M |
|
Cash from Operations
|
| 7.95M | 47.16M | 64.92M | 7.87M | 54.04M | 73.61M | 41.55M | 48.31M | 90.62M | 56.80M | 86.22M | 58.38M | 111.58M | 95.12M | 107.54M | 75.24M | 146.07M | 93.18M | 97.91M | 92.66M | 106.33M | 103.80M | 162.13M | 110.75M | 140.77M | 141.31M | 119.87M | 99.84M | 111.38M | 98.45M | 102.70M | 87.52M | 109.62M | 86.54M | 94.97M | 69.88M | 82.31M | 97.15M | 98.84M | 66.24M | 106.90M | 83.18M | 49.70M | -65.08M | 80.51M | 59.71M | 52.22M | 60.81M | 98.61M | 74.73M | 65.44M | 49.98M | 169.57M | 52.52M | 80.73M | 57.99M | 107.40M | 49.38M | 61.09M | 67.43M | 100.05M | 54.87M | 88.49M | 70.52M | 112.39M |
|
Amortizatization of Intangibles
|
| 0.09M | 0.28M | 0.42M | 0.38M | 0.71M | 1.44M | 2.25M | 2.33M | 2.42M | -16.72M | 1.42M | -0.48M | -0.28M | -6.07M | -2.44M | -2.02M | -1.04M | -1.32M | -1.50M | -1.22M | -3.01M | -3.35M | -6.90M | -5.48M | -5.51M | -2.34M | -1.64M | -2.54M | -4.94M | -3.70M | -0.93M | -0.93M | -0.94M | -0.48M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.23M | -0.08M | | | | | | | | | | | | | | 2.07M | 3.84M | 7.16M | 9.12M | 9.12M | 7.53M |
|
Depreciation & Amortization (CF)
|
| 64.62M | 78.29M | 61.91M | 63.36M | 66.45M | 68.53M | 68.00M | 69.35M | 71.48M | 73.81M | 81.00M | 75.84M | 77.57M | 88.31M | 95.47M | 95.97M | 94.50M | 97.07M | 90.57M | 89.81M | 93.39M | 114.02M | 122.42M | 121.11M | 119.16M | 108.64M | 88.18M | 86.91M | 88.42M | 91.84M | 84.55M | 84.67M | 84.58M | 87.48M | 81.52M | 80.89M | 83.62M | 88.64M | 83.23M | 84.14M | 84.58M | 85.72M | 83.83M | 81.92M | 80.75M | 79.56M | 80.81M | 81.79M | 78.85M | 82.95M | 75.67M | 75.09M | 75.38M | 76.34M | 75.03M | 74.30M | 74.40M | 72.66M | 71.38M | 74.41M | 75.93M | 84.16M | 95.22M | 91.20M | 93.99M |
|
Change in Receivables
|
| 13.64M | 11.31M | -3.65M | -18.96M | 3.14M | 9.53M | -2.69M | -2.42M | 6.46M | 1.29M | -17.91M | 8.21M | 11.04M | 1.22M | -4.78M | -3.84M | 4.31M | 9.80M | -8.82M | -2.15M | 12.38M | 10.94M | -17.84M | 6.84M | 3.61M | 5.47M | -4.69M | 0.62M | 1.69M | 9.96M | -8.76M | 3.36M | 4.56M | 7.35M | -11.70M | -2.18M | 11.30M | 16.49M | -16.87M | 6.58M | 5.60M | 14.61M | -11.67M | 133.32M | 2.35M | -18.06M | -52.68M | -28.48M | 3.42M | 15.33M | -28.10M | 1.74M | 6.84M | 12.91M | -22.05M | 1.65M | -9.41M | 29.46M | -30.60M | 3.26M | -10.27M | 34.16M | -24.98M | 3.31M | 0.36M |
|
Change in Accured Expenses
|
| 6.70M | -18.77M | 18.84M | -38.63M | 3.97M | -3.76M | 2.89M | -22.78M | 0.71M | 7.38M | -17.15M | -20.47M | 0.79M | 50.26M | -24.82M | -8.85M | 44.02M | -16.04M | -31.59M | 6.21M | 6.04M | -5.39M | 18.32M | -10.56M | -4.99M | -6.78M | -6.17M | -9.24M | -2.58M | -4.24M | -17.79M | 3.95M | -9.25M | 13.29M | -17.89M | 8.98M | -10.67M | 10.32M | -18.33M | 10.11M | 21.33M | 13.24M | -49.76M | 12.02M | 6.05M | 10.11M | -31.60M | -18.75M | 6.34M | 15.95M | -31.48M | 4.52M | 91.53M | 6.44M | -13.39M | 3.34M | 24.73M | -3.25M | -31.36M | 10.46M | 38.35M | 3.86M | -29.27M | -2.17M | 72.29M |
|
Capital Expenditures
|
| 36.35M | 63.80M | 67.19M | -0.81M | 63.27M | 8.16M | 35.99M | 55.27M | 17.69M | 16.15M | 70.92M | | 13.36M | 977.57M | 470.00M | 22.58M | | 23.66M | 29.58M | 52.88M | 47.29M | 55.66M | 90.16M | 42.05M | 76.27M | 63.85M | 60.90M | 46.67M | 45.57M | 58.48M | 33.01M | 27.59M | 30.16M | -48.95M | 49.24M | 49.61M | 34.47M | -77.18M | 8.83M | 9.18M | 3.11M | | 1.84M | 13.94M | 2.22M | 5.14M | 8.65M | 7.45M | 11.80M | 2.62M | 7.02M | 10.69M | 15.00M | 19.93M | 14.87M | 31.82M | 2.10M | 25.77M | 7.33M | 34.52M | 0.58M | 128.39M | 6.84M | 260.09M | |
|
Sales of Property, Plant and Equipment
|
| 333.71M | 75.34M | | | | | 4.79M | 0.09M | 1.38M | 10.71M | 23.18M | 107.47M | 0.05M | 6.02M | 6.06M | 309.00M | 12.00M | 89.02M | 24.51M | 0.90M | 25.94M | 268.77M | 1.44M | | 10.21M | 635.24M | 600.66M | 95.06M | 0.99M | 27.56M | 167.65M | -0.02M | 0.84M | 86.82M | 1.45M | 25.61M | 55.97M | 2.85M | 1.01M | | 0.23M | 4.28M | | 0.33M | 15.98M | 0.58M | 100.33M | 49.66M | 173.03M | 14.50M | 26.09M | 4.91M | 17.77M | 1.69M | 5.02M | 23.23M | 6.46M | 0.82M | 0.01M | 12.86M | 109.49M | 159.79M | 25.70M | 64.75M | 34.32M |
|
Divestments
|
| | 71.28M | | | | | 3.73M | | | | | 52.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.65M | | | | | | | 0.10M | 0.59M | 0.10M | 0.59M | 0.10M | 0.59M | 0.10M | 0.59M | 23.08M | | | | 3.17M | 1.66M | 0.45M | 0.46M | 0.46M | 0.47M | 0.93M | 2.23M | 0.20M | 0.32M | 0.21M | 0.41M | 0.01M | 6.45M | 0.20M | 0.42M | 0.21M | 0.21M | 65.35M | 0.22M | 0.22M | 3.03M | | | | | 1.30M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 309.18M | 29.36M | -51.60M | 27.84M | -88.68M | -29.72M | -73.34M | -123.92M | 12.74M | -27.57M | -71.49M | 79.19M | 83.78M | -1054.85M | -456.62M | 336.14M | 354.94M | 37.41M | -22.25M | -152.55M | -167.60M | 86.61M | -150.02M | -308.10M | -93.64M | 450.74M | 358.42M | 126.37M | 9.34M | -40.06M | 207.17M | -16.39M | -26.08M | 14.30M | 311.40M | -45.27M | -9.98M | -79.84M | -1.22M | -21.66M | 39.46M | -128.60M | -41.41M | -67.68M | -13.71M | -80.05M | 73.74M | 31.20M | 151.18M | -21.16M | 46.95M | 4.16M | -4.47M | -48.05M | 118.17M | -59.25M | -26.60M | 20.23M | -26.98M | -56.37M | 65.98M | 37.16M | -83.04M | -231.62M | -3.51M |
|
Other financing activities
|
| 2.70M | 0.63M | 2.49M | 3.77M | 1.34M | 3.26M | 1.20M | 15.80M | 0.60M | 1.37M | 1.88M | 1.12M | 1.64M | 10.47M | 4.60M | 0.90M | 5.55M | 0.91M | 0.55M | 0.05M | 0.52M | -56.99M | 3.48M | 1.58M | 0.10M | 6.64M | 1.93M | 0.05M | 6.84M | 1.76M | 0.14M | -0.11M | 2.55M | 5.91M | 0.13M | 0.05M | 0.10M | | 0.96M | 1.96M | | 4.84M | 0.12M | 0.06M | 2.39M | 1.74M | 3.47M | 18.76M | 0.58M | 0.06M | 0.07M | 1.85M | 0.84M | 3.68M | 13.25M | 3.24M | 12.32M | 0.10M | 4.27M | 1.10M | 0.82M | 2.59M | 1.16M | 0.57M | 3.67M |
|
Long-Term Debt Issuances
|
| 169.33M | 13.46M | 198.95M | 151.19M | 262.09M | 315.29M | 127.00M | 145.00M | 160.00M | 325.00M | 755.88M | 480.00M | 345.00M | 1,612.57M | 1,735.12M | 358.38M | 146.35M | 332.91M | 133.98M | 167.67M | 279.31M | 623.98M | 815.67M | 750.00M | 235.00M | 2,280.00M | 2,126.14M | 470.00M | 120.00M | 485.00M | 200.00M | 100.00M | 210.00M | 920.00M | 120.00M | 75.00M | 100.00M | 120.00M | 425.00M | 551.00M | 100.00M | 720.00M | 660.00M | | | | | 495.00M | | 25.00M | | 25.00M | 105.00M | 147.00M | 420.00M | 80.00M | 184.00M | 35.00M | 270.00M | 20.00M | 110.00M | 825.00M | 340.00M | 100.00M | 159.10M |
|
Long-Term Debt Repayments
|
| 632.19M | 450.23M | 194.19M | 791.81M | 251.27M | 330.90M | 248.22M | 92.82M | 109.74M | 176.59M | 521.05M | 670.19M | 622.03M | 558.62M | 1,286.30M | 870.33M | 538.31M | 356.13M | 104.22M | 17.35M | 107.53M | 623.98M | 674.57M | 445.52M | 142.54M | 2,021.59M | 1,713.09M | 216.88M | 95.00M | 412.93M | 263.93M | 15.49M | 145.02M | 795.29M | 387.64M | 12.70M | 57.37M | 12.10M | 397.36M | 447.20M | 171.54M | 550.99M | 8.68M | 7.46M | 4.69M | 13.14M | 23.99M | 1,608.59M | 341.10M | 46.73M | 53.24M | 67.56M | 191.83M | 93.44M | 538.66M | 57.42M | 188.98M | 78.19M | 225.24M | 32.68M | 330.71M | 1,435.02M | 122.01M | 12.66M | 112.36M |
|
Shares Issued
|
| 14.20M | 368.89M | | | | -0.05M | | | 0.05M | -1.65M | | | 179.32M | 2.03M | | | -0.05M | 1.89M | | | | 0.59M | | | | 0.77M | | | | 0.86M | | | | 0.88M | | | | 0.76M | | | | 0.70M | | 0.85M | | 0.68M | 597.01M | 194.42M | 38.45M | 0.37M | -0.07M | 1.03M | | 0.78M | | | | 0.78M | | 1.02M | | 656.00M | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 400.14M | 400.02M | 400.00M | | | 132.55M | 49.19M | 39.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 5.86M | 8.83M | 9.12M | 72.76M | 72.05M | 72.03M | 73.12M | 72.28M | 72.20M | 79.35M | 81.64M | 79.50M | 79.50M | 85.55M | 86.21M | 87.21M | 87.72M | 94.36M | 95.34M | 95.86M | 95.01M | 99.52M | 111.46M | 110.45M | 110.49M | 454.71M | 452.23M | 109.39M | 106.17M | 111.52M | 110.62M | 109.33M | 108.79M | 115.11M | 113.78M | 112.96M | 112.70M | 114.19M | 114.40M | 130.16M | 114.82M | 115.16M | 114.67M | 15.87M | 24.65M | 24.68M | 26.67M | 41.87M | 35.97M | 38.93M | 41.31M | 35.40M | 70.08M | 39.53M | 41.81M | 39.33M | 38.99M | 39.16M | 39.20M | 41.03M | 39.84M | 41.22M | 50.43M | 45.73M | 45.87M |
|
Cash from Financing Activities
|
| -295.46M | -62.82M | -10.34M | 464.79M | -75.65M | -84.67M | -225.82M | -39.19M | -37.18M | -101.40M | 147.28M | -277.03M | -208.60M | 948.97M | 352.09M | -433.25M | -485.84M | -122.98M | -80.45M | 51.46M | 63.24M | -163.98M | 21.14M | 189.52M | -64.45M | -598.54M | -458.29M | -259.58M | -109.68M | -39.96M | -311.56M | -76.00M | -99.15M | -79.56M | -381.62M | -49.96M | -70.75M | -12.11M | -92.84M | -50.22M | -187.52M | 52.37M | 540.60M | -22.68M | -32.66M | -38.80M | 542.45M | -979.75M | -340.00M | -59.72M | -95.19M | -79.87M | -158.57M | 11.69M | -174.34M | -19.63M | -57.47M | -87.45M | 0.67M | -54.48M | -117.70M | -144.53M | 161.58M | 42.07M | 46.25M |
|
Change in Cash
|
| 21.67M | 13.70M | 2.97M | 500.49M | -110.29M | -40.78M | -257.62M | -114.80M | 66.19M | -72.17M | 162.01M | -139.46M | -13.24M | -10.76M | 3.02M | -21.87M | 15.16M | 7.61M | -4.79M | -8.43M | 1.98M | 26.43M | 33.25M | -7.83M | -17.32M | -6.50M | 20.00M | -33.37M | 11.04M | 18.43M | -1.69M | -4.87M | -15.61M | 21.28M | 24.75M | -25.34M | 1.59M | 5.20M | 4.77M | -5.65M | -41.16M | 6.95M | 548.89M | -155.44M | 34.14M | -59.14M | 668.41M | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M |
|
Free Cash Flow
|
| -28.40M | -16.64M | -2.27M | 8.68M | -9.23M | 65.45M | 5.55M | -6.96M | 72.94M | 40.65M | 15.30M | 58.38M | 98.22M | -882.45M | -362.46M | 52.67M | 146.07M | 69.52M | 68.33M | 39.78M | 59.04M | 48.14M | 71.97M | 68.69M | 64.50M | 77.46M | 58.97M | 53.17M | 65.81M | 39.96M | 69.69M | 59.93M | 79.47M | 135.49M | 45.73M | 20.27M | 47.84M | 174.33M | 90.01M | 57.06M | 103.79M | 83.18M | 47.85M | -79.02M | 78.29M | 54.57M | 43.57M | 53.35M | 86.81M | 72.12M | 58.42M | 39.29M | 154.56M | 32.59M | 65.86M | 26.18M | 105.29M | 23.61M | 53.77M | 32.91M | 99.46M | -73.52M | 81.65M | -189.57M | 112.39M |
|
Net Cash Flow
|
| 21.67M | 13.70M | 2.97M | 500.49M | -110.29M | -40.78M | -257.62M | -114.80M | 66.19M | -72.17M | 162.01M | -139.46M | -13.24M | -10.76M | 3.02M | -21.87M | 15.16M | 7.61M | -4.79M | -8.43M | 1.98M | 26.43M | 33.25M | -7.83M | -17.32M | -6.50M | 20.00M | -33.37M | 11.04M | 18.43M | -1.69M | -4.87M | -15.61M | 21.28M | 24.75M | -25.34M | 1.59M | 5.20M | 4.77M | -5.65M | -41.16M | 6.95M | 548.89M | -155.44M | 34.14M | -59.14M | 668.41M | -887.74M | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M |