|
Net Income
|
| -140.00 | 470.00 | -928.44 | 0.43M | 7.30M | 6.77M | 9.44M | 7.42M | 11.15M | -7.14M | -0.80M | -3.30M | -3.93M | 5.17M | -3.74M | -0.52M | -1.87M | -1.53M | -0.82M | 22.89M | 20.37M | 17.10M | 13.97M | 21.80M | 16.32M | 5.21M | 15.15M | 3.19M | 4.51M | 11.94M | -33.38M | 23.20M | 14.96M | -50.81M | -46.90M | -0.01M | 0.36M | 1.39M | -0.35M | -0.14M | -2.17M | 26.08M | 40.03M | -22.25M | 2.70M | 18.98M | 49.94M | 65.59M | 86.99M | 52.20M | 125.58M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M |
|
Depreciation and Depletion
|
1.76M | 1.78M | 1.78M | 1.90M | 1.85M | 1.80M | 1.82M | 1.23M | 1.78M | 1.86M | 1.80M | 1.16M | 1.89M | 1.79M | 1.75M | 1.57M | | | | | 1.42M | 1.33M | 1.24M | 1.28M | 1.22M | 1.23M | 1.26M | 1.35M | 1.46M | 1.63M | 1.64M | 1.69M | 1.70M | 1.78M | 1.86M | 1.91M | 2.00M | 2.07M | 2.12M | 2.16M | 2.39M | 2.29M | 2.33M | 2.35M | 2.63M | 2.69M | 2.72M | 2.65M | 2.66M | 3.21M | 3.35M | 3.41M | 3.61M | 3.72M | 4.07M | 4.24M | 4.43M | 4.55M | 4.55M | 4.40M | 4.26M | 4.24M | 4.16M | 4.13M | 4.21M | 4.08M | 4.67M |
|
Share-based Compensation
|
6.84M | 13.64M | 11.04M | 12.79M | 7.00M | 10.60M | 0.80M | 11.27M | 9.20M | 9.20M | 5.50M | 1.69M | -0.16M | 5.50M | 9.05M | 6.11M | 0.80M | 4.09M | 6.12M | 10.59M | 5.38M | 8.51M | 7.18M | 7.70M | 13.76M | 8.98M | 8.16M | 17.86M | 10.06M | 15.82M | 17.95M | 12.14M | 4.68M | 8.21M | 13.58M | 13.37M | 8.97M | 10.26M | 12.82M | 12.24M | 4.35M | 6.56M | 8.05M | 13.04M | 21.80M | 28.56M | 29.94M | 41.40M | 33.91M | 44.62M | 40.67M | 52.24M | 31.98M | 28.45M | 32.22M | 38.55M | 27.50M | 13.68M | 21.57M | 31.02M | 26.82M | 23.77M | 20.52M | 32.25M | 31.16M | 21.26M | 23.41M |
|
Deferred Taxes
|
13.76M | -5.16M | -0.83M | -0.42M | 16.13M | -0.05M | -2.69M | 4.49M | 15.16M | 1.85M | -0.16M | 0.25M | 8.98M | 7.07M | -9.99M | -17.51M | 12.07M | -0.50M | -5.64M | -3.30M | -8.14M | 4.44M | 6.18M | 8.36M | -10.16M | 5.12M | 9.01M | 16.99M | -6.44M | -1.75M | 7.47M | 31.74M | -13.92M | 5.62M | 56.28M | -44.61M | -5.61M | 3.18M | 4.51M | -1.43M | -13.86M | -1.20M | -2.94M | 6.67M | 11.32M | 0.38M | 7.48M | 17.00M | -1.83M | 16.43M | 14.87M | 24.51M | -7.25M | 9.41M | 6.46M | 24.18M | 8.19M | 2.39M | -7.42M | -14.59M | -40.69M | 8.74M | 8.91M | 5.41M | -32.27M | 9.57M | -2.77M |
|
Gains from Sales and Divestitures
|
| | | 0.48M | | | | 0.68M | | 1.58M | 1.65M | 1.79M | 1.07M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-36.64M | 73.33M | -70.58M | 51.40M | 0.26M | 4.20M | 0.30M | -2.51M | 18.63M | 3.60M | 2.10M | -5.64M | 0.54M | 0.50M | 0.04M | -3.18M | 7.38M | 12.55M | -0.56M | -18.63M | 19.97M | 2.60M | 22.71M | 13.31M | 15.87M | 6.04M | 2.44M | 7.60M | 19.83M | 1.73M | 0.59M | 5.15M | 7.71M | 0.13M | -0.06M | 24.11M | 12.47M | 2.27M | 1.90M | 0.50M | 7.46M | 0.51M | 0.49M | 1.12M | 0.56M | -0.00M | 14.04M | 14.30M | 9.65M | 50.26M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 4.24M | | | | 0.39M | | 0.51M | 0.51M | 0.50M | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
59.52M | -68.46M | 65.33M | -172.34M | -227.26M | 212.06M | 21.33M | -32.41M | 25.50M | -108.42M | -27.58M | 315.84M | -205.48M | -80.07M | 83.76M | -10.00M | -183.53M | 60.38M | -177.08M | 342.39M | -46.97M | 145.63M | -67.10M | -81.63M | -175.13M | 174.94M | 290.51M | 89.21M | -74.30M | 135.65M | -18.36M | -46.21M | 163.81M | -2.58M | 259.73M | -217.96M | 146.45M | 146.18M | 67.73M | 149.44M | 28.52M | 15.71M | -26.05M | 49.61M | 237.59M | 136.72M | 158.49M | 246.96M | -263.58M | 274.83M | 208.38M | 487.45M | -484.24M | 33.97M | 64.60M | 160.77M | -201.91M | 27.27M | 27.25M | 423.01M | -197.19M | 266.48M | 80.13M | 163.84M | -207.22M | 32.14M | 31.91M |
|
Amortization of Goodwill
|
| | | | | | | | | | | 120.30M | | | | | | | | | | | | | | | | | | | | 82.90M | | | 114.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.61M | 0.61M | 0.61M | 0.61M | 0.98M | 2.20M | 2.18M | 1.11M | 2.07M | 2.07M | 2.07M | 1.05M | 1.74M | 1.74M | 1.74M | 1.74M | 1.66M | 1.66M | 2.90M | 1.77M | 2.32M | 2.32M | 2.32M | 2.32M | 1.77M | 1.77M | 1.77M | 2.34M | 3.30M | 4.09M | 8.01M | 5.81M | 3.82M | 3.82M | 3.82M | 3.93M | 2.62M | 2.62M | 2.62M | 2.62M | 2.11M | | | | | | | | | | | | 2.92M | 3.39M | 3.77M | 5.29M | 4.90M | 4.90M | 4.83M | 4.80M | 2.36M | 2.36M | 2.57M | 2.99M | 2.08M | 2.15M | 2.15M |
|
Depreciation & Amortization (CF)
|
1.76M | 1.78M | 1.78M | 1.90M | 1.85M | 1.80M | 1.82M | 1.23M | 1.78M | 1.86M | 1.80M | 1.16M | 1.89M | 1.79M | 1.75M | 1.57M | | | | | 1.42M | 1.33M | 1.24M | 1.28M | 1.22M | 1.23M | 1.26M | 1.35M | 1.46M | 1.63M | 1.64M | 1.69M | 1.70M | 1.78M | 1.86M | 1.91M | 2.00M | 2.07M | 2.12M | 2.16M | 2.39M | 2.29M | 2.33M | 2.35M | 2.63M | 2.69M | 2.72M | 2.65M | 2.66M | 3.21M | 3.35M | 3.41M | 3.61M | 3.72M | 4.07M | 4.24M | 4.43M | 4.55M | 4.55M | 4.40M | 4.26M | 4.24M | 4.16M | 4.13M | 4.21M | 4.08M | 4.67M |
|
Change in Receivables
|
| | -12.79M | -0.31M | -0.42M | 7.25M | 8.66M | 4.01M | 2.63M | 12.46M | -16.05M | 9.20M | 8.11M | 6.42M | 3.30M | -0.38M | -3.93M | 4.11M | 3.23M | 22.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
3.64M | 7.64M | 17.77M | 11.97M | 28.45M | 11.57M | 26.66M | -56.86M | 18.64M | -1.65M | 50.66M | -90.47M | 103.95M | 33.40M | -21.49M | -91.15M | 44.11M | 25.21M | -4.25M | -98.63M | 83.26M | 129.56M | -156.19M | -76.40M | 150.89M | -80.87M | -0.24M | -45.75M | 122.80M | -38.66M | 69.66M | -161.81M | 163.22M | -161.20M | -31.38M | | 14.19M | -28.32M | 1.11M | 2.29M | -2.38M | -4.68M | 3.26M | 2.66M | 8.69M | 18.70M | -21.90M | 5.58M | -0.43M | -5.75M | -3.82M | 4.66M | -10.86M | 8.03M | 16.51M | -22.30M | -0.60M | -2.75M | 10.56M | -10.85M | 2.40M | 18.57M | -20.19M | 4.11M | -5.10M | 5.37M | 51.96M |
|
Change in Accured Expenses
|
| | -12.27M | 33.89M | -91.62M | 23.35M | 18.14M | 57.96M | -85.20M | 27.51M | 11.83M | 7.18M | -52.52M | 17.69M | 27.75M | 30.51M | -74.27M | 20.48M | 27.36M | 58.66M | -64.52M | 49.79M | 40.46M | 41.51M | -128.98M | 46.31M | 211.94M | -110.18M | -133.24M | 27.38M | 54.29M | 81.97M | -153.84M | 67.32M | 94.39M | 102.33M | -247.36M | 55.98M | 60.50M | 70.70M | -163.10M | 42.38M | -0.42M | 91.87M | -222.26M | 110.91M | 96.95M | 147.17M | -235.17M | 187.29M | 121.53M | 257.23M | -601.75M | 108.09M | 72.92M | 124.36M | -362.24M | 63.88M | 52.12M | 171.55M | -291.83M | 104.14M | 75.93M | 168.36M | -351.50M | 112.45M | 125.76M |
|
Other Working Capital Changes
|
| | 1.90M | -3.58M | 2.42M | -2.10M | -2.23M | 9.73M | 6.64M | -0.77M | 3.22M | -15.87M | 0.51M | 8.94M | 13.35M | -7.44M | 3.51M | 3.24M | -9.69M | 6.67M | -0.79M | 4.40M | -6.15M | -1.24M | 25.93M | -2.39M | -14.81M | -12.34M | 12.73M | 3.19M | -7.03M | 12.09M | 14.17M | -6.50M | -14.85M | 3.25M | 23.26M | 2.09M | -7.31M | -14.28M | 3.94M | 20.76M | 14.02M | -38.83M | 13.94M | 28.48M | -17.08M | -29.36M | 18.98M | 8.29M | -5.66M | 13.30M | -1.75M | 32.95M | -6.50M | -19.48M | 1.98M | 10.47M | -13.34M | -27.86M | 45.86M | -15.01M | 25.34M | 9.98M | 66.32M | -25.54M | -18.47M |
|
Capital Expenditures
|
| | 0.72M | 1.38M | 0.95M | 1.78M | 6.23M | 2.79M | 2.15M | 2.19M | 2.19M | 1.11M | 2.08M | -0.40M | -1.26M | 1.71M | 0.23M | 0.86M | 2.17M | 2.22M | 0.61M | 1.64M | 3.02M | 2.12M | 1.90M | 1.65M | 0.74M | 1.63M | 1.33M | 2.91M | 3.12M | 3.66M | 1.76M | 1.28M | 1.28M | 3.68M | 1.56M | 4.67M | 6.05M | 3.52M | 1.42M | 1.71M | 1.86M | 1.53M | 2.36M | 4.26M | 3.54M | 7.42M | 9.26M | 5.62M | 1.13M | 4.56M | 4.73M | 9.62M | 10.19M | 6.05M | 1.85M | 2.84M | 3.59M | 1.76M | 1.27M | 3.38M | 2.48M | 8.37M | 11.15M | 14.22M | 5.98M |
|
Acquisitions
|
| | | | 181.91M | 0.20M | | 4.75M | 0.06M | | | | | | | | | | | | | | | | | | 8.74M | 3.00M | 70.23M | 0.79M | | 1.69M | | | | | | | | | | | 18.62M | 1.06M | 371.37M | 22.15M | | 23.89M | | | | | 24.96M | 8.09M | | 63.46M | | | | | | | | 0.10M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.75M | 1.25M | | | | | | | | | | | | | | | | | | | | -1.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.43M | -1.13M | -0.72M | -1.38M | -182.86M | -1.98M | -6.23M | -7.53M | -2.20M | -2.19M | -2.19M | -1.11M | -2.08M | 0.40M | 1.26M | -1.71M | -0.23M | -0.61M | -26.89M | -2.22M | -0.61M | -1.64M | -2.27M | -0.87M | -1.90M | -0.15M | -9.48M | -4.63M | -71.56M | -3.70M | -3.12M | -5.35M | -1.76M | -1.28M | -1.28M | -3.68M | -1.56M | -4.67M | -6.05M | -3.52M | -1.42M | -1.71M | 32.40M | -2.58M | -373.73M | -26.41M | -3.54M | -31.32M | -9.26M | -5.62M | -1.13M | -4.56M | -29.69M | -17.71M | -10.19M | -69.51M | -1.85M | -2.84M | -3.59M | -1.76M | -1.27M | -3.38M | -18.64M | -8.47M | -11.15M | -14.22M | -14.97M |
|
Other financing activities
|
| | | | | | | | 0.53M | -0.13M | | | | | | 22.21M | 0.06M | -0.01M | -0.01M | 85.08M | -2.91M | -9.87M | -3.62M | 7.40M | 1.80M | 8.52M | -127.20M | 10.08M | 7.26M | 1.92M | 1.01M | -1.12M | -16.15M | -0.01M | 4.46M | 0.21M | -0.90M | 6.20M | -4.72M | 5.70M | -0.01M | 7.23M | 0.08M | 8.51M | -1.20M | -0.00M | 13.77M | -0.00M | -10.05M | -0.00M | 7.50M | 18.68M | -13.50M | 35.46M | 15.09M | 7.76M | -5.05M | 12.32M | -23.81M | 17.07M | 3.40M | 9.90M | -25.38M | 9.73M | 4.84M | 15.31M | -11.41M |
|
Cash from Financing Activities
|
-59.77M | 61.95M | -65.84M | 176.95M | 407.22M | -203.71M | -23.90M | 54.60M | -30.60M | 137.41M | 2.68M | -272.19M | 174.78M | 66.00M | -85.04M | 78.53M | 100.99M | -13.02M | 148.50M | -230.68M | -41.28M | -123.61M | 29.24M | 83.64M | 170.80M | -170.22M | -250.91M | 61.37M | 5.19M | -8.03M | -98.98M | -9.74M | -160.67M | -25.28M | -255.37M | 208.21M | -151.76M | -142.09M | -18.86M | -164.07M | -59.68M | -8.50M | -5.26M | 178.09M | 15.44M | -2.94M | -19.64M | -80.43M | -83.55M | -23.68M | -32.80M | -83.09M | -208.76M | -23.27M | -15.74M | -2.29M | -116.74M | -3.83M | -37.79M | -91.22M | -114.36M | -11.94M | -34.98M | -19.34M | -139.56M | -22.66M | -25.23M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 4.74M | 4.73M | 4.76M | 30.57M | 5.52M | 5.54M | 5.53M | 19.95M | 5.23M | 5.22M | 5.19M | 16.07M | 2.75M | 4.14M | 5.21M | 34.55M | 6.46M | 8.10M | 50.24M | 81.39M | 8.41M | 9.21M | 8.51M | 50.86M | 13.27M | 10.08M | 10.24M | 35.66M | 14.79M | 10.67M | 12.61M | 70.26M | 17.09M | 11.93M |
|
Exchange Rate Effect
|
-0.16M | 1.13M | -0.63M | 0.07M | -0.56M | -0.01M | 0.45M | -0.05M | -0.04M | 0.01M | -0.17M | 0.07M | -0.00M | -0.03M | 0.02M | -0.01M | -0.09M | 0.01M | 0.16M | 0.23M | 0.01M | 0.01M | -0.14M | -0.23M | -0.26M | 0.15M | -0.17M | -0.09M | -0.10M | -0.81M | -0.42M | -0.72M | 0.14M | 0.47M | 0.61M | 0.30M | 0.72M | -1.04M | -0.07M | -0.26M | 0.46M | -0.32M | -0.53M | 0.90M | -0.74M | -0.07M | 0.62M | 0.89M | 0.26M | 0.16M | -0.89M | 0.10M | -1.23M | -2.24M | -1.97M | 2.16M | 0.84M | 0.66M | -1.22M | 1.20M | -0.32M | -0.19M | 2.74M | -3.38M | 1.19M | 1.98M | -1.03M |
|
Change in Cash
|
| | -1.86M | 3.30M | -3.46M | 6.36M | -8.34M | 14.61M | -7.34M | 26.81M | -27.27M | 42.60M | -32.77M | -13.70M | | 66.82M | -82.86M | 46.76M | -55.31M | 109.72M | -88.85M | 20.39M | -40.27M | 0.92M | -6.49M | 4.71M | 29.95M | 145.86M | -140.77M | 123.10M | -120.87M | -62.02M | 1.53M | -28.67M | 3.70M | -13.14M | -6.15M | -1.62M | 42.75M | -18.41M | -32.12M | 5.19M | 0.57M | 226.01M | -121.44M | 107.31M | 135.94M | 136.11M | -356.12M | 245.70M | 173.56M | 399.90M | -723.93M | -9.25M | 36.70M | 91.14M | -319.66M | 21.25M | -15.35M | 331.22M | -313.14M | 250.98M | 29.25M | 132.65M | -356.75M | -2.76M | -9.33M |
|
Beginning Cash Balance
|
49.00M | 42.50M | 42.50M | 37.74M | 43.94M | 40.48M | 46.84M | 35.60M | 50.60M | 43.26M | 70.07M | 42.42M | 85.02M | 52.25M | 38.55M | 38.55M | 105.37M | 22.52M | 69.27M | 13.96M | 123.68M | 34.84M | 55.22M | 14.95M | 15.87M | 9.38M | 14.10M | 125.07M | 189.91M | 49.14M | 172.24M | 132.39M | 70.37M | 71.90M | 43.23M | 46.93M | 33.79M | 27.64M | 26.02M | 68.77M | 50.36M | 18.25M | 23.44M | 24.00M | 250.02M | 128.58M | 235.89M | 371.83M | 507.94M | 151.81M | 397.51M | 571.07M | 970.97M | 247.04M | 237.79M | 274.49M | 365.62M | 45.97M | 67.22M | 51.88M | 383.10M | 69.96M | 320.94M | 350.19M | 482.83M | 126.08M | 123.32M |
|
Free Cash Flow
|
59.52M | -68.46M | 64.61M | -173.72M | -228.21M | 210.28M | 15.11M | -35.19M | 23.35M | -110.61M | -29.78M | 314.72M | -207.56M | -79.67M | 85.02M | -11.71M | -183.76M | 59.52M | -179.25M | 340.17M | -47.58M | 143.99M | -70.12M | -83.74M | -177.03M | 173.29M | 289.77M | 87.58M | -75.64M | 132.74M | -21.48M | -49.87M | 162.05M | -3.86M | 258.45M | -221.64M | 144.89M | 141.51M | 61.67M | 145.92M | 27.10M | 14.01M | -27.91M | 48.09M | 235.23M | 132.46M | 154.95M | 239.54M | -272.83M | 269.21M | 207.25M | 482.89M | -488.98M | 24.34M | 54.41M | 154.72M | -203.76M | 24.43M | 23.66M | 421.24M | -198.46M | 263.10M | 77.65M | 155.47M | -218.37M | 17.93M | 25.92M |
|
Net Cash Flow
|
-0.68M | -7.63M | -1.23M | 3.23M | -2.90M | 6.37M | -8.79M | 14.66M | -7.30M | 26.80M | -27.09M | 42.53M | -32.77M | -13.67M | -0.02M | 66.82M | -82.77M | 46.75M | -55.47M | 109.50M | -88.86M | 20.38M | -40.13M | 1.15M | -6.23M | 4.56M | 30.12M | 145.95M | -140.67M | 123.92M | -120.45M | -61.30M | 1.38M | -29.14M | 3.08M | -13.44M | -6.87M | -0.58M | 42.82M | -18.15M | -32.58M | 5.51M | 1.10M | 225.12M | -120.69M | 107.37M | 135.32M | 135.22M | -356.38M | 245.54M | 174.45M | 399.79M | -722.70M | -7.01M | 38.67M | 88.97M | -320.50M | 20.60M | -14.13M | 330.02M | -312.82M | 251.16M | 26.51M | 136.02M | -357.94M | -4.74M | -8.30M |