|
Net Income
|
| 23.00M | 62.00M | 37.00M | -49.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 144.00M | 218.00M | 55.00M | 35.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | | | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M |
|
Share-based Compensation
|
| | | | | 3.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 2.00M | 4.00M | 4.00M | 10.00M | 6.00M | 4.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M |
|
Deferred Taxes
|
| -15.00M | -13.00M | -24.00M | -14.00M | -2288.00M | -24.00M | -48.00M | -18.00M | -5.00M | 2.00M | | -17.00M | -1.00M | | | | | | | -32.00M | | | -1.00M | | | | | -2.00M | | | | 14.00M | | | | -49.00M | | | 4.00M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.00M | 0.08M | 0.11M | 0.13M | 0.16M | 0.21M | 0.21M | 0.28M | 0.28M | 0.31M | 0.31M | 0.46M | 0.46M | 0.46M | 0.97M | 0.43M | 0.43M | 0.45M | 0.46M | 0.29M | 0.35M | 0.37M | 0.38M | 0.45M | 0.52M | | | | | | | | | |
|
Gains from Investment Securities
|
4.00M | 4.00M | 5.00M | 5.00M | -39.00M | 4.00M | 3.00M | 7.00M | 5.00M | 1.00M | 107.00M | -2.00M | -7.00M | 6.00M | 7.00M | 3.00M | 29.00M | 6.00M | | -12.00M | -9.00M | 6.00M | -2.00M | -11.00M | | 3.00M | 90.00M | -1.00M | -2.00M | 6.00M | 1.00M | 2.00M | 1.00M | 4.00M | 1.00M | | 3.00M | 4.00M | | |
|
Asset Writedowns and Impairment
|
| 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 95.00M | 124.00M | 75.00M | 105.00M | 141.00M | 133.00M | 184.00M | 195.00M | 43.00M | 105.00M | 147.00M | 149.00M | 72.00M | 172.00M | 105.00M | 150.00M | -13.00M | -145.00M | -116.00M | -164.00M | -71.00M | -90.00M | 66.00M | -42.00M | 44.00M | 147.00M | 148.00M | 70.00M | 104.00M | 146.00M | 127.00M | 126.00M | 92.00M | 117.00M | 140.00M | 80.00M | 86.00M | 108.00M | 99.00M |
|
Amortization of Deferred Charges
|
| 2.00M | 3.00M | 3.00M | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 1.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | | 4.00M | 2.00M | 3.00M | 3.00M | 1.00M | 2.00M |
|
Depreciation & Amortization (CF)
|
| 73.00M | 74.00M | 73.00M | 80.00M | 70.00M | 73.00M | 74.00M | 71.00M | 70.00M | 69.00M | 69.00M | 69.00M | 62.00M | 61.00M | 61.00M | 80.00M | 75.00M | 75.00M | 75.00M | 73.00M | 74.00M | 71.00M | 68.00M | 68.00M | 69.00M | 68.00M | 67.00M | 65.00M | 64.00M | 64.00M | 65.00M | 94.00M | 65.00M | 64.00M | 63.00M | 65.00M | 69.00M | 122.00M | 78.00M |
|
Other Working Capital Changes
|
| -4.00M | -2.00M | -17.00M | 29.00M | -9.00M | 39.00M | -44.00M | 6.00M | 83.00M | 75.00M | -16.00M | -108.00M | 60.00M | -11.00M | -22.00M | -7.00M | 41.00M | -24.00M | -65.00M | 4.00M | -34.00M | 57.00M | -54.00M | 43.00M | -25.00M | -6.00M | -47.00M | 46.00M | -13.00M | -20.00M | -23.00M | 38.00M | -3.00M | 4.00M | -52.00M | 61.00M | -13.00M | 1.00M | -36.00M |
|
Capital Expenditures
|
| 65.00M | 63.00M | 42.00M | 57.00M | 37.00M | 49.00M | 39.00M | 60.00M | 53.00M | 33.00M | 47.00M | 45.00M | 64.00M | 56.00M | 62.00M | 58.00M | 26.00M | 30.00M | 14.00M | 16.00M | 5.00M | 8.00M | 15.00M | 26.00M | 21.00M | 31.00M | 52.00M | 64.00M | 54.00M | 70.00M | 71.00M | 90.00M | 70.00M | 51.00M | 43.00M | 63.00M | 77.00M | 43.00M | 68.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 360.00M | 8.00M | 1.00M | | 65.00M | 164.00M | 1.00M | 199.00M | 205.00M | 2.00M | | | 4.00M | 164.00M | 286.00M | | | 98.00M | 45.00M | | 116.00M | | | | | | | 31.00M | | | |
|
Divestments
|
| 2.00M | | | 1.00M | 1.00M | | | 18.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | -33.00M | | | |
|
Cash from Investing Activities
|
| -49.00M | -63.00M | -42.00M | -70.00M | -37.00M | -49.00M | -39.00M | -40.00M | 325.00M | 142.00M | 6.00M | -54.00M | 2.00M | 109.00M | -966.00M | 220.00M | 180.00M | -30.00M | -14.00M | -17.00M | -3.00M | 157.00M | 271.00M | -31.00M | -21.00M | 168.00M | -7.00M | -53.00M | 49.00M | -69.00M | -71.00M | -126.00M | -70.00M | -51.00M | -13.00M | -32.00M | -77.00M | 32.00M | -68.00M |
|
Other financing activities
|
| -34.00M | 2.00M | 11.00M | 42.00M | -5.00M | | -2.00M | | | | | | | | | | | | 24.00M | | | 15.00M | | | 3.00M | | | 8.00M | 1.00M | | | | | 11.00M | | | | | 16.00M |
|
Cash from Financing Activities
|
| -1.00M | 18.00M | 115.00M | -103.00M | -119.00M | -96.00M | -93.00M | -151.00M | -468.00M | -87.00M | -175.00M | -86.00M | -209.00M | -91.00M | 745.00M | -348.00M | 789.00M | 142.00M | -10.00M | -7.00M | -7.00M | -23.00M | -439.00M | -6.00M | -69.00M | -165.00M | -8.00M | -78.00M | -217.00M | -110.00M | -112.00M | -36.00M | -362.00M | 8.00M | -93.00M | -126.00M | -189.00M | -53.00M | -69.00M |
|
Dividends Paid - Common
|
| 2.00M | 2.00M | 2.00M | 26.00M | 202.00M | 93.00M | 94.00M | 212.00M | 119.00M | 178.00M | 87.00M | 177.00M | 201.00M | 92.00M | 108.00M | 112.00M | 136.00M | 105.00M | | | | | 2.00M | 4.00M | 2.00M | 2.00M | 3.00M | 56.00M | 56.00M | 34.00M | 31.00M | 338.00M | 355.00M | 52.00M | 52.00M | 53.00M | 131.00M | 50.00M | 51.00M |
|
Exchange Rate Effect
|
| -1.00M | 3.00M | | | 1.00M | | 1.00M | | 1.00M | -2.00M | -1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 44.00M | 82.00M | 148.00M | -68.00M | -14.00M | -12.00M | 53.00M | 2.00M | -99.00M | 158.00M | -23.00M | 10.00M | -135.00M | 190.00M | -116.00M | 22.00M | 956.00M | -33.00M | -140.00M | -188.00M | -81.00M | 44.00M | -102.00M | -79.00M | -46.00M | 150.00M | 133.00M | -61.00M | -64.00M | -33.00M | -56.00M | -36.00M | -340.00M | 74.00M | 34.00M | -78.00M | -180.00M | 87.00M | -38.00M |
|
Free Cash Flow
|
| 30.00M | 61.00M | 33.00M | 48.00M | 104.00M | 84.00M | 145.00M | 135.00M | -10.00M | 72.00M | 100.00M | 104.00M | 8.00M | 116.00M | 43.00M | 92.00M | -39.00M | -175.00M | -130.00M | -180.00M | -76.00M | -98.00M | 51.00M | -68.00M | 23.00M | 116.00M | 96.00M | 6.00M | 50.00M | 76.00M | 56.00M | 36.00M | 22.00M | 66.00M | 97.00M | 17.00M | 9.00M | 65.00M | 31.00M |
|
Net Cash Flow
|
| 45.00M | 79.00M | 148.00M | -68.00M | -15.00M | -12.00M | 52.00M | 4.00M | -100.00M | 160.00M | -22.00M | 9.00M | -135.00M | 190.00M | -116.00M | 22.00M | 956.00M | -33.00M | -140.00M | -188.00M | -81.00M | 44.00M | -102.00M | -79.00M | -46.00M | 150.00M | 133.00M | -61.00M | -64.00M | -33.00M | -56.00M | -36.00M | -340.00M | 74.00M | 34.00M | -78.00M | -180.00M | 87.00M | -38.00M |