|
Net Income
|
21.49M | 33.64M | 63.96M | 44.45M | 24.10M | 33.32M | 63.70M | 23.95M | -16.30M | 34.31M | 55.60M | 56.80M | -0.09M | 7.62M | 12.77M | -3.36M | 76.86M | 74.73M | 98.41M | 115.74M | 58.65M | 11.16M | 11.63M | -7.90M | 5.79M | 14.10M | 173.21M | -2.49M | 20.86M | 16.73M | 0.60M | -0.95M | 48.44M | 64.36M | 89.85M | 115.58M | 38.61M | 74.71M | 124.90M | 57.79M | 121.03M | 28.46M | 137.02M | 120.30M | 41.50M | 74.80M | 163.70M | 171.96M | 91.32M | 118.97M | 175.40M | 106.30M | 85.03M | 96.16M | 156.32M | 174.14M | 96.97M | 166.58M | 273.52M | 213.61M | 126.09M | 191.88M | 299.02M | 310.29M | 148.97M | 233.52M | 342.84M |
|
Depreciation and Depletion
|
19.77M | 20.20M | 20.57M | 26.32M | 26.58M | 27.29M | 26.50M | 20.82M | 28.20M | 29.17M | 29.14M | 23.38M | 29.03M | 29.38M | 30.71M | 31.19M | 31.88M | 33.04M | 33.87M | 20.04M | 36.87M | 33.91M | 36.48M | 37.87M | 39.40M | 41.03M | 40.95M | 41.46M | 41.17M | 42.76M | 42.68M | 43.63M | 42.69M | 44.65M | 48.43M | 48.04M | 48.72M | 50.03M | 51.54M | 52.22M | 52.22M | 53.81M | 55.56M | 56.52M | 54.41M | 54.53M | 56.24M | 60.12M | 62.11M | 62.76M | 61.62M | 69.05M | 70.95M | 73.96M | 73.51M | 72.23M | 78.38M | 79.88M | 81.49M | 85.05M | 88.89M | 83.65M | 89.98M | 96.88M | 98.11M | 98.72M | 103.88M |
|
Share-based Compensation
|
4.70M | 4.96M | 4.97M | 5.24M | 6.00M | 5.76M | 5.70M | 3.17M | 5.54M | 5.95M | 4.72M | 3.27M | 5.89M | 7.60M | 6.63M | 5.87M | 8.04M | 12.04M | 7.67M | 6.63M | 10.30M | 10.01M | 7.40M | 10.20M | 9.47M | 9.71M | 9.52M | 8.23M | 13.72M | 9.50M | 9.75M | 9.88M | 11.87M | 11.56M | 10.93M | 12.10M | 14.69M | 13.48M | 11.63M | 12.68M | 13.01M | 14.48M | 13.58M | 10.93M | 14.91M | 21.98M | 21.43M | 33.32M | 18.69M | 23.92M | 21.64M | 24.01M | 22.99M | 28.09M | 26.65M | 27.87M | 27.45M | 34.61M | 32.60M | 32.10M | 35.33M | 37.25M | 38.23M | 39.71M | 38.15M | 44.07M | 46.90M |
|
Deferred Taxes
|
4.76M | -0.18M | 28.76M | -6.43M | 11.93M | -6.01M | 21.13M | 6.10M | 11.48M | -1.39M | 11.68M | -17.29M | 4.99M | 4.66M | 12.48M | 0.40M | -1.12M | 6.10M | -15.48M | -15.21M | 8.09M | -5.46M | -13.21M | 36.67M | 0.71M | 0.28M | -7.54M | -12.85M | 2.72M | -7.86M | -17.10M | 6.54M | -0.04M | 3.67M | -1.98M | -33.78M | 16.38M | -2.87M | -7.39M | 55.86M | 24.56M | 19.57M | 4.17M | -56.22M | 4.21M | -5.99M | -17.44M | -40.79M | 2.49M | 14.25M | -2.50M | 11.83M | -8.10M | 8.49M | 39.22M | 2.44M | -12.00M | 15.58M | 10.72M | -10.49M | -4.76M | -0.60M | 3.52M | -6.48M | 6.89M | -12.63M | 79.17M |
|
Cash from Discontinued Operations
|
111.20M | | | | | | | | | | | | 13.26M | -26.45M | -16.16M | 279.13M | | | | | | 12.71M | 14.95M | 18.52M | 9.60M | 11.43M | 982.19M | -134.32M | -5.64M | -0.44M | | -1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.70M | | | 0.90M | 0.80M | 0.80M | 0.90M | 0.90M | 0.90M | 0.90M | 1.10M | 1.10M | 1.10M | 1.00M | 1.00M | 1.00M | 1.10M | 1.10M | 1.10M | 1.20M | 1.30M | 1.20M | 1.30M | 1.30M | 1.40M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.43M | -0.21M | -0.88M | -7.24M | 0.43M | -1.31M | -3.29M | -0.41M | 0.01M | 35.00M | -0.51M | | 4.91M | 48.84M | 0.19M | | 8.54M | 13.33M | 1.71M | -198.52M | 0.30M | 3.04M | 0.89M | -9.08M | 0.81M | -2.87M | 1.05M | 6.15M | 6.07M | 3.16M | 1.99M | 0.85M | 16.19M | 9.23M | -0.68M | 0.41M | 12.62M | 1.58M | 0.46M | 0.55M | 13.68M | 4.40M | 3.80M | 60.85M | 15.89M | 9.31M | 2.25M | 1.04M | 23.92M | 36.57M | 10.76M | 1.82M | 20.49M | 64.96M | 12.95M | 3.95M | 108.69M | 2.08M | 2.65M | 6.38M | 75.71M | 2.09M | 62.83M | 14.93M | 71.58M | 1.01M | 25.02M |
|
Asset Writedowns and Impairment
|
0.46M | 1.48M | 0.16M | 0.60M | -0.05M | -0.93M | 0.19M | 0.65M | 0.43M | 0.40M | 0.02M | 0.31M | 1.74M | 0.62M | 0.47M | 0.87M | 1.51M | 0.15M | 0.17M | 1.40M | 0.05M | 1.06M | 0.01M | 0.29M | 0.58M | 0.13M | -0.65M | 58.50M | -0.98M | 0.06M | 0.35M | 8.00M | 0.86M | 0.06M | 0.01M | 58.10M | 0.84M | 0.14M | 2.15M | 49.40M | 2.82M | 0.42M | 0.77M | 13.90M | 0.27M | 1.07M | 1.57M | 5.37M | 0.04M | 23.88M | 0.25M | 10.72M | 0.13M | 2.80M | 2.34M | -2.45M | 2.36M | | | | | | | | | | |
|
Cash from Operations
|
111.20M | 59.43M | 107.96M | 98.31M | 3.63M | 28.54M | -54.71M | 238.89M | -4.19M | 56.16M | 40.78M | 111.32M | -73.48M | 107.64M | -46.52M | 175.22M | 44.13M | 117.78M | 83.19M | 125.46M | -60.53M | 15.86M | 50.35M | 254.78M | 179.63M | 106.12M | 108.90M | 234.00M | 205.81M | 67.81M | -68.53M | 185.66M | -3.71M | 4.83M | 173.57M | 197.19M | 25.99M | 156.52M | 39.10M | 137.17M | -82.75M | -108.66M | 91.17M | 626.80M | 227.55M | 497.48M | 114.86M | 276.09M | 125.61M | 188.95M | 17.88M | 249.95M | 85.09M | 118.73M | 343.36M | 583.13M | 38.41M | 127.41M | 406.59M | 1,003.54M | 237.96M | 391.31M | 739.91M | 712.01M | 243.20M | 295.71M | 563.50M |
|
Amortizatization of Intangibles
|
4.91M | 4.91M | 5.45M | 23.69M | 5.85M | 9.09M | 13.40M | 9.32M | 6.27M | 6.87M | 8.29M | 7.61M | 9.16M | 9.33M | 10.29M | 8.91M | 5.30M | 5.08M | 7.03M | 8.46M | 8.24M | 8.20M | 9.12M | 9.10M | 8.29M | 8.73M | 8.65M | 9.17M | 7.50M | 8.14M | 8.10M | 7.97M | 6.60M | 6.50M | 9.00M | 10.17M | 10.40M | 10.51M | 10.62M | 12.46M | 12.70M | 12.61M | 15.30M | 21.56M | 17.91M | 17.78M | 19.69M | 21.33M | 21.36M | 21.29M | 22.77M | 99.98M | 115.75M | 107.94M | 67.15M | 63.16M | 72.40M | 70.03M | 71.36M | 75.22M | 77.51M | 79.21M | 110.42M | 115.85M | 109.56M | 113.18M | 133.19M |
|
Amortization of Deferred Charges
|
0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.17M | 0.12M | 0.12M | 0.12M | 0.12M | 0.18M | 0.48M | 0.22M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.43M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.48M | 0.34M | 0.34M | 0.34M | 0.38M | 0.34M | 0.34M | 0.34M | 0.30M | 0.29M | 0.29M | 0.29M | 0.44M | 0.41M | 0.41M | 0.47M | 0.59M | 0.59M | 0.59M | 3.07M | 0.88M | 0.85M | 0.84M | 3.92M | 2.80M | 1.50M | 1.46M | 2.03M | 7.77M | 8.12M | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
19.77M | 20.20M | 20.57M | 26.32M | 26.58M | 27.29M | 26.50M | 20.82M | 28.20M | 29.17M | 29.14M | 23.38M | 29.03M | 29.38M | 30.71M | 31.19M | 31.88M | 33.04M | 33.87M | 20.04M | 36.87M | 33.91M | 36.48M | 37.87M | 39.40M | 41.03M | 40.95M | 41.46M | 41.17M | 42.76M | 42.68M | 43.63M | 42.69M | 44.65M | 48.43M | 48.04M | 48.72M | 50.03M | 51.54M | 52.22M | 52.22M | 53.81M | 55.56M | 56.52M | 54.41M | 54.53M | 56.24M | 60.12M | 62.11M | 62.76M | 61.62M | 69.05M | 70.95M | 73.96M | 73.51M | 72.23M | 78.38M | 79.88M | 81.49M | 85.05M | 88.89M | 83.65M | 89.98M | 96.88M | 98.11M | 98.72M | 103.88M |
|
Change in Receivables
|
108.04M | 47.09M | -75.20M | -116.91M | -16.80M | -2.97M | 113.91M | -76.66M | 9.85M | 45.44M | 196.60M | 18.37M | 38.59M | -1.42M | 272.38M | 32.27M | -30.84M | 1.68M | 126.63M | -27.88M | 61.48M | 91.14M | 216.79M | -135.59M | -119.87M | -17.78M | 59.74M | -72.56M | -159.00M | -105.40M | 177.83M | -58.31M | 94.84M | | | | | | | | | | | | | | | | | | | | | | 152.31M | 33.23M | -27.87M | 391.36M | 303.31M | -51.12M | -321.91M | 382.65M | 338.76M | 28.63M | 36.27M | 33.20M | 710.99M |
|
Change in Inventory
|
0.03M | 2.18M | 3.39M | -13.08M | -0.35M | 7.58M | 5.69M | 3.66M | 1.15M | 9.15M | 11.15M | -7.86M | -3.20M | -19.26M | 1.14M | -5.11M | -0.50M | 3.39M | -5.40M | -3.49M | 1.92M | 4.86M | -1.06M | -1.70M | 3.12M | 9.87M | 9.61M | 10.93M | -4.54M | 2.26M | 12.40M | -0.22M | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.58M | 34.99M | -13.71M | 29.45M | -11.21M | 2.77M | 22.91M | 45.14M |
|
Change in Account Payables
|
9.19M | 6.64M | -15.28M | -50.81M | -3.87M | -23.43M | 20.32M | 17.06M | 3.54M | 5.72M | 30.06M | 23.75M | 10.93M | -29.79M | 3.83M | 41.65M | -10.50M | 26.52M | -3.77M | 26.46M | -31.63M | 21.26M | 33.89M | 5.08M | -7.02M | -7.55M | 20.95M | 146.64M | 35.94M | -48.47M | -78.31M | -33.85M | -11.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-55.26M | 25.17M | -48.79M | -91.12M | -94.76M | 56.59M | 59.85M | -39.19M | -17.16M | 22.24M | 102.85M | 93.95M | -45.53M | 38.58M | 134.50M | -4.40M | -47.63M | -29.90M | 95.00M | 1.78M | -51.00M | -52.23M | 142.07M | -100.69M | 29.21M | 22.23M | 60.33M | -123.49M | -23.64M | 32.81M | 105.10M | -34.74M | 69.49M | | | | | | | | | | | | | | | | | | | | | | 229.99M | -143.67M | -33.62M | 334.27M | 475.84M | -4.64M | -349.87M | 292.68M | 388.45M | -278.84M | -54.49M | 119.03M | 637.20M |
|
Change in Taxes
|
0.95M | 0.42M | 0.79M | 0.23M | 1.72M | 4.16M | 2.27M | 1.55M | 0.17M | 2.61M | 0.11M | 3.60M | 1.30M | 0.99M | 0.38M | 1.43M | 0.01M | 0.34M | 0.30M | 1.19M | 0.24M | 1.05M | 5.36M | 0.72M | 0.45M | 10.29M | 7.29M | 5.76M | 0.89M | 0.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-5.86M | -11.33M | 12.56M | 3.08M | -7.70M | 71.42M | 137.84M | -145.18M | 36.05M | -10.57M | -28.12M | 71.92M | 103.39M | 35.90M | 27.49M | -12.66M | 65.03M | -1.88M | 22.95M | -24.19M | 46.95M | -40.22M | 96.01M | 288.42M | 63.49M | 7.27M | -14.30M | -131.50M | -120.31M | 3.45M | 185.08M | -19.55M | 117.10M | 127.07M | -13.69M | 11.28M | 117.59M | -3.15M | 170.57M | 115.52M | 250.16M | 235.49M | 137.91M | -466.75M | -89.47M | -325.71M | 124.46M | -36.65M | 59.45M | 65.04M | 247.69M | -325.02M | 188.83M | 246.83M | 28.70M | 262.21M | 29.23M | 106.62M | -30.89M | 188.15M | -89.70M | 143.20M | 23.71M | 296.42M | 13.77M | 151.29M | -29.39M |
|
Capital Expenditures
|
41.27M | 43.58M | 36.01M | 44.13M | 43.80M | 37.36M | 31.67M | 30.00M | 37.49M | 52.20M | 43.08M | 29.52M | 31.87M | 44.87M | 67.93M | 60.80M | 57.64M | 104.53M | 51.07M | 8.71M | 71.42M | 61.77M | 67.58M | 59.63M | 58.50M | 62.49M | 47.97M | 41.00M | 47.70M | 60.85M | 35.87M | 68.13M | 47.02M | 58.26M | 63.00M | 76.37M | 66.81M | 81.78M | 74.14M | 70.86M | 68.63M | 72.78M | 66.24M | 54.12M | 68.11M | 48.15M | 50.78M | 93.02M | 83.49M | 74.90M | 74.61M | 152.86M | 109.94M | 121.57M | 105.96M | 90.16M | 80.32M | 105.28M | 139.80M | 109.41M | 83.14M | 161.46M | 212.50M | 146.99M | 132.76M | 140.35M | 142.45M |
|
Sales of Property, Plant and Equipment
|
1.83M | 0.88M | 2.08M | 4.29M | 0.93M | 13.18M | 7.15M | 3.12M | 3.19M | 1.39M | 4.80M | -0.24M | 0.61M | 6.26M | 2.11M | 3.39M | 1.54M | 2.56M | 4.51M | 6.18M | 2.49M | 4.05M | 2.94M | 4.97M | 1.28M | 7.73M | 8.47M | 8.69M | 5.09M | 5.17M | 6.85M | 4.87M | 4.80M | 7.54M | 4.08M | 6.92M | 5.77M | 7.22M | 5.64M | 13.14M | 10.84M | 8.55M | 4.85M | 6.89M | 4.79M | 7.83M | 5.84M | 16.93M | 7.22M | 11.45M | 16.43M | 14.62M | 8.81M | 15.59M | 18.22M | 20.52M | 10.75M | 24.21M | 13.02M | 21.36M | 26.42M | 28.76M | 12.05M | 10.41M | 7.32M | 15.07M | 17.05M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 11.45M | 0.03M | 0.04M | | 0.44M | | | | 0.52M | | 0.32M | 0.20M | 0.34M | 0.27M | 0.06M | 0.06M | 0.76M | 0.38M | | | | | | | | | | |
|
Acquisitions
|
| | 14.15M | -50.38M | | | | 130.25M | | | 53.93M | 25.73M | 41.90M | 26.82M | | | 0.98M | | 123.76M | 159.10M | 76.37M | 3.21M | 81.83M | 100.81M | 34.73M | 37.94M | 29.37M | 10.88M | 39.67M | 0.04M | 28.25M | 0.83M | 1.53M | 6.11M | 352.89M | 0.69M | 30.73M | 15.51M | 48.68M | | 51.55M | 3.78M | 329.83M | 2.80M | 22.79M | 1.64M | 187.66M | 80.48M | 32.78M | 35.33M | 33.26M | 2,350.33M | | 4.81M | 172.96M | 17.32M | 452.25M | | 20.39M | 178.98M | 384.07M | 66.73M | 1,273.64M | 21.30M | 394.26M | 191.84M | 1,197.15M |
|
Divestments
|
-39.44M | | | | | | | | | | | | -2.89M | -5.11M | -2.91M | 318.43M | | | | | | -13.18M | -12.29M | -15.18M | -7.66M | -13.52M | 980.88M | -134.32M | -5.64M | -0.44M | | | | | | | | | | | | | | | 2.47M | 8.39M | 0.20M | 7.72M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.08M | | 3.92M | | | | 46.59M | | 0.03M | 2.54M | 11.39M | 0.21M | 2.81M | 0.01M | 26.09M | 16.46M | 0.45M | | 3.73M | 39.07M | 3.21M | | | 26.57M | 2.67M | | | | | 17.01M |
|
Cash from Investing Activities
|
-39.44M | -42.70M | -48.09M | 10.54M | -42.87M | -24.19M | -24.53M | -157.13M | -34.30M | -85.81M | -96.67M | -55.48M | -78.06M | -114.28M | -67.36M | -57.42M | -65.61M | -116.22M | -134.56M | 38.04M | -145.03M | -61.97M | -146.90M | -147.86M | -92.23M | -91.82M | -70.88M | -52.19M | -83.93M | -58.34M | -59.66M | -62.45M | -48.58M | -65.44M | -451.55M | -6.52M | -91.90M | -93.35M | -136.43M | -80.99M | -147.16M | -68.17M | -391.80M | -10.47M | -89.13M | -36.61M | -230.56M | -143.02M | -222.81M | -96.37M | -96.54M | -2482.90M | -93.07M | -117.95M | -264.73M | -141.44M | -488.62M | -78.74M | -154.96M | -267.33M | -386.61M | -202.65M | -1537.89M | -167.17M | -520.62M | -459.93M | -1305.14M |
|
Other financing activities
|
1.63M | -0.08M | 0.12M | 0.08M | 1.97M | 0.02M | -0.02M | 0.19M | 2.01M | -0.48M | 4.00M | 0.12M | 2.91M | -2.87M | -0.07M | 0.32M | | | 0.23M | 0.93M | 0.12M | 0.12M | 1.19M | 25.26M | 0.00M | 0.00M | 0.67M | 3.13M | | | 0.55M | -0.67M | | | | | | | | 2.00M | | | 2.04M | 0.27M | | | 7.79M | 3.29M | | -4.12M | 5.06M | -5.08M | -0.54M | 0.15M | -7.60M | -4.55M | -16.45M | -3.72M | -2.96M | 50.86M | -9.13M | 14.64M | -44.39M | 35.06M | -13.43M | -17.61M | 4.79M |
|
Cash from Financing Activities
|
-0.71M | -2.01M | 0.61M | 3.59M | -1.14M | -143.56M | -0.02M | -0.98M | 2.32M | -95.39M | -60.48M | -5.19M | 0.90M | 32.80M | 79.84M | -128.88M | -4.96M | -0.96M | -2.45M | -8.28M | -10.25M | -44.81M | 56.33M | -59.62M | -142.24M | -83.16M | -1034.50M | 32.05M | -90.77M | -1.78M | 82.10M | -123.38M | 44.31M | 55.59M | 270.13M | -142.27M | 26.72M | -44.82M | 90.96M | -89.43M | 236.26M | 165.38M | 307.11M | -531.06M | 73.93M | -310.64M | -198.50M | -166.15M | 112.99M | -81.75M | 1,563.59M | 766.05M | 16.55M | -87.47M | -12.81M | -227.35M | 242.69M | 93.61M | -305.24M | 237.45M | -603.04M | -203.25M | 1,033.72M | -533.06M | 52.35M | 134.39M | 844.66M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 5.48M | 2.49M | 3.75M | 6.73M | 5.00M | 5.45M | 3.86M | 2.50M | 5.81M | 0.50M | 0.01M | 3.00M | 10.93M | 2.50M | 2.50M | 1.50M | 12.41M | | | 0.61M | 0.15M | 0.98M | 0.38M | 0.44M | 0.20M | 0.98M | 0.69M | 1.27M | 1.10M | 5.75M | 5.83M | 5.80M | 5.85M | 7.38M | 7.16M | 7.00M | 7.35M | 8.80M | 8.41M | 8.41M | 8.39M | 10.84M | 10.09M | 10.07M | 11.82M | 12.82M | 11.68M | 12.43M | 13.78M | 13.74M | 13.26M | 13.53M | 14.84M | 15.46M | 14.85M | 15.07M |
|
Exchange Rate Effect
|
-0.14M | 0.82M | -0.81M | 3.16M | 0.57M | -0.80M | 0.69M | -1.17M | -0.04M | 2.41M | -6.18M | 1.86M | 2.29M | -4.21M | 5.55M | -1.57M | -1.64M | -4.09M | -0.14M | -10.02M | 0.38M | 3.26M | -7.22M | -4.29M | -2.08M | 0.83M | -1.94M | 0.03M | 1.08M | -0.22M | 1.10M | -1.75M | 1.09M | 0.09M | 0.47M | 0.14M | 0.69M | 1.11M | -0.20M | -1.67M | -0.12M | 0.08M | -0.09M | -0.03M | -0.45M | 0.99M | 0.45M | 0.79M | 0.01M | 1.28M | -0.55M | -0.31M | 0.38M | -0.79M | -0.86M | 0.54M | -1.56M | 1.91M | -4.82M | 11.49M | -9.96M | 2.96M | 11.27M | -34.54M | 2.29M | 19.34M | -2.10M |
|
Change in Cash
|
70.91M | 15.55M | 59.68M | 115.59M | -39.80M | -140.01M | -78.57M | 97.97M | -36.20M | -122.64M | -122.54M | 57.51M | -137.98M | -4.50M | -44.66M | 266.49M | -28.08M | -3.51M | -53.96M | 179.62M | -215.44M | -84.39M | -44.79M | 46.36M | -54.98M | -70.11M | -16.23M | 79.58M | 26.54M | 7.03M | -44.98M | -2.96M | -6.88M | -4.92M | -7.37M | 48.54M | -38.49M | 19.46M | -6.56M | -34.92M | 6.24M | -11.38M | 6.39M | 85.23M | 211.89M | 151.22M | -313.75M | -32.29M | 15.81M | 12.10M | 1,484.38M | -1467.21M | 8.95M | -87.47M | 64.97M | 214.88M | -209.09M | 144.19M | -58.42M | 985.15M | -761.66M | -11.63M | 247.02M | -22.76M | -222.78M | -10.48M | 100.92M |
|
Beginning Cash Balance
|
437.90M | 508.81M | 524.36M | 584.04M | 699.63M | 659.82M | 519.82M | 441.25M | 539.22M | 503.02M | 380.38M | 257.84M | 315.35M | 177.37M | 172.87M | 128.21M | 394.70M | 366.62M | 363.11M | 309.15M | 488.78M | 273.34M | 188.95M | 144.16M | 190.51M | 135.53M | 65.43M | 49.19M | 128.77M | 155.31M | 162.34M | 115.14M | 113.39M | 104.49M | 98.91M | 89.74M | 140.23M | 100.90M | 120.09M | 113.61M | 79.19M | 84.73M | 73.65M | 79.56M | 165.31M | 379.45M | 530.69M | 216.91M | 184.41M | 200.37M | 211.83M | 1,696.31M | 229.31M | 238.12M | 150.42M | 213.63M | 426.20M | 217.78M | 363.78M | 305.10M | 1,292.72M | 529.77M | 517.05M | 764.72M | 743.34M | 519.94M | 509.46M |
|
Free Cash Flow
|
69.94M | 15.85M | 71.95M | 54.18M | -40.17M | -8.82M | -86.38M | 208.89M | -41.68M | 3.95M | -2.29M | 81.81M | -105.35M | 62.77M | -114.45M | 114.42M | -13.51M | 13.25M | 32.12M | 116.75M | -131.95M | -45.91M | -17.23M | 195.15M | 121.12M | 43.63M | 60.93M | 193.00M | 158.12M | 6.96M | -104.40M | 117.53M | -50.73M | -53.42M | 110.57M | 120.82M | -40.81M | 74.74M | -35.04M | 66.31M | -151.38M | -181.44M | 24.92M | 572.68M | 159.44M | 449.33M | 64.08M | 183.07M | 42.13M | 114.05M | -56.74M | 97.10M | -24.85M | -2.84M | 237.40M | 492.97M | -41.91M | 22.14M | 266.79M | 894.13M | 154.82M | 229.86M | 527.42M | 565.03M | 110.44M | 155.36M | 421.05M |
|
Net Cash Flow
|
71.05M | 14.72M | 60.49M | 112.43M | -40.38M | -139.21M | -79.26M | 80.78M | -36.16M | -125.04M | -116.36M | 50.65M | -150.65M | 26.16M | -34.05M | -11.07M | -26.44M | 0.59M | -53.82M | 155.22M | -215.81M | -90.92M | -40.23M | 47.30M | -54.84M | -68.86M | -996.48M | 213.87M | 31.11M | 7.68M | -46.08M | -0.17M | -7.97M | -5.01M | -7.85M | 48.41M | -39.19M | 18.34M | -6.36M | -33.24M | 6.35M | -11.46M | 6.48M | 85.26M | 212.34M | 150.23M | -314.20M | -33.08M | 15.80M | 10.82M | 1,484.93M | -1466.90M | 8.57M | -86.68M | 65.83M | 214.34M | -207.53M | 142.28M | -53.61M | 973.66M | -751.70M | -14.59M | 235.75M | 11.78M | -225.07M | -29.82M | 103.02M |