|
Net Income
|
32.61M | -39.88M | -29.82M | -16.78M | -0.13M | -8.59M | -10.82M | -308.41M | 8.40M | 5.52M | 1.57M | -0.16M | -41.80M | 55.68M | -53.84M | 52.96M | -75.61M | 143.98M | 19.18M | 28.17M | 32.52M | 171.39M | 146.42M | 284.05M | 27.68M | -118.59M | -300.95M | -321.83M | -93.77M | -224.94M | -41.97M | -160.71M | 170.11M | 69.55M | -127.70M | 221.19M | 49.24M | -79.84M | 48.54M | -1764.42M | 1.42M | 115.19M | -27.58M | -1805.32M | 166.19M | -167.58M | -748.79M | 38.45M | 27.15M | -160.30M | -350.27M | 891.37M | -456.81M | 452.86M | 373.09M | 814.20M | 481.45M | 30.23M | 49.43M | 310.03M | 92.14M | 28.70M | 50.66M | 94.84M | 97.05M | 237.58M | 144.31M |
|
Share-based Compensation
|
21.16M | 11.63M | 26.05M | 14.56M | 7.28M | -1.41M | 4.45M | 24.65M | 40.65M | 7.51M | 18.60M | 20.22M | 2.51M | 23.83M | 32.23M | 1.56M | 54.99M | 15.45M | 13.24M | 45.21M | 12.59M | 24.98M | 13.96M | -19.78M | 9.22M | 10.57M | -30.47M | -9.73M | 29.13M | 42.59M | 0.97M | 2.00M | 0.96M | 0.99M | 1.99M | 26.77M | 18.53M | 15.64M | 7.08M | -11.49M | 14.11M | -0.39M | 0.68M | 10.48M | 0.48M | 22.64M | 15.27M | 10.17M | 30.05M | 45.06M | 44.83M | -9.59M | 86.11M | -7.96M | 17.24M | 12.56M | 20.68M | 20.72M | 18.76M | 7.68M | 18.21M | 11.12M | 8.26M | 16.27M | 15.08M | 11.05M | 10.25M |
|
Deferred Taxes
|
18.83M | -23.14M | -14.57M | 14.66M | 49.01M | 11.76M | 0.79M | -9.82M | -19.90M | 32.70M | 22.55M | -0.42M | -27.84M | 39.01M | -29.07M | 31.74M | -47.20M | 97.52M | 11.87M | -28.18M | 18.95M | 117.98M | 93.52M | 166.05M | 22.37M | -61.98M | -134.78M | -164.32M | -41.98M | -129.49M | -13.71M | -95.68M | 112.39M | 57.65M | -71.99M | -349.10M | 42.68M | -28.52M | 24.14M | -68.78M | 5.69M | 40.10M | -51.30M | -500.93M | 29.36M | -22.26M | -36.51M | 4.38M | 2.52M | -3.83M | -34.17M | 17.75M | -120.83M | 94.33M | 52.64M | 219.70M | 119.18M | 15.01M | 15.10M | 81.27M | 16.62M | -21.09M | 14.29M | -33.72M | 10.68M | 59.82M | 40.06M |
|
Cash from Discontinued Operations
|
| | | | 36.60M | 15.13M | 17.37M | 10.33M | 19.41M | 2.14M | -2.08M | 1.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.44M | | | | 0.42M | | | | 0.44M | -0.09M | 0.18M | | 0.44M | 0.09M | 0.20M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.25M | 1.76M | 17.53M | 99.66M | -32.23M | 2.61M | -42.68M | 237.94M | -3.04M | 10.45M | -34.20M | 104.11M | 131.08M | 3.08M | | 3.43M | -9.17M | 2.75M | | 2.58M | | | | 36.45M | | | | -10.52M | 3.36M | 0.24M | 0.20M | -18.54M | 5.88M | 0.20M | 0.89M | 44.49M | 2.66M | 0.36M | 0.12M | -8.31M | 3.16M | 0.18M | 0.03M | -75.22M | 1.55M | 0.80M | 0.49M | 0.48M | 9.10M | 0.15M | 0.02M | -33.29M | 25.00M | 0.50M | 0.00M | -55.56M | 39.06M | 0.09M | 0.33M | 0.01M | 24.21M | 0.95M | 0.03M | 0.02M | 21.24M | 0.12M | 0.12M |
|
Asset Writedowns and Impairment
|
19.57M | 40.95M | 24.05M | 28.96M | 6.55M | 9.73M | 14.44M | 19.02M | 16.54M | 18.90M | 16.63M | 27.64M | 20.29M | 43.64M | 40.12M | 21.23M | 15.22M | 19.16M | 11.69M | 5.85M | 9.99M | 9.33M | 13.44M | 14.31M | 11.49M | 12.33M | 12.37M | 11.43M | 10.63M | 7.06M | 6.08M | 6.31M | 4.42M | 5.19M | 42.57M | 217.54M | 11.77M | 54.92M | 6.55M | 441.80M | 12.66M | 12.77M | 16.20M | 1,193.71M | 5.41M | 5.52M | 5.67M | 2.73M | 3.03M | 2.18M | 2.00M | | 2.00M | 7.14M | 3.19M | 16.29M | 7.51M | 25.79M | 11.01M | 2.09M | 2.37M | 1.52M | 4.72M | -0.20M | 4.57M | 6.78M | 4.90M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 40.40M | | | | 72.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
149.16M | 119.27M | 175.33M | 147.91M | 152.87M | 107.56M | 138.43M | 114.45M | 140.62M | 168.88M | 138.84M | 183.29M | 155.98M | 126.97M | 178.18M | 196.95M | 201.25M | 78.64M | 222.98M | 254.51M | 181.22M | 260.30M | 213.41M | 319.42M | 210.64M | 159.50M | 145.42M | 175.84M | 90.78M | 82.42M | 32.64M | 181.23M | 225.86M | 185.47M | 189.20M | 215.72M | 370.57M | 174.94M | 229.43M | 215.74M | 260.69M | 184.82M | 103.92M | 132.41M | 124.51M | 78.76M | -24.29M | 89.71M | 109.25M | 174.18M | 191.85M | 317.66M | 406.41M | 324.71M | 520.97M | 612.65M | 474.96M | 126.59M | 150.25M | 226.09M | 331.93M | 148.78M | 245.92M | 217.89M | 330.08M | 336.19M | 247.54M |
|
Amortization of Deferred Charges
|
1.05M | 1.28M | 4.11M | 2.31M | 1.17M | 1.20M | 6.53M | 1.18M | -0.08M | 19.97M | 3.86M | 1.71M | 1.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 88.71M | 97.21M | -2.16M | | 67.81M | 69.73M | 72.89M | 72.22M | 78.29M | 93.62M | 97.09M | 100.15M | 108.80M | 124.34M | 147.49M | 115.10M | 120.74M | 137.35M | 126.96M | 128.68M | 158.35M | 142.45M | 149.57M | 147.29M | 151.90M | 656.23M | 215.92M | 163.60M | 122.39M | 131.49M | 149.66M | 149.82M | 152.50M | 223.43M | 162.92M | 169.58M | 176.33M | 164.27M | 147.91M | 138.72M | 141.50M | 137.75M | 1,226.50M | 179.99M | 104.63M | 98.12M | 90.55M | 88.38M | 90.63M | 93.12M | 92.43M | 85.60M | 86.50M | 90.47M | 90.85M | 86.56M | 85.02M | 87.62M | 90.97M | 87.14M | 87.60M | 91.14M | 92.48M | 90.56M | 91.51M | 93.79M |
|
Change in Receivables
|
45.40M | -91.85M | 8.08M | 24.98M | -8.11M | 0.05M | 9.80M | 4.78M | 10.53M | -0.53M | 24.36M | 3.43M | -11.95M | 0.34M | 21.09M | 28.54M | -1.29M | 3.44M | -8.65M | 27.72M | 41.64M | -42.92M | -11.82M | 18.43M | -54.44M | -19.26M | -5.75M | 14.74M | -18.75M | -23.20M | 9.97M | 52.57M | 4.69M | 8.92M | 26.08M | 63.17M | -53.91M | 68.34M | 35.29M | 92.67M | -134.01M | -67.42M | -40.09M | 27.32M | -84.34M | -19.05M | 12.05M | 66.80M | -33.15M | 82.28M | 67.07M | 134.33M | -58.67M | 165.87M | 25.45M | -129.36M | -225.21M | -92.77M | 29.57M | 65.33M | -107.45M | 30.54M | -24.62M | 121.12M | 28.72M | -96.79M | 5.00M |
|
Change in Inventory
|
-1.72M | 3.88M | -1.35M | 0.66M | 0.70M | -1.04M | 2.75M | -2.07M | -3.57M | 0.81M | 1.89M | 0.01M | 0.90M | 1.93M | 2.57M | 1.98M | -0.17M | -1.38M | -1.71M | -0.53M | 5.36M | 1.51M | -1.54M | -0.81M | 1.07M | 2.68M | 3.32M | 7.79M | -5.33M | -5.17M | 11.28M | -7.00M | -2.87M | -0.85M | 5.22M | 1.48M | 5.29M | -6.09M | 1.62M | -0.96M | 4.76M | 0.27M | -1.01M | -8.54M | 4.43M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-38.10M | -33.91M | 4.93M | 22.31M | 17.45M | -3.59M | -1.49M | -9.50M | 2.30M | 2.71M | -12.28M | 8.00M | 8.96M | -30.88M | 33.00M | 2.58M | 17.06M | -27.44M | -18.85M | 15.68M | 10.00M | 10.12M | -33.47M | 12.33M | 7.10M | -3.61M | -16.65M | -13.04M | 11.92M | -31.12M | -22.07M | 14.01M | 24.38M | -5.96M | 26.29M | 1.20M | 47.45M | -32.84M | -21.14M | 2.25M | -30.43M | 1.30M | -23.51M | -7.73M | 18.66M | 8.69M | -80.17M | 20.13M | 34.42M | -13.18M | 13.07M | 4.92M | 52.00M | -15.62M | 15.92M | -35.22M | -10.82M | -65.32M | -8.15M | 7.23M | 12.19M | -17.91M | -21.33M | 26.61M | 36.18M | -27.02M | -1.14M |
|
Change in Accured Expenses
|
-3.92M | 5.20M | 17.14M | -21.36M | -9.00M | -5.04M | 18.18M | -6.24M | -1.49M | 9.15M | 2.30M | -14.74M | 16.42M | 18.11M | -4.39M | -22.88M | 17.28M | -51.45M | 5.60M | 16.78M | -32.74M | -27.01M | -6.18M | 66.04M | -44.41M | -6.55M | -4.17M | 22.36M | -38.94M | 1.39M | -0.36M | -26.85M | -43.38M | 20.52M | 9.37M | 26.26M | -41.52M | 43.07M | 35.17M | 101.57M | -99.28M | -26.63M | -29.59M | -0.30M | -89.29M | 43.43M | -34.68M | 33.78M | -78.73M | 33.82M | -13.25M | 28.91M | -182.14M | 19.31M | -14.98M | 13.16M | -129.37M | -82.11M | -37.98M | -16.36M | -82.37M | -19.43M | -20.62M | 3.45M | -59.84M | -26.91M | -21.07M |
|
Other Working Capital Changes
|
| | | | | | | | | | 2.08M | 1.71M | 1.85M | 2.04M | 2.08M | 17.20M | 2.08M | 14.58M | 3.07M | 4.13M | 2.87M | 26.94M | 1.62M | -6.74M | 1.36M | 1.73M | 24.48M | 1.81M | 1.71M | 1.73M | 1.95M | 1.79M | 1.31M | 1.25M | 1.63M | 1.26M | 1.31M | 1.06M | 1.79M | -1.65M | 1.81M | 3.23M | -0.17M | 1.59M | 4.43M | -0.38M | 1.73M | 2.02M | 2.08M | 2.18M | 1.99M | 2.09M | 5.91M | 17.19M | -3.62M | -1.04M | 5.33M | -2.34M | 6.52M | -4.79M | 8.94M | 13.46M | -19.05M | 1.17M | 9.03M | -0.52M | -3.43M |
|
Capital Expenditures
|
159.22M | 116.78M | 149.38M | -69.05M | 153.97M | 168.42M | 218.14M | 192.33M | 250.77M | 286.01M | 323.01M | 339.76M | 376.94M | 404.63M | 369.59M | 347.46M | 259.60M | 333.09M | 315.12M | 251.44M | 226.33M | 320.02M | 320.93M | 333.13M | 357.78M | 313.39M | 230.06M | 129.42M | 107.02M | 134.09M | 98.34M | 126.81M | 186.73M | 282.92M | 301.42M | 377.55M | 308.64M | 275.79M | 197.12M | 179.36M | 190.01M | 190.70M | 169.64M | 136.92M | 129.96M | 124.11M | 67.78M | 83.77M | 99.23M | 106.69M | 105.79M | 81.77M | 90.10M | 121.13M | 140.58M | 104.69M | 125.47M | 151.62M | 144.00M | 150.73M | 132.88M | 153.22M | 146.17M | 138.16M | 132.68M | 147.31M | 153.43M |
|
Sales of Property, Plant and Equipment
|
0.28M | 181.84M | 0.11M | 36.30M | 301.65M | 16.98M | 8.82M | 0.31M | 15.20M | 8.21M | 16.86M | 13.66M | 9.85M | 5.77M | 16.46M | 136.14M | 38.20M | 257.87M | 15.68M | 3.77M | 0.29M | 145.85M | 0.99M | 33.38M | 10.66M | 3.64M | 0.52M | 876.08M | 113.08M | 77.72M | 1.03M | 1.92M | 26.05M | 1.24M | 0.29M | 44.88M | 0.04M | 0.33M | 23.97M | 300.21M | 0.33M | 34.03M | 750.16M | 0.41M | 1.06M | 0.01M | 245.01M | 0.04M | 0.01M | 0.19M | 0.04M | 0.07M | 0.35M | 0.03M | 0.08M | 0.06M | 0.66M | 0.11M | 0.05M | 0.05M | 0.03M | 0.23M | 0.01M | 0.04M | 0.05M | 0.10M | 0.01M |
|
Acquisitions
|
| | 11.40M | 20.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | -12.27M | -14.74M | -22.21M | -34.95M | -8.22M | 848.94M | | | | | | | 1.89M | | 1.91M | | 2.51M | -1.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.25M | 0.73M | 1.17M | 2.92M | 2.61M | 10.68M | 1.65M | 4.63M | 3.56M | 3.06M | 1.83M | 11.96M | 2.18M | 1.41M | 17.89M | 36.60M | 6.32M | 10.03M | 3.03M | 11.33M | 9.31M | 4.03M | 11.86M | 2.88M | 4.92M | 20.07M | 3.18M | 1.07M | 7.83M | 15.16M | 14.90M | 2.13M | 10.23M | 11.12M | 7.40M | 60.42M | 11.93M | 13.53M | 11.85M | 11.88M | 6.20M | 12.02M | 3.12M | 0.66M | 8.39M | 8.10M | 4.49M | 1.20M | 2.33M | 23.31M | 2.33M | 3.32M | 6.38M | 33.45M | 0.71M | 0.88M | 1.20M | 42.46M | | 5.86M | 15.23M | 26.70M | 0.29M | 4.01M | 0.26M | 22.67M | 0.08M |
|
Cash from Investing Activities
|
-250.10M | 35.11M | -170.11M | -88.71M | 108.08M | -337.62M | -296.28M | -273.04M | -271.83M | -319.65M | -392.25M | -404.98M | -443.86M | -475.85M | -389.99M | -218.86M | -241.00M | -87.09M | -343.04M | -312.30M | -276.24M | -236.37M | -359.33M | -373.52M | -377.66M | -327.21M | -241.12M | 727.22M | -14.89M | -59.39M | -92.45M | -142.10M | -193.12M | -288.50M | -310.18M | -347.26M | -335.42M | -290.22M | -180.91M | 111.11M | -211.96M | -163.95M | 574.09M | -158.70M | -139.87M | -124.49M | 173.66M | -93.39M | -112.40M | -106.12M | -110.39M | -88.96M | -105.01M | -123.34M | -146.33M | -115.15M | -138.29M | -153.37M | -152.23M | -157.82M | -153.89M | -162.24M | -156.47M | -151.23M | -162.50M | -149.83M | -169.91M |
|
Other financing activities
|
-0.01M | 6.18M | 0.24M | 0.80M | 0.89M | 3.67M | 4.88M | 0.17M | 12.36M | 9.30M | 0.35M | | 11.24M | 1.21M | 7.93M | 6.25M | 12.43M | 1.06M | 2.84M | -3.88M | 8.59M | 6.22M | -14.80M | 8.87M | 1.70M | 12.23M | 0.23M | | 0.12M | | 6.26M | -0.04M | | | 0.25M | 0.16M | | | | -0.04M | | | | 4.45M | 8.54M | -0.18M | 4.38M | 0.87M | 8.56M | 0.03M | 0.21M | 0.06M | 6.82M | 8.98M | 0.38M | -0.00M | | | | | | | | | | | |
|
Cash from Financing Activities
|
100.94M | -152.98M | -6.52M | -59.29M | 24.80M | 110.40M | -6.93M | 159.36M | 130.04M | -402.80M | 16.45M | 169.89M | 410.69M | 226.14M | 211.80M | 32.99M | 39.70M | 8.54M | 120.03M | 71.72M | 94.91M | -23.88M | 146.09M | 74.30M | 167.09M | 167.71M | 95.68M | -903.08M | -75.83M | -23.17M | 59.98M | -39.36M | -32.51M | 103.01M | 120.98M | 131.46M | -35.07M | 115.17M | -48.58M | -326.67M | -48.79M | -20.85M | -678.16M | 26.48M | 15.34M | 45.77M | -149.42M | 3.62M | 3.14M | -68.04M | -81.45M | -14.75M | -402.89M | -313.94M | -217.85M | -654.44M | -109.24M | -38.78M | 2.71M | -19.11M | -46.90M | -78.59M | -63.05M | -39.62M | -127.50M | -530.80M | -77.59M |
|
Dividends Paid - Common
|
6.26M | 6.28M | 6.30M | 6.33M | 6.37M | 6.39M | 6.40M | 6.40M | 6.42M | 6.44M | 6.45M | 6.45M | 6.47M | 6.50M | 6.50M | 6.51M | 6.52M | 6.54M | 6.54M | 6.54M | 6.55M | 6.56M | 6.75M | 6.75M | 6.76M | 6.78M | 6.77M | 6.78M | 3.40M | 3.40M | 4.86M | 5.03M | 4.95M | 4.96M | 4.96M | 4.96M | 4.97M | 4.99M | 4.99M | 4.99M | 5.02M | 5.03M | 5.03M | 4.99M | | | | | | | | | | | 19.53M | 19.11M | 19.33M | 19.31M | 19.31M | 19.29M | 19.41M | 19.47M | 19.25M | 19.34M | 21.61M | 21.47M | 21.35M |
|
Change in Cash
|
0.00M | 1.40M | -1.29M | -0.09M | 285.75M | -119.66M | -164.78M | 0.77M | -1.17M | 287.16M | -236.96M | -51.79M | 122.81M | -122.74M | -0.01M | 0.10M | -0.06M | 0.09M | -0.03M | 0.09M | -0.10M | 0.05M | 0.18M | -0.02M | 0.07M | 0.00M | -0.03M | -0.02M | 0.06M | -0.15M | 0.16M | -0.23M | 0.23M | -0.03M | 0.01M | -0.08M | 0.08M | -0.11M | -0.06M | 0.19M | -0.06M | 0.02M | -0.15M | 0.19M | -0.02M | 0.04M | -0.05M | -0.06M | -0.01M | 0.01M | 0.01M | 213.94M | -101.49M | -112.58M | 156.79M | -156.94M | 227.43M | -65.56M | 0.73M | 49.17M | 131.14M | -92.06M | 26.40M | 27.04M | 40.08M | -344.44M | 0.04M |
|
Free Cash Flow
|
-10.06M | 2.50M | 25.96M | 216.95M | -1.10M | -60.86M | -79.71M | -77.87M | -110.14M | -117.13M | -184.17M | -156.47M | -220.97M | -277.66M | -191.42M | -150.51M | -58.35M | -254.45M | -92.14M | 3.07M | -45.11M | -59.72M | -107.52M | -13.72M | -147.14M | -153.88M | -84.64M | 46.42M | -16.23M | -51.68M | -65.70M | 54.42M | 39.13M | -97.45M | -112.22M | -161.82M | 61.93M | -100.85M | 32.31M | 36.38M | 70.68M | -5.88M | -65.72M | -4.51M | -5.46M | -45.35M | -92.07M | 5.94M | 10.02M | 67.49M | 86.07M | 235.89M | 316.31M | 203.58M | 380.39M | 507.96M | 349.49M | -25.03M | 6.25M | 75.36M | 199.05M | -4.44M | 99.75M | 79.73M | 197.40M | 188.88M | 94.12M |
|
Net Cash Flow
|
0.00M | 1.40M | -1.29M | -0.09M | 285.75M | -119.66M | -164.78M | 0.77M | -1.17M | -553.57M | -236.96M | -51.79M | 122.81M | -122.74M | -0.01M | 11.07M | -0.06M | 0.09M | -0.03M | 13.93M | -0.10M | 0.05M | 0.18M | 20.20M | 0.07M | 0.00M | -0.03M | -0.02M | 0.06M | -0.15M | 0.16M | -0.23M | 0.23M | -0.03M | 0.01M | -0.08M | 0.08M | -0.11M | -0.06M | 0.19M | -0.06M | 0.02M | -0.15M | 0.19M | -0.02M | 0.04M | -0.05M | -0.06M | -0.01M | 0.01M | 0.01M | 213.94M | -101.49M | -112.58M | 156.79M | -156.94M | 227.43M | -65.56M | 0.73M | 49.17M | 131.14M | -92.06M | 26.40M | 27.04M | 40.08M | -344.44M | 0.04M |