|
Net Income
|
-17.41M | -29.43M | -50.15M | -44.77M | -37.41M | -83.85M | -34.58M | -39.32M | -34.38M | -29.91M | -33.44M | -30.86M | -22.65M | 1.38M | 0.97M | -0.05M | -22.38M | -35.90M | 21.53M | -25.80M | 1.41M | -5.38M | -16.62M | 0.39M | -79.03M | 28.30M | -155.95M | 31.01M | 53.64M | 32.71M | -15.37M | 5.26M | 37.60M | 9.23M | 49.16M | 3.70M | 31.55M | -57.39M | 16.14M | 41.87M | 25.99M | 31.97M | 21.77M | 67.56M | -127.93M | 23.12M | 22.68M | -45.23M | -11.74M | 152.67M | 47.80M | 53.47M | 188.31M | 69.15M | 99.76M | 102.58M | 100.55M | 201.97M | 85.36M | 109.53M | 154.54M | 159.45M | 255.89M | 190.81M | 217.91M | 225.69M | 240.43M |
|
Depreciation and Depletion
|
| | | | | 40.10M | 40.10M | 42.40M | 42.80M | 43.60M | 44.30M | 45.00M | 45.60M | 52.70M | 54.50M | 66.70M | 63.50M | 69.50M | 65.10M | 68.00M | 69.00M | 71.70M | 73.00M | 74.10M | 80.40M | 71.60M | 72.80M | 71.60M | 69.50M | 66.90M | 66.40M | 65.30M | 64.10M | 64.20M | 65.00M | 65.20M | 65.00M | 68.10M | 67.50M | 68.60M | 69.20M | 69.50M | 71.40M | 71.50M | 71.80M | 71.30M | 71.80M | 72.00M | 71.50M | 73.20M | 66.20M | 65.80M | 68.10M | 68.50M | 68.30M | 69.00M | 69.40M | 69.00M | 68.20M | 65.70M | 37.50M | 26.20M | 25.80M | 26.90M | 27.30M | 31.70M | 35.70M |
|
Share-based Compensation
|
1.63M | 2.33M | 1.92M | 2.33M | 2.57M | 2.78M | 2.45M | 2.70M | 2.78M | 3.14M | 2.77M | 2.77M | 3.06M | 3.85M | 3.68M | 3.38M | 3.87M | 4.93M | 4.21M | 4.20M | 4.62M | 6.20M | 6.42M | 5.44M | 6.99M | 8.21M | 6.70M | 6.84M | 7.79M | 8.89M | 8.07M | 8.16M | 9.28M | 10.19M | 9.42M | 9.36M | 10.41M | 11.30M | 10.43M | 10.19M | 23.41M | 24.49M | 12.73M | 12.58M | 16.28M | 18.58M | 17.06M | 16.98M | 20.42M | 21.64M | 17.11M | 25.23M | 24.75M | 23.90M | 25.49M | 25.77M | 26.21M | 18.25M | 21.37M | 22.09M | 21.47M | 18.60M | 16.37M | 17.93M | 15.71M | 21.52M | 19.32M |
|
Deferred Taxes
|
| | -0.08M | -0.17M | -0.11M | -0.13M | -0.08M | -0.41M | -0.30M | -0.23M | -0.51M | -0.65M | 0.02M | 1.38M | 0.06M | -0.10M | -1.80M | 0.41M | -1.27M | -3.97M | 0.47M | -0.44M | -1.08M | 1.57M | 0.56M | -0.36M | 0.00M | -0.20M | -0.28M | -0.35M | | | | | -0.62M | | 2.28M | -23.69M | -6.51M | 12.64M | 3.47M | 11.35M | -8.83M | 9.95M | -72.20M | -5.50M | -15.40M | 29.92M | -26.84M | 41.00M | -16.87M | -5.80M | 34.26M | -11.25M | -7.48M | 17.37M | 36.32M | -36.58M | -1.20M | 6.09M | 8.28M | -21.41M | 30.18M | -30.14M | 35.68M | 26.18M | 32.78M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | 0.97M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 0.10M | | | 0.12M | | 0.12M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | 0.13M | 124.00 | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.12M | 0.12M | 0.12M | 0.21M | 0.21M | 0.21M | 0.21M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M |
|
Gains from Investment Securities
|
| | 0.18M | -20.40M | -0.34M | 0.63M | 0.18M | 29.90M | -0.59M | 0.01M | 1.14M | 2.01M | -0.11M | 4.81M | 18.30M | -119.87M | -1.31M | 24.51M | 3.14M | 40.67M | 23.00M | 3.50M | -32.02M | 47.42M | 4.08M | 4.01M | 3.88M | -85.44M | 4.45M | 4.81M | 4.48M | 32.31M | 5.36M | 5.08M | 4.94M | 13.98M | -2.78M | 5.33M | 5.19M | 109.37M | 28.88M | 4.74M | 4.54M | 137.60M | 3.69M | 3.33M | 3.22M | 263.70M | -17.41M | 2.93M | 2.65M | 346.52M | 41.04M | 1.79M | 1.70M | 34.08M | 1.56M | 1.51M | 1.50M | -39.50M | -16.66M | 1.16M | 1.14M | 107.26M | 0.63M | 0.57M | 0.56M |
|
Asset Writedowns and Impairment
|
0.23M | | | 3.67M | 0.15M | 0.25M | 0.23M | 5.23M | | 0.30M | 1.11M | 4.07M | 0.15M | 0.65M | 1.56M | 3.83M | 0.17M | 0.20M | | | | | | | | | | | | | 3.01M | 2.00M | | | 0.49M | 1.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 1.34M | | | 77.48M | | 73.58M | 1.59M | 1.53M | 101.30M | 97.73M | 75.39M | 102.58M | 1.67M | 1.63M | 2.45M | 2.21M | 217.49M | 306.10M | 337.86M | 2.67M | 252.24M | 2.16M | | 436.33M | 488.14M | 483.81M | 478.74M | 1.82M | 566.27M | 445.31M | 2.37M | 509.77M | 488.08M | 439.01M | 341.86M | 1.52M | 211.77M | 1.41M | 150.60M | 101.12M | 54.44M | 1.31M | 1.16M | 28.00M | 1.11M | 33.42M | 0.61M | 28.25M | 5.82M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.29M | -22.83M | 22.38M | | 15.14M | -15.90M | 15.58M | | 13.66M | -14.18M | 14.74M | | 18.20M | -17.72M | 16.54M | | 27.35M | -39.39M | 39.91M | | 25.38M | -27.14M | 25.73M | | 25.96M | -27.02M | 24.83M | | 24.78M | -25.43M | 25.48M | | 26.94M | -40.45M | 38.00M |
|
Cash from Operations
|
49.28M | 58.16M | 62.35M | 52.77M | 37.42M | 60.72M | 44.67M | 58.33M | 53.19M | 69.70M | 63.54M | 62.63M | 66.04M | 82.73M | 88.75M | 103.39M | 94.23M | 133.93M | 114.89M | 154.54M | 160.22M | 174.73M | 150.34M | 189.05M | 178.41M | 197.12M | 159.21M | 188.29M | 144.64M | 210.09M | 172.50M | 215.29M | 172.31M | 231.89M | 187.27M | 227.00M | 178.58M | 246.48M | 199.09M | 226.47M | 222.66M | 243.44M | 238.88M | 265.06M | 277.74M | 314.68M | 290.49M | 243.12M | 285.50M | 352.78M | 253.05M | 298.57M | 292.48M | 372.12M | 332.47M | 288.63M | 311.17M | 486.93M | 313.68M | 432.61M | 294.45M | 425.59M | 304.65M | 310.17M | 301.18M | 368.10M | 318.03M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.35M | 0.65M | 1.56M | 3.83M | 2.89M | 4.53M | 5.67M | 10.72M | 2.86M | 2.40M | 4.65M | 8.47M | 5.03M | 2.88M | 61.99M | 19.51M | 4.20M | 13.56M | 1.30M | 6.64M | 7.05M | 6.67M | 8.60M | 10.11M | 8.45M | 7.23M | 6.47M | 4.05M | 5.45M | 9.29M | 8.08M | 9.43M | 14.00M | 6.16M | 8.52M | 10.83M | 4.79M | 3.50M | 9.65M | 13.86M | 8.37M | 8.60M | 8.24M | 17.61M | 26.42M | 25.37M | 29.28M | 73.88M | 38.94M | 25.95M | 9.06M | 17.32M | 35.73M | 42.99M | 17.37M |
|
Amortization of Deferred Charges
|
8.85M | -12.54M | -14.04M | 14.47M | 14.87M | 2.21M | 2.19M | 15.33M | 15.39M | 2.20M | 2.38M | 16.53M | 16.99M | 3.66M | 17.87M | 17.83M | 17.36M | 12.14M | 9.64M | 9.93M | 10.30M | 8.29M | 8.24M | 0.28M | 4.54M | 4.63M | 4.80M | 5.18M | 5.26M | 5.33M | 5.45M | 5.10M | 6.70M | 4.95M | 4.96M | 5.34M | 5.39M | 4.90M | 4.98M | 5.02M | 5.06M | 5.12M | | | 5.14M | 5.19M | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 2,411.61M | 2,424.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 64.25M | 64.95M | 65.69M | 67.45M | 68.83M | 69.73M | 72.72M | 74.88M | 76.69M | 78.14M | -79.44M | 82.10M | 94.00M | 101.01M | 131.36M | 125.64M | 141.09M | 133.28M | 133.33M | 144.44M | 161.00M | 159.41M | 162.21M | 171.85M | 162.38M | 164.33M | 161.46M | 159.80M | 159.72M | 160.11M | 158.55M | 159.03M | 159.52M | 161.91M | 162.64M | 165.40M | 169.56M | 167.70M | 169.45M | 171.04M | 171.56M | 174.99M | 179.49M | 182.58M | 178.71M | 180.30M | 180.38M | 183.88M | 175.47M | 170.92M | 169.90M | 174.32M | 176.39M | 173.82M | 183.04M | 182.41M | 181.82M | 180.67M | 171.40M | 76.75M | 64.18M | 63.52M | 65.07M | 65.05M | 69.96M | 76.88M |
|
Change in Receivables
|
| | 2.35M | 4.34M | -4.18M | 4.85M | 3.66M | 1.59M | -1.26M | -1.35M | 4.09M | 2.22M | 1.26M | 2.60M | 10.36M | 4.58M | 13.69M | 6.59M | 14.26M | -5.43M | -8.64M | 9.30M | 9.99M | 25.60M | -4.45M | -2.02M | -17.78M | 8.27M | -0.09M | -8.68M | 12.41M | 3.63M | -1.44M | 2.52M | 10.87M | 8.94M | 5.20M | -8.03M | 7.48M | 24.77M | -1.93M | 6.48M | 9.36M | -1.76M | -19.71M | -14.41M | -14.14M | 10.08M | 4.52M | -11.11M | 12.95M | 31.87M | 9.81M | -1.73M | 25.82M | 47.46M | -9.10M | -40.46M | -9.11M | 14.29M | -51.09M | -29.27M | 27.08M | 35.17M | -10.40M | 31.12M | 16.52M |
|
Change in Accured Expenses
|
| | 14.62M | 8.76M | -11.19M | 15.83M | -15.52M | 21.25M | -7.63M | 5.93M | -1.50M | 7.01M | -7.68M | 25.92M | 4.65M | 21.50M | -2.09M | 12.50M | 22.94M | 14.32M | -4.49M | 16.26M | 22.77M | 32.28M | -15.21M | 22.15M | -20.93M | 21.36M | -14.55M | 9.24M | -12.52M | 40.29M | -3.90M | 4.48M | 7.41M | -3.43M | -14.34M | 6.44M | 18.23M | 13.24M | -5.05M | -13.70M | 21.79M | 3.59M | 16.01M | 4.66M | 19.59M | -54.62M | 30.22M | -3.53M | 5.81M | -1.71M | -7.00M | 2.77M | 25.73M | -54.64M | -15.68M | 77.82M | -80.40M | 137.75M | -72.44M | 15.85M | -10.19M | -56.47M | -23.61M | 1.74M | 3.13M |
|
Capital Expenditures
|
-7.56M | 29.20M | 12.47M | 12.64M | 12.16M | 15.34M | 20.47M | 347.82M | 110.69M | 111.68M | 85.51M | -180.94M | 24.85M | 925.17M | 58.22M | 38.80M | 36.42M | 33.78M | 33.17M | 65.52M | 32.24M | 39.91M | 59.20M | 79.90M | 68.10M | 50.29M | 43.92M | 46.40M | 36.06M | 34.60M | 33.66M | 35.66M | 35.75M | 33.69M | 36.88M | 40.73M | 31.10M | 37.52M | 36.35M | 44.85M | 36.37M | 36.41M | 38.60M | 42.85M | 39.29M | 27.69M | 28.39M | 33.20M | 24.54M | 30.84M | 35.03M | 43.29M | 38.01M | 52.96M | 57.38M | 66.09M | 49.13M | 63.45M | 61.39M | 62.72M | 57.87M | 49.97M | 64.76M | 55.55M | 46.17M | 55.87M | 60.05M |
|
Sales of Property, Plant and Equipment
|
0.01M | 0.01M | 0.49M | 0.09M | 0.01M | 0.02M | 0.00M | 0.01M | 0.02M | -0.01M | 0.07M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | 25.03M | 126.18M | 30.34M | 81.62M | 59.45M | 156.63M | 90.30M | 75.75M | 43.31M | 169.97M | 51.15M | 900.24M | 31.60M | 1,269.73M | 209.54M | 46.27M | 91.65M | 330.32M | 927.65M | 39.16M | 81.27M | 536.47M | 53.28M | 269.80M | 85.63M | 200.82M | 91.83M | 56.87M | 42.70M | 85.43M | 42.65M | 39.53M | 78.83M | 280.54M | 117.62M | 167.74M | 118.47M | 47.99M | 55.29M | 95.89M | 132.52M | 490.26M | 89.53M | 29.50M | 80.86M | 71.52M | 1,052.68M | 77.17M | 57.90M | 69.95M | 215.18M | 138.40M | 65.14M | 757.37M | 19.93M | 19.81M | 53.11M | 37.11M | 19.41M | 41.62M | 207.39M | 31.40M | 63.39M | 589.22M | 11.80M |
|
Divestments
|
| | | | | | | | | | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.43M | 0.04M | 0.10M |
|
Change in Acquisitions & Divestments
|
| | | 7.14M | 2.02M | 1.51M | 2.92M | 0.66M | 1.69M | 0.48M | 1.72M | 0.69M | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 150.56M | 105.00M | 260.00M | 110.25M | 610.00M | 300.00M | 325.00M | 4.21M | 755.00M | 0.06M | 0.22M | 975.20M | 30.21M | 212.41M | 240.21M | 395.30M | 213.00M | 393.80M | 398.20M | 333.35M | 311.00M | 340.65M | 527.60M | 357.50M | 415.84M | 270.00M | 224.10M |
|
Cash from Investing Activities
|
-5.47M | -43.25M | -39.58M | -140.78M | -72.75M | -98.29M | -78.45M | -175.55M | -108.75M | -111.83M | -86.67M | -200.64M | -75.89M | -924.96M | 35.66M | -1303.93M | -244.66M | -80.74M | -124.07M | -367.73M | -941.56M | -85.09M | -137.34M | -600.14M | -121.55M | -315.06M | -130.12M | -170.33M | -132.34M | -97.09M | -70.79M | -128.02M | -84.28M | -84.36M | -122.27M | -314.19M | -151.60M | -218.56M | -150.16M | -98.03M | -84.98M | -170.50M | -159.59M | -532.09M | -132.01M | -281.96M | 60.59M | -92.99M | -1076.58M | -108.17M | -93.07M | -145.44M | -255.88M | -229.81M | -105.62M | -802.34M | -146.76M | -111.58M | -103.53M | -106.37M | -85.31M | -121.21M | -273.90M | -328.89M | 238.27M | -580.96M | -78.31M |
|
Other financing activities
|
2,103.68M | 0.63M | 2,221.79M | -3.75M | 4.95M | 0.07M | 0.07M | -9.40M | -0.65M | 0.69M | -1.44M | -0.31M | 0.03M | 1.20M | -6.64M | 36.56M | 0.85M | -8.18M | -8.67M | 29.23M | -6.03M | 4.03M | -16.20M | -1.38M | 1.21M | 3.58M | 4.77M | 12.06M | 1.69M | -5.96M | -3.02M | 21.70M | 7.15M | 23.03M | 10.78M | 13.85M | -6.16M | 20.79M | 5.85M | 63.80M | 63.48M | 24.45M | 24.99M | 3.29M | -6.56M | 42.94M | 12.81M | 3.57M | -6.51M | 25.09M | 36.99M | -49.34M | 25.18M | 9.01M | 13.22M | 4.93M | -14.72M | 6.65M | 1.66M | 23.13M | 1.76M | 3.95M | 5.71M | 8.23M | 11.71M | 12.47M | 2.43M |
|
Long-Term Debt Issuances
|
8.51M | 479.74M | -0.05M | | | | -0.12M | -0.06M | | | -0.04M | -242.58M | | | 89.00M | 793.73M | 45.23M | 1,260.70M | -1.08M | -0.19M | 1,483.47M | -0.02M | -0.11M | 34.89M | 135.00M | 354.90M | 280.10M | | 70.00M | 70.00M | 938.39M | -0.26M | | | -0.34M | -0.05M | 631.85M | 1,745.42M | | -0.05M | | | 1,063.04M | -0.58M | 988.52M | 491.69M | -0.68M | -0.04M | 1,485.67M | -0.16M | | 449.49M | 330.00M | | | 645.00M | 140.00M | | 50.00M | | 2,274.82M | -0.01M | | 5.75M | | | 295.00M |
|
Long-Term Debt Repayments
|
-36.12M | 39.12M | 146.12M | | | | | 948.96M | -17.04M | | | 287.04M | 1.25M | -285.08M | 767.83M | | 4.50M | 790.50M | 0.00M | | 390.00M | | 100.00M | 300.00M | 25.00M | 510.00M | 80.00M | 280.00M | 50.00M | 60.00M | 30.00M | 50.00M | 110.00M | 230.00M | 35.00M | 500.00M | 70.00M | 430.00M | 225.00M | 110.00M | 215.00M | 120.00M | 255.00M | | 505.00M | 500.00M | | | 500.00M | 605.00M | 85.00M | 1,734.01M | | | 120.00M | 335.00M | 185.00M | 225.00M | 130.00M | 190.00M | 110.00M | 145.00M | 135.00M | 160.00M | | | |
|
Short-Term Debt issuances
|
| | | | | | | | 175.00M | 75.00M | | | 200.00M | 284.00M | | 100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | 4.40M | | | | | | | | | | | | 284.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | 4.83M | 1.93M | 5.73M | 3.65M | 4.92M | 1.43M | 1.90M | 7.55M | 283.90M | -0.02M | | -0.01M | 4.33M | 1.78M | 4.06M | -8.47M | 0.09M | 5.54M | 0.67M | -4.19M | | | | | | | | | | | | | 6.90M | 5.41M | 21.37M | 26.20M | 69.69M | 18.23M | 24.99M | 17.38M | 38.87M | -1.55M | 12.97M | 48.85M | 10.84M | 25.28M | 37.03M | 13.54M | 10.84M | 9.40M | 13.51M | 4.56M | 11.94M | 7.37M | 1.75M | 23.14M | 17.09M | 4.21M | 5.84M | 8.84M | 36.00M | 12.88M | 2.61M |
|
Shares Repurchased
|
| | | 1.72M | 8.68M | 88.40M | | 10.35M | 75.04M | 75.03M | 75.00M | 0.00M | | | | | | | | | | | | | | | 250.04M | 50.01M | 50.01M | 100.02M | 52.32M | 343.34M | 4.42M | 140.02M | 378.93M | 331.16M | 38.55M | 306.98M | 108.02M | 342.04M | | | 172.96M | 199.45M | 203.33M | | 175.66M | 480.35M | 168.92M | -0.00M | 115.42M | 298.24M | 431.67M | -0.00M | | | | | | 46.36M | 106.16M | 93.86M | | | | | 150.84M |
|
Dividends Paid - Common
|
| | | | | | | | 0.72M | | | | | | | | 6.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 41.87M | 41.51M | 52.31M | 52.08M | 52.14M | 51.60M | 63.62M | 63.74M | 63.82M | 63.39M | 77.13M | 77.00M | 77.06M | 77.11M | 93.93M | 92.57M | 92.66M | 92.27M | 108.14M | 105.96M | 105.96M | 106.02M | 122.28M | 119.99M | 119.86M |
|
Cash from Financing Activities
|
-32.88M | 69.53M | 88.84M | -36.51M | -7.71M | 147.24M | 3.07M | -15.78M | 86.40M | 224.69M | -75.02M | 5.97M | 488.09M | 402.14M | 1,228.87M | -8.62M | 37.80M | 15.20M | 8.51M | 149.33M | 964.16M | -305.17M | 331.37M | 4.93M | -31.53M | 125.31M | -15.27M | -2.76M | -33.32M | -90.98M | 457.83M | -622.09M | -112.27M | -111.84M | -93.49M | 23.03M | 34.05M | -7.33M | -57.91M | -117.35M | -158.05M | -106.42M | -43.12M | 245.27M | -43.34M | -8.79M | -262.13M | -154.77M | 701.34M | -155.95M | -236.78M | 30.65M | -151.75M | -224.25M | -190.06M | 430.59M | -160.73M | -314.16M | -230.78M | -311.55M | -191.41M | -276.52M | -65.91M | 1,179.59M | -1282.13M | -158.28M | -79.80M |
|
Exchange Rate Effect
|
| | | | | | | 0.02M | 0.01M | 0.09M | -0.29M | 0.04M | -0.00M | -0.10M | 0.05M | 1.27M | 1.76M | -1.18M | 0.64M | -3.43M | 17.98M | 0.27M | -1.77M | -2.50M | -2.40M | 0.09M | -10.39M | -0.30M | 6.03M | 8.98M | -1.25M | -0.14M | 3.74M | -3.97M | 3.76M | -4.00M | -0.50M | -9.05M | -4.06M | 3.88M | -14.07M | 16.41M | -4.30M | 4.20M | -13.90M | -1.91M | -4.62M | 11.46M | -10.88M | 7.96M | -7.61M | -2.55M | 15.96M | -3.51M | -7.89M | -7.48M | 0.22M | 1.14M | -2.80M | 4.17M | -4.34M | -9.05M | 3.51M | -11.70M | 6.14M | 7.56M | 4.96M |
|
Change in Cash
|
10.93M | 84.44M | 111.61M | -124.53M | -43.04M | 109.67M | -30.70M | -132.98M | 30.85M | 182.65M | -98.44M | -131.99M | 478.24M | -438.81M | 1,354.31M | -1207.95M | -110.87M | 67.21M | -0.03M | -67.30M | 200.80M | -215.26M | 342.61M | -408.66M | 22.93M | 7.47M | 3.42M | 14.89M | -14.99M | 31.00M | 558.29M | -534.96M | -20.50M | 31.72M | -24.73M | -68.17M | 60.52M | 11.54M | -13.04M | 14.98M | -34.43M | -17.06M | 31.87M | -17.56M | 88.50M | 22.02M | 84.33M | 6.83M | -100.62M | 96.62M | -84.41M | 181.23M | -99.19M | -85.46M | 28.90M | -90.59M | 3.90M | 62.33M | -23.43M | 18.86M | 13.39M | 18.81M | -31.65M | 1,149.16M | -736.55M | -363.58M | 164.87M |
|
Free Cash Flow
|
56.85M | 28.97M | 49.88M | 40.13M | 25.26M | 45.38M | 24.20M | -289.50M | -57.50M | -41.98M | -21.98M | 243.57M | 41.19M | -842.44M | 30.54M | 64.59M | 57.80M | 100.15M | 81.72M | 89.02M | 127.98M | 134.82M | 91.15M | 109.15M | 110.31M | 146.83M | 115.29M | 141.90M | 108.58M | 175.49M | 138.84M | 179.63M | 136.56M | 198.21M | 150.40M | 186.26M | 147.48M | 208.96M | 162.74M | 181.63M | 186.29M | 207.03M | 200.28M | 222.21M | 238.45M | 286.99M | 262.10M | 209.93M | 260.96M | 321.94M | 218.02M | 255.28M | 254.47M | 319.15M | 275.09M | 222.54M | 262.03M | 423.49M | 252.29M | 369.89M | 236.58M | 375.62M | 239.90M | 254.62M | 255.00M | 312.23M | 257.98M |
|
Net Cash Flow
|
10.93M | 84.44M | 111.61M | -124.51M | -43.04M | 109.67M | -30.70M | -133.00M | 30.84M | 182.56M | -98.15M | -132.03M | 478.24M | -440.09M | 1,353.29M | -1209.16M | -112.63M | 68.39M | -0.67M | -63.86M | 182.82M | -215.53M | 344.38M | -406.15M | 25.32M | 7.38M | 13.81M | 15.20M | -21.02M | 22.03M | 559.54M | -534.82M | -24.24M | 35.69M | -28.49M | -64.17M | 61.03M | 20.59M | -8.98M | 11.10M | -20.36M | -33.47M | 36.17M | -21.76M | 102.39M | 23.93M | 88.95M | -4.63M | -89.74M | 88.67M | -76.80M | 183.78M | -115.15M | -81.95M | 36.79M | -83.11M | 3.68M | 61.19M | -20.62M | 14.69M | 17.73M | 27.86M | -35.16M | 1,160.87M | -742.69M | -371.14M | 159.92M |