|
Net Income
|
-1154.85M | -91.17M | -101.31M | -426.00M | 28.37M | 54.91M | 307.60M | -195.58M | -302.34M | 223.17M | 636.00M | -394.45M | -216.22M | 917.08M | -159.75M | -294.53M | -539.22M | 16.61M | -65.26M | 73.38M | -142.41M | -17.25M | 197.50M | 314.34M | -1151.87M | -1588.73M | -796.49M | -783.96M | -313.23M | -515.91M | -404.34M | 50.81M | 23.50M | -8.48M | -1402.49M | -40.89M | -34.07M | 11.71M | 54.18M | -5.28M | -13.28M | -181.60M | -249.14M | -12.67M | -215.78M | -48.75M | -0.15M | 35.04M | 16.25M | 28.60M | 36.84M | 34.72M | 48.49M | 53.73M | 105.23M | 23.76M | 16.64M | 18.67M | 1.79M | 11.12M | 8.79M | 25.48M | 17.58M | 13.05M | 19.56M | 15.95M |
|
Share-based Compensation
|
5.21M | 5.16M | 6.16M | 6.27M | 6.88M | 7.30M | 10.00M | 13.48M | 8.81M | 8.90M | 9.40M | 10.23M | 11.37M | 11.91M | 9.85M | 9.67M | 19.85M | 52.56M | 6.90M | 5.95M | 6.79M | 4.84M | 4.23M | 4.14M | 4.02M | 7.51M | 3.64M | 3.21M | 6.75M | | | 3.26M | 6.39M | | 6.67M | 15.87M | 6.04M | 0.51M | 0.96M | 1.00M | 2.11M | 0.83M | 0.32M | 0.17M | 0.58M | 2.00M | 0.26M | 0.23M | 0.56M | 0.24M | 0.36M | 0.36M | 0.40M | 0.38M | 0.40M | 0.40M | 0.55M | 0.48M | 0.52M | 0.54M | 0.54M | 0.71M | 0.57M | 0.65M | 0.72M | 0.69M |
|
Deferred Taxes
|
0.00M | | | -0.00M | | | -456.44M | 8.94M | | -6.99M | | 13.97M | | -103.33M | | | -4.36M | 0.34M | -0.69M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | | | | -6.79M | | | |
|
Gains from Sales and Divestitures
|
| | | 0.80M | | | | 1.61M | | | | 3.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.18M | -26.17M | -0.01M | -0.06M | 0.30M | -0.39M | -13.51M | 11.09M | 0.20M | 0.52M | 0.42M | 0.90M | -3.08M | -0.30M | -0.38M | 0.67M | -398.17M | 0.35M | -0.54M | -0.72M | 0.02M | -0.04M | 0.99M | -0.99M | 1.90M | 2.77M | -6.77M | 5.63M | 1.88M | 1.33M | -0.42M | 1.42M | | | 6.69M | 1.66M | 5.71M | | 0.04M | 1.99M | 0.66M | 0.58M | -1.86M | 0.37M | 0.33M | 0.28M | 0.26M | 0.36M | 0.25M | 0.35M | 0.06M | 0.23M | | 0.94M | | 0.21M | 0.05M | 0.67M | | 0.23M | 0.17M | 0.17M | 0.14M | 0.29M | 0.12M | 0.18M |
|
Asset Writedowns and Impairment
|
1,304.42M | | | 402.73M | 0.08M | 0.04M | 0.08M | -0.07M | 0.00M | 1.59M | 0.03M | 1.20M | | | | 316.00M | | 15.64M | 0.69M | 9.95M | 164.78M | 3.13M | 0.05M | 24.80M | 1,083.87M | 1,489.39M | 1,074.59M | 886.80M | 110.11M | 253.63M | 354.45M | 2.53M | 0.45M | 0.50M | | 4.17M | | | | 0.07M | | 165.51M | 244.10M | 7.97M | 201.78M | 44.04M | 2.60M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,442.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
75.34M | 68.80M | 132.94M | 34.48M | 147.60M | 110.86M | 80.75M | -52.92M | 79.66M | 177.88M | 64.08M | 137.33M | 53.39M | 364.32M | 166.52M | 198.93M | 121.46M | 263.23M | 210.32M | 273.62M | 90.45M | 140.34M | 164.89M | 225.43M | 90.09M | 228.90M | 41.89M | 12.65M | -162.64M | | | 64.24M | 39.70M | | 293.26M | 30.41M | 25.71M | 53.05M | 36.35M | 31.57M | 30.90M | 33.06M | 25.80M | 18.10M | -4.64M | 13.89M | 8.81M | 14.33M | 18.90M | 33.08M | 43.95M | 32.19M | 46.96M | 55.47M | 30.07M | 39.85M | 24.00M | 25.51M | 26.22M | 15.68M | 11.41M | 20.85M | 25.99M | 20.33M | 22.85M | 25.27M |
|
Amortizatization of Intangibles
|
| | | | 0.52M | 0.53M | 0.55M | 7.83M | 0.57M | 2.36M | 2.25M | -4.66M | 2.61M | 7.96M | 9.05M | 0.65M | 0.67M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.77M | 2.08M | 2.01M | | | -0.07M | -0.08M | | -3.06M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
1.61M | 2.07M | 2.36M | 1.44M | 2.22M | 2.90M | 2.92M | 2.96M | 2.87M | 2.88M | 2.88M | 2.75M | 2.54M | 2.86M | 5.95M | 3.04M | 3.01M | 2.36M | 2.36M | 2.36M | 2.36M | 2.34M | 2.34M | 2.38M | 2.23M | 2.41M | 3.69M | 3.56M | 3.35M | | | 0.08M | 0.12M | | -4.57M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.32M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
72.82M | 48.38M | 45.15M | 60.54M | 64.58M | 66.14M | 103.68M | 82.29M | 84.55M | 89.46M | 100.28M | 101.20M | 101.58M | 154.61M | 182.62M | 190.03M | 172.86M | 154.93M | 152.91M | 149.17M | 130.71M | 112.68M | 126.99M | 123.56M | 119.45M | 106.81M | 77.88M | 67.63M | 39.16M | | | 30.82M | 32.97M | | 19.59M | 31.15M | 34.00M | 36.13M | 37.99M | 39.41M | 42.41M | 41.85M | 34.89M | 27.49M | 15.09M | 9.22M | 6.29M | 4.00M | 3.67M | 3.60M | 4.17M | 3.98M | 4.39M | 4.67M | 4.85M | 5.07M | 5.36M | 5.85M | 5.89M | 5.75M | 6.01M | 9.95M | 10.76M | 10.02M | 9.90M | 11.04M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
45.84M | 31.44M | -45.69M | -78.91M | -61.19M | 24.60M | 35.25M | -6.74M | 22.66M | -46.34M | 82.91M | -23.46M | -77.79M | 79.40M | 108.30M | -144.35M | 48.97M | -97.60M | 17.48M | 39.08M | 81.15M | 38.59M | 37.88M | -167.16M | 56.36M | -118.12M | 2.67M | 46.37M | 52.02M | | | -11.28M | 3.47M | | -11.73M | -9.55M | -1.80M | -5.06M | 13.79M | 9.00M | 0.40M | -7.51M | -1.18M | -0.69M | 10.71M | -1.24M | -9.92M | 5.30M | 1.64M | 2.13M | -11.34M | 6.88M | 6.36M | -0.70M | -7.16M | -6.15M | -1.42M | -0.47M | 5.84M | 1.77M | 3.97M | -1.77M | -1.03M | 6.01M | 2.71M | 2.66M |
|
Capital Expenditures
|
350.18M | 174.08M | 103.89M | 87.05M | 190.58M | 236.76M | 266.85M | 340.95M | 427.39M | 430.32M | 442.47M | 426.93M | 601.84M | 521.20M | 502.70M | 520.63M | 421.88M | 406.71M | 334.95M | 333.19M | 331.02M | 325.68M | 414.77M | 481.87M | 377.05M | 259.77M | 125.08M | 191.10M | 70.55M | | | 48.07M | 40.83M | | 32.79M | 65.53M | 29.80M | 51.49M | 40.23M | 62.25M | 61.42M | 47.05M | 20.95M | 5.45M | 1.36M | 1.30M | 0.65M | 3.09M | 1.29M | 4.23M | 2.97M | 5.63M | 6.33M | 19.17M | 12.96M | 9.39M | 14.94M | 1.35M | 0.69M | 1.12M | 2.45M | 10.00M | 12.83M | 6.41M | 15.60M | 19.35M |
|
Sales of Property, Plant and Equipment
|
0.25M | 253.72M | 9.66M | -0.41M | 5.61M | 0.44M | 107.38M | 91.53M | 159.54M | 209.72M | 255.52M | 234.64M | 269.01M | 151.85M | 1.31M | 9.00M | 2,559.37M | 4.51M | 3.47M | 16.76M | 707.37M | 0.43M | 6.50M | 0.18M | 2.75M | 8.71M | 23.93M | 21.12M | 3.17M | | | 10.20M | 4.55M | | 1.74M | 0.95M | 12.61M | 0.93M | 13.86M | 0.34M | 0.51M | 0.49M | 0.25M | 0.99M | 0.52M | 35.74M | 0.31M | 37.24M | 0.66M | 0.19M | 0.07M | 0.06M | 0.25M | 0.14M | | | 1.33M | 0.08M | 0.06M | 0.04M | 0.53M | 0.29M | 0.51M | 0.05M | 0.41M | 0.33M |
|
Acquisitions
|
| | | | | | | | 1.55M | 7.60M | 13.60M | 11.88M | 10.51M | 751.06M | 75.44M | 3.72M | 5.05M | 3.55M | 6.92M | 1.50M | 2.35M | 14.20M | 0.37M | 1.46M | 1.74M | 1.74M | -0.24M | | | | | | | | | | | | | 0.33M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-349.94M | 79.64M | -94.22M | -882.54M | -179.88M | -236.32M | -297.90M | -239.42M | -269.40M | -228.21M | -200.55M | -204.16M | -343.34M | -1120.41M | -576.83M | -515.36M | 2,132.45M | -405.75M | -338.41M | -317.93M | 374.00M | -339.45M | -408.64M | -483.15M | -376.04M | -252.80M | -100.91M | -309.89M | -67.47M | | | -81.56M | -40.83M | | -78.03M | -64.57M | -17.19M | -50.56M | -51.13M | -61.59M | -61.00M | -46.55M | -20.71M | -4.46M | -0.84M | 31.16M | -0.76M | 34.09M | -4.18M | -4.04M | -2.89M | -5.62M | -7.51M | -19.03M | -12.96M | -9.41M | -13.62M | -12.51M | -0.63M | -1.10M | -4.01M | -133.54M | -16.03M | -9.26M | -14.49M | -22.38M |
|
Other financing activities
|
-2.11M | 10.75M | 0.15M | 9.51M | 0.22M | 11.32M | 0.17M | 0.82M | 19.10M | 0.54M | 0.01M | 0.67M | 7.22M | 116.33M | -0.00M | 15.80M | 0.09M | | 28.89M | -27.41M | 0.00M | | 0.01M | 3.93M | 1.91M | 37.22M | 8.89M | 5.22M | 0.30M | | | 1.49M | | | 1.16M | | | | | | | 0.01M | 0.00M | | | | 0.16M | 0.07M | 0.01M | -0.01M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
274.03M | -147.90M | -24.69M | 841.28M | 26.99M | 124.97M | 217.65M | -655.90M | 192.41M | 46.41M | 457.29M | -50.92M | -53.39M | 1,312.83M | 662.91M | -47.48M | -1254.94M | -71.87M | -46.00M | -61.28M | -99.47M | -61.78M | -84.77M | -151.27M | 116.51M | 995.70M | -134.45M | -57.31M | 488.57M | | | -2.91M | -1.47M | | -415.77M | -37.97M | -5.71M | | -0.04M | 19.71M | 30.55M | 9.44M | -4.85M | -11.87M | 12.67M | -47.34M | 7.58M | -0.17M | -0.63M | -20.65M | -0.53M | -0.32M | -0.04M | -1.03M | -0.24M | -0.34M | -73.93M | -4.78M | -3.88M | -60.03M | -4.60M | -4.51M | -4.53M | -9.48M | -5.27M | -4.50M |
|
Dividends Paid - Common
|
-0.01M | 0.02M | | -0.01M | 11.26M | | 17.26M | | 18.13M | 10.85M | 17.26M | 13.96M | 17.26M | 59.54M | 50.22M | 54.70M | 51.26M | 47.46M | 54.29M | 53.47M | 53.12M | 50.02M | 47.30M | 43.37M | 43.72M | 40.97M | 30.61M | 23.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.82M | 3.98M | 3.71M | 59.72M | 4.29M | 4.22M | 4.11M | 4.10M | 4.10M | 3.81M |
|
Change in Cash
|
-0.56M | 0.55M | 14.02M | -6.78M | -5.29M | -0.49M | 0.51M | 3.27M | 2.67M | -3.92M | 320.82M | -117.76M | -79.84M | 293.23M | 252.61M | -363.91M | 998.97M | -214.39M | -174.08M | -105.59M | 364.98M | -260.89M | -328.51M | -408.99M | -169.43M | 971.80M | -193.47M | -354.55M | 258.45M | | | -20.23M | -2.60M | | -200.55M | -72.13M | 2.80M | 2.49M | -14.83M | -10.31M | 0.45M | -4.06M | 0.24M | 1.77M | 7.19M | -2.29M | 15.62M | 48.25M | 14.09M | 8.39M | 40.52M | 26.25M | 39.41M | 35.42M | 16.86M | 30.10M | -63.54M | 8.22M | 21.70M | -45.45M | 2.80M | -117.21M | 5.43M | 1.60M | 3.09M | -1.61M |
|
Free Cash Flow
|
-274.84M | -105.28M | 29.05M | -52.58M | -42.98M | -125.90M | -186.10M | -393.87M | -347.73M | -252.44M | -378.38M | -289.60M | -548.46M | -156.88M | -336.17M | -321.70M | -300.42M | -143.48M | -124.63M | -59.57M | -240.56M | -185.34M | -249.87M | -256.44M | -286.96M | -30.87M | -83.19M | -178.45M | -233.19M | | | 16.16M | -1.14M | | 260.46M | -35.12M | -4.09M | 1.56M | -3.88M | -30.68M | -30.52M | -13.99M | 4.84M | 12.65M | -6.00M | 12.60M | 8.15M | 11.24M | 17.61M | 28.86M | 40.98M | 26.56M | 40.63M | 36.30M | 17.11M | 30.45M | 9.07M | 24.15M | 25.52M | 14.56M | 8.96M | 10.85M | 13.16M | 13.92M | 7.25M | 5.92M |
|
Net Cash Flow
|
-0.56M | 0.55M | 14.02M | -6.78M | -5.29M | -0.49M | 0.51M | -948.25M | 2.67M | -3.92M | 320.82M | -117.76M | -343.34M | 556.74M | 252.61M | -363.91M | 998.97M | -214.39M | -174.08M | -105.59M | 364.98M | -260.89M | -328.51M | -408.99M | -169.43M | 971.80M | -193.47M | -354.55M | 258.45M | | | -20.23M | -2.60M | | -200.55M | -72.13M | 2.80M | 2.49M | -14.83M | -10.31M | 0.45M | -4.06M | 0.24M | 1.77M | 7.19M | -2.29M | 15.62M | 48.25M | 14.09M | 8.39M | 40.52M | 26.25M | 39.41M | 35.42M | 16.86M | 30.10M | -63.54M | 8.22M | 21.70M | -45.45M | 2.80M | -117.21M | 5.43M | 1.60M | 3.09M | -1.61M |