|
Net Income
|
-104.58M | -115.89M | -124.23M | -169.94M | -2208.84M | -443.09M | -443.16M | -349.98M | -385.79M | -353.33M | -325.15M | -192.05M | -310.43M | -255.20M | -227.37M | -241.16M | -305.98M | -325.95M | -199.85M | -113.10M | -286.88M | -151.64M | -71.97M | 22.60M | -359.62M | -422.07M | -359.50M | -288.41M | -328.67M | -377.31M | -368.26M | -248.23M | -305.09M | -248.62M | -153.25M | 9.13M | -139.59M | -262.61M | -103.54M |
|
Share-based Compensation
|
5.54M | 4.74M | 14.79M | 6.77M | 1,992.12M | 245.03M | 221.70M | 181.04M | 133.26M | 156.37M | 126.81M | 121.77M | 162.56M | 195.57M | 161.23M | 166.66M | 172.05M | 186.17M | 192.08M | 219.88M | 237.07M | 256.60M | 300.90M | 297.56M | 275.44M | 318.81M | 342.96M | 450.57M | 314.93M | 317.94M | 357.93M | 333.20M | 263.75M | 259.31M | 260.23M | 257.73M | 247.34M | 251.89M | 260.36M |
|
Deferred Taxes
|
| -0.20M | -7.03M | -0.72M | -1.49M | -0.28M | -12.63M | -3.09M | 0.24M | 0.02M | -0.12M | -0.51M | -0.27M | 0.29M | 0.17M | -0.69M | -0.39M | -2.12M | -1.19M | -2.63M | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | 37.40M | 37.40M | 37.40M | 34.40M | 11.83M | 25.02M | 37.65M | 22.40M | 20.80M | 44.77M | 60.58M | 9.40M | 17.91M | 36.05M | 54.01M | 71.30M | 16.44M | 31.27M | 45.49M | 59.01M | 12.82M | 25.74M | 40.76M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.96M | -1.06M | 2.38M | -1.25M | 206.58M | 3.56M | 158.83M | 26.92M | 3.39M | 5.89M | -8.61M | -11.28M | 1.92M | 1.40M | 1.25M | 5.52M | -10.03M | 1.41M | -1.92M | -8.19M | 11.01M | -34.86M | 1.94M | 9.11M | 5.49M | 4.85M | 12.65M | -0.02M | 10.40M | 16.31M | 4.39M | -0.17M | 7.76M | 4.94M | -2.20M | 14.19M | 0.81M | -12.36M | -2.98M |
|
Non-cash Items
|
| | | 682.57M | 42.90M | 37.00M | 36.40M | 343.11M | 153.50M | 106.71M | 60.04M | 34.57M | 61.05M | 78.35M | 76.42M | 75.46M | 41.09M | 97.38M | 107.08M | 223.23M | 223.51M | 294.63M | 298.93M | 3.30M | 106.48M | 16.11M | 11.25M | | | | | | | | | | | | |
|
Cash from Operations
|
-92.54M | -134.11M | -216.87M | -167.73M | -155.00M | -209.57M | -194.01M | -176.08M | -231.98M | -199.35M | -132.54M | -126.05M | -66.18M | -95.79M | -76.15M | -66.84M | 6.28M | -66.55M | -54.83M | -52.55M | 136.89M | -101.09M | 71.55M | 185.53M | 127.46M | -124.08M | 55.95M | 125.29M | 151.10M | -81.94M | 12.78M | 164.57M | 88.35M | -21.38M | 115.87M | 230.63M | 151.61M | 88.49M | 146.49M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 6.41M | 11.38M | 11.56M | 20.41M | 24.50M | 24.92M | 1.04M | 1.15M | 1.11M | 1.01M | 1.41M | 1.78M | 1.83M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.74M | 2.21M | 2.72M | 2.72M | 7.64M | -0.55M | 0.69M |
|
Depreciation & Amortization (CF)
|
5.05M | 6.00M | 7.44M | 10.63M | 12.45M | 12.59M | 17.47M | 18.79M | 21.55M | 22.51M | 24.90M | 22.68M | 23.32M | 22.66M | 20.65M | 20.62M | 21.20M | 20.93M | 21.80M | 22.81M | 23.50M | 28.27M | 32.51M | 34.86M | 38.10M | 79.29M | 36.29M | 48.49M | 35.22M | 39.69M | 41.21M | 52.32M | 41.71M | 37.93M | 38.85M | 39.58M | 37.72M | 40.02M | 42.51M |
|
Change in Receivables
|
7.16M | 16.88M | 54.45M | 39.95M | -13.44M | 21.65M | 16.30M | 79.84M | -48.70M | 13.93M | 18.83M | 93.44M | -71.87M | 39.75M | 62.85M | 117.13M | -92.89M | -15.65M | 151.86M | 212.51M | -129.32M | 174.45M | 132.91M | 154.92M | -126.03M | 81.00M | -17.41M | 182.22M | -288.37M | 103.63M | 128.97M | 153.90M | -162.21M | 36.92M | 51.94M | 167.35M | -194.22M | 3.09M | 89.10M |
|
Change in Account Payables
|
0.05M | -0.29M | 1.90M | 4.83M | 5.62M | 3.70M | -5.21M | 45.59M | -37.07M | -9.65M | 2.08M | 11.11M | 3.09M | 21.01M | 4.22M | -7.64M | 5.73M | 2.28M | 3.44M | 8.93M | 56.51M | -50.16M | 11.08M | 36.15M | 54.98M | -3.92M | 9.38M | -13.95M | -36.97M | 8.43M | -16.95M | 140.49M | -34.09M | -61.56M | -16.64M | 11.56M | 34.26M | -94.20M | 38.12M |
|
Change in Accured Expenses
|
14.00M | -10.63M | -48.84M | 25.75M | 69.20M | 12.99M | 21.26M | -2.46M | -10.15M | -19.36M | 14.84M | 0.34M | -14.32M | 7.74M | 23.24M | 129.41M | 17.91M | 14.86M | 61.59M | 14.23M | 5.35M | 27.69M | 56.69M | 27.37M | -62.83M | -14.39M | 60.04M | 88.89M | -90.19M | 52.98M | 105.91M | -6.57M | -18.38M | 45.82M | 19.33M | 103.62M | -162.57M | 147.69M | 23.93M |
|
Other Working Capital Changes
|
5.85M | 2.39M | 6.69M | 5.59M | 43.44M | 12.82M | -1.56M | -9.18M | 10.44M | -9.02M | -7.09M | -1.47M | -10.47M | -16.78M | -36.01M | 2.42M | -13.99M | -10.98M | -15.76M | -8.99M | -13.29M | -8.06M | -13.91M | -14.03M | 27.18M | -16.50M | -12.12M | -22.45M | -18.55M | -17.79M | -16.18M | -15.48M | -13.93M | 34.53M | -16.38M | -18.41M | 22.83M | -8.49M | 16.31M |
|
Capital Expenditures
|
12.45M | 16.42M | 17.19M | 20.38M | 17.99M | 19.36M | 25.95M | 21.21M | 36.31M | 34.90M | 26.29M | 22.74M | 11.81M | 7.63M | 7.94M | 9.09M | 10.89M | 15.77M | 14.73M | 16.45M | 10.85M | 14.62M | 19.84M | 24.57M | 21.18M | 23.37M | 37.84M | 46.92M | 47.63M | 36.94M | 73.44M | 53.72M | 50.45M | 52.06M | 44.04M | 48.27M | 37.21M | 64.70M | 53.04M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 11.28M | 0.03M | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
0.56M | | 0.01M | | | 7.72M | 0.30M | 0.08M | 0.06M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
50.94M | | 17.16M | 35.91M | 18.01M | 206.16M | 128.23M | 33.60M | | | | 0.81M | | | | | | | 33.51M | 115.14M | 108.91M | 30.30M | 37.38M | 134.32M | 0.79M | 11.22M | 19.65M | 35.41M | | 50.25M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 79.08M | 101.73M | 351.88M | 445.05M | 602.43M | 783.85M | 651.90M | 787.83M | 578.51M | 560.47M | 511.40M | 458.63M | 324.03M | 411.08M | 415.12M | 752.68M | 476.56M | 668.93M | 839.35M | 816.93M | 696.89M | 492.92M | 529.98M | 342.55M | 554.03M | 923.87M | 704.77M | 924.32M | 611.84M | 557.58M | 330.98M | 384.93M | 447.15M | 337.99M | 241.38M | 263.77M | 425.16M | 220.20M |
|
Cash from Investing Activities
|
-225.47M | -757.87M | -157.63M | 126.69M | -1014.80M | -719.78M | 162.95M | 214.62M | 319.25M | 123.21M | 89.56M | 162.44M | -80.93M | 184.72M | -688.32M | -144.08M | 371.58M | -492.12M | -375.25M | -234.07M | 280.56M | 131.87M | -155.20M | -167.00M | -1017.66M | 11.44M | 65.06M | -121.11M | 5.84M | -26.40M | -31.61M | 623.12M | -131.18M | -214.30M | -222.81M | -148.79M | 2.75M | 215.44M | -107.91M |
|
Other financing activities
|
| | | 5.39M | 5.02M | 4.34M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | | | -1.90M | -1.80M | -3.20M |
|
Cash from Financing Activities
|
192.19M | 964.96M | -10.02M | -5.24M | 2,446.79M | -5.98M | -153.06M | -22.40M | 45.26M | 1.91M | 0.14M | 0.12M | 5.60M | 1.34M | 1,157.55M | 1.36M | 3.13M | 909.06M | 2.43M | 8.17M | 4.45M | 1,053.66M | 4.04M | 2.92M | 1,308.77M | -1.62M | -500.30M | -500.14M | -2.00M | -241.71M | -10.44M | -204.65M | -675.75M | 236.82M | 10.30M | | -288.52M | -291.07M | -12.01M |
|
Change in Cash
|
-125.82M | 72.98M | -384.52M | -46.28M | 1,276.99M | -935.34M | -184.12M | 16.14M | 132.52M | -74.22M | -42.84M | 36.51M | -141.51M | 90.27M | 393.08M | -209.55M | 380.99M | 350.38M | -427.64M | -278.44M | 421.89M | 1,084.44M | -79.61M | 21.45M | 418.56M | -114.26M | -379.29M | -495.96M | 154.94M | -350.04M | -29.26M | 583.05M | -718.58M | 1.15M | -96.64M | 81.84M | -134.16M | 12.86M | 26.56M |
|
Beginning Cash Balance
|
640.81M | 514.99M | 587.97M | 196.40M | 150.12M | 1,437.01M | 501.68M | 317.93M | 147.43M | 467.41M | 393.24M | 352.47M | 387.15M | 245.48M | 335.75M | 730.81M | 521.26M | 902.25M | 1,252.63M | 824.99M | 545.62M | 968.44M | 2,052.88M | 1,972.36M | 1,994.72M | 2,413.28M | 2,298.13M | 1,919.08M | 1,423.59M | 1,578.67M | 1,228.63M | 1,197.35M | 1,778.97M | 1,059.40M | 1,061.60M | 964.69M | 1,045.38M | 913.12M | 926.75M |
|
Free Cash Flow
|
-104.99M | -150.53M | -234.06M | -188.10M | -172.99M | -228.94M | -219.96M | -197.29M | -268.30M | -234.25M | -158.83M | -148.79M | -77.99M | -103.42M | -84.09M | -75.94M | -4.61M | -82.32M | -69.56M | -68.99M | 126.03M | -115.71M | 51.72M | 160.96M | 106.28M | -147.45M | 18.11M | 78.37M | 103.47M | -118.88M | -60.65M | 110.86M | 37.90M | -73.44M | 71.83M | 182.36M | 114.40M | 23.79M | 93.44M |
|
Net Cash Flow
|
-125.82M | 72.98M | -384.52M | -46.28M | 1,276.99M | -935.34M | -184.12M | 16.14M | 132.52M | -74.22M | -42.84M | 36.51M | -141.51M | 90.27M | 393.08M | -209.55M | 380.99M | 350.38M | -427.64M | -278.44M | 421.89M | 1,084.44M | -79.61M | 21.45M | 418.56M | -114.26M | -379.29M | -495.96M | 154.94M | -350.04M | -29.26M | 583.05M | -718.58M | 1.15M | -96.64M | 81.84M | -134.16M | 12.86M | 26.56M |