|
Net Income
|
87.74M | 39.94M | 13.57M | 53.09M | 45.97M | 44.22M | 14.01M | 40.43M | 80.93M | 69.51M | 7.88M | 69.01M | 59.25M | 42.14M | -29.32M | 10.71M | 143.68M | -9.60M | -67.18M | 18.40M | -19.45M | -23.77M | 44.82M | 165.00M | 20.00M | 65.00M | -3.00M | 9.00M | 27.00M | 18.00M | -5.00M | 28.00M | 12.00M | -298.00M | 274.00M | 55.00M | 52.00M | 37.00M | 21.00M | 58.00M | 32.00M | 24.00M | 18.00M | 72.00M | 69.00M | 85.00M | 6.00M | 62.00M | 35.00M | 35.00M | 28.00M | 52.00M | 22.00M | -12.00M | -27.00M | 14.00M | 5.00M | 23.00M | 15.00M | 24.00M | 18.00M | 17.32M | 60.30M | 20.00M | 32.00M | -147.30M |
|
Share-based Compensation
|
| 5.03M | 3.36M | 3.83M | 5.18M | 4.53M | 4.50M | 5.79M | 5.01M | 4.68M | 4.71M | 5.39M | 5.67M | 4.87M | 5.54M | 5.04M | 1.49M | 4.61M | 4.70M | 4.96M | 5.61M | 5.94M | 5.50M | 6.00M | 6.00M | 6.00M | 7.00M | 5.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 9.00M | 8.00M | 9.00M | 9.00M | 11.00M | 9.00M | 16.00M | 7.00M | 9.00M | 7.00M | 10.00M | 8.00M | 7.00M | 6.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 4.00M | 6.00M | | 6.00M | 8.00M | 9.00M | 13.00M | 12.00M | -22.92M | 52.92M | 17.00M | 12.00M | -27.44M |
|
Deferred Taxes
|
| 25.40M | 2.77M | -2.42M | -7.52M | 61.88M | 21.79M | 44.41M | 35.96M | 65.32M | 57.58M | 6.28M | 24.20M | 22.39M | -3.62M | 7.05M | -33.58M | -11.99M | -36.83M | -4.82M | -8.45M | -0.86M | 72.12M | -26.00M | 9.00M | -3.00M | 75.00M | 4.00M | 3.00M | 4.00M | -5.00M | 1.00M | -28.00M | -46.00M | -292.00M | 15.00M | -6.00M | -13.00M | 1.00M | 17.00M | 10.00M | -61.00M | 30.00M | 52.00M | 54.00M | 52.00M | -28.00M | 23.00M | 12.00M | 12.00M | -6.00M | 22.00M | 9.00M | | 2.00M | 7.00M | 18.00M | 16.00M | 6.00M | 4.00M | 7.00M | -46.05M | 8.05M | -8.00M | -1.00M | -72.09M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | -0.23M | | | | 0.24M | | | | 0.27M | | | | 0.35M | | | | 0.35M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.61M | -2.08M | 39.80M | 7.24M | -1.25M | -1.98M | 41.21M | 8.32M | 13.37M | 9.70M | 39.73M | 2.82M | -2.70M | -11.26M | 39.21M | 5.84M | -9.02M | -1.70M | 76.05M | 12.82M | -6.89M | -7.95M | 37.15M | 13.00M | -5.00M | -3.00M | 15.00M | 14.00M | -5.00M | -7.00M | 38.00M | 11.00M | -5.00M | -5.00M | 51.00M | 17.00M | -1.00M | -3.00M | 62.00M | 18.00M | -5.00M | -5.00M | 62.00M | 24.00M | -4.00M | -6.00M | 71.00M | 22.00M | -2.00M | -8.00M | 70.00M | 19.00M | -6.00M | -1.00M | 45.00M | 20.00M | -3.00M | -1.00M | 53.00M | 22.00M | -5.00M | -0.20M | 62.54M | 11.00M | -2.00M | -0.71M |
|
Asset Writedowns and Impairment
|
| 34.07M | 34.89M | 19.19M | 17.41M | 19.64M | 20.05M | 13.51M | 14.17M | 17.04M | 17.44M | 13.85M | 16.81M | 20.63M | 16.08M | 16.91M | 15.80M | 19.47M | 46.68M | 20.49M | 28.59M | 25.27M | 26.64M | 29.00M | 23.00M | 26.00M | 28.00M | 19.00M | 25.00M | | 27.00M | 24.00M | 23.00M | 370.00M | | 19.00M | 21.00M | | 28.00M | 24.00M | 24.00M | 29.00M | 30.00M | 33.00M | 12.00M | 7.00M | 20.00M | 7.00M | | 13.00M | 22.00M | 25.00M | 3.00M | 42.00M | 39.00M | 26.00M | 24.00M | 22.00M | 32.00M | 29.00M | 17.00M | -182.23M | 272.23M | 20.00M | 23.00M | -90.68M |
|
Non-cash Items
|
| | | | | | 1.15M | | | | 1.53M | | | | 1.93M | | | | 1.36M | | | | 1.59M | | | | 1.85M | | | | 1.94M | | | | 2.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 264.57M | 234.12M | 152.25M | 251.45M | 180.31M | 250.37M | 257.71M | 180.39M | 300.72M | 249.04M | 256.97M | 155.27M | 196.52M | 290.53M | 223.62M | 224.97M | -152.35M | -5.34M | 63.54M | 149.32M | 117.77M | -158.63M | 255.00M | 168.00M | 132.00M | | 163.00M | 98.00M | 154.00M | 86.00M | 61.00M | 159.00M | 174.00M | 75.00M | 188.00M | 177.00M | 235.00M | 109.00M | 287.00M | 189.00M | 211.00M | 37.00M | 342.00M | 350.00M | 258.00M | 287.00M | 124.00M | 239.00M | 304.00M | 135.00M | 311.00M | 267.00M | 74.00M | 180.00M | 41.00M | 349.00M | 329.00M | 147.00M | 203.00M | 313.00M | 245.48M | 121.52M | 160.00M | 325.00M | -82.10M |
|
Amortization of Deferred Charges
|
| | | | | 0.61M | 0.69M | 0.46M | 8.69M | 0.43M | 0.46M | 0.45M | 0.45M | 0.43M | -3.15M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.30M | 0.15M | 0.39M | 0.61M | | 1.00M | | | | 1.00M | | | | 1.00M | 1.00M | 1.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
138.78M | 146.05M | 142.23M | 143.23M | 144.46M | 143.19M | 143.12M | 143.34M | 146.58M | 141.66M | 141.98M | 146.69M | 147.56M | 145.15M | 169.24M | 189.84M | 202.58M | 200.99M | 210.37M | 167.75M | 148.34M | 148.95M | 140.96M | 147.00M | 151.00M | 152.00M | 157.00M | 153.00M | 154.00M | 155.00M | 156.00M | 153.00M | 155.00M | 153.00M | 155.00M | 159.00M | 159.00M | 160.00M | 162.00M | 169.00M | 177.00M | 181.00M | 178.00M | 177.00M | 178.00M | 161.00M | 167.00M | 170.00M | 180.00M | 160.00M | 168.00M | 171.00M | 172.00M | 177.00M | 180.00M | 170.00M | 161.00M | 159.00M | 166.00M | 165.00M | 165.00M | 12.24M | 629.94M | 163.00M | 163.00M | 11.87M |
|
Change in Receivables
|
| -37.46M | 221.03M | 1.31M | -24.31M | -23.30M | 121.55M | -4.95M | 40.86M | 21.66M | 24.61M | -36.62M | 50.00M | 53.92M | -2.49M | -33.61M | 35.16M | 212.57M | 77.05M | -79.59M | 0.44M | 5.41M | 60.74M | 1.00M | -6.00M | 59.00M | 42.00M | -15.00M | 6.00M | 8.00M | 24.00M | -26.00M | 31.00M | 11.00M | 52.00M | -69.00M | 26.00M | 44.00M | 38.00M | -31.00M | 28.00M | 38.00M | 11.00M | -55.00M | 32.00M | -8.00M | 39.00M | -4.00M | -19.00M | 4.00M | 46.00M | -15.00M | 32.00M | 37.00M | 5.00M | -37.00M | 2.00M | 5.00M | 13.00M | -16.00M | 17.00M | -7.62M | 17.62M | -1.00M | 22.00M | -15.84M |
|
Change in Inventory
|
| 5.88M | 40.50M | -0.72M | 32.97M | 0.42M | -72.95M | -3.46M | 51.97M | -12.18M | -21.69M | 4.41M | 51.63M | 13.38M | -40.64M | -16.75M | 24.39M | -20.88M | 95.66M | -19.31M | -19.02M | -15.04M | 82.37M | -102.00M | -30.00M | 41.00M | -27.00M | 2.00M | 25.00M | -29.00M | -6.00M | 3.00M | -1.00M | -38.00M | 36.00M | 2.00M | 1.00M | -18.00M | 19.00M | 15.00M | -11.00M | -7.00M | 23.00M | 50.00M | -67.00M | 12.00M | -11.00M | -7.00M | 44.00M | -47.00M | 37.00M | 4.00M | 29.00M | 38.00M | 17.00M | 1.00M | -53.00M | -34.00M | 24.00M | -24.00M | -33.00M | 19.00M | 17.00M | -1.00M | -51.00M | |
|
Change in Account Payables
|
| 27.95M | 49.63M | -39.38M | 5.37M | -16.71M | -1.85M | 53.71M | -29.88M | 17.90M | -13.32M | -17.69M | -3.30M | -7.92M | 23.93M | 4.64M | 62.81M | -35.26M | 53.14M | -40.56M | 3.96M | 58.28M | -119.68M | -19.00M | 44.00M | 92.00M | -112.00M | 43.00M | -8.00M | 10.00M | 3.00M | -78.00M | 25.00M | -5.00M | 44.00M | -30.00M | -5.00M | 56.00M | -18.00M | 56.00M | -63.00M | 3.00M | -65.00M | 97.00M | -42.00M | 22.00M | 68.00M | -86.00M | 14.00M | 39.00M | -24.00M | -62.00M | 54.00M | 1.00M | 19.00M | -149.00M | 43.00M | 67.00M | -46.00M | -15.00M | 15.00M | -39.87M | 20.86M | -17.00M | 13.00M | 26.23M |
|
Change in Accured Expenses
|
| 9.34M | -11.91M | 9.22M | -9.10M | 9.17M | -9.09M | 9.21M | -9.09M | 9.17M | -9.06M | 9.17M | -9.02M | 9.36M | -9.34M | 9.20M | -9.03M | 9.21M | -9.11M | 9.18M | -9.12M | 9.08M | -8.14M | 10.00M | -9.61M | 10.61M | -7.00M | 9.00M | -10.00M | 8.00M | -9.00M | 9.00M | | | | 9.00M | | | | 9.00M | | | | 9.00M | | | | 9.00M | -9.00M | 7.00M | | 10.00M | -9.00M | 9.00M | | 9.00M | -10.00M | 8.00M | | 9.00M | -10.00M | 0.73M | | 9.00M | -9.00M | 2.37M |
|
Change in Taxes
|
| -2.35M | -20.48M | 30.72M | -2.98M | -47.23M | -50.57M | 11.83M | -0.30M | -1.85M | -49.66M | 79.77M | 5.56M | 14.23M | -26.49M | 6.17M | 141.39M | -101.79M | -15.74M | -15.40M | -4.88M | 1.83M | -80.55M | 189.00M | -50.00M | 22.00M | -127.00M | 30.00M | 11.00M | -3.00M | 2.00M | 22.00M | 23.00M | -14.00M | -5.00M | 5.00M | 1.00M | -5.00M | -40.00M | 11.00M | -8.00M | 78.00M | -104.00M | -49.00M | -18.00M | -35.00M | 45.00M | 3.00M | -26.00M | -13.00M | -5.00M | 130.00M | 5.00M | -1.00M | -13.00M | 1.00M | | 11.00M | -12.00M | 23.00M | -3.00M | -15.41M | -8.59M | 29.00M | -19.00M | -21.71M |
|
Other Working Capital Changes
|
| -1.56M | 118.66M | -48.39M | 21.71M | 3.75M | -54.62M | 70.67M | 4.46M | -8.57M | -31.63M | 80.11M | -12.90M | 10.62M | -47.47M | 75.12M | -6.99M | 13.21M | -15.00M | 75.90M | -7.92M | 22.02M | -31.00M | 73.00M | -5.00M | 19.00M | -31.00M | 59.00M | -10.00M | -90.00M | -13.00M | 39.00M | -16.00M | -36.00M | -27.00M | 50.00M | -5.00M | -24.00M | -30.00M | 52.00M | -4.00M | -24.00M | -15.00M | 57.00M | -37.00M | 16.00M | -49.00M | 53.00M | -24.00M | 2.00M | 9.00M | 40.00M | -34.00M | 21.00M | -84.00M | 52.00M | -20.00M | 3.00M | -44.00M | 82.00M | -38.00M | -21.57M | -13.44M | 82.00M | -47.00M | 54.63M |
|
Capital Expenditures
|
| 128.87M | 173.00M | 121.51M | 133.49M | 124.69M | 189.63M | 121.04M | 144.35M | 196.93M | 309.47M | 209.16M | 221.06M | 181.21M | 214.97M | 151.02M | 172.13M | 199.02M | 195.68M | 109.50M | 152.90M | 162.38M | 180.23M | 116.00M | 143.00M | 148.00M | 174.00M | 103.00M | 74.00M | 103.00M | 163.00M | 88.00M | 67.00M | 97.00M | 213.00M | 76.00M | 97.00M | 104.00M | 235.00M | 107.00M | 175.00M | 157.00M | 211.00M | 315.00M | 156.00M | 219.00M | 299.00M | 133.00M | 148.00M | 175.00M | 268.00M | 150.00M | 138.00M | 121.00M | 193.00M | 196.00M | 155.00M | 103.00M | 154.00M | 133.00M | 137.00M | -256.63M | 523.63M | 72.00M | 75.00M | -128.40M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 186.00M | | | 1.00M | 1.00M | | | 1.00M | 254.00M | 2.00M | | 26.00M | 118.00M | 25.00M | 2.00M | 1,256.00M | 3.00M | 4.00M | 39.00M | 561.00M | 2.00M | 12.00M | 10.00M | 5.00M | 3.00M | 16.00M | 106.00M | 11.00M | 4.00M | 1.56M | 3.44M | 2.00M | 2.00M | 0.17M |
|
Divestments
|
| | | | | | | | | | | 49.79M | | 0.15M | | | | 4.30M | 326.82M | 103.04M | 22.86M | 17.90M | 36.20M | 274.00M | 8.00M | 32.00M | 3.00M | 2.00M | 15.00M | 3.00M | 1.00M | 16.00M | 1.00M | 2.00M | 2.00M | 4.00M | 17.00M | 2.00M | 1.00M | 31.00M | 1.00M | | 9.00M | | 1.00M | | 25.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 7.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.13M | 0.10M | 25.10M | 35.00M | 35.00M | 40.00M | 10.25M | 60.00M | 10.00M | 35.00M | 5.00M | 75.00M | | | | 35.00M | 10.00M | | | 40.00M | | | | | | | | | | | | | 50.00M | | | | 2.00M | 9.00M | 18.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -128.82M | -176.57M | -149.96M | -289.66M | -114.84M | -222.84M | -83.84M | -146.03M | -221.19M | -308.54M | -170.17M | -226.01M | -223.30M | -277.12M | -161.52M | 308.21M | -135.52M | 161.59M | -5.01M | -137.89M | -165.25M | -162.85M | -120.00M | -136.00M | -121.00M | -173.00M | -102.00M | -248.00M | -99.00M | -169.00M | -75.00M | -252.00M | -145.00M | -211.00M | -23.00M | -78.00M | -102.00M | -261.00M | -212.00M | -294.00M | -141.00M | -217.00M | -342.00M | -289.00M | -224.00M | -308.00M | -1388.00M | -146.00M | -198.00M | -304.00M | -710.00M | -141.00M | -125.00M | -203.00M | -192.00M | -153.00M | -119.00M | -257.00M | -144.00M | -140.00M | -131.01M | -140.99M | -74.00M | -76.00M | 2,596.37M |
|
Other financing activities
|
| 0.11M | 0.01M | 1.09M | -2.90M | -6.95M | 10.99M | 1.34M | 9.89M | 0.17M | 0.01M | 0.52M | -2.82M | 0.17M | 0.09M | -0.18M | -1.80M | 5.05M | 3.01M | 0.40M | 0.32M | 0.32M | 8.96M | 3.00M | | | 10.00M | 2.00M | 1.00M | 1.00M | -5.00M | 3.00M | -2.00M | -1.00M | -3.00M | -4.00M | -1.00M | | -1.00M | | -1.00M | | 2.00M | 1.00M | 3.00M | 16.00M | 18.00M | -2.00M | 18.00M | 4.00M | 2.00M | -2.00M | 1.00M | -2.00M | 4.00M | -1.00M | | -1.00M | 3.00M | -2.00M | -1.00M | -28.58M | 28.58M | | -2.00M | -18.54M |
|
Cash from Financing Activities
|
| -6.78M | -162.04M | -7.05M | -18.60M | -29.03M | -28.49M | -16.22M | -44.81M | -0.02M | -19.97M | 0.13M | -2.71M | -1.26M | -44.63M | -20.76M | -485.45M | 3.56M | 2.71M | -2.05M | -5.91M | -82.78M | 259.75M | -10.00M | -7.00M | 224.00M | 290.00M | -4.00M | -1.00M | -2.00M | -5.00M | | | -3.00M | -10.00M | -7.00M | -12.00M | 2.00M | 3.00M | -6.00M | -15.00M | -27.00M | -104.00M | -24.00M | 108.00M | 478.00M | 364.00M | 485.00M | -308.00M | -140.00M | 105.00M | 544.00M | -115.00M | -15.00M | 42.00M | 43.00M | -172.00M | -249.00M | 104.00M | -28.00M | -168.00M | -42.10M | -108.89M | -44.00M | -49.00M | -2589.78M |
|
Dividends Paid - Common
|
| 1.79M | 12.57M | 2.28M | 2.03M | 1.51M | 13.80M | 0.19M | 0.69M | 0.30M | 19.92M | 0.22M | 0.42M | 0.85M | 21.48M | 2.40M | 479.87M | | | 0.35M | 0.14M | -0.04M | 2.56M | 0.23M | 5.78M | | | | | | | | | | 2.00M | | 4.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 4.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | 2.00M | 1.00M | 1.06M | 0.94M | 2.00M | | 1,984.72M |
|
Change in Cash
|
| 128.97M | -104.49M | -4.75M | -56.80M | 36.44M | -0.96M | 157.65M | -16.13M | 73.97M | -68.24M | 86.92M | -73.45M | -28.05M | -31.22M | 41.34M | 47.73M | -284.32M | 158.96M | 56.48M | 5.52M | -130.26M | -61.73M | 125.00M | 25.00M | 235.00M | 117.00M | 57.00M | -151.00M | 53.00M | -88.00M | -14.00M | -100.00M | 26.00M | -146.00M | 158.00M | 87.00M | 135.00M | -149.00M | 69.00M | -120.00M | 43.00M | -284.00M | -24.00M | 169.00M | 512.00M | 343.00M | -779.00M | -215.00M | -34.00M | -64.00M | 145.00M | 11.00M | -66.00M | 19.00M | -108.00M | 24.00M | -39.00M | -6.00M | 31.00M | 5.00M | 72.37M | -128.37M | 42.00M | 200.00M | -75.52M |
|
Free Cash Flow
|
| 135.70M | 61.12M | 30.74M | 117.96M | 55.62M | 60.74M | 136.67M | 36.04M | 103.79M | -60.43M | 47.81M | -65.80M | 15.32M | 75.56M | 72.59M | 52.84M | -351.38M | -201.02M | -45.96M | -3.58M | -44.61M | -338.86M | 139.00M | 25.00M | -16.00M | -174.00M | 60.00M | 24.00M | 51.00M | -77.00M | -27.00M | 92.00M | 77.00M | -138.00M | 112.00M | 80.00M | 131.00M | -126.00M | 180.00M | 14.00M | 54.00M | -174.00M | 27.00M | 194.00M | 39.00M | -12.00M | -9.00M | 91.00M | 129.00M | -133.00M | 161.00M | 129.00M | -47.00M | -13.00M | -155.00M | 194.00M | 226.00M | -7.00M | 70.00M | 176.00M | 502.11M | -402.11M | 88.00M | 250.00M | 46.30M |
|
Net Cash Flow
|
| 128.97M | -104.49M | -4.75M | -56.80M | 36.44M | -0.96M | 157.65M | -10.45M | 79.52M | -79.47M | 86.92M | -73.45M | -28.05M | -31.22M | 41.34M | 47.73M | -284.32M | 158.96M | 56.48M | 5.52M | -130.26M | -61.73M | 125.00M | 25.00M | 235.00M | 117.00M | 57.00M | -151.00M | 53.00M | -88.00M | -14.00M | -93.00M | 26.00M | -146.00M | 158.00M | 87.00M | 135.00M | -149.00M | 69.00M | -120.00M | 43.00M | -284.00M | -24.00M | 169.00M | 512.00M | 343.00M | -779.00M | -215.00M | -34.00M | -64.00M | 145.00M | 11.00M | -66.00M | 19.00M | -108.00M | 24.00M | -39.00M | -6.00M | 31.00M | 5.00M | 72.37M | -128.37M | 42.00M | 200.00M | -75.52M |