|
Net Income
|
153.84M | 3.36M | 43.32M | 0.65M | -9.57M | -3.68M | -3.67M | 18.51M | 137.63M | 10.37M | 8.44M | -0.27M | 71.37M | 17.87M | 158.44M | -26.85M | 206.76M | 69.29M | 24.28M | 270.42M | 9.20M | 27.26M | 82.69M | 467.37M | 16.27M | -0.36M | 34.46M | 173.15M | 0.72M | 2.48M | 25.08M | 509.12M | 15.32M | 18.11M | -47.93M | 1.27M | -0.36M | 0.68M | 0.06M | 0.26M | -0.14M | 0.06M | -0.01M | 0.06M | | | | | 26.99M | 76.83M | 71.77M | 31.96M | 53.38M | 68.90M | 20.11M | -525.00M | 11.20M | 62.73M | 59.57M | -100.61M | -6.27M | 40.10M | -19.47M | 5.76M | 99.82M | 813.23M | 19.24M | 4.91M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.67M | 6.98M | 5.54M | 5.53M | 31.65M | 10.52M | 5.87M | 5.86M | 25.77M | 7.70M | 6.17M | 9.04M | 21.23M | 6.15M | 5.51M | 5.44M | 13.15M | 5.85M | 3.89M | 6.36M | 11.71M | 11.87M | 9.66M | 9.95M | 7.52M | 8.75M | 6.54M | 7.36M | 6.02M | 7.52M | 5.57M | 6.37M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 8.75M | 3.17M | 3.28M | 3.54M | 4.01M | 2.59M | 3.01M | 8.71M | 2.71M | 3.95M | 1.93M | 3.94M | 3.19M | 3.08M | 1.40M | -3.81M | 2.85M |
|
Gains from Investment Securities
|
9.58M | | 4.43M | 2.63M | 36.74M | 4.38M | 5.07M | 6.12M | 316.13M | | 1.30M | 131.06M | 55.82M | 4.86M | | 5.80M | 202.33M | 1.00M | 15.14M | 127.51M | 16.63M | 0.91M | 2.67M | 415.50M | 32.24M | | 103.04M | 90.55M | 63.19M | 97.04M | -47.43M | 102.00M | 18.23M | 26.55M | 20.32M | 17.00M | 20.56M | 25.44M | 15.78M | 17.05M | 526.87M | | | | 48.57M | 30.87M | 53.41M | 42.40M | 61.16M | 47.93M | 62.28M | 43.15M | 350.00M | | | | 38.71M | 50.20M | 42.41M | 41.56M | 30.44M | 59.61M | 19.25M | 33.58M | 28.38M | 25.82M | 26.34M | 34.21M |
|
Asset Writedowns and Impairment
|
| | | 17.82M | | | | | | | | 58.17M | | 13.51M | | 287.24M | 39.49M | | | 33.49M | 20.84M | | | 5.68M | 0.26M | | | -252.08M | 160.70M | | 0.47M | -336.90M | -0.50M | | | 0.50M | | | | 12.00M | -220.29M | 246.43M | | 0.56M | | | | 236.29M | | | | | | | | 19.10M | | | | | | | | | | | | |
|
Non-cash Items
|
19.52M | 5.55M | -24.95M | 15.08M | 2.25M | 14.76M | 19.05M | 0.29M | 8.21M | 6.17M | 5.88M | 7.06M | 7.79M | 13.20M | 18.37M | 12.72M | 18.57M | 23.77M | 18.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
169.81M | 209.63M | 110.05M | 144.09M | 288.05M | 244.32M | 62.36M | 176.37M | 196.10M | 63.94M | 306.63M | 135.83M | 307.10M | -43.24M | 246.78M | 314.40M | 414.93M | 29.87M | 344.79M | 251.20M | 309.13M | 138.51M | 380.93M | 306.74M | 194.52M | -9.90M | 258.91M | 228.57M | 271.53M | 47.27M | 253.61M | 422.67M | 301.29M | 14.93M | 345.41M | 198.52M | 265.42M | -24.16M | 246.78M | 314.60M | 64.12M | 228.73M | 105.12M | 264.57M | 51.45M | 216.27M | -76.36M | 232.88M | 224.19M | 248.52M | 5.39M | 283.70M | 171.01M | 259.61M | 129.20M | 239.12M | 91.87M | 282.87M | 62.13M | 211.28M | 31.48M | 194.68M | 105.38M | 206.18M | 52.03M | 1,026.91M | 33.17M | 146.27M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.43M | 1.74M | 2.06M | 6.76M | 11.51M | 11.21M | 10.07M | 8.95M | 7.73M | 6.45M | 6.21M | 3.08M |
|
Depreciation & Amortization (CF)
|
136.18M | 141.63M | 135.89M | 145.36M | 140.25M | 139.81M | 139.58M | 136.67M | 136.86M | 137.12M | 141.01M | 166.00M | 145.30M | 140.31M | 133.39M | 138.88M | 148.92M | 140.72M | 129.61M | 142.75M | 153.87M | 134.32M | 135.77M | 159.45M | 131.11M | 141.83M | 147.55M | 145.71M | 150.65M | 148.89M | 146.50M | 149.23M | 145.89M | 144.01M | 117.64M | 122.29M | 115.34M | 118.41M | 120.01M | 119.02M | 123.14M | 117.73M | 101.08M | 96.98M | 96.91M | 97.01M | 111.98M | 112.04M | 100.03M | 94.19M | 105.52M | 132.84M | 122.27M | 124.26M | 140.16M | 139.61M | 112.58M | 113.12M | 116.34M | 115.54M | 114.01M | 115.79M | 121.33M | 118.30M | 121.27M | 120.27M | 121.84M | 118.07M |
|
Change in Receivables
|
-7.47M | -8.19M | 4.04M | -3.77M | 2.48M | -2.08M | 6.07M | -8.49M | 10.47M | 1.00M | -22.77M | 2.42M | 19.39M | -10.41M | 0.47M | 13.83M | -51.51M | -2.31M | -9.46M | -20.62M | 7.62M | -5.27M | 0.42M | 5.51M | -0.97M | 6.03M | -6.94M | -6.47M | -0.80M | -1.56M | 1.75M | 4.88M | -2.03M | -1.95M | -1.51M | 4.30M | 5.70M | 1.81M | 4.15M | 2.87M | 0.83M | 11.92M | 15.35M | -2.12M | 20.94M | 7.93M | -1.77M | -21.76M | 1.08M | -11.55M | 22.57M | -11.90M | 3.50M | -5.89M | 4.52M | 2.31M | 13.86M | -7.48M | 1.89M | -17.65M | 8.51M | -5.67M | 4.21M | -11.76M | 13.42M | -8.16M | 25.05M | -11.53M |
|
Change in Accured Expenses
|
14.89M | -25.07M | 80.70M | -75.76M | 26.14M | -2.56M | 54.58M | -44.35M | 30.91M | -17.66M | 18.98M | -60.93M | 40.61M | -14.67M | 8.61M | -12.95M | -21.91M | -28.78M | 11.79M | -2.83M | 31.55M | -37.99M | 43.39M | 7.68M | -17.31M | -9.13M | 10.27M | -9.06M | 12.77M | -21.89M | -5.16M | 27.55M | 8.08M | -26.25M | 45.78M | -42.91M | 19.84M | 19.03M | -52.71M | 2.49M | 10.43M | -21.91M | 8.38M | 9.04M | -7.66M | -18.95M | 22.55M | 18.93M | 9.84M | -13.43M | 46.65M | -7.21M | -7.42M | -7.86M | 21.93M | -0.93M | 24.78M | -0.97M | 9.62M | -4.73M | -14.25M | 1.18M | 0.35M | 23.70M | 19.57M | -39.95M | 40.91M | -14.24M |
|
Other Working Capital Changes
|
40.32M | -22.55M | 101.83M | -29.09M | -44.85M | -34.43M | 138.90M | 8.69M | -34.76M | 152.26M | -48.95M | 20.63M | -51.20M | 151.21M | -47.12M | -6.32M | -67.81M | 171.96M | -43.76M | -9.53M | -53.84M | 192.72M | -53.51M | 38.06M | -62.66M | 201.13M | -46.06M | 20.00M | -64.85M | 196.78M | -67.73M | 12.16M | -72.05M | 218.82M | -75.82M | 8.25M | -77.05M | 191.93M | 8.04M | -274.46M | 82.86M | -74.36M | 66.00M | -82.06M | 91.88M | -79.40M | 203.16M | -78.19M | -48.60M | -79.36M | 205.47M | -22.79M | -29.45M | -64.78M | 60.24M | -70.19M | 72.35M | -53.91M | 53.77M | 6.91M | 57.91M | -9.64M | 12.23M | 13.91M | 53.58M | -4.95M | 45.66M | 38.77M |
|
Capital Expenditures
|
132.53M | 134.59M | 117.53M | 80.55M | 37.60M | 31.33M | 29.86M | 74.62M | 30.28M | 56.66M | 23.02M | 55.72M | 44.05M | 39.32M | 54.69M | 535.62M | 57.46M | 55.60M | 57.36M | 298.99M | 90.65M | 123.96M | 153.96M | 175.62M | 88.05M | 292.95M | 7.56M | 169.92M | 127.28M | 149.93M | 149.43M | 179.92M | 98.23M | 92.85M | 83.64M | 81.14M | 86.81M | 98.23M | 315.19M | 74.59M | 143.30M | 146.23M | 158.75M | 200.78M | 169.84M | 149.45M | 128.87M | 153.75M | 130.32M | 139.06M | 175.27M | 141.29M | 209.74M | 209.01M | 139.14M | 180.12M | 135.55M | 154.24M | 142.65M | 120.26M | 75.29M | 62.78M | 49.72M | 55.08M | 42.19M | 110.32M | 92.74M | 51.43M |
|
Sales of Property, Plant and Equipment
|
20.86M | 23.02M | 247.78M | 76.05M | 38.88M | 10.66M | -0.55M | 78.74M | 127.20M | 3.59M | 4.97M | 4.42M | 306.02M | 64.02M | 38.82M | 36.83M | 499.37M | 148.80M | 86.26M | 293.18M | 120.27M | 4.77M | 210.45M | 53.29M | 334.73M | | 41.12M | 411.07M | 2.87M | 157.02M | 7.79M | -167.67M | 5.18M | | 4.36M | -9.54M | | | | 214.78M | 425.48M | 265.25M | 348.76M | 565.86M | 191.22M | 245.97M | 502.10M | 104.97M | | 72.22M | 27.81M | 37.38M | 81.40M | 172.56M | | 119.31M | 14.22M | | 109.33M | -0.03M | | 31.61M | | | 24.71M | 0.13M | 0.84M | 32.66M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
7.83M | 37.64M | 14.40M | 4.48M | 101.84M | 21.12M | 3.06M | 154.45M | 73.61M | 26.38M | 0.54M | 86.77M | 0.55M | 57.91M | | 1.80M | 160.30M | 0.41M | 217.96M | 0.03M | 69.35M | 26.81M | 0.34M | 0.41M | 16.76M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 3.90M | 0.01M | 0.01M | 0.62M | -0.65M | | | | 4.10M | 167.75M | 0.10M | 0.46M | | 28.38M | | | | | | | | | 299.67M | 49.79M | 248.04M | 197.29M | 271.30M | | | | | | | | | | |
|
Cash from Investing Activities
|
-178.43M | -40.88M | 141.51M | -164.40M | 7.34M | 200.02M | -156.26M | -571.46M | 60.42M | -37.16M | -24.93M | -163.09M | 172.09M | -1.20M | -136.88M | -676.27M | 527.68M | 543.00M | -50.28M | -298.32M | 82.76M | -149.28M | -130.62M | -377.33M | 149.87M | -624.47M | -5.78M | -252.04M | -235.14M | -205.81M | -245.10M | -207.06M | -156.65M | -94.88M | 197.23M | -152.02M | -190.62M | -64.29M | -397.40M | -225.42M | 403.29M | 1,710.22M | 115.04M | 234.73M | -99.34M | -24.72M | 247.47M | -211.22M | -56.54M | -126.92M | -209.18M | -139.71M | -794.63M | 78.77M | -133.88M | -57.13M | 125.65M | 26.72M | -86.57M | -194.59M | -128.62M | -178.47M | -179.98M | -110.28M | 275.50M | 249.65M | -316.63M | -93.02M |
|
Other financing activities
|
0.09M | 4.24M | 4.91M | 20.94M | 3.35M | 2.37M | 33.63M | 64.48M | 92.24M | 17.37M | | 94.58M | 9.82M | 98.53M | 12.40M | 92.39M | 24.57M | 9.40M | 6.05M | 3.95M | 20.75M | 8.81M | 10.86M | 17.91M | 51.35M | 0.38M | | 14.83M | 16.70M | 12.77M | 1.37M | 11.31M | 0.07M | 2.84M | 0.03M | 9.38M | 8.37M | 51.19M | 0.37M | 1.14M | 10.86M | 2.66M | 1.81M | 2.54M | 4.79M | 93.48M | 0.36M | 1.47M | 2.90M | 29.97M | 1.06M | 17.25M | 0.48M | 31.24M | 0.76M | 0.23M | 2.80M | 15.53M | 0.21M | 114.17M | 0.28M | 13.37M | 0.02M | 0.20M | 0.08M | 0.59M | 6.14M | 0.67M |
|
Cash from Financing Activities
|
107.21M | 274.31M | 239.96M | -2004.22M | -41.93M | -581.15M | 288.04M | 239.63M | -328.95M | -53.62M | -288.03M | 48.63M | -471.39M | -98.56M | -115.38M | 856.31M | -1317.11M | -377.04M | -203.84M | -241.91M | 181.54M | 225.26M | 61.62M | -414.08M | -475.30M | 83.14M | 18.67M | 992.34M | -197.19M | 114.51M | -282.56M | -80.92M | -160.95M | 54.63M | -714.56M | 482.53M | -571.54M | -117.67M | -141.53M | -292.09M | -274.68M | -1771.67M | -51.51M | -137.72M | 108.07M | 4.48M | -544.12M | 218.37M | -142.41M | 440.12M | 154.65M | -481.84M | -165.47M | -363.32M | -134.60M | -137.88M | -204.84M | -31.29M | -25.21M | -17.59M | -15.52M | -48.27M | -13.18M | -175.35M | -470.27M | -720.16M | 72.26M | -227.81M |
|
Dividends Paid - Common
|
-59.12M | 185.29M | 67.91M | 68.31M | 117.96M | 118.32M | 118.66M | 119.36M | 126.94M | 127.16M | 127.28M | 127.36M | 127.97M | 128.15M | 128.23M | 314.96M | 172.14M | 100.68M | 136.51M | 136.58M | 136.76M | 136.93M | 137.03M | 137.11M | 118.45M | 118.71M | 118.78M | 118.81M | 118.87M | 118.97M | 119.03M | 119.10M | 134.33M | 134.49M | 113.73M | 113.94M | 119.76M | 119.83M | 119.86M | 119.89M | 125.88M | 125.93M | 125.95M | 126.03M | 498.49M | 126.14M | 101.31M | 101.38M | 101.47M | 101.52M | 101.53M | 101.59M | 101.62M | 101.62M | 101.66M | 101.67M | 71.95M | | | 57.12M | 15.53M | 15.53M | 15.53M | 94.52M | 15.53M | 15.53M | 15.53M | 94.70M |
|
Change in Cash
|
98.60M | 443.05M | 491.51M | -2024.53M | 253.46M | -136.82M | 194.13M | -155.47M | -72.43M | -26.85M | -6.33M | 21.37M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 968.87M | -160.79M | -44.02M | -274.06M | 134.68M | -16.32M | -25.32M | -171.91M | 529.03M | -496.74M | -206.11M | -292.15M | -202.91M | 192.73M | 167.28M | 168.65M | 361.57M | 60.18M | 196.03M | -373.00M | 240.03M | 25.24M | 561.73M | -49.14M | -337.85M | -789.10M | -24.94M | -139.27M | 44.11M | 12.68M | 278.29M | -49.65M | -0.90M | -112.66M | -32.07M | -87.78M | -79.46M | -142.73M | 556.41M | -211.20M | -174.55M |
|
Free Cash Flow
|
37.28M | 75.03M | -7.48M | 63.54M | 250.45M | 212.99M | 32.49M | 101.74M | 165.82M | 7.28M | 283.61M | 80.11M | 263.05M | -82.56M | 192.09M | -221.22M | 357.47M | -25.73M | 287.43M | -47.80M | 218.48M | 14.55M | 226.97M | 131.12M | 106.46M | -302.85M | 251.34M | 58.65M | 144.25M | -102.66M | 104.18M | 242.74M | 203.06M | -77.91M | 261.76M | 117.38M | 178.61M | -122.39M | -68.41M | 240.02M | -79.18M | 82.50M | -53.63M | 63.79M | -118.40M | 66.82M | -205.23M | 79.13M | 93.87M | 109.47M | -169.88M | 142.41M | -38.72M | 50.60M | -9.93M | 59.00M | -43.68M | 128.63M | -80.51M | 91.02M | -43.81M | 131.90M | 55.66M | 151.10M | 9.84M | 916.59M | -59.57M | 94.84M |
|
Net Cash Flow
|
98.60M | 443.05M | 491.51M | -2024.53M | 253.46M | -136.82M | 194.13M | -155.47M | -72.43M | -26.85M | -6.33M | 21.37M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 968.87M | -160.79M | -44.02M | -274.06M | 134.68M | -16.32M | -25.32M | -171.91M | 529.03M | -496.74M | -206.11M | -292.15M | -202.91M | 192.73M | 167.28M | 168.65M | 361.57M | 60.18M | 196.03M | -373.00M | 240.03M | 25.24M | 561.73M | -49.14M | -337.85M | -789.10M | -24.94M | -139.27M | 44.11M | 12.68M | 278.29M | -49.65M | -0.90M | -112.66M | -32.07M | -87.78M | -79.46M | -142.73M | 556.41M | -211.20M | -174.55M |