|
Net Income
|
34.60M | -204.90M | -355.20M | 218.10M | 388.30M | -17.70M | -32.40M | 45.60M | 135.60M | 49.00M | 294.80M | 54.80M | 304.30M | 586.20M | 284.50M | 123.70M | -110.70M | 444.80M | 295.20M | 424.50M | 515.60M | 484.20M | 342.70M | 375.50M | 311.10M | 417.20M | 266.90M | 361.40M | 250.50M | 240.70M | 145.50M | 400.60M | -648.00M | 168.50M | 293.30M |
|
Share-based Compensation
|
| 8.80M | 9.30M | 6.50M | 21.30M | 13.40M | 12.20M | 9.90M | 12.20M | 11.10M | 6.50M | 7.20M | 8.00M | 19.00M | 9.30M | 15.10M | 15.60M | 22.20M | 26.80M | 26.40M | 25.80M | 35.30M | 27.90M | 33.40M | 41.70M | 31.90M | 25.30M | 23.30M | 24.00M | 36.70M | 29.50M | 21.70M | 18.30M | | 21.20M |
|
Deferred Taxes
|
| -71.50M | -56.40M | -501.80M | -464.40M | -3.60M | -62.60M | -69.00M | 53.70M | 2.80M | -17.20M | -26.20M | 34.70M | -51.20M | 54.00M | -19.60M | -95.50M | -17.90M | 60.90M | 56.40M | 119.60M | 2.80M | 55.50M | 43.00M | -88.40M | -96.40M | 10.60M | -30.70M | 3.90M | -56.30M | -30.40M | -96.20M | 77.80M | | -26.80M |
|
Gains from Investment Securities
|
| -55.70M | 7.90M | 0.40M | -17.30M | -34.60M | 3.40M | 2.80M | 61.60M | 27.70M | 5.80M | 2.60M | 150.50M | 14.10M | 10.10M | 14.30M | 314.20M | -28.70M | 14.60M | 29.50M | 182.30M | 62.10M | 54.80M | 64.50M | 86.60M | 34.00M | 26.20M | 27.60M | 317.60M | 38.60M | 4.80M | 3.50M | 126.40M | 11.00M | 13.20M |
|
Cash from Operations
|
| 654.30M | 218.40M | -162.10M | 308.20M | 911.60M | 279.70M | -122.20M | 618.80M | 802.70M | 282.10M | 302.20M | 516.90M | 2,091.90M | 628.90M | 275.20M | 906.50M | 1,059.00M | 1,078.70M | 645.10M | 730.60M | 991.90M | 660.20M | 419.90M | 781.90M | 838.30M | 509.60M | 382.90M | 928.70M | 960.90M | 413.20M | 548.00M | 758.50M | | 367.60M |
|
Amortization of Goodwill
|
| | 142.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | 162.70M | 125.70M | 129.90M | 152.00M | 176.40M | 132.90M | 134.60M | 137.60M | 189.30M | 143.70M | 145.20M | 145.70M | 198.80M | 150.60M | 151.30M | 152.00M | 203.60M | 153.40M | 153.70M | 154.50M | 207.60M | 156.70M | 157.70M | 159.20M | | 163.80M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 162.70M | 125.70M | 129.90M | 152.00M | 176.40M | 132.90M | 134.60M | 137.60M | 189.30M | 143.70M | 145.20M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 578.40M | 439.20M | 444.40M | 436.10M | 536.60M | 402.60M | 401.60M | 398.00M | 515.90M | 381.70M | 384.30M | 409.40M | 460.10M | 348.70M | 362.90M | 365.20M | 504.20M | 379.00M | 390.00M | 408.10M | 547.70M | 412.10M | 421.10M | 426.20M | 530.60M | 414.60M | 414.70M | 419.10M | 552.00M | 421.90M | 423.00M | 421.00M | | 432.20M |
|
Change in Receivables
|
| -32.70M | 11.00M | -8.00M | 8.00M | -64.00M | -23.40M | 40.30M | 18.30M | -88.70M | 21.30M | -17.50M | 24.10M | 4.70M | 17.00M | 1.40M | -23.50M | 74.70M | -68.30M | 63.20M | -47.20M | 5.40M | 87.10M | 51.30M | -16.70M | -5.20M | 26.50M | 118.10M | -103.10M | 84.50M | 89.50M | 31.10M | -91.30M | | 49.00M |
|
Change in Inventory
|
| -14.20M | -8.20M | 301.30M | -324.50M | -88.50M | -11.60M | 334.10M | -314.30M | 63.00M | -39.20M | 286.60M | -272.30M | -67.80M | 5.60M | 385.10M | -332.10M | -14.80M | -78.20M | 520.40M | -113.60M | 134.40M | 228.10M | 372.90M | -186.30M | 96.90M | 229.70M | 155.00M | -266.30M | -210.70M | 327.60M | 98.00M | -142.50M | | 322.50M |
|
Change in Account Payables
|
139.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 131.90M | -52.10M | 79.80M | -317.80M | 246.90M | -33.90M | 134.40M | -249.00M | 141.40M | -54.60M | 235.60M | -237.10M | 733.10M | -147.70M | 41.70M | 160.30M | -31.30M | 260.50M | 398.40M | 51.90M | -123.20M | 166.70M | -9.90M | -197.80M | -222.80M | 257.90M | 19.00M | 46.40M | -304.00M | 392.50M | -166.10M | -92.50M | | -29.80M |
|
Other Working Capital Changes
|
| -79.50M | -1.30M | 164.20M | -7.50M | -16.90M | -100.20M | 130.80M | -49.30M | -151.70M | -116.20M | -117.60M | -198.90M | -177.20M | -78.20M | -198.30M | -109.60M | -118.50M | -130.80M | -138.90M | -216.40M | -118.10M | -147.30M | -146.60M | -225.70M | -123.40M | -151.30M | -149.60M | -229.80M | -242.50M | -38.10M | -154.50M | -237.90M | | -157.60M |
|
Capital Expenditures
|
| 422.60M | 330.00M | 310.10M | 484.30M | 349.50M | 281.70M | 285.70M | 445.70M | 362.10M | 354.20M | 367.40M | 391.40M | 402.30M | 300.60M | 380.10M | 547.20M | 513.40M | 309.10M | 393.90M | 390.10M | 613.80M | 446.90M | 506.20M | 587.00M | 622.50M | 461.80M | 450.70M | 496.30M | 543.00M | 409.30M | 494.40M | 484.50M | | 462.30M |
|
Sales of Property, Plant and Equipment
|
| 2.60M | 13.10M | 636.90M | 286.60M | 37.30M | 472.10M | 19.90M | 722.70M | 73.40M | 956.10M | 31.50M | 35.70M | 6.70M | 13.90M | 123.30M | 17.70M | 15.20M | 9.40M | 13.20M | 14.10M | 71.80M | 22.40M | 5.20M | 95.80M | 169.30M | 25.80M | 6.20M | 16.30M | 3.80M | 16.00M | 4.30M | 7.30M | | 2.60M |
|
Acquisitions
|
| 34.50M | | 114.30M | | | | | | | | | | | | | 97.90M | 23.50M | | 1.90M | | | | | | | | | | | | | | | |
|
Divestments
|
-1076.20M | | | | -469.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -455.40M | -299.00M | 140.00M | 145.40M | -277.60M | 189.40M | -272.40M | 273.80M | -294.00M | 601.70M | -333.10M | -353.10M | -399.40M | -287.70M | -257.20M | -627.70M | -493.00M | -297.50M | -386.60M | -361.80M | -551.40M | -426.30M | -501.00M | -498.60M | -453.90M | -436.20M | -438.70M | -417.90M | -538.00M | -387.30M | -491.20M | -475.30M | | -447.50M |
|
Other financing activities
|
| -36.50M | -15.70M | -13.50M | 8.80M | -25.70M | -6.70M | -3.90M | 3.30M | -12.50M | -3.60M | -10.00M | 79.30M | 80.90M | | | | -8.80M | -9.00M | 6.50M | -17.90M | 6.80M | -1.80M | 0.30M | -17.00M | 1.10M | 1.30M | 0.10M | | | | | | | 15.80M |
|
Cash from Financing Activities
|
-97.80M | -335.60M | -428.00M | -77.10M | -1098.10M | -67.20M | -46.90M | -789.10M | -411.00M | -762.70M | -1132.80M | -17.20M | -101.50M | -106.90M | 26.20M | -563.20M | -397.90M | -109.20M | -105.20M | -447.30M | -127.80M | -129.50M | -97.10M | 1,101.00M | -4239.80M | -615.00M | -36.10M | 12.50M | -544.80M | -320.80M | -37.00M | -134.50M | -191.80M | | 5.80M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 47.30M | 46.40M | 46.50M | 46.50M | 56.00M | 58.40M | 63.00M | 63.70M | 64.20M | 64.20M | 69.00M | 69.00M | 69.10M | 69.10M | 69.50M | 69.50M | 69.50M | 86.60M | 83.90M | 77.10M |
|
Change in Cash
|
| -136.70M | -508.60M | -99.20M | 196.20M | 566.80M | 422.20M | -1183.70M | 481.60M | -254.00M | -249.00M | -48.10M | 62.30M | 1,585.60M | 367.40M | -545.20M | -119.10M | 456.80M | 676.00M | -188.80M | 241.00M | 311.00M | 136.80M | 1,019.90M | -3956.50M | -230.60M | 37.30M | -43.30M | -34.00M | 102.10M | -11.10M | -77.70M | 91.40M | | -74.10M |
|
Free Cash Flow
|
| 231.70M | -111.60M | -472.20M | -176.10M | 562.10M | -2.00M | -407.90M | 173.10M | 440.60M | -72.10M | -65.20M | 125.50M | 1,689.60M | 328.30M | -104.90M | 359.30M | 545.60M | 769.60M | 251.20M | 340.50M | 378.10M | 213.30M | -86.30M | 194.90M | 215.80M | 47.80M | -67.80M | 432.40M | 417.90M | 3.90M | 53.60M | 274.00M | | -94.70M |
|
Net Cash Flow
|
-97.80M | -136.70M | -508.60M | -99.20M | -644.50M | 566.80M | 422.20M | -1183.70M | 481.60M | -254.00M | -249.00M | -48.10M | 62.30M | 1,585.60M | 367.40M | -545.20M | -119.10M | 456.80M | 676.00M | -188.80M | 241.00M | 311.00M | 136.80M | 1,019.90M | -3956.50M | -230.60M | 37.30M | -43.30M | -34.00M | 102.10M | -11.10M | -77.70M | 91.40M | | -74.10M |