|
Net Income
|
85.49M | -170.00M | -95.20M | 24.50M | 333.50M | 179.10M | 164.60M | -183.50M | 139.00M | -43.00M | 761.00M | -84.00M | -483.00M | 377.00M | 142.00M | 74.00M | -144.00M | 219.00M | 384.00M | 349.00M | 42.00M | 159.00M | 355.00M | 532.00M | 201.00M | 297.00M | 129.00M | 429.00M | 59.00M | 146.00M | 479.00M | 197.00M | 317.00M | 153.00M | 208.00M | 52.00M | 197.00M | 75.00M | 162.00M | 88.00M | 54.00M | 142.00M | 69.00M | 136.00M | -58.00M | 188.00M | 89.00M | 149.00M | 15.00M | 102.00M | -3.00M | 244.00M | 86.00M | -25.00M | 5.00M | 87.00M | 97.00M | 126.00M | 159.00M | 379.00M | 113.00M | 81.00M | 176.00M | 18.00M | 185.00M | 106.00M | 114.00M |
|
Deferred Taxes
|
3.03M | -101.44M | -54.90M | -31.83M | 153.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
17.11M | -22.00M | -14.85M | -24.64M | 136.65M | | 1.43M | -0.60M | 51.47M | 37.74M | -0.20M | -5.00M | -53.00M | -19.00M | -13.00M | 1.00M | -55.00M | 124.00M | -150.00M | 29.00M | 37.00M | 31.00M | | -35.00M | 17.00M | 34.00M | 20.00M | 32.00M | -2.00M | 14.00M | | 62.00M | 13.00M | -81.00M | 95.00M | -53.00M | 14.00M | 25.00M | -58.00M | -17.00M | | | 5.00M | -39.00M | 10.00M | 2.00M | | -66.00M | 32.00M | 3.00M | 9.00M | 35.00M | 5.00M | 92.00M | | 8.00M | 10.00M | 5.00M | 113.00M | 70.00M | 56.00M | 15.00M | 32.00M | 16.00M | 28.00M | 45.00M | 22.00M |
|
Cash from Operations
|
167.02M | 35.76M | 90.80M | -14.41M | -210.40M | -7.28M | 113.37M | 233.30M | -122.14M | 754.09M | -30.95M | 75.00M | 75.00M | 87.00M | -385.00M | 58.00M | -14.00M | 136.00M | 24.00M | 98.00M | 101.00M | 121.00M | 125.00M | 230.00M | 23.00M | 82.00M | -144.00M | -32.00M | -90.00M | 43.00M | -142.00M | 57.00M | 102.00M | 96.00M | 156.00M | 79.00M | 27.00M | 417.00M | -92.00M | 110.00M | -332.00M | 134.00M | -167.00M | -144.00M | -164.00M | -281.00M | -219.00M | -189.00M | -466.00M | -483.00M | -843.00M | -145.00M | -892.00M | -902.00M | -54.00M | -631.00M | 312.00M | 124.00M | -178.00M | 203.00M | -74.00M | 58.00M | 17.00M | 46.00M | 87.00M | 78.00M | 55.00M |
|
Amortizatization of Intangibles
|
382.52M | 374.09M | 243.61M | 241.96M | 244.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
14.51M | -7.68M | -0.23M | 169.27M | 136.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 8.00M | | | 1.00M | 4.00M | 16.00M | | 45.00M | 9.00M | 7.00M | | 31.00M | 3.00M | 1.00M | 1.00M | 5.00M | 6.00M | 5.00M | 13.00M | 17.00M | 16.00M | 2.00M | 6.00M | 10.00M | 13.00M | 16.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
3,176.18M | 3,413.26M | 553.37M | 260.93M | 265.27M | 515.55M | 54.90M | 228.28M | 299.88M | 386.10M | 163.02M | 258.00M | 253.00M | 273.00M | 232.00M | 347.00M | 283.00M | 349.00M | 180.00M | 217.00M | -184.00M | 628.00M | 507.00M | 300.00M | 841.00M | 540.00M | 338.00M | 388.00M | 301.00M | 438.00M | 138.00M | 488.00M | 323.00M | 455.00M | 350.00M | 573.00M | 409.00M | 183.00M | 316.00M | 272.00M | 471.00M | 443.00M | 405.00M | 499.00M | 217.00M | 404.00M | 137.00M | 236.00M | 225.00M | 106.00M | | 391.00M | 179.00M | 296.00M | 207.00M | 132.00M | 455.00M | 239.00M | 73.00M | 95.00M | 359.00M | 129.00M | 87.00M | 276.00M | 216.00M | 211.00M | 106.00M |
|
Cash from Investing Activities
|
-151.08M | -659.91M | 176.65M | -762.88M | 320.42M | 257.00M | 129.68M | -54.10M | 380.83M | -336.03M | 313.20M | 203.00M | 107.00M | 166.00M | 529.00M | 141.00M | 237.00M | 235.00M | 98.00M | 111.00M | 275.00M | -504.00M | 150.00M | -17.00M | 1,001.00M | -702.00M | 335.00M | 360.00M | 172.00M | 1,056.00M | -295.00M | 143.00M | 211.00M | 150.00M | -129.00M | 113.00M | 126.00M | -140.00M | 208.00M | 103.00M | 492.00M | 139.00M | 439.00M | 99.00M | 389.00M | 344.00M | 173.00M | -118.00M | 125.00M | -381.00M | 425.00M | -146.00M | 850.00M | 208.00M | 70.00M | 612.00M | -94.00M | -34.00M | 311.00M | 103.00M | 253.00M | 87.00M | 204.00M | 236.00M | 134.00M | 217.00M | -73.00M |
|
Other financing activities
|
1,284.09M | 1,734.00M | 2,010.76M | 2,584.98M | 2,589.45M | | | | | | | | | | | | | | | | | | | | 4.00M | | | | -1.00M | | | | | | | | | | | 1.00M | -14.00M | -1.00M | -1.00M | 1.00M | -11.00M | -1.00M | | 2.00M | 7.00M | -1.00M | 1.00M | 19.00M | -10.00M | 3.00M | 1.00M | 14.00M | -15.00M | | 16.00M | | 1.00M | | 1.00M | | 1.00M | 1.00M | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | | | 394.00M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | 6.49M | 6.36M | 4.49M | 5.24M | 4.91M | 5.09M | 5.20M | 6.71M | 5.00M | 5.00M | 191.00M | 8.00M | 5.00M | 6.00M | 7.00M | 9.00M | 5.00M | 6.00M | 1.00M | 11.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | 5.00M | 23.00M | 1.00M | 19.00M | 5.00M | 49.00M | 28.00M | 3.00M | 1.00M | | | 21.00M | 1.00M | | | | 1.00M | 619.00M | | | | | 2.00M | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -623.00M | | | 47.00M | 383.00M | 217.00M | -217.00M | | | -1.00M | 2.00M | 45.00M | -5.00M | -30.00M | 26.00M | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | |
|
Shares Issued
|
| | -0.15M | 573.80M | | | | | | | | 1,271.70M | | | | | | | | | | | | | | | | | 1.00M | | 5.00M | 6.00M | 2.00M | 1.00M | 2.00M | -5.00M | 1.00M | | 4.00M | -5.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
-3.68M | 7.35M | | | | | | -0.46M | | | 23.00M | | | 24.00M | | | 39.00M | 205.00M | 15.00M | 5.00M | 35.00M | 177.00M | 226.00M | 152.00M | 152.00M | 133.00M | 135.00M | 135.00M | 75.00M | 60.00M | 55.00M | 116.00M | 216.00M | 135.00M | 80.00M | 70.00M | 100.00M | 150.00M | 130.00M | 120.00M | 80.00M | 110.00M | 150.00M | 160.00M | 116.00M | 164.00M | 40.00M | 126.00M | 77.00M | 88.00M | 140.00M | 191.00M | 152.00M | 151.00M | 97.00M | 100.00M | 2.00M | 24.00M | 64.00M | 109.00M | 129.00M | 152.00M | 131.00M | 90.00M | 120.00M | 131.00M | 118.00M |
|
Dividends Paid - Common
|
-4.12M | 12.32M | 7.07M | 7.07M | 8.30M | 8.31M | 8.28M | 8.11M | 8.29M | 8.29M | 8.42M | 8.00M | 16.00M | 17.00M | 18.00M | 18.00M | 19.00M | 19.00M | 19.00M | 18.00M | 20.00M | 20.00M | 18.00M | 18.00M | 19.00M | 18.00M | 18.00M | 17.00M | 18.00M | 17.00M | 17.00M | 17.00M | 19.00M | 17.00M | 17.00M | 17.00M | 18.00M | 19.00M | 17.00M | 16.00M | 20.00M | 19.00M | 17.00M | 18.00M | 20.00M | 17.00M | 16.00M | 16.00M | 18.00M | 17.00M | 16.00M | 15.00M | 17.00M | 16.00M | 16.00M | 15.00M | 18.00M | 17.00M | 16.00M | 16.00M | 19.00M | 17.00M | 16.00M | 16.00M | 19.00M | 17.00M | 17.00M |
|
Cash from Financing Activities
|
-8.74M | 612.55M | -15.62M | 560.36M | -63.41M | -236.11M | -251.53M | -165.94M | -257.31M | -365.51M | -275.18M | -234.00M | -217.00M | -254.00M | -191.00M | -194.00M | -233.00M | -352.00M | -162.00M | -131.00M | -342.00M | 269.00M | -295.00M | -217.00M | -212.00M | -192.00M | -198.00M | -245.00M | -136.00M | -567.00M | -104.00M | -171.00M | -294.00M | -194.00M | -157.00M | -121.00M | -181.00M | -203.00M | -222.00M | -189.00M | -142.00M | -201.00M | -235.00M | -6.00M | -180.00M | 189.00M | -21.00M | 195.00M | 389.00M | 814.00M | 363.00M | 394.00M | -10.00M | 669.00M | -4.00M | -43.00M | -296.00M | -37.00M | -200.00M | -137.00M | -327.00M | -173.00M | -159.00M | -324.00M | -170.00M | -157.00M | -140.00M |
|
Exchange Rate Effect
|
-0.17M | 0.78M | 0.14M | 0.58M | -0.25M | -2.84M | 1.59M | 0.50M | 1.82M | 1.39M | 0.79M | -2.00M | 2.00M | -6.00M | 5.00M | | -3.00M | -1.00M | 3.00M | | 1.00M | 1.00M | -4.00M | -3.00M | -2.00M | 2.00M | -2.00M | -2.00M | | -3.00M | -1.00M | -1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | -2.00M | -1.00M | -2.00M | 1.00M | -1.00M | -2.00M | 5.00M | -7.00M | | | 4.00M | | | -1.00M | -1.00M | -1.00M | -1.00M | -4.00M | -2.00M | 1.00M | 1.00M | -2.00M | 2.00M | -1.00M | | 3.00M | -4.00M | 3.00M | 5.00M | -3.00M |
|
Change in Cash
|
7.02M | -10.82M | 251.98M | -216.35M | 46.36M | 10.78M | -6.86M | 13.73M | 3.20M | 53.90M | 7.90M | 42.00M | -33.00M | -7.00M | -42.00M | 5.00M | -13.00M | 18.00M | -37.00M | 78.00M | 35.00M | -113.00M | -24.00M | -7.00M | 810.00M | -810.00M | -9.00M | 100.00M | -54.00M | 78.00M | -92.00M | 20.00M | | | | | -27.00M | 72.00M | -107.00M | 22.00M | 19.00M | 71.00M | 35.00M | -46.00M | 38.00M | 252.00M | -67.00M | -108.00M | 48.00M | -50.00M | -56.00M | 102.00M | -53.00M | -26.00M | 8.00M | -64.00M | -77.00M | 54.00M | -69.00M | 171.00M | -149.00M | -28.00M | 65.00M | -46.00M | 54.00M | 143.00M | -161.00M |
|
Free Cash Flow
|
167.02M | 35.76M | 90.80M | -14.41M | -210.40M | -7.28M | 113.37M | 233.30M | -122.14M | 754.09M | -30.95M | 75.00M | 75.00M | 87.00M | -385.00M | 58.00M | -14.00M | 136.00M | 24.00M | 98.00M | 101.00M | 121.00M | 125.00M | 230.00M | 23.00M | 82.00M | -144.00M | -32.00M | -90.00M | 43.00M | -142.00M | 57.00M | 102.00M | 96.00M | 156.00M | 79.00M | 27.00M | 417.00M | -92.00M | 110.00M | -332.00M | 134.00M | -167.00M | -144.00M | -164.00M | -281.00M | -219.00M | -189.00M | -466.00M | -483.00M | -843.00M | -145.00M | -892.00M | -902.00M | -54.00M | -631.00M | 312.00M | 124.00M | -178.00M | 203.00M | -74.00M | 58.00M | 17.00M | 46.00M | 87.00M | 78.00M | 55.00M |
|
Net Cash Flow
|
7.20M | -11.60M | 251.83M | -216.93M | 46.61M | 13.61M | -8.48M | 13.26M | 1.37M | 52.56M | 7.07M | 44.00M | -35.00M | -1.00M | -47.00M | 5.00M | -10.00M | 19.00M | -40.00M | 78.00M | 34.00M | -114.00M | -20.00M | -4.00M | 812.00M | -812.00M | -7.00M | 83.00M | -54.00M | 532.00M | -541.00M | 29.00M | 19.00M | 52.00M | -130.00M | 71.00M | -28.00M | 74.00M | -106.00M | 24.00M | 18.00M | 72.00M | 37.00M | -51.00M | 45.00M | 252.00M | -67.00M | -112.00M | 48.00M | -50.00M | -55.00M | 103.00M | -52.00M | -25.00M | 12.00M | -62.00M | -78.00M | 53.00M | -67.00M | 169.00M | -148.00M | -28.00M | 62.00M | -42.00M | 51.00M | 138.00M | -158.00M |