|
Net Income
|
124.90M | -86.67M | 291.28M | 121.03M | 214.07M | 248.06M | 273.56M | -374.54M | 110.29M | 221.28M | 89.28M | 135.84M | 189.07M | 232.15M | -9.81M | 311.56M | 83.72M | 150.63M | 181.55M | 148.47M | 202.26M | 282.97M | 170.87M | 165.82M | 73.37M | 257.64M | 144.79M | 48.39M | 129.46M | 189.05M | 148.57M | 25.62M | 97.66M | -456.42M | -38.42M | 73.20M | 100.14M | 52.43M | -183.74M | 106.56M | 174.41M | 37.61M | -4.83M | -154.25M | 112.94M | -68.28M | -7.22M | 114.14M | 225.67M | 43.04M | 203.68M | 137.65M | 33.73M | -1.82M | 51.54M | 182.30M | 148.57M | 185.16M | -143.91M | 394.29M | 204.06M | 179.11M | 286.37M | 191.78M | 224.06M | 299.78M |
|
Share-based Compensation
|
| 11.86M | 10.56M | 10.36M | 8.91M | 7.78M | 9.64M | 10.45M | 9.61M | 9.52M | 9.55M | 12.00M | 33.45M | 10.45M | 12.02M | 14.01M | 16.92M | 12.52M | 13.71M | 8.70M | 19.06M | 17.31M | 18.16M | 4.83M | 9.63M | 10.97M | 17.62M | -1.36M | 17.97M | 11.96M | 23.63M | -24.76M | 13.91M | 12.36M | 11.15M | -1.48M | 13.19M | 14.44M | 8.20M | -3.68M | 12.78M | 12.06M | 11.33M | -4.65M | 11.78M | 10.53M | 11.36M | 1.72M | 12.23M | 11.90M | 11.90M | 7.66M | 14.06M | 14.37M | 12.40M | 8.94M | 15.71M | 15.27M | 14.21M | 13.67M | 9.61M | 10.20M | 9.26M | 11.83M | 11.26M | 11.05M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 1.74M | 0.00M | 1.82M | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -405.26M | | 17.33M | 85.78M | 76.69M | 45.00M | 44.89M | 43.47M | 40.00M | 50.08M | 18.15M | 57.88M | | 107.44M | 6.11M | 8.35M | 25.58M | 19.85M | 17.66M | 22.76M | 15.27M | 21.42M | 33.06M | 7.11M | 21.97M | 117.62M | 55.51M | 4.37M | 12.87M | 63.74M | 43.28M | 28.51M | 17.62M | 31.75M | 25.72M | 21.84M | 100.81M | 70.04M | 71.49M | 25.20M | 51.45M | -23.58M | 99.38M | 17.24M | 73.56M | 46.32M | 79.21M | 68.68M | 69.50M | 37.31M | 66.42M | 18.90M | 25.09M | 26.31M | 30.82M | 10.70M | 23.18M | 18.37M | 19.69M | 14.60M | 27.90M | 24.51M | 47.47M | 33.15M |
|
Asset Writedowns and Impairment
|
| | | 6.96M | 7.53M | 2.09M | 2.63M | 2.15M | 1.47M | 9.64M | 3.17M | 3.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 2.32M | | | 1.68M | 1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 442.26M | -43.85M | 335.46M | 202.78M | 328.68M | 320.86M | 277.69M | 314.46M | 399.48M | 198.51M | 175.54M | 288.02M | 424.46M | 232.60M | 220.59M | 236.33M | 431.71M | 208.34M | 151.27M | 240.97M | 343.50M | 126.44M | -28.09M | 143.70M | 587.32M | 88.27M | -14.25M | 76.79M | 202.77M | 141.41M | -36.26M | 185.15M | 163.19M | -52.86M | -87.89M | 45.43M | 173.62M | -120.39M | -57.69M | 41.11M | 258.10M | -42.51M | -49.74M | 155.74M | 242.79M | -5.28M | 145.15M | 389.78M | 475.24M | 187.53M | 133.31M | 380.45M | 403.24M | -118.97M | 240.56M | 396.75M | 368.80M | 249.45M | 384.14M | 518.10M | 587.03M | 355.55M | 309.08M | -1654.22M | 673.84M |
|
Amortizatization of Intangibles
|
| -5.70M | 30.35M | -8.88M | 33.11M | 15.77M | 21.12M | 20.13M | 20.91M | 23.97M | 28.34M | 29.75M | 32.15M | 39.27M | -236.47M | 38.68M | -111.53M | -32.49M | -34.32M | -30.92M | -25.20M | -28.29M | -29.47M | -31.37M | -22.98M | -21.29M | -21.58M | -19.10M | -16.09M | -16.47M | -14.26M | -12.50M | -8.24M | -11.79M | -10.76M | -9.89M | -5.75M | -4.91M | -4.12M | -5.83M | -2.76M | -5.02M | -4.88M | -6.36M | -8.49M | -9.55M | -8.49M | -7.96M | -11.09M | -9.55M | -7.24M | -10.90M | -8.99M | -5.04M | -1.22M | 2.42M | 3.49M | 5.74M | 8.51M | 8.63M | 9.76M | 8.50M | 11.54M | 10.62M | 9.44M | 10.37M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 57.11M | 53.41M | 39.02M | 23.00M | 13.10M | 7.19M | 4.37M | 2.00M | 1.80M | 1.28M | 1.03M | 1.00M | 1.03M | 1.03M | 1.03M | 0.77M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 4.97M | 3.08M | 2.15M | 4.02M | 3.91M | 4.02M | 3.44M | 2.76M | 6.05M | 4.66M | 3.01M | 3.88M | 3.41M | 3.52M | 6.21M | 5.21M | 5.31M | 6.55M | 15.89M | -4.97M | 6.75M | 7.30M | 6.58M | 3.68M | 15.95M | 0.12M | 5.29M | 5.96M | 6.12M | 7.20M | 6.47M | 6.17M | 6.64M | 12.09M | 11.29M | 11.39M | 10.25M | -23.14M | 23.74M | 17.70M | 15.52M | 18.27M | 15.61M | 14.87M | 16.25M | 19.06M | 15.10M | 16.25M | 15.62M | 20.01M | 15.71M | 15.34M | 21.41M | 15.82M | 14.97M | 16.21M | 31.20M | 13.17M | 14.26M | 13.64M | 14.28M | 13.13M | 13.79M | 13.48M | 13.88M |
|
Change in Account Payables
|
| -122.95M | -338.68M | 538.89M | 32.82M | -166.86M | -280.56M | 604.65M | 43.49M | -176.20M | -351.16M | 510.87M | -7.11M | -187.33M | -316.20M | 680.92M | 73.44M | -218.75M | -12.20M | 685.78M | 36.09M | -263.81M | -399.68M | 553.64M | 35.80M | -208.83M | -229.60M | 820.95M | 117.00M | -255.26M | -483.75M | 654.48M | 69.93M | 194.10M | 86.07M | 1,056.05M | -64.05M | -359.08M | -190.07M | 903.25M | -33.61M | -351.84M | -50.37M | 774.70M | 22.70M | 112.70M | 268.19M | 867.28M | 147.58M | -232.76M | -44.75M | 736.04M | 144.30M | -302.86M | -33.03M | 462.75M | 315.31M | -138.62M | 633.56M | 611.97M | 324.05M | -50.12M | -44.18M | 653.05M | 289.02M | -153.45M |
|
Other Working Capital Changes
|
| -8.90M | 54.53M | -59.26M | -39.05M | 52.86M | -35.57M | 113.08M | 42.73M | -64.95M | -13.07M | 2.78M | -48.66M | -33.19M | -6.37M | -9.13M | 29.65M | -12.00M | -7.73M | 44.63M | -28.98M | -51.33M | -45.53M | 96.49M | -7.54M | -96.79M | -8.28M | 96.43M | -5.48M | -16.57M | -60.58M | 40.83M | 61.18M | 33.25M | -70.34M | 36.97M | -62.69M | -42.09M | 41.36M | 38.54M | 14.63M | -17.18M | 58.40M | 40.41M | 25.08M | 23.60M | 7.97M | 7.40M | -5.40M | -76.45M | -81.53M | 117.71M | -45.62M | 1.84M | -28.08M | 56.37M | -35.48M | -24.75M | 49.74M | 258.70M | -47.84M | -32.28M | -21.54M | 66.77M | -41.33M | -31.00M |
|
Capital Expenditures
|
| | | | | | | | | | | | | 13.04M | 8.99M | 7.61M | 3.04M | 6.76M | 6.90M | 19.15M | -3.11M | 4.27M | 0.55M | 4.65M | 7.45M | 6.31M | 15.28M | 44.72M | -31.41M | 5.74M | 8.09M | 4.43M | 7.78M | 13.64M | 16.84M | | 13.04M | 3.88M | 8.19M | 12.05M | 20.70M | 9.05M | 21.31M | 13.48M | 14.98M | 8.11M | 8.08M | 6.22M | 7.89M | 16.60M | 8.03M | 10.43M | 6.62M | 7.99M | 11.79M | -5.30M | 12.88M | 8.63M | 14.93M | 8.21M | 0.72M | 5.01M | 3.45M | 7.27M | 12.07M | 16.20M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.80M | 393.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 2,302.74M | 2,158.34M | 2,632.43M | 2,156.38M | 3,186.46M | 2,647.69M | 3,237.49M | 3,081.25M | 4,536.31M | 2,899.40M | 3,311.45M | 2,571.89M | 3,145.69M | 2,115.32M | 2,194.34M | 3,139.70M | 2,445.13M | 2,482.08M | 3,092.01M | 2,692.43M | 1,841.28M | 3,173.39M | 2,823.04M | 1,837.49M | 2,137.05M | 2,634.64M | 2,473.17M | 2,086.74M | 1,507.75M | 1,837.65M | 2,429.08M | 1,525.98M | 1,399.33M | 1,650.58M | 2,442.67M | 2,009.96M | 1,504.01M | 1,629.89M | 1,978.93M | 1,817.82M | 2,225.73M | 1,996.18M | 2,506.49M | 2,851.11M | 2,498.93M | 1,927.61M | 4,188.52M | 2,067.40M | 1,689.60M | 1,257.72M | 2,255.91M | 1,163.91M | 1,310.70M | 1,379.62M | 1,330.74M | 1,363.32M | 1,344.37M | 810.39M | 2,367.91M | 973.25M | 1,601.12M | 4,117.40M | 2,872.16M | 1,327.85M | 1,223.96M |
|
Cash from Investing Activities
|
| -584.14M | -70.92M | 116.10M | -308.14M | -353.54M | -142.21M | -206.90M | -285.31M | -280.09M | -60.41M | -449.41M | -21.19M | -157.85M | -233.93M | -8.65M | 102.84M | -345.78M | -237.69M | -163.77M | -213.26M | 96.22M | 126.74M | 168.46M | -106.27M | -232.08M | -55.80M | -14.84M | 119.83M | 11.71M | -245.73M | 441.84M | -84.89M | 490.90M | -456.33M | 418.42M | -104.16M | 94.86M | 229.44M | -102.77M | -563.48M | -106.59M | -1.47M | 23.02M | 779.50M | -416.55M | 103.95M | -24.23M | -322.46M | -522.65M | -327.74M | 322.62M | -484.42M | -71.94M | -527.88M | -177.53M | -4.58M | -564.69M | -108.81M | 211.04M | -621.23M | -700.34M | 1,390.98M | 462.29M | -184.51M | -565.97M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | 50.00M | | | | | 56.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -32.94M | -206.01M | 159.50M | -155.64M | -47.69M | -307.83M | -48.22M | -127.30M | -37.59M | -89.38M | 305.89M | -528.73M | -222.46M | -36.51M | -164.44M | -123.97M | -55.25M | -97.43M | 294.49M | -194.48M | -174.31M | -611.72M | -59.84M | -42.15M | -346.74M | -38.27M | -183.71M | -171.49M | -167.33M | 320.94M | -197.19M | -543.57M | -45.87M | 240.94M | -53.09M | -45.07M | -43.28M | -44.77M | -55.92M | 1.58M | -44.27M | 376.12M | -279.95M | -542.35M | -42.25M | -44.25M | -55.53M | -43.72M | -43.44M | -43.41M | -60.28M | -79.62M | 34.60M | -44.32M | -58.58M | -46.37M | -45.48M | -51.94M | -123.50M | -83.66M | -95.20M | -114.94M | -511.66M | -93.42M | -152.00M |
|
Dividends Paid - Common
|
| 25.66M | 27.77M | 31.39M | 26.05M | 25.65M | 25.21M | 29.32M | 118.56M | 28.39M | 30.18M | 32.40M | 30.16M | 29.51M | 28.42M | 33.19M | 29.12M | 28.11M | 28.00M | 29.56M | 31.34M | 29.19M | 27.53M | 30.10M | 29.07M | 30.44M | 29.04M | 36.64M | 32.71M | 31.32M | 31.65M | 38.54M | 32.65M | 31.68M | 32.16M | 35.27M | 32.90M | 32.60M | 32.73M | 36.26M | 33.69M | 33.58M | 33.68M | 37.32M | 34.68M | 34.60M | 34.99M | 38.58M | 35.72M | 35.67M | 35.63M | 39.74M | 36.70M | 36.44M | 36.45M | 40.32M | 37.70M | 37.55M | 38.21M | 40.21M | 37.30M | 37.12M | 37.13M | 39.59M | 34.77M | 34.40M |
|
Exchange Rate Effect
|
| 19.73M | 0.45M | -20.34M | -25.71M | 37.79M | 0.84M | 11.18M | 6.00M | -17.71M | -2.08M | 7.97M | -8.93M | 4.42M | -1.92M | -7.65M | -4.05M | 8.07M | 0.56M | 0.44M | 5.03M | -19.06M | -10.00M | -16.12M | 7.87M | -5.63M | 1.69M | 1.99M | -9.50M | 8.10M | -9.94M | 1.68M | 7.00M | 7.64M | 0.91M | 3.35M | -14.09M | 0.51M | 13.34M | -7.38M | 9.25M | 6.60M | 35.77M | -28.72M | 14.88M | 7.99M | 8.00M | -8.35M | 5.56M | 0.61M | 2.10M | -6.62M | -25.20M | -28.57M | 30.56M | 0.19M | -6.83M | -9.59M | 27.97M | -14.09M | 0.28M | 24.77M | -39.30M | 9.44M | 8.58M | -7.00M |
|
Change in Cash
|
| -155.09M | -320.34M | 590.72M | -286.71M | -34.75M | -128.35M | 33.75M | -92.14M | 64.09M | 46.63M | 39.99M | -270.83M | 48.57M | -39.77M | 39.84M | 211.15M | 38.75M | -126.23M | 282.43M | -161.73M | 246.35M | -368.55M | 64.40M | 3.16M | 2.86M | -4.12M | -210.81M | 15.62M | 55.26M | 206.69M | 210.06M | -436.30M | 615.86M | -267.34M | 280.80M | -117.89M | 225.71M | 77.62M | -223.76M | -511.54M | 113.84M | 367.91M | -335.39M | 407.77M | -208.02M | 62.42M | 57.05M | 29.16M | -90.24M | -181.51M | 389.02M | -208.78M | 337.33M | -660.61M | 4.64M | 338.98M | -250.96M | 116.67M | 457.59M | -186.51M | -183.74M | 1,592.30M | 269.15M | -1923.57M | -51.12M |
|
Beginning Cash Balance
|
1,264.04M | 1,264.04M | 1,108.95M | 788.61M | 1,379.33M | 1,092.62M | 1,057.86M | 929.51M | 963.27M | 871.12M | 935.22M | 981.85M | 1,021.84M | 751.01M | 799.59M | 759.82M | 799.66M | 1,010.80M | 1,049.55M | 923.33M | 1,205.75M | 1,044.03M | 1,290.38M | 921.83M | 986.23M | 989.39M | 992.25M | 988.13M | 777.32M | 792.95M | 832.80M | 955.20M | 1,164.82M | 734.76M | 1,215.97M | 946.94M | 1,207.30M | 827.90M | 1,155.19M | 1,374.94M | 1,224.01M | 649.99M | 873.20M | 1,091.36M | 679.06M | 1,208.80M | 840.41M | 838.88M | 970.74M | 1,037.78M | 1,026.11M | 598.09M | 1,053.69M | 872.99M | 1,412.02M | 812.27M | 834.95M | 1,140.53M | 836.81M | 686.36M | 1,279.08M | 1,164.74M | 551.18M | 2,488.07M | 2,775.62M | 877.02M |
|
Free Cash Flow
|
| 442.26M | -43.85M | 335.46M | 202.78M | 328.68M | 320.86M | 277.69M | 314.46M | 399.48M | 198.51M | 175.54M | 288.02M | 411.42M | 223.61M | 212.99M | 233.29M | 424.94M | 201.44M | 132.12M | 244.09M | 339.23M | 125.89M | -32.73M | 136.25M | 581.01M | 72.99M | -58.97M | 108.19M | 197.03M | 133.32M | -40.69M | 177.38M | 149.56M | -69.70M | -87.89M | 32.39M | 169.74M | -128.58M | -69.74M | 20.41M | 249.04M | -63.82M | -63.23M | 140.75M | 234.68M | -13.36M | 138.93M | 381.89M | 458.64M | 179.50M | 122.88M | 373.84M | 395.25M | -130.76M | 245.86M | 383.87M | 360.16M | 234.52M | 375.93M | 517.38M | 582.01M | 352.10M | 301.81M | -1666.29M | 657.65M |
|
Net Cash Flow
|
| -174.82M | -320.79M | 611.06M | -261.00M | -72.55M | -129.19M | 22.57M | -98.14M | 81.81M | 48.71M | 32.02M | -261.90M | 44.15M | -37.85M | 47.49M | 215.20M | 30.68M | -126.78M | 281.99M | -166.76M | 265.41M | -358.54M | 80.53M | -4.71M | 8.49M | -5.81M | -212.80M | 25.12M | 47.15M | 216.63M | 208.38M | -443.30M | 608.22M | -268.25M | 277.44M | -103.80M | 225.20M | 64.28M | -216.38M | -520.79M | 107.24M | 332.13M | -306.68M | 392.89M | -216.01M | 54.42M | 65.39M | 23.60M | -90.85M | -183.62M | 395.64M | -183.59M | 365.91M | -691.17M | 4.45M | 345.80M | -241.37M | 88.70M | 471.68M | -186.79M | -208.51M | 1,631.59M | 259.71M | -1932.15M | -44.13M |