|
Net Income
|
109.07M | 306.85M | 378.44M | 357.55M | 358.41M | 359.68M | 375.86M | 490.12M | 495.56M | 478.20M | 356.92M | 493.70M | 487.80M | 430.00M | 504.00M | 504.70M | 593.40M | 562.10M | 510.50M | 596.00M | 552.80M | 632.10M | 630.80M | 566.30M | 622.90M | 534.00M | 381.50M | 462.40M | 360.80M | 461.50M | 473.00M | 418.80M | 435.00M | 459.40M | 476.50M | -571.90M | 482.90M | 355.40M | 476.30M | 260.00M | 381.60M | 254.60M | 309.30M | 348.10M | 58.80M | 253.70M | 126.50M | 394.80M | 485.40M | 471.60M | 742.80M | 544.80M | 359.10M | 223.60M | 205.70M | 168.80M | 273.10M | 246.60M | 338.40M | 256.30M | 175.30M | 232.00M | -55.70M | 232.10M | 11.60M | 116.70M | 188.50M | 346.80M |
|
Share-based Compensation
|
21.05M | 22.10M | 22.52M | 19.62M | 20.75M | 22.30M | 18.99M | 21.77M | 22.70M | 22.79M | 21.43M | 25.70M | 24.60M | 27.10M | 23.90M | 27.60M | 29.50M | 29.10M | 27.20M | 30.90M | 33.40M | 32.60M | 30.80M | 35.40M | 37.40M | 33.70M | 33.50M | 34.00M | 36.30M | 33.70M | 27.50M | 30.40M | 32.90M | 31.70M | 28.40M | 30.30M | 30.90M | 28.30M | 28.30M | 31.20M | 28.20M | 28.70M | 23.40M | 28.00M | 29.80M | 29.10M | 35.40M | 41.00M | 45.20M | 40.40M | 45.30M | 59.40M | 53.10M | 48.40M | 47.30M | 69.50M | 52.50M | 15.90M | 44.70M | 66.80M | 65.20M | 62.60M | 51.50M | 73.20M | 46.70M | 50.10M | 44.80M | 75.60M |
|
Deferred Taxes
|
-12.03M | -8.22M | 36.90M | -0.11M | -1.99M | 0.09M | -10.10M | 5.96M | -3.24M | -6.19M | 0.17M | 7.05M | 8.86M | -7.83M | 8.22M | | | | | -10.40M | -2.50M | -9.40M | | 23.80M | -18.20M | -10.10M | | -1.80M | -18.40M | 12.20M | 17.00M | -6.90M | 7.50M | -7.60M | 15.80M | -49.90M | 5.20M | -9.80M | 3.90M | 11.50M | -4.00M | -9.00M | 0.20M | 13.70M | -5.10M | -43.10M | 27.40M | -17.50M | 1.50M | -26.30M | 46.00M | -34.80M | 38.10M | 52.60M | 42.10M | -122.50M | 66.80M | 106.50M | -9.30M | -57.70M | 42.70M | -20.00M | -89.60M | 1.60M | -41.50M | 1.60M | -8.90M | 63.10M |
|
Gains from Sales and Divestitures
|
| | | | | -0.01M | -0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.28M | 0.60M | 9.89M | 1.72M | 0.41M | 1.10M | 3.61M | 26.97M | 28.23M | 9.64M | 2.96M | 13.20M | 8.20M | 13.30M | -0.10M | 20.60M | 7.20M | 9.00M | 14.40M | 20.20M | 11.80M | 8.00M | 19.70M | -10.50M | 23.00M | 12.70M | 6.40M | -14.90M | 41.10M | 0.30M | -30.30M | 12.90M | -4.80M | 10.40M | -3.60M | -5.30M | -1.80M | -21.20M | 0.30M | -8.70M | -8.30M | -10.10M | 9.90M | 3.10M | -0.50M | -1.50M | 27.60M | 5.60M | 3.00M | -20.90M | -3.70M | -8.30M | -1.70M | -23.00M | 7.90M | -17.80M | -11.00M | -29.80M | -14.60M | -31.60M | -25.80M | -77.90M | -36.90M | -31.60M | -107.60M | -49.70M | 14.50M | -18.90M |
|
Asset Writedowns and Impairment
|
23.80M | 2.09M | 3.32M | 1.46M | 0.00M | | 0.04M | 13.16M | 0.40M | | -0.01M | | | 8.30M | 1.80M | | | | | | | | | | | 0.80M | 7.40M | | | | | | | 0.80M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.20M | | 24.40M | | 202.20M | |
|
Cash from Operations
|
204.66M | 242.40M | 152.39M | 317.07M | 379.32M | 643.54M | 311.06M | 245.78M | 242.57M | 520.25M | 613.20M | 167.70M | 310.60M | 407.50M | 180.40M | 286.40M | 485.40M | 755.80M | 508.10M | 324.70M | 314.70M | 771.50M | 727.10M | 572.40M | 549.00M | 693.50M | 437.10M | 295.20M | 134.50M | 735.70M | 562.30M | 446.20M | 168.10M | 344.00M | 177.10M | 320.40M | 576.60M | 611.50M | 721.20M | 254.80M | 189.40M | -274.90M | 99.20M | 31.70M | 109.30M | 561.60M | 380.70M | 291.20M | 255.10M | 193.00M | 506.10M | 166.40M | 104.10M | 819.80M | 866.40M | -256.30M | -73.30M | 654.30M | 764.50M | -251.90M | 136.60M | 528.40M | 558.20M | -145.20M | -50.10M | 1,282.10M | -20.70M | -255.10M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.40M | 4.70M | 40.10M | 58.20M | 57.90M | 58.00M | 57.90M | 58.30M | 60.40M | 81.80M | 81.50M | 83.20M | 86.00M | 85.40M | 86.50M | 85.80M | 84.60M | 84.00M | 83.80M | 112.60M | 112.50M | 112.20M | 69.20M | 55.10M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 30.80M | 32.90M | 34.90M | 35.00M | 35.20M | 34.20M | 32.10M | 30.90M | 30.60M | 30.20M | 29.20M | 27.80M | 25.60M | 22.80M | 14.10M | 20.90M | 17.40M | 17.10M | 17.30M | 18.50M | 19.10M | 19.10M | 21.40M | 20.00M | 20.20M | 21.70M | 18.10M | 20.30M | 25.70M | 20.30M | 21.20M | 18.60M | 20.20M | 19.00M | 19.40M | 20.40M | 19.40M | 18.40M | 16.60M | 14.60M | 15.20M | 12.40M | 12.60M | 12.20M | 12.80M | 13.40M | 14.90M | 15.00M | 18.70M | 20.20M | 18.80M | 19.90M | 20.90M | 22.80M |
|
Depreciation & Amortization (CF)
|
42.46M | 40.85M | 51.27M | 66.00M | 65.19M | 69.61M | 66.60M | 62.48M | 61.15M | 58.14M | -93.36M | 52.60M | 55.80M | -45.00M | 18.70M | 21.00M | 25.80M | 23.70M | 23.00M | 25.10M | 25.70M | 22.10M | 21.70M | 24.90M | 24.50M | 23.20M | 24.80M | 22.60M | 23.80M | 19.40M | 21.30M | 19.90M | 20.60M | 21.80M | 18.00M | 20.90M | 17.40M | 20.40M | 15.90M | 20.30M | 21.50M | 25.60M | 11.30M | 22.00M | 19.00M | 17.50M | 16.00M | 21.80M | 23.00M | 26.10M | 7.70M | 22.40M | 20.30M | 26.10M | 27.00M | 25.10M | 27.80M | 25.40M | 26.00M | 25.70M | 31.80M | 29.00M | 30.00M | 30.20M | 30.50M | 33.50M | 31.10M | 28.80M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | | 14.40M | 98.30M | 2.50M | | 140.60M | -19.00M | -24.30M | | -14.60M | 159.00M | -74.60M | | 36.70M | 18.40M | 6.30M | | -10.20M | 58.40M | -72.50M | | 121.90M |
|
Change in Inventory
|
-29.64M | 166.45M | 227.25M | 74.24M | 26.34M | 21.73M | -49.41M | 182.12M | 230.01M | 127.17M | -281.60M | 58.70M | 181.70M | 50.90M | 286.50M | 66.40M | 17.50M | -13.90M | -4.40M | 36.80M | 38.60M | 2.20M | 2.60M | -5.20M | 10.70M | -11.10M | -17.70M | -1.50M | 209.50M | -101.90M | -226.50M | -27.90M | -37.90M | -2.80M | -61.60M | -18.60M | 53.20M | 131.10M | -126.50M | -105.80M | -22.60M | 12.20M | -26.20M | 25.70M | -76.10M | -273.10M | -213.80M | | -8.50M | -7.10M | 2.80M | 44.60M | -23.30M | 11.90M | -29.50M | 13.60M | 22.40M | -42.40M | 3.60M | -0.20M | -9.80M | -13.80M | 14.40M | -1.10M | -2.20M | -12.20M | -3.50M | 12.40M |
|
Change in Account Payables
|
-7.11M | 28.06M | 30.29M | 21.43M | 19.49M | 18.93M | 23.16M | 26.28M | 34.40M | 27.80M | -22.98M | -25.60M | 36.90M | -12.70M | 15.80M | -109.30M | 148.20M | 11.90M | 3.00M | 16.40M | -7.20M | 11.10M | -17.70M | -20.90M | -10.60M | -5.50M | -43.40M | -23.80M | -27.30M | -1.30M | -5.50M | -9.60M | 1.30M | 19.30M | 0.30M | 9.10M | -11.70M | -19.40M | 6.60M | -38.50M | 8.00M | -4.00M | -9.40M | 1.80M | -28.50M | -15.30M | 8.20M | 11.40M | -0.10M | 2.90M | -22.40M | -22.70M | -7.40M | -19.90M | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
19.24M | 34.67M | 35.73M | -53.51M | 59.88M | 170.31M | -54.68M | -135.44M | 81.83M | 92.96M | 33.55M | -173.00M | 71.50M | 80.50M | 18.40M | -162.70M | 73.50M | 108.70M | 26.40M | -193.90M | 340.10M | 21.80M | -0.90M | -220.60M | 85.40M | 102.20M | 16.30M | -221.50M | 93.60M | 49.50M | 1.70M | -161.90M | 82.80M | 52.80M | 63.50M | -186.10M | 79.10M | 88.40M | -4.40M | -186.00M | 113.80M | 176.30M | 21.90M | -151.80M | -9.30M | 100.10M | -70.20M | -104.20M | 149.80M | -134.50M | 203.70M | -273.10M | 110.90M | 207.30M | 236.60M | -481.60M | 145.50M | 251.80M | 213.20M | -508.00M | 192.00M | 260.20M | 142.30M | -654.30M | 166.30M | 796.00M | -218.00M | -562.30M |
|
Change in Taxes
|
-46.72M | 25.41M | -0.85M | 114.69M | -83.51M | 20.49M | 42.23M | 118.83M | -165.10M | 65.27M | 13.50M | 98.40M | -154.20M | -5.90M | -13.20M | 149.40M | -132.80M | 10.10M | 23.40M | 194.50M | -217.20M | 26.10M | 12.40M | 171.70M | -190.50M | 47.20M | -8.40M | 160.40M | -189.10M | 53.20M | -38.50M | 167.10M | -113.20M | 14.90M | -24.30M | 1,232.00M | -128.40M | 3.00M | -141.40M | 37.10M | -156.00M | -65.80M | -25.40M | 61.80M | -188.80M | 53.30M | -49.30M | 135.30M | -174.20M | -11.50M | 37.90M | 174.50M | -279.40M | -71.40M | -3.80M | 158.80M | -187.30M | -30.40M | 57.80M | 107.90M | -285.10M | 49.40M | 34.40M | 55.00M | -321.30M | 22.00M | 62.80M | 20.30M |
|
Other Working Capital Changes
|
35.99M | 25.14M | 173.00M | 56.32M | 86.73M | 96.88M | 42.37M | 135.78M | 17.68M | 69.46M | 7.38M | 27.90M | 70.80M | 61.90M | 62.20M | 56.10M | 145.60M | -13.50M | 79.90M | 126.20M | -14.20M | 21.70M | -20.00M | 6.70M | -5.30M | -5.50M | -41.10M | 42.50M | -39.10M | -7.10M | -0.50M | 11.80M | 4.90M | 22.30M | 57.70M | 33.80M | 25.50M | 19.90M | 10.90M | -43.10M | 46.80M | 7.80M | 52.00M | -14.20M | -52.10M | 15.40M | -83.80M | 15.00M | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
5.85M | 4.80M | 12.76M | 9.59M | 18.27M | 25.12M | -110.39M | 54.00M | 11.14M | 19.57M | 46.98M | 26.80M | 18.50M | 16.60M | 16.50M | 12.30M | 15.90M | 13.40M | 20.60M | 15.00M | 13.40M | 9.80M | 14.90M | 16.10M | 13.60M | 13.80M | 25.30M | 19.10M | 16.00M | 26.30M | 36.20M | 12.80M | 16.00M | 20.20M | 25.90M | 19.20M | 24.50M | 27.80M | 35.00M | 25.70M | 46.50M | 130.40M | 31.10M | 25.70M | 47.80M | 11.80M | 18.40M | 13.60M | 7.20M | 14.10M | 44.40M | 16.70M | 25.80M | 13.10M | 34.70M | 27.40M | 15.40M | 78.70M | 27.30M | 19.50M | 41.70M | 46.10M | 69.80M | 71.80M | 37.50M | 14.00M | 31.20M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M |
|
Acquisitions
|
| | | | | | | | | 0.46M | 53.03M | | | | | -5.70M | | 1.80M | 3.10M | | | | | | | | | | | | | | | | | | | 87.30M | -10.20M | | 684.20M | | -190.70M | 1.00M | 18.80M | 62.00M | 3,739.60M | | | | 9.00M | 372.30M | | 982.40M | | 493.70M | 6.80M | | | | -177.90M | 2.80M | | | | | | 69.70M |
|
Change in Acquisitions & Divestments
|
571.73M | 263.36M | 790.22M | 231.10M | 157.21M | 161.96M | 234.13M | 190.48M | 270.53M | 60.19M | 169.51M | 294.40M | 262.30M | 188.00M | 87.20M | 237.50M | 83.80M | 123.20M | 144.30M | 194.10M | 93.40M | 122.90M | 173.50M | 69.40M | 89.40M | 137.60M | 109.10M | 128.30M | 156.80M | 45.40M | 74.70M | 35.20M | 204.30M | 31.80M | 73.60M | 33.90M | 40.60M | 53.00M | 158.70M | 73.20M | 61.10M | 60.90M | 148.00M | 87.60M | 105.40M | 336.50M | 350.50M | 82.90M | 124.90M | 175.90M | 210.30M | 388.80M | 337.20M | 146.00M | 154.40M | 217.60M | 167.80M | 138.90M | 84.30M | 317.60M | 226.00M | 605.90M | 257.30M | 168.40M | 311.80M | -36.30M | 332.30M | 218.70M |
|
Cash from Investing Activities
|
-342.13M | -192.14M | 664.11M | 69.15M | -100.12M | 21.60M | -23.33M | 244.10M | 309.60M | -121.04M | 3.24M | 236.40M | 205.20M | 168.10M | 263.70M | 34.50M | 63.50M | 79.60M | 55.30M | 115.80M | -113.90M | 282.40M | 106.30M | 90.50M | 16.60M | 128.20M | 13.60M | 89.20M | 9.80M | -7.00M | 100.20M | -58.40M | 132.50M | -9.20M | -12.90M | -58.60M | -122.90M | -91.30M | -17.60M | -99.10M | -635.10M | -274.60M | -266.60M | -29.60M | 35.70M | -470.30M | -3597.70M | -811.60M | -466.30M | -658.10M | -679.90M | -728.60M | -422.70M | -1528.60M | -649.30M | -1042.60M | -1178.70M | -1056.90M | -332.10M | -137.60M | -273.20M | -811.90M | -1201.00M | -656.50M | -364.10M | -880.70M | -441.40M | -317.20M |
|
Other financing activities
|
-130.61M | 0.61M | 109.01M | 24.66M | 19.89M | 12.34M | 11.30M | 21.61M | 108.28M | -45.15M | 159.06M | 138.20M | -0.70M | 60.40M | -416.40M | 213.50M | -125.90M | 17.30M | 19.00M | 101.40M | 266.10M | -9.20M | -945.80M | -35.30M | -7.60M | 51.00M | 92.30M | 39.30M | -7.70M | -53.50M | 10.00M | -1.30M | 366.20M | 162.50M | 374.20M | 261.70M | -140.20M | 2.20M | 36.00M | 45.90M | 22.00M | 615.50M | 466.80M | 193.30M | 113.20M | 142.90M | -39.90M | 63.40M | 123.90M | 259.90M | 274.20M | 136.60M | 117.60M | -59.30M | 5.10M | 271.30M | 280.70M | -1.90M | 94.80M | 37.70M | 30.00M | 135.20M | 37.50M | 171.80M | -24.20M | 85.70M | 213.80M | 124.90M |
|
Cash from Financing Activities
|
-244.11M | -162.51M | -86.06M | -640.59M | -93.37M | 319.34M | -180.28M | -292.71M | -221.11M | -355.94M | -98.44M | -681.40M | -365.30M | -244.00M | 205.80M | -1140.40M | -209.50M | -157.90M | -510.30M | -72.50M | 9.10M | -268.90M | -863.00M | -327.90M | -217.10M | -552.20M | -515.00M | -463.40M | -403.10M | -509.20M | -425.00M | -365.90M | 4.10M | -369.00M | -225.20M | -51.10M | -713.40M | -2552.20M | -445.00M | -396.10M | -266.70M | 360.80M | 641.90M | -9.30M | -54.80M | 643.10M | 155.40M | 960.80M | 370.00M | 212.10M | 487.20M | 467.30M | 808.60M | 213.30M | 95.80M | 958.90M | 1,027.90M | 505.80M | -385.90M | -159.00M | 391.10M | 274.30M | 909.20M | 87.90M | 292.40M | -16.40M | 88.50M | 487.40M |
|
Dividends Paid - Common
|
48.94M | 48.80M | 48.51M | 732.97M | 50.86M | 50.06M | 49.61M | 49.76M | 55.92M | 55.51M | 55.11M | -546.90M | -0.50M | -58.10M | 1,268.50M | -757.90M | -1.40M | -61.80M | 1,703.80M | 64.10M | 75.80M | 75.40M | 75.10M | 75.80M | 405.20M | 93.00M | 92.40M | 91.50M | 107.40M | 105.70M | 104.10M | 103.40M | 113.30M | 112.70M | 111.80M | 111.70M | 127.30M | 1,755.90M | 122.00M | 122.30M | 133.10M | 132.10M | 131.10M | 130.60M | 134.60M | 133.90M | 134.10M | 134.80M | 142.00M | 141.80M | 141.10M | 143.10M | 147.40M | 146.60M | 146.00M | 148.40M | 153.40M | 153.00M | 152.50M | 155.70M | 165.70M | 167.90M | 167.10M | 166.20M | 173.20M | 173.20M | 171.10M | 170.20M |
|
Exchange Rate Effect
|
-10.88M | 38.58M | 3.34M | 0.22M | -12.52M | -17.48M | 25.57M | 0.15M | 16.36M | 8.27M | -39.37M | -9.40M | 16.70M | -25.60M | 16.40M | 10.80M | -26.30M | -1.20M | 37.90M | 8.60M | 1.30M | 1.70M | -72.00M | -45.80M | -111.40M | 34.60M | 6.00M | -20.10M | 30.80M | -18.40M | 3.70M | -50.40M | 16.60M | 44.30M | 24.50M | 10.00M | 15.80M | -40.30M | -2.20M | -11.30M | -0.50M | 0.30M | -25.50M | 25.90M | -30.70M | 11.00M | 21.20M | 27.70M | -12.80M | 10.20M | -27.30M | -8.00M | -19.60M | -40.50M | -9.10M | 59.70M | 0.50M | 5.80M | -31.70M | 25.70M | -9.80M | -3.40M | 30.80M | -50.00M | 15.80M | 32.90M | -9.50M | -4.20M |
|
Change in Cash
|
-392.46M | -73.67M | 733.79M | -254.14M | 173.31M | 967.00M | 133.03M | 197.31M | 347.41M | 51.55M | 478.63M | -286.70M | 167.20M | 306.00M | 666.30M | -808.70M | 313.10M | 676.30M | 91.00M | 376.60M | 211.20M | 786.70M | -101.60M | 289.20M | 237.10M | 304.10M | -58.30M | -99.10M | -228.00M | 201.10M | 241.20M | -28.50M | 321.30M | 10.10M | -36.50M | 220.70M | -243.90M | -2072.30M | 256.40M | -251.70M | -712.90M | -188.40M | 449.00M | 18.70M | 59.50M | 745.40M | -3040.40M | 468.10M | 146.00M | -242.80M | 286.10M | -102.90M | 470.40M | -536.00M | 303.80M | -280.30M | -223.60M | 109.00M | 14.80M | -522.80M | 244.70M | -12.60M | 297.20M | -763.80M | -106.00M | 417.90M | -383.10M | -89.10M |
|
Free Cash Flow
|
198.82M | 237.60M | 139.64M | 307.49M | 361.05M | 618.41M | 421.45M | 191.77M | 231.42M | 500.69M | 566.22M | 140.90M | 292.10M | 390.90M | 163.90M | 274.10M | 469.50M | 742.40M | 487.50M | 309.70M | 301.30M | 761.70M | 712.20M | 556.30M | 535.40M | 679.70M | 411.80M | 276.10M | 118.50M | 709.40M | 526.10M | 433.40M | 152.10M | 323.80M | 151.20M | 301.20M | 552.10M | 583.70M | 686.20M | 229.10M | 142.90M | -405.30M | 68.10M | 6.00M | 61.50M | 549.80M | 362.30M | 277.60M | 247.90M | 178.90M | 461.70M | 149.70M | 78.30M | 806.70M | 831.70M | -283.70M | -88.70M | 575.60M | 737.20M | -271.40M | 94.90M | 482.30M | 488.40M | -217.00M | -87.60M | 1,268.10M | -51.90M | -255.10M |
|
Net Cash Flow
|
-381.58M | -112.25M | 730.44M | -254.37M | 185.83M | 984.48M | 107.46M | 197.17M | 331.05M | 43.28M | 518.00M | -277.30M | 150.50M | 331.60M | 649.90M | -819.50M | 339.40M | 677.50M | 53.10M | 368.00M | 209.90M | 785.00M | -29.60M | 335.00M | 348.50M | 269.50M | -64.30M | -79.00M | -258.80M | 219.50M | 237.50M | 21.90M | 304.70M | -34.20M | -61.00M | 210.70M | -259.70M | -2032.00M | 258.60M | -240.40M | -712.40M | -188.70M | 474.50M | -7.20M | 90.20M | 734.40M | -3061.60M | 440.40M | 158.80M | -253.00M | 313.40M | -94.90M | 490.00M | -495.50M | 312.90M | -340.00M | -224.10M | 103.20M | 46.50M | -548.50M | 254.50M | -9.20M | 266.40M | -713.80M | -121.80M | 385.00M | -373.60M | -84.90M |