|
Net Income
|
42.20M | 32.20M | 15.40M | -67.50M | 72.30M | 70.50M | 105.20M | 54.40M | 95.40M | 97.20M | -56.10M | 140.20M | 125.50M | 143.30M | -312.60M | 134.20M | 11.90M | 77.10M | 283.00M | 106.00M | -228.00M | 78.10M | 117.40M | 83.90M | 52.80M | 46.80M | 33.80M | 137.30M | 45.50M | 59.90M | 18.60M | 234.20M | 62.30M | 83.40M | 100.80M | -70.90M | 84.30M | 102.20M | -529.80M | 28.30M | 51.80M | 37.60M | 42.00M | 278.00M | -21.20M | 82.00M | 129.20M | 111.80M | 147.40M | 78.00M | 99.80M | 115.80M | 183.40M | 233.30M | 175.90M | 38.00M | -0.80M | 73.70M | 167.30M | 36.30M | 112.30M | 116.30M | 9.30M | 166.10M | 23.80M | 91.80M | 8.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 278.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 3.40M | -6.20M | 2.80M | 6.40M | 5.40M | 0.10M | 5.30M | 9.80M | 8.30M | 9.10M | 9.80M | 6.90M | 7.60M | 7.30M | 7.00M | 3.60M | 5.40M | 7.00M | 5.90M | 9.10M | 4.80M | 7.70M | 5.20M | 6.00M | 7.40M | 6.40M | 3.80M | 6.70M | 7.30M | 4.70M | 8.90M | 3.60M | 7.90M | 57.00M | 22.10M | 8.30M | 0.60M | 0.80M | 10.60M | 73.60M | 7.90M | 9.90M | 7.30M | 8.90M | 9.00M | 14.60M | 53.60M | 6.70M | 7.70M | 7.30M | 14.60M | 10.20M | 14.60M | 21.80M | 13.90M | 13.80M | 18.20M | 13.20M | 10.10M | 35.40M | 6.80M | 2.80M | 3.40M | 5.80M | 0.30M |
|
Asset Writedowns and Impairment
|
-108.10M | | -162.40M | -60.80M | -17.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
122.60M | 146.60M | 150.00M | 192.50M | 181.10M | 164.90M | 178.60M | 209.40M | 155.30M | 205.50M | 201.40M | 212.60M | 78.20M | 160.80M | 185.60M | 210.30M | 114.60M | 175.30M | 182.20M | 248.30M | -480.30M | 165.40M | 191.00M | 245.70M | 122.50M | 207.90M | 204.90M | 212.50M | 143.60M | 196.10M | 245.10M | 190.90M | 143.40M | 142.60M | 163.50M | 183.80M | 72.20M | 171.50M | -128.70M | 202.80M | 142.30M | 175.40M | 193.20M | 185.80M | 125.70M | 199.30M | 216.80M | 193.70M | 89.40M | 148.90M | 240.70M | 119.30M | 56.40M | 110.60M | 167.50M | 160.90M | 81.90M | 141.50M | 182.80M | 176.70M | 94.60M | 110.90M | 231.20M | 191.00M | 136.70M | 145.50M | 197.80M |
|
Amortizatization of Intangibles
|
120.80M | | 113.30M | 96.80M | 102.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 87.10M | | | | 73.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
774.80M | | | | 617.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | 142.90M | | | | 74.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | 22.10M | | | | 57.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | -23.10M | | | | -18.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | -1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
2,615.20M | | | 2,569.50M | 2,194.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-198.50M | 69.80M | -534.20M | -227.50M | -361.20M | -137.20M | -155.60M | -644.60M | -189.30M | -100.70M | -539.10M | -508.90M | -211.10M | -248.40M | 156.30M | 106.10M | -852.70M | -3.10M | 132.00M | 121.30M | 171.60M | -24.80M | -100.30M | 9.80M | -346.40M | -162.10M | 50.40M | -611.50M | 155.00M | -382.10M | -46.50M | -656.80M | 107.00M | 59.40M | 97.70M | -534.30M | -98.10M | -142.80M | -73.70M | -211.10M | -126.10M | -83.40M | 8.00M | -354.10M | -178.20M | -201.40M | -50.20M | -178.60M | -334.00M | -216.40M | -245.00M | -730.70M | -1010.30M | -220.00M | -337.60M | -213.40M | -406.70M | -145.20M | -393.40M | 73.00M | -23.60M | -1145.90M | -167.90M | -151.20M | -538.20M | -122.20M | -106.10M |
|
Other financing activities
|
| | | 8.60M | 4,411.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-49.00M | -104.70M | 35.20M | 26.10M | -22.20M | -25.10M | 202.10M | 458.30M | -113.30M | 50.80M | 219.40M | 270.40M | -129.60M | 104.30M | -116.80M | -149.20M | 407.20M | -143.80M | -217.50M | -47.30M | -104.90M | -47.20M | -17.40M | -96.00M | 39.20M | -18.80M | -95.40M | 217.50M | -95.20M | -12.50M | 70.20M | 63.70M | -33.90M | -146.80M | -329.30M | 236.00M | -5.00M | -9.40M | 52.30M | 69.30M | 18.50M | -175.40M | 12.90M | 1.00M | -51.70M | 9.50M | 62.10M | 190.20M | -8.40M | 43.40M | 102.10M | 530.50M | 816.20M | 134.80M | 104.20M | 143.90M | 202.00M | 43.50M | 231.50M | 56.50M | -310.20M | 1,377.30M | 189.90M | 712.60M | -571.40M | -232.10M | 333.90M |
|
Net Equity Issued and Repurchased
|
769.60M | | | | 321.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 4.70M | 4.70M | 4.50M | 4.40M | 6.70M | 6.80M | 6.50M | 13.30M | 13.00M | 12.70M | 12.00M | 12.10M | 13.70M | 13.20M | 13.00M | 12.70M | 14.30M | 13.90M | 13.90M | 14.00M | 15.30M | 15.20M | 15.10M | 15.40M | 16.50M | 16.50M | 16.40M | 16.40M | 17.40M | 16.80M | 16.50M | 16.20M | 17.40M | 16.80M | 16.60M | 16.30M | 17.30M | 16.30M | 15.80M | 16.10M | 16.50M | 16.10M | 16.10M | 17.10M | 17.40M | 16.90M | 16.70M | 17.30M | 17.20M | 16.80M | 16.40M | 16.90M | 16.70M | 16.40M |
|
Change in Cash
|
-124.90M | 111.70M | -349.00M | -8.90M | -202.30M | 2.60M | 225.10M | 23.10M | -147.30M | 155.60M | -118.30M | -25.90M | -262.50M | 16.70M | 225.10M | 167.20M | -330.90M | 28.40M | 96.70M | 322.30M | -413.60M | 93.40M | 73.30M | 159.50M | -184.70M | 27.00M | 159.90M | -181.50M | 203.40M | -198.50M | 268.80M | -402.20M | 216.50M | 55.20M | -68.10M | -114.50M | -30.90M | 19.30M | -150.10M | 61.00M | 34.70M | -83.40M | 214.10M | -167.30M | -104.20M | 7.40M | 228.70M | 205.30M | -253.00M | -24.10M | 97.80M | -80.90M | -137.70M | 25.40M | -65.90M | 91.40M | -122.80M | 39.80M | 20.90M | 306.20M | -239.20M | 342.30M | 253.20M | 752.40M | -972.90M | -208.80M | 425.60M |
|
Free Cash Flow
|
122.60M | 146.60M | 150.00M | 192.50M | 181.10M | 164.90M | 178.60M | 209.40M | 155.30M | 205.50M | 201.40M | 212.60M | 78.20M | 160.80M | 185.60M | 210.30M | 114.60M | 175.30M | 182.20M | 248.30M | -480.30M | 165.40M | 191.00M | 245.70M | 122.50M | 207.90M | 204.90M | 212.50M | 143.60M | 196.10M | 245.10M | 190.90M | 143.40M | 142.60M | 163.50M | 183.80M | 72.20M | 171.50M | -128.70M | 202.80M | 142.30M | 175.40M | 193.20M | 185.80M | 125.70M | 199.30M | 216.80M | 193.70M | 89.40M | 148.90M | 240.70M | 119.30M | 56.40M | 110.60M | 167.50M | 160.90M | 81.90M | 141.50M | 182.80M | 176.70M | 94.60M | 110.90M | 231.20M | 191.00M | 136.70M | 145.50M | 197.80M |
|
Net Cash Flow
|
-124.90M | 111.70M | -349.00M | -8.90M | -202.30M | 2.60M | 225.10M | 23.10M | -147.30M | 155.60M | -118.30M | -25.90M | -262.50M | 16.70M | 225.10M | 167.20M | -330.90M | 28.40M | 96.70M | 322.30M | -413.60M | 93.40M | 73.30M | 159.50M | -184.70M | 27.00M | 159.90M | -181.50M | 203.40M | -198.50M | 268.80M | -402.20M | 216.50M | 55.20M | -68.10M | -114.50M | -30.90M | 19.30M | -150.10M | 61.00M | 34.70M | -83.40M | 214.10M | -167.30M | -104.20M | 7.40M | 228.70M | 205.30M | -253.00M | -24.10M | 97.80M | -80.90M | -137.70M | 25.40M | -65.90M | 91.40M | -122.80M | 39.80M | 20.90M | 306.20M | -239.20M | 342.30M | 253.20M | 752.40M | -972.90M | -208.80M | 425.60M |