|
Net Income
|
74.50M | 159.10M | 34.50M | 61.50M | 103.00M | 355.60M | 20.40M | 101.20M | 142.50M | 367.30M | 64.80M | 70.00M | 134.30M | 365.60M | 51.80M | 192.60M | 186.20M | 450.50M | 54.40M | 123.50M | 196.20M | 429.20M | 8.80M | 143.80M | 180.40M | 353.00M | 59.00M | 124.00M | 208.10M | 466.60M | 79.30M | 126.50M | 172.60M | 476.10M |
|
Share-based Compensation
|
| 2.10M | 2.10M | 2.50M | 17.50M | 5.20M | 4.70M | 5.40M | 4.00M | 3.50M | 3.40M | 4.60M | 4.10M | 3.40M | 3.90M | 3.10M | 4.20M | 4.10M | 4.20M | 4.50M | 6.50M | 4.20M | 3.60M | 4.80M | 6.70M | 2.50M | 3.70M | 3.90M | 4.20M | 3.40M | 3.70M | 4.50M | 6.80M | 5.30M |
|
Deferred Taxes
|
| 73.10M | 22.60M | 3.80M | -48.80M | 92.80M | 76.40M | -2.00M | 15.90M | 97.50M | 10.10M | 8.10M | 61.60M | 66.80M | -9.60M | 20.00M | 17.10M | 61.50M | 3.60M | 0.40M | 6.50M | 47.70M | -47.30M | 2.70M | -2.00M | 17.90M | -35.20M | -11.00M | -2.50M | 37.70M | -32.80M | -8.90M | -2.20M | 64.40M |
|
Gains from Investment Securities
|
| 2.10M | 3.40M | 1.60M | 5.00M | 8.60M | 2.40M | -1.30M | 7.30M | -2.40M | 1.50M | 4.00M | -2.50M | 8.40M | 1.20M | 3.60M | 3.40M | -2.50M | -42.90M | 0.90M | -1.50M | -7.20M | -11.00M | 4.10M | 1.20M | 5.70M | -12.50M | -2.70M | 1.80M | 3.70M | -28.60M | -2.30M | 5.20M | 0.90M |
|
Cash from Operations
|
| 379.00M | 170.00M | 259.60M | 137.60M | 794.40M | 306.20M | 362.10M | 271.60M | 813.60M | 301.70M | 320.60M | 201.90M | 899.20M | 332.10M | -28.60M | 253.20M | 811.40M | 315.70M | 265.10M | 323.80M | 888.80M | 324.20M | 362.90M | 352.30M | 836.50M | 428.50M | 317.30M | 317.50M | 953.30M | 395.60M | 449.60M | 323.90M | 937.70M |
|
Amortizatization of Intangibles
|
| 8.30M | 8.00M | 7.70M | 6.00M | 14.90M | 15.00M | 14.60M | 14.80M | 13.20M | 8.80M | 14.40M | 14.60M | 14.80M | 14.50M | 13.30M | 6.50M | 15.90M | 15.70M | 15.80M | 16.00M | 15.90M | 7.80M | 15.10M | 15.50M | 16.20M | 15.60M | 15.70M | 8.70M | 15.70M | 16.40M | 16.20M | 16.20M | 14.40M |
|
Amortization of Deferred Charges
|
| 4.00M | 4.00M | 4.00M | 4.30M | 6.40M | 6.50M | 6.50M | 6.40M | 6.50M | 6.10M | 6.30M | 6.50M | 6.30M | 6.30M | 5.80M | 6.80M | 6.20M | 6.30M | 6.30M | 6.20M | 6.30M | 3.50M | 4.60M | 4.50M | 4.60M | 4.50M | 4.60M | 4.70M | 4.00M | 3.90M | 4.20M | 4.20M | 4.10M |
|
Depreciation & Amortization (CF)
|
94.00M | 94.60M | 94.40M | 89.60M | 128.00M | 193.90M | 207.20M | 213.60M | 215.40M | 216.10M | 216.60M | 218.50M | 221.60M | 218.00M | 222.00M | 219.30M | 225.20M | 225.00M | 226.90M | 229.00M | 232.10M | 233.20M | 235.10M | 263.40M | 269.40M | 273.30M | 270.40M | 276.10M | 280.10M | 282.30M | 275.50M | 288.10M | 288.40M | 290.30M |
|
Change in Receivables
|
| 33.90M | -17.60M | -46.20M | 70.90M | 10.20M | -300.00M | -26.60M | 104.90M | -9.90M | -45.30M | -42.60M | 158.00M | -46.80M | -63.70M | -26.30M | 129.20M | -63.30M | -109.50M | -29.80M | 161.70M | -4.10M | -68.00M | -93.50M | 87.90M | 12.80M | -61.70M | -66.20M | 198.20M | -37.70M | -111.00M | -41.60M | 179.20M | -41.50M |
|
Change in Account Payables
|
| 10.00M | 20.00M | -24.20M | -17.50M | -16.80M | 115.20M | -119.40M | -16.60M | 24.50M | 128.40M | -153.40M | 29.80M | 36.10M | 221.80M | -242.40M | 10.10M | 25.50M | 151.70M | -157.20M | 81.30M | -66.70M | 144.70M | -197.80M | 0.90M | 2.70M | 147.00M | -152.90M | 23.00M | 5.90M | 170.00M | -155.30M | -14.20M | -14.90M |
|
Change in Accured Expenses
|
| -5.20M | -9.50M | 23.70M | 34.20M | -19.00M | 53.10M | -74.70M | -46.40M | 43.40M | 18.30M | -9.40M | -75.00M | 40.50M | -55.00M | 50.60M | -78.80M | 14.10M | -5.30M | -13.70M | -47.90M | 18.40M | 44.00M | -3.20M | -74.70M | 9.70M | 24.40M | -37.10M | -81.50M | 48.90M | -11.00M | 60.60M | -76.70M | 94.50M |
|
Change in Taxes
|
| 24.60M | -26.40M | 48.70M | 19.10M | 51.20M | -195.40M | 100.20M | -0.30M | 55.40M | -163.50M | 83.00M | -55.10M | 164.40M | -185.60M | 90.40M | -28.00M | 107.10M | -128.10M | 108.70M | -21.00M | 117.10M | -172.60M | 107.80M | -28.00M | 91.50M | -179.90M | 119.30M | -29.70M | 84.70M | -171.60M | 116.90M | -11.30M | 78.10M |
|
Other Working Capital Changes
|
| -18.50M | -0.30M | -0.70M | 29.90M | -55.20M | 154.10M | -35.50M | -5.60M | -24.60M | -14.10M | -39.40M | -26.60M | -22.40M | -31.10M | 324.60M | -2.50M | -13.40M | -8.90M | 48.00M | -83.10M | -57.70M | 176.60M | -8.90M | -39.40M | -57.60M | -30.70M | 20.20M | -82.20M | -84.10M | -10.40M | -35.50M | -33.50M | -28.20M |
|
Capital Expenditures
|
| 181.00M | 200.00M | 174.80M | 260.40M | 263.10M | 371.40M | 309.00M | 263.40M | 276.70M | 361.00M | 354.40M | 281.20M | 422.50M | 502.20M | 467.70M | 423.40M | 503.60M | 577.80M | 524.70M | 591.70M | 498.20M | 551.90M | 527.70M | 576.50M | 553.70M | 676.10M | 618.60M | 677.50M | 526.30M | 514.20M | 592.80M | 627.30M | 712.30M |
|
Cash from Investing Activities
|
| -181.90M | -199.40M | -174.10M | 1,021.00M | -272.10M | -377.40M | -271.40M | -258.10M | -242.60M | -308.20M | -333.40M | -267.80M | -428.70M | -503.80M | -475.20M | -443.00M | -430.90M | -564.70M | -531.30M | -597.60M | -496.20M | -527.10M | -496.90M | -810.50M | -484.50M | -679.80M | -583.20M | -686.90M | -520.20M | -471.50M | -598.90M | -636.50M | -666.60M |
|
Other financing activities
|
| 0.60M | -3.50M | -4.90M | -14.20M | -1.00M | -1.20M | -4.50M | -2.80M | 2.00M | -1.40M | -6.40M | -4.40M | -1.00M | -1.80M | -3.10M | -1.80M | -2.40M | -2.00M | -6.40M | -1.10M | -2.00M | -1.60M | -4.10M | -0.50M | -0.70M | -0.90M | -5.70M | -0.90M | -6.10M | -3.00M | -5.70M | -3.90M | -3.80M |
|
Cash from Financing Activities
|
| -196.90M | 29.40M | -77.70M | 110.30M | -1122.70M | -448.30M | 296.90M | -454.40M | -627.90M | -20.40M | 294.00M | -62.30M | -285.10M | -45.00M | 840.90M | -233.80M | -413.60M | 249.90M | 262.20M | 274.00M | -390.30M | 203.40M | 137.20M | 461.20M | -342.40M | 238.00M | 303.60M | 339.50M | -411.90M | 49.10M | 171.60M | 295.40M | -262.50M |
|
Dividends Paid - Common
|
| 56.90M | 56.80M | 57.40M | 170.90M | 122.10M | 124.60M | 119.80M | 115.80M | 111.90M | 115.00M | 114.50M | 114.50M | 114.60M | 121.40M | 121.40M | 122.60M | 122.70M | 131.20M | 131.30M | 131.40M | 131.40M | 140.70M | 140.70M | 140.60M | 140.70M | 147.60M | 147.70M | 147.70M | 147.80M | 153.50M | 153.60M | 151.00M | 151.10M |
|
Change in Cash
|
| 0.20M | | 7.80M | 1,268.90M | -600.40M | -519.50M | 387.60M | -440.90M | -56.90M | -26.90M | 281.20M | -128.20M | 185.40M | -216.70M | 337.10M | -423.60M | -33.10M | 0.90M | -4.00M | 0.20M | 2.30M | 0.50M | 3.20M | 3.00M | 9.60M | -13.30M | 37.70M | -29.90M | 21.20M | -26.80M | 22.30M | -17.20M | 8.60M |
|
Free Cash Flow
|
| 198.00M | -30.00M | 84.80M | -122.80M | 531.30M | -65.20M | 53.10M | 8.20M | 536.90M | -59.30M | -33.80M | -79.30M | 476.70M | -170.10M | -496.30M | -170.20M | 307.80M | -262.10M | -259.60M | -267.90M | 390.60M | -227.70M | -164.80M | -224.20M | 282.80M | -247.60M | -301.30M | -360.00M | 427.00M | -118.60M | -143.20M | -303.40M | 225.40M |
|
Net Cash Flow
|
| 0.20M | | 7.80M | 1,268.90M | -600.40M | -519.50M | 387.60M | -440.90M | -56.90M | -26.90M | 281.20M | -128.20M | 185.40M | -216.70M | 337.10M | -423.60M | -33.10M | 0.90M | -4.00M | 0.20M | 2.30M | 0.50M | 3.20M | 3.00M | 9.60M | -13.30M | 37.70M | -29.90M | 21.20M | -26.80M | 22.30M | -17.20M | 8.60M |