|
Net Income
|
209.14M | 164.56M | 245.23M | 281.65M | 293.32M | 345.88M | 384.68M | 431.68M | 505.62M | 703.70M | 674.03M | 567.80M | 872.98M | 1,128.08M | 1,161.16M | 1,165.59M |
|
Depreciation and Depletion
|
| 13.80M | 12.10M | 13.20M | 13.40M | | | | | | | | | | | |
|
Share-based Compensation
|
5.55M | 8.76M | 13.54M | 12.70M | 13.55M | 13.88M | 16.50M | 22.10M | 24.66M | 30.94M | 30.76M | 29.24M | 32.57M | 37.60M | 39.87M | 45.53M |
|
Deferred Taxes
|
127.67M | 55.08M | 193.83M | -38.75M | -42.84M | -147.87M | 261.21M | 26.97M | 33.86M | -16.47M | -21.60M | -41.52M | 4.76M | -43.99M | -49.14M | -14.28M |
|
Gains from Sales and Divestitures
|
| | | 0.22M | 1.07M | 0.34M | | | | | | | | | | |
|
Gains from Investment Securities
|
-21.18M | 0.07M | 0.03M | 0.14M | 0.51M | 3.72M | 40.37M | 39.48M | 98.13M | 85.87M | 158.30M | 116.42M | 139.46M | 281.27M | 291.69M | 246.94M |
|
Asset Writedowns and Impairment
|
107.67M | 49.67M | 29.27M | 16.04M | 3.85M | 2.92M | | | | | 0.01M | 3.72M | 5.15M | 6.86M | | 7.74M |
|
Non-cash Items
|
78.63M | 704.63M | 10.08M | 5.88M | 132.52M | 47.02M | 84.95M | 218.51M | 197.65M | 179.47M | 59.11M | 124.85M | 295.44M | 937.94M | 263.75M | 246.08M |
|
Change in Loans
|
| | | 25.52M | 44.63M | 288.71M | 3.17M | 23.75M | 21.36M | 20.07M | 10.44M | 80.66M | 12.55M | 0.46M | | 3.02M |
|
Cash from Operations
|
155.28M | 869.20M | 255.32M | 287.53M | 425.85M | 392.90M | 469.62M | 650.18M | 703.27M | 883.17M | 733.14M | 692.64M | 1,168.42M | 2,066.02M | 1,424.91M | 1,411.67M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 152.12M | 163.34M | 190.47M |
|
Depreciation & Amortization (CF)
|
81.90M | 57.59M | 67.46M | 82.54M | 79.87M | 117.48M | 88.73M | 137.58M | 149.82M | 139.50M | 144.18M | 119.91M | 156.79M | 159.85M | 163.46M | 198.45M |
|
Change in Accured Expenses
|
-39.50M | 157.28M | -233.87M | 15.09M | 57.53M | -38.59M | 16.79M | 15.35M | -1.97M | 88.07M | 6.01M | 136.26M | -63.36M | 461.38M | 105.30M | -242.44M |
|
Change in Net Loans
|
-467.15M | -498.19M | 934.77M | 337.69M | 2,458.69M | 2,552.24M | 3,285.44M | 1,549.74M | 3,514.79M | 3,313.38M | 2,184.91M | | | | | |
|
Capital Expenditures
|
30.04M | 950.00M | 1,292.07M | 663.57M | 450.00M | 925.00M | 1,675.00M | 1,550.00M | 600.00M | 597.11M | 524.14M | 800.00M | 1,876.20M | 657.62M | 600.93M | 1,000.64M |
|
Sales of Property, Plant and Equipment
|
81.83M | 140.71M | 177.01M | 100.55M | 64.31M | 70.94M | 41.05M | 8.16M | 119.75M | 1.64M | 1.22M | 0.29M | 54.34M | 6.48M | 3.72M | 33.05M |
|
Acquisitions
|
599.04M | 67.19M | | | | -138.47M | | | | 503.69M | | | | | | |
|
Divestments
|
| | | | | | | 7.96M | 8.39M | 5.18M | 9.50M | 15.90M | 14.44M | 18.22M | 23.77M | 23.60M |
|
Change in Acquisitions & Divestments
|
1,650.68M | 2,564.16M | 1,780.46M | 1,230.13M | 663.57M | 800.00M | 1,669.33M | 1,500.00M | 1,250.00M | 742.13M | 1,155.00M | 2,070.13M | 1,766.18M | 1,951.39M | 1,470.82M | 1,547.06M |
|
Cash from Investing Activities
|
1,448.03M | 93.23M | -1071.23M | -758.90M | -2734.85M | -2359.89M | -3627.88M | -1800.09M | -2506.82M | -3832.41M | -2592.93M | -6873.74M | -9117.20M | -4582.89M | -4247.16M | -6295.20M |
|
Other financing activities
|
325.21M | 254.99M | 1,812.38M | 856.35M | 2,103.56M | 2,277.01M | 3,492.60M | 2,452.87M | 2,272.50M | 3,903.19M | 1,903.72M | 7,482.85M | 8,464.28M | 2,709.43M | 144.47M | 7,108.38M |
|
Long-Term Debt Issuances
|
| 550.00M | | | 100.00M | | 700.00M | | | | 1,500.00M | 1,437.27M | 0.40M | 4,950.20M | 6,000.00M | 4,000.40M |
|
Long-Term Debt Repayments
|
51.56M | 1,198.31M | 760.27M | 100.86M | | 10.00M | | 700.00M | | | 1,082.00M | 105.30M | 405.40M | 5,200.20M | 6,000.00M | 500.40M |
|
Short-Term Debt issuances
|
-2215.10M | 40.09M | -63.34M | -5.21M | -20.00M | -25.00M | -566.82M | 62.51M | -61.56M | 61.39M | -28.54M | 48.06M | -21.14M | 0.01M | 4,500.00M | -4500.00M |
|
Shares Issued
|
192.45M | 4.45M | 5.73M | 3.82M | 3.05M | 6.79M | 2.83M | 2.08M | 2.28M | 2.85M | 3.38M | 2.33M | 2.57M | 3.18M | 3.21M | 3.02M |
|
Shares Repurchased
|
0.43M | 1.21M | 0.65M | 199.95M | 199.99M | | | | | | | 145.97M | | 99.99M | 82.17M | 143.08M |
|
Preferred Shares Repurchased
|
| 306.55M | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
29.66M | 29.61M | 30.68M | 64.22M | 86.29M | 103.62M | 115.64M | 115.83M | 116.82M | 125.99M | 155.11M | 158.22M | 188.76M | 228.38M | 274.55M | 308.48M |
|
Cash from Financing Activities
|
-1383.08M | -729.67M | 914.21M | 364.20M | 1,881.71M | 2,111.06M | 3,490.31M | 1,679.46M | 2,068.46M | 3,800.81M | 2,125.94M | 6,908.91M | 7,835.05M | 2,114.21M | 3,962.45M | 5,527.53M |
|
Exchange Rate Effect
|
| 2.11M | -1.07M | -0.90M | | | -11.05M | -11.94M | 31.18M | -24.78M | -6.38M | 29.01M | 8.70M | -28.49M | -7.00M | -8.23M |
|
Change in Cash
|
220.23M | 234.87M | 97.24M | -108.08M | -427.29M | 144.06M | 321.00M | 517.62M | 296.09M | 826.78M | 259.77M | 756.82M | -105.04M | -431.15M | 1,133.20M | 635.76M |
|
Beginning Cash Balance
|
878.85M | 1,099.08M | 1,333.95M | 1,431.18M | 1,323.11M | 895.82M | -321.00M | -517.62M | -296.09M | -826.78M | -259.77M | -756.82M | 105.04M | 431.15M | -1133.20M | -635.76M |
|
Free Cash Flow
|
125.23M | -80.80M | -1036.75M | -376.04M | -24.16M | -532.10M | -1205.38M | -899.82M | 103.28M | 286.06M | 209.00M | -107.36M | -707.77M | 1,408.40M | 823.98M | 411.03M |
|
Net Cash Flow
|
220.23M | 232.76M | 98.30M | -107.18M | -427.29M | 144.06M | 332.05M | 529.56M | 264.91M | 851.57M | 266.16M | 727.82M | -113.74M | -402.66M | 1,140.20M | 643.99M |