|
Net Income
|
-10.71M | 19.75M | 26.48M | -86.16M | -35.40M | -68.10M | -4.90M | -4.69M | | | | 0.05M | | | | | 224.10M | 271.79M | 162.69M | 75.42M | 265.95M | 354.18M | 150.06M | 74.50M | 269.85M | 299.81M | 140.35M | 42.19M | 250.49M | 280.43M | 114.06M | 47.18M | 186.37M | 258.87M | 68.21M | 8.31M | 174.81M | 242.34M | 113.86M | 0.51M | 127.94M | 195.63M | 86.56M | 13.52M | 69.69M | -92.22M | 120.22M | -96.40M | 259.14M | 206.34M | 162.97M | 21.57M | 222.50M | 215.85M | 261.19M | 39.68M | 301.83M | 173.83M | 196.10M | 23.28M | 232.23M | 215.41M | 115.97M | -118.43M | 130.80M | 105.75M | 375.17M |
|
Share-based Compensation
|
| | | | | | | | | | 7.78M | 9.88M | 11.74M | 10.38M | 8.17M | 10.53M | 11.10M | 9.96M | 9.97M | 10.21M | 9.24M | 11.53M | 7.09M | 10.07M | 8.05M | 8.69M | 7.00M | 5.70M | 7.05M | 8.74M | 9.11M | 7.43M | 6.99M | 10.51M | 8.08M | 6.91M | 7.96M | 11.12M | 10.04M | 6.42M | 6.54M | 10.75M | 8.04M | 8.41M | 3.90M | 0.67M | 7.51M | 11.42M | 8.97M | 14.37M | 10.69M | | 8.90M | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-20.18M | -32.33M | -19.64M | -19.17M | -14.75M | -9.12M | -45.98M | -2.42M | -0.03M | -0.01M | -0.04M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.97M | -7.40M | 132.10M | 385.88M | -1385.74M | 1,771.51M | -224.18M | 251.40M | -435.39M | 408.17M | | | | | -6.66M | -0.01M | -0.05M | -9.63M | -0.05M | -0.09M | -0.13M | -1.56M | -0.01M | -5.10M | -0.06M | -2.30M | -0.10M | -0.07M | -0.09M | -0.16M | -0.05M | -6.98M | -0.24M | 6.72M | 4.95M | 6.81M | 9.99M | -10.15M | -0.60M | -11.11M | -0.67M | -8.53M | -0.02M | 0.40M | -0.71M | -21.13M | -0.73M | -1.69M | -0.06M | 0.34M | -0.14M | -0.66M | -1.36M | -0.33M | -0.82M | -0.03M | -0.03M | 3.06M | 0.29M | -0.08M | -0.04M | -12.34M | -0.17M | -0.52M | -0.12M |
|
Non-cash Items
|
| | | | | | | | -224.18M | 387.30M | | | -245.65M | 114.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-227.03M | 102.06M | 686.30M | 47.67M | 200.84M | 525.17M | 443.49M | -6.08M | -104.92M | 577.88M | 428.64M | -16.31M | -73.62M | 361.86M | 424.26M | 88.96M | -108.49M | 498.17M | 435.43M | 151.99M | 203.59M | 367.01M | 396.28M | 179.81M | 174.70M | 439.24M | 407.01M | 79.16M | 41.13M | 415.16M | 471.52M | 246.53M | 159.94M | 467.13M | 322.01M | 55.99M | 191.59M | 544.26M | 386.70M | 83.37M | 32.67M | 463.56M | 352.42M | 19.62M | -8.58M | 618.78M | 524.87M | 42.82M | 162.78M | 481.52M | 281.25M | 50.15M | 139.32M | 104.86M | 330.52M | -26.24M | 46.68M | 363.84M | 296.25M | 48.12M | 104.00M | 473.64M | 353.01M | 133.18M | 141.53M | 367.96M | -92.59M |
|
Capital Expenditures
|
98.98M | 182.51M | 662.07M | 434.67M | 455.88M | 745.93M | 639.59M | 411.13M | 549.20M | 885.41M | 729.54M | 457.88M | 645.25M | 938.33M | 745.08M | 530.05M | 622.37M | 1,030.86M | 963.87M | 626.90M | 757.97M | 1,146.61M | 1,014.30M | 649.54M | 752.40M | 1,224.16M | 1,136.26M | 639.00M | 815.70M | 1,175.69M | 1,018.10M | 655.02M | 844.69M | 1,133.15M | 949.53M | 664.58M | 798.07M | 1,201.72M | 1,039.37M | 713.66M | 851.37M | 1,213.53M | 1,076.73M | 705.70M | 780.06M | 1,089.51M | 1,003.69M | 624.23M | 909.14M | 1,385.36M | 1,150.45M | 798.76M | 1,058.46M | 1,452.73M | 1,262.64M | 785.00M | 917.14M | 1,211.84M | 1,033.97M | 710.59M | 907.77M | 1,188.18M | 906.78M | 636.54M | 736.80M | 1,029.15M | 521.42M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-4.43M | -7.41M | -6.17M | -0.80M | -0.39M | | | | | | | | | | | | | | | | | | | | | | 822.92M | 743.53M | 771.91M | 858.30M | 810.25M | 734.57M | 781.15M | 866.64M | 832.32M | 748.19M | 809.80M | 903.08M | 851.81M | 760.97M | 815.82M | 953.00M | 927.09M | 803.80M | 841.26M | 944.44M | 944.47M | 810.12M | 900.49M | 1,043.88M | 1,024.03M | 933.91M | 965.19M | 1,106.76M | 1,038.93M | 824.12M | 890.85M | 978.61M | 920.38M | 780.97M | 841.91M | 945.05M | 870.18M | 783.19M | 828.00M | 912.97M | 718.44M |
|
Change in Acquisitions & Divestments
|
| | | | | | 41.05M | 29.64M | 29.97M | 9.99M | 65.01M | 25.15M | 20.04M | 3.00M | | 0.25M | | 6.00M | 11.10M | 23.00M | 6.00M | 35.01M | | | | 4.50M | 5.00M | 2.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-6.99M | -41.32M | -502.37M | -312.81M | 183.55M | -114.07M | 39.62M | 36.34M | 125.02M | -314.97M | 12.38M | 114.03M | 32.02M | -221.83M | -85.10M | 13.59M | 27.54M | -317.00M | -249.58M | -29.82M | -70.36M | -349.40M | -269.92M | -54.98M | -60.80M | -420.90M | -422.06M | -12.08M | -82.70M | -33.26M | -262.94M | -13.83M | -87.45M | -305.37M | -161.18M | -8.47M | -21.65M | -346.30M | -248.11M | -46.21M | -77.20M | -287.38M | -186.90M | 43.35M | 28.29M | -179.57M | -83.78M | 168.27M | -26.73M | -358.55M | -150.27M | 76.10M | -121.14M | -372.32M | -252.28M | -27.27M | -70.59M | -274.61M | -165.94M | -1.17M | -112.50M | -284.53M | -89.15M | 102.85M | 61.40M | -151.25M | 295.33M |
|
Other financing activities
|
0.15M | -76.81M | -50.80M | -40.20M | -34.73M | 56.68M | 56.98M | -1.27M | -6.02M | 50.84M | 5.85M | 8.55M | -17.34M | 58.43M | -24.70M | 25.26M | 14.47M | -38.46M | 42.44M | 24.76M | 26.92M | -36.80M | 18.75M | 13.88M | -28.58M | -11.58M | 24.99M | 26.57M | -4.28M | 22.27M | 12.99M | -28.73M | -23.13M | 15.88M | 11.02M | -3.77M | | | | | | | | 3.59M | | 18.00M | 12.00M | 49.95M | 72.66M | 106.67M | 30.82M | -0.03M | 57.66M | -2.40M | -1.18M | -27.48M | 51.82M | 70.47M | 38.87M | -31.30M | -6.76M | 62.77M | 44.73M | 1.38M | -37.44M | 24.37M | 16.39M |
|
Cash from Financing Activities
|
553.68M | 91.07M | 335.72M | 401.47M | -554.20M | -430.53M | -371.14M | -500.22M | -106.80M | -222.93M | 24.45M | -3.66M | -209.94M | -339.91M | 387.06M | -827.28M | 42.20M | 108.29M | -462.98M | -80.72M | -266.01M | 42.92M | -126.28M | -186.73M | 157.16M | 57.19M | 144.00M | -712.41M | 10.29M | -212.08M | -285.75M | -290.35M | 23.14M | -34.10M | -493.55M | -45.75M | -98.93M | 24.59M | -195.78M | 255.36M | -415.68M | 34.73M | -222.74M | -108.53M | 655.51M | 2,048.13M | -772.96M | -556.69M | -1012.72M | -733.65M | 194.82M | -333.38M | -483.50M | 1,168.44M | -463.47M | -423.43M | 178.59M | -153.75M | 228.74M | -428.22M | -25.93M | 207.92M | 131.46M | -885.77M | 150.19M | -566.70M | -131.16M |
|
Dividends Paid - Common
|
23.45M | 23.46M | 23.42M | 23.48M | 23.49M | 23.55M | 23.45M | 23.66M | 23.64M | 29.51M | 29.41M | 28.45M | 35.94M | 35.70M | 34.91M | 35.12M | 47.31M | 46.91M | 46.56M | 46.92M | 60.53M | 60.10M | 59.23M | 58.44M | 65.47M | 64.28M | 61.71M | 57.81M | 64.46M | 63.34M | 62.59M | 61.93M | 64.61M | 63.84M | 61.67M | 61.74M | 62.73M | 61.95M | 61.42M | 59.70M | 60.86M | 59.98M | 58.57M | 57.81M | 58.82M | 3.10M | 3.08M | 3.08M | 23.11M | 23.10M | 23.11M | 23.11M | 24.06M | 23.09M | 23.02M | 23.02M | 24.12M | 24.07M | 24.58M | 23.54M | 24.39M | 22.97M | 22.09M | 21.77M | 22.92M | 21.84M | 21.53M |
|
Exchange Rate Effect
|
6.25M | 12.41M | -6.83M | -5.04M | -0.64M | -2.54M | 8.09M | 0.02M | -2.69M | 0.99M | -10.15M | 4.07M | 0.93M | -4.96M | -2.58M | -2.28M | -10.63M | -7.53M | 6.40M | -4.79M | 1.99M | 2.99M | -19.56M | -11.29M | -9.02M | 3.32M | -7.97M | -1.01M | 3.08M | 0.84M | 2.78M | -16.14M | 7.22M | 5.24M | 16.36M | -2.07M | 2.03M | -12.12M | -2.48M | -2.78M | -0.41M | 3.85M | -7.55M | 1.80M | -5.73M | 5.35M | 6.45M | 12.64M | -5.16M | -1.72M | -4.17M | -4.22M | -1.74M | -12.67M | -18.95M | 13.84M | 3.82M | -4.31M | -7.92M | 10.11M | -7.02M | -3.80M | 11.02M | -16.34M | 3.30M | 9.08M | -1.37M |
|
Change in Cash
|
325.92M | 164.22M | 512.82M | 131.28M | -185.16M | -31.11M | 74.08M | -472.37M | -89.42M | 40.96M | 455.35M | 98.12M | -250.61M | -204.84M | 723.64M | -727.00M | -49.38M | 281.93M | -270.74M | 36.66M | -130.79M | 63.53M | -19.48M | -73.19M | 262.04M | 78.86M | 120.97M | -646.35M | -28.20M | 170.66M | -74.39M | -73.80M | 102.85M | 132.89M | -316.36M | -0.30M | 73.05M | 210.43M | -59.67M | 289.74M | -460.62M | 214.77M | -64.78M | -43.76M | 669.48M | 2,492.70M | -325.42M | -332.96M | -881.83M | -612.39M | 321.63M | -211.36M | -467.06M | 888.31M | -404.18M | -463.11M | 158.50M | -68.83M | 351.12M | -371.16M | -41.45M | 393.24M | 406.35M | -666.09M | 356.41M | -340.92M | 70.22M |
|
Free Cash Flow
|
-326.00M | -80.45M | 24.23M | -387.00M | -255.04M | -220.76M | -196.10M | -417.21M | -654.12M | -307.53M | -300.90M | -474.19M | -718.86M | -576.47M | -320.82M | -441.09M | -730.86M | -532.69M | -528.44M | -474.92M | -554.38M | -779.61M | -618.03M | -469.73M | -577.70M | -784.91M | -729.25M | -559.84M | -774.57M | -760.53M | -546.58M | -408.49M | -684.75M | -666.02M | -627.53M | -608.59M | -606.47M | -657.45M | -652.68M | -630.29M | -818.70M | -749.97M | -724.31M | -686.07M | -788.64M | -470.72M | -478.82M | -581.40M | -746.36M | -903.84M | -869.20M | -748.61M | -919.14M | -1347.87M | -932.12M | -811.25M | -870.47M | -848.00M | -737.73M | -662.47M | -803.77M | -714.54M | -553.77M | -503.36M | -595.27M | -661.19M | -614.01M |
|
Net Cash Flow
|
319.67M | 151.81M | 519.66M | 136.32M | -169.81M | -19.43M | 111.97M | -469.96M | -86.70M | 39.98M | 465.47M | 94.05M | -251.54M | -199.88M | 726.22M | -724.73M | -38.75M | 289.46M | -277.13M | 41.44M | -132.78M | 60.53M | 0.08M | -61.90M | 271.06M | 75.53M | 128.95M | -645.33M | -31.28M | 169.82M | -77.17M | -57.65M | 95.63M | 127.65M | -332.72M | 1.77M | 71.01M | 222.55M | -57.20M | 292.52M | -460.21M | 210.92M | -57.23M | -45.56M | 675.21M | 2,487.35M | -331.87M | -345.60M | -876.67M | -610.67M | 325.80M | -207.13M | -465.32M | 900.98M | -385.23M | -476.95M | 154.68M | -64.52M | 359.05M | -381.27M | -34.43M | 397.04M | 395.33M | -649.75M | 353.11M | -350.00M | 71.59M |