|
Net Income
|
| 41.23M | 46.68M | 51.08M | 35.07M | 49.84M | 38.62M | 66.94M | 50.44M | 85.32M | 81.74M | 91.21M | 85.73M | 85.52M | 83.22M | 103.48M | 106.78M | 106.00M | 95.00M | 104.00M | -214.00M | 103.00M | 62.00M | 89.00M | 1,032.00M | 66.00M | 64.00M | 65.00M | 74.00M | 68.00M | 70.00M | 70.00M | 28.00M | 85.00M | -20.00M | 105.00M | 131.00M | 213.00M | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 262.00M | 267.00M | 332.00M |
|
Share-based Compensation
|
| 7.39M | 3.08M | 3.26M | 12.20M | 4.47M | 6.60M | 5.90M | 5.87M | 7.22M | 8.40M | 6.80M | 7.61M | 9.57M | 10.70M | 8.40M | 9.30M | 9.00M | 10.00M | 16.00M | 46.00M | 26.00M | 27.00M | 29.00M | 24.00M | 21.00M | 26.00M | 31.00M | 35.00M | 26.00M | 34.00M | 27.00M | 59.00M | | 36.00M | 33.00M | 26.00M | 32.00M | 48.00M | 48.00M | 42.00M | 30.00M | 45.00M | 61.00M | 58.00M | 75.00M | 50.00M | 47.00M | 45.00M | 56.00M | 48.00M | 54.00M | 48.00M | 72.00M | 60.00M | 55.00M |
|
Deferred Taxes
|
| 3.84M | 4.05M | -5.36M | 14.07M | 11.16M | -23.20M | -3.84M | -8.35M | -1.59M | 0.41M | -10.36M | 5.53M | -0.88M | 0.51M | 23.63M | -5.25M | 5.00M | -8.00M | -1.00M | 119.00M | -52.00M | -146.00M | 61.00M | -1084.00M | -26.00M | -88.00M | -69.00M | 6.00M | -12.00M | -54.00M | -88.00M | -3.00M | -40.00M | -62.00M | -58.00M | -16.00M | -39.00M | -4.00M | -40.00M | -55.00M | -10.00M | -18.00M | -24.00M | -63.00M | -27.00M | -43.00M | -47.00M | -152.00M | -66.00M | -14.00M | -34.00M | -15.00M | -41.00M | -45.00M | -46.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | 918.00 | | | | 0.25M | | | | 0.56M | | | | 0.80M | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.47M | 0.06M | 1.20M | 4.17M | 0.30M | 0.26M | -1.36M | 8.90M | 10.58M | -0.15M | 4.65M | -1.76M | 0.91M | 1.69M | 5.36M | 1.03M | 7.19M | -4.00M | 1.00M | -36.00M | -11.00M | 4.00M | 3.00M | 14.00M | 15.00M | -4.00M | 2.00M | 10.00M | 3.00M | 2.00M | -10.00M | 48.00M | -8.00M | 22.00M | 3.00M | 8.00M | 4.00M | 5.00M | | 7.00M | -11.00M | -18.00M | -6.00M | 8.00M | -7.00M | 17.00M | -4.00M | 32.00M | 12.00M | | 17.00M | -7.00M | -13.00M | 29.00M | 4.00M |
|
Asset Writedowns and Impairment
|
12.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 142.63M | 11.08M | 13.10M | 13.10M | 235.73M | | | | 271.22M | | | | 204.00M | | | | 299.00M | | | | 261.00M | | | | 211.00M | | | | 174.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 4.64M | 82.69M | 88.40M | 159.97M | -21.46M | 22.84M | 176.53M | 215.46M | -28.44M | 67.13M | 137.10M | 257.20M | -64.33M | 50.76M | 282.95M | 206.62M | 112.00M | 41.00M | 260.00M | 447.00M | 56.00M | 245.00M | 436.00M | 233.00M | 182.00M | 311.00M | 344.00M | 417.00M | 113.00M | 391.00M | 330.00M | 583.00M | 163.00M | 472.00M | 574.00M | 750.00M | 867.00M | 539.00M | 844.00M | 692.00M | 508.00M | 329.00M | 863.00M | 560.00M | 417.00M | 402.00M | 583.00M | 747.00M | 522.00M | 588.00M | 721.00M | 885.00M | 568.00M | 443.00M | 908.00M |
|
Amortization of Deferred Charges
|
| 1.63M | 1.95M | 2.10M | 3.55M | 2.88M | 12.38M | 1.69M | 4.88M | 1.59M | 1.60M | 1.60M | 2.21M | 1.68M | 4.12M | 1.69M | 1.51M | 2.00M | 1.00M | 2.00M | 25.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 3.00M | 3.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 5.00M | 5.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF)
|
| 23.27M | 23.72M | 25.73M | 25.57M | 24.64M | 24.99M | 27.32M | 30.55M | 29.09M | 29.84M | 30.18M | 31.89M | 30.33M | 30.01M | 32.88M | 34.78M | 32.00M | 32.00M | 34.00M | 191.00M | 232.00M | 245.00M | 256.00M | 278.00M | 282.00M | 282.00M | 283.00M | 294.00M | 295.00M | 294.00M | 299.00M | 314.00M | 316.00M | 308.00M | 319.00M | 344.00M | 323.00M | 343.00M | 336.00M | 262.00M | 255.00M | 270.00M | 248.00M | 357.00M | 253.00M | 259.00M | 297.00M | 316.00M | 264.00M | 269.00M | 278.00M | 303.00M | 265.00M | 276.00M | 286.00M |
|
Other Working Capital Changes
|
| 64.35M | -34.96M | -37.74M | 62.85M | 74.29M | -52.12M | -25.31M | 74.98M | 87.95M | 41.69M | -78.72M | -9.93M | 118.01M | -54.99M | -108.13M | 99.10M | 70.00M | -17.00M | -23.00M | -22.00M | 187.00M | -7.00M | -29.00M | -97.00M | -13.00M | 35.00M | -136.00M | 180.00M | 188.00M | -22.00M | -128.00M | 54.00M | 125.00M | 65.00M | -53.00M | 9.00M | 12.00M | 154.00M | -53.00M | -98.00M | 165.00M | 49.00M | -223.00M | 2.00M | 68.00M | 129.00M | -85.00M | -146.00M | 81.00M | 204.00M | -79.00M | -213.00M | 124.00M | 245.00M | -106.00M |
|
Capital Expenditures
|
| 11.15M | 22.78M | 15.43M | 21.98M | 31.46M | 28.82M | 13.66M | 14.41M | 17.71M | 18.13M | 21.95M | 25.22M | 16.43M | 15.49M | 24.77M | 21.31M | 26.00M | 31.00M | 21.00M | 86.00M | 78.00M | 100.00M | 89.00M | 102.00M | 88.00M | 110.00M | 123.00M | 138.00M | 141.00M | 155.00M | 149.00M | 137.00M | 141.00M | 142.00M | 157.00M | 176.00M | 149.00M | 145.00M | 162.00M | 184.00M | 177.00M | 161.00M | 165.00M | 171.00M | 164.00M | 160.00M | 146.00M | 179.00M | 145.00M | 143.00M | 150.00M | 164.00M | 142.00M | 151.00M | 136.00M |
|
Sales of Property, Plant and Equipment
|
| 0.91M | 0.59M | 0.38M | 0.85M | 0.66M | 0.37M | 0.30M | 0.69M | 0.42M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M |
|
Acquisitions
|
| | | 39.26M | | | | | | 0.67M | | 91.53M | -0.20M | | | | -1.00M | | | | | 150.00M | 118.00M | 257.00M | 329.00M | 20.00M | 207.00M | 28.00M | 54.00M | 175.00M | 26.00M | 260.00M | 127.00M | 14.00M | 78.00M | 26.00M | 59.00M | 19.00M | 46.00M | 929.00M | 464.00M | 430.00M | 34.00M | 548.00M | 303.00M | 18.00M | 426.00M | 425.00M | 7.00M | 142.00M | 79.00M | 428.00M | 86.00M | 134.00M | 181.00M | 483.00M |
|
Change in Acquisitions & Divestments
|
| 0.07M | | | | 0.06M | | | | 5.86M | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -21.50M | -41.46M | -56.71M | -12.56M | -36.19M | -27.21M | -160.59M | -12.18M | -13.98M | -19.03M | -112.92M | -27.07M | -18.31M | -27.16M | 6.07M | -27.60M | -43.00M | -17.00M | -22.00M | 1,813.00M | -240.00M | -200.00M | -334.00M | -416.00M | -120.00M | -330.00M | -182.00M | -178.00M | -315.00M | -195.00M | -400.00M | -280.00M | -150.00M | -219.00M | -191.00M | -236.00M | -176.00M | -185.00M | -1095.00M | -647.00M | -613.00M | -199.00M | -717.00M | -477.00M | -222.00M | -596.00M | -573.00M | -212.00M | -314.00M | -221.00M | -599.00M | -310.00M | -305.00M | -346.00M | -550.00M |
|
Other financing activities
|
| 0.15M | 0.23M | | 9.35M | 0.20M | 0.21M | -0.26M | 35.29M | 5.84M | 2.77M | 4.19M | 7.20M | 9.08M | 20.49M | 5.58M | 3.86M | 3.00M | 2.00M | 9.00M | 27.00M | 18.00M | 10.00M | 5.00M | -3.00M | | | 3.00M | -1.00M | | 11.00M | 36.00M | | 11.00M | 22.00M | | | 32.00M | | 8.00M | | | 5.00M | | | | | 1.00M | 31.00M | | | | 1.00M | 6.00M | 29.00M | -1.00M |
|
Cash from Financing Activities
|
| -53.29M | -5.37M | -8.19M | -80.02M | -33.96M | 139.74M | -1.52M | -33.30M | 3.01M | -157.09M | 9.71M | 14.38M | 26.34M | -9.88M | 5.26M | -270.73M | -5.00M | -98.00M | 25.00M | -2206.00M | -176.00M | -34.00M | 93.00M | 45.00M | -41.00M | -52.00M | -201.00M | -158.00M | 228.00M | -200.00M | 39.00M | -343.00M | 107.00M | -73.00M | -53.00M | -198.00M | -168.00M | -863.00M | -66.00M | -138.00M | 144.00M | -29.00M | -251.00M | -193.00M | 87.00M | 95.00M | -144.00M | -420.00M | -106.00M | -260.00M | -137.00M | -375.00M | -258.00M | 145.00M | -572.00M |
|
Dividends Paid - Common
|
| 326.15M | | | 241.70M | | | | | | | | | | | | | | | | | 3.00M | 2.00M | -2.00M | | | | 10.00M | 12.00M | | 2.00M | 4.00M | 12.00M | 5.00M | | 11.00M | -3.00M | | 756.00M | 2.00M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.13M | -5.90M | 6.58M | -5.97M | -21.82M | -3.94M | 9.57M | -1.54M | 2.65M | 4.08M | -25.32M | -21.40M | -31.99M | 10.82M | -16.09M | -12.74M | 12.00M | -24.00M | -8.00M | -66.00M | 24.00M | 29.00M | 6.00M | -6.00M | -20.00M | -10.00M | -13.00M | -17.00M | 19.00M | 6.00M | -44.00M | 14.00M | -30.00M | 2.00M | 25.00M | 34.00M | -32.00M | 11.00M | -20.00M | -11.00M | -18.00M | -60.00M | -49.00M | 52.00M | -4.00M | -13.00M | -24.00M | 37.00M | -34.00M | -6.00M | 42.00M | -70.00M | 33.00M | 57.00M | -11.00M |
|
Change in Cash
|
| -70.03M | 29.97M | 30.07M | 61.42M | -113.44M | 131.43M | 23.99M | 168.43M | -36.76M | -104.91M | 8.57M | 223.11M | -88.29M | 24.55M | 278.19M | -104.45M | 76.00M | -98.00M | 255.00M | -12.00M | -336.00M | 40.00M | 201.00M | -144.00M | 1.00M | -81.00M | -52.00M | 64.00M | 45.00M | 2.00M | -75.00M | -26.00M | 90.00M | 182.00M | 355.00M | 350.00M | 491.00M | -498.00M | -337.00M | -104.00M | 21.00M | 41.00M | -154.00M | -58.00M | 278.00M | -112.00M | -158.00M | 152.00M | 68.00M | 101.00M | 27.00M | 130.00M | 38.00M | 299.00M | -225.00M |
|
Beginning Cash Balance
|
516.30M | 516.30M | 446.27M | 476.24M | 506.31M | 567.73M | 454.29M | 585.72M | 608.57M | 778.14M | 741.38M | 636.47M | 643.89M | 867.36M | 779.07M | 803.62M | 1,081.45M | 977.00M | 1,053.00M | 955.00M | 1,210.00M | 1,198.00M | 862.00M | 902.00M | 1,103.00M | 959.00M | 960.00M | 879.00M | 827.00M | 891.00M | 936.00M | 938.00M | 863.00M | 837.00M | 927.00M | 1,109.00M | 1,464.00M | 1,814.00M | 2,305.00M | 1,807.00M | 1,470.00M | 1,366.00M | 1,387.00M | 1,428.00M | 1,274.00M | 1,216.00M | 1,494.00M | 1,382.00M | 1,224.00M | 1,376.00M | 1,444.00M | 1,545.00M | 1,572.00M | 1,702.00M | 1,740.00M | 2,039.00M |
|
Free Cash Flow
|
| -6.50M | 59.91M | 72.97M | 137.99M | -52.92M | -5.97M | 162.86M | 201.05M | -46.14M | 49.01M | 115.15M | 231.99M | -80.76M | 35.27M | 258.18M | 185.32M | 86.00M | 10.00M | 239.00M | 361.00M | -22.00M | 145.00M | 347.00M | 131.00M | 94.00M | 201.00M | 221.00M | 279.00M | -28.00M | 236.00M | 181.00M | 446.00M | 22.00M | 330.00M | 417.00M | 574.00M | 718.00M | 394.00M | 682.00M | 508.00M | 331.00M | 168.00M | 698.00M | 389.00M | 253.00M | 242.00M | 437.00M | 568.00M | 377.00M | 445.00M | 571.00M | 721.00M | 426.00M | 292.00M | 772.00M |
|
Net Cash Flow
|
| -70.15M | 35.87M | 23.49M | 67.39M | -91.61M | 135.37M | 14.42M | 169.97M | -39.41M | -108.99M | 33.89M | 244.51M | -56.30M | 13.73M | 294.27M | -91.70M | 64.00M | -74.00M | 263.00M | 54.00M | -360.00M | 11.00M | 195.00M | -138.00M | 21.00M | -71.00M | -39.00M | 81.00M | 26.00M | -4.00M | -31.00M | -40.00M | 120.00M | 180.00M | 330.00M | 316.00M | 523.00M | -509.00M | -317.00M | -93.00M | 39.00M | 101.00M | -105.00M | -110.00M | 282.00M | -99.00M | -134.00M | 115.00M | 102.00M | 107.00M | -15.00M | 200.00M | 5.00M | 242.00M | -214.00M |