|
Net Income
|
-57.80M | 28.20M | 104.70M | 134.20M | 214.50M | 238.20M | 27.40M | 156.70M | 99.30M | 129.40M | 83.40M | 300.00M | 74.80M | 2.00M | 3.20M | 10.80M | 4.10M | -4.60M | -1.40M | 66.40M | -2.00M | 0.20M | -0.60M | -1.00M | | | | | 157.80M | 236.50M | 255.90M | -272.70M | 214.20M | 434.80M | 520.80M | -160.20M | 265.20M | 241.90M | 281.20M | 94.80M | 190.60M | 62.00M | 242.60M | 242.60M | 120.00M | 62.00M | 294.70M | 330.80M | 371.60M | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 168.30M | 300.80M | 165.80M | 164.40M | 168.70M | -667.10M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M |
|
Share-based Compensation
|
23.70M | 20.20M | 24.20M | 22.70M | 24.20M | 31.30M | 31.50M | 30.80M | 26.30M | 30.50M | 29.20M | 29.10M | 30.00M | 37.00M | 35.90M | 33.50M | 33.50M | 35.90M | 33.60M | 30.10M | 36.50M | 33.50M | 34.30M | 33.70M | 40.70M | 36.00M | 36.20M | 37.40M | 38.70M | 40.40M | 39.30M | 41.30M | 49.20M | 43.30M | 42.40M | 40.40M | 40.90M | 40.90M | 42.70M | 47.90M | 49.80M | 59.60M | 49.40M | 48.70M | 47.40M | 47.80M | 43.00M | 50.30M | 38.60M | 34.20M | 33.20M | 34.10M | 29.50M | 27.60M | 26.00M | 23.10M | 37.80M | 32.00M | 23.90M | 20.90M | 21.10M | 18.40M | 51.00M | 14.10M | 15.20M | 23.70M | 20.90M |
|
Gains from Sales and Divestitures
|
| | | | 2.70M | 2.80M | | | 4.50M | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-15.50M | -15.70M | 90.20M | 29.50M | -34.80M | -44.70M | 198.90M | 52.90M | 41.70M | 68.20M | 27.80M | 62.10M | 41.00M | 55.20M | 58.20M | 60.00M | 127.90M | 36.70M | 40.60M | 63.70M | 90.20M | 64.90M | 97.30M | 153.20M | 89.60M | 50.50M | 92.60M | 156.00M | 53.90M | 44.70M | 49.50M | 151.00M | 34.70M | 60.60M | 28.20M | 133.00M | 28.80M | 61.30M | 24.80M | 207.10M | 72.90M | 61.60M | 46.10M | 48.50M | -106.50M | 179.50M | 43.50M | 107.30M | 53.40M | 47.20M | 49.00M | 282.10M | 69.80M | -205.30M | 309.00M | 127.90M | 40.70M | 21.30M | 23.10M | 110.00M | 36.50M | 2.80M | 101.00M | 152.90M | -25.90M | 59.00M | 7.60M |
|
Non-cash Items
|
| | | | 15.60M | 15.30M | | | 10.00M | 9.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-180.00M | 177.20M | 164.20M | 201.30M | -177.00M | 113.60M | 438.90M | 3.70M | -105.10M | 251.10M | 496.00M | 322.80M | -158.30M | 405.50M | 70.50M | 501.60M | -484.60M | 740.20M | 334.30M | 190.30M | -219.20M | 769.50M | 467.10M | 183.00M | -56.30M | 514.80M | 97.10M | 572.80M | -32.20M | 245.80M | 368.20M | 72.20M | 126.50M | 256.70M | 389.80M | 384.80M | -52.20M | 449.00M | 265.30M | 166.70M | -120.40M | 467.80M | 321.90M | 447.30M | -77.00M | 337.90M | 401.80M | 567.60M | -26.90M | 507.70M | 601.00M | -3.70M | -375.40M | 123.10M | 492.00M | 463.50M | -98.90M | 331.30M | 354.10M | 714.30M | -54.40M | 489.10M | 438.40M | 316.90M | -84.60M | 547.90M | 606.20M |
|
Amortization
|
6,363.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
16.00M | 16.70M | 20.00M | 24.90M | 18.30M | 20.80M | 26.30M | 31.30M | 27.90M | 32.10M | 35.30M | 22.10M | 24.30M | 26.60M | 21.60M | 22.50M | 22.30M | 21.90M | 21.80M | 22.40M | 23.40M | 22.40M | 21.60M | 22.00M | 22.70M | 23.30M | 22.60M | 25.00M | 24.70M | 25.20M | 25.60M | 25.70M | 26.30M | 26.20M | 29.70M | 34.60M | 33.60M | 32.40M | 39.60M | 36.50M | 36.30M | 40.30M | 48.50M | 52.50M | 48.40M | 50.30M | 51.60M | 53.20M | 51.10M | 52.80M | 51.00M | 50.40M | 49.50M | 49.30M | 47.90M | 48.60M | 46.80M | 47.40M | 42.20M | 46.40M | 45.10M | 46.40M | 44.00M | 44.10M | 41.50M | 40.10M | 38.30M |
|
Change in Receivables
|
-61.70M | -300.80M | -119.30M | 950.20M | 449.10M | -160.80M | 507.70M | -572.70M | 378.70M | -118.30M | -301.70M | -172.10M | 93.00M | -356.10M | 111.20M | 38.10M | 606.60M | 105.30M | -1.50M | -117.30M | 520.90M | -118.20M | -168.90M | 32.00M | 1,632.90M | 417.00M | 2,118.50M | 321.50M | 993.50M | 830.40M | 433.60M | 1,134.70M | 1,157.70M | 1,166.80M | 809.80M | 285.10M | -26.40M | 171.30M | 135.80M | -1225.10M | 720.30M | -577.20M | -663.70M | -413.70M | -1223.30M | -1168.20M | -409.20M | -943.70M | -1742.90M | -2347.20M | -1161.20M | -329.90M | -137.70M | -371.60M | -212.60M | -190.90M | 70.70M | -467.70M | -106.50M | 54.80M | -365.10M | -32.60M | 32.40M | 45.60M | 205.90M | -179.80M | 97.10M |
|
Change in Account Payables
|
-233.10M | 372.80M | 129.50M | 35.90M | 188.60M | -95.70M | 749.30M | -599.20M | 56.80M | -166.00M | -364.70M | 42.70M | -154.40M | -286.80M | 209.90M | 110.10M | 353.80M | 180.20M | 153.60M | -32.90M | 272.10M | -109.50M | -42.50M | 45.80M | 1,312.70M | 545.90M | 2,206.60M | 451.80M | 679.80M | 959.50M | 574.40M | 1,190.20M | 956.10M | 1,279.30M | 954.50M | 250.80M | -377.50M | 290.70M | 294.40M | -1205.10M | 406.30M | -232.30M | -578.30M | -344.60M | -1742.10M | -1088.30M | -261.40M | -720.90M | -2018.10M | -2218.70M | -1065.20M | -573.50M | -770.10M | -493.30M | 15.10M | -36.00M | -326.60M | -206.60M | 97.30M | -185.80M | -689.40M | 158.90M | 346.50M | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -689.40M | 158.90M | 346.50M | 10.50M | -311.80M | 179.10M | 284.10M |
|
Capital Expenditures
|
5.30M | 11.80M | 6.20M | 16.20M | 15.50M | 20.20M | 21.70M | 32.20M | 20.80M | 19.90M | 19.90M | 46.40M | 18.40M | 18.80M | 31.20M | 30.90M | 18.10M | 22.20M | 26.70M | 21.20M | 21.40M | 28.40M | 36.90M | 46.50M | 23.00M | 27.40M | 37.70M | 36.40M | 26.00M | 39.30M | 36.00M | 46.40M | 27.10M | 32.80M | 22.80M | 29.00M | 20.60M | 25.60M | 22.10M | 34.20M | 21.10M | 27.90M | 26.60M | 48.70M | 19.20M | 27.80M | 26.60M | 41.40M | 20.30M | 26.90M | 26.00M | 35.60M | 23.90M | 33.20M | 62.70M | 73.10M | 38.10M | 46.70M | 39.20M | 40.30M | 21.00M | 26.70M | 28.40M | -7.00M | 23.40M | 17.50M | 19.80M |
|
Sales of Property, Plant and Equipment
|
0.30M | | 6.10M | 0.40M | | | | | | | 12.60M | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 12.90M | 24.50M | 14.90M | | | | | | | | | | | | | | | | | | | | 33.20M | 88.70M | | | | | 299.20M | | | | | | | | 11.20M | 38.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 137.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | 7.00M | 5.30M | 6.20M | 4.80M | 6.90M | 114.30M | 0.90M | 4.70M | 42.60M | 31.80M | -14.70M |
|
Change in Acquisitions & Divestments
|
12.40M | 8.00M | | 11.40M | 9.50M | 8.70M | 14.90M | 31.60M | 16.30M | 20.30M | 13.60M | 14.40M | 21.00M | 25.20M | 17.20M | 20.20M | 25.30M | 14.40M | 34.60M | 20.00M | 15.30M | 59.80M | 25.70M | 2.00M | 36.60M | 8.20M | 30.50M | 37.80M | 22.40M | 2.40M | 32.70M | 79.50M | -154.90M | 13.80M | 18.80M | 23.10M | 31.80M | 43.80M | 25.60M | 21.90M | -29.60M | -43.60M | 172.00M | -265.80M | -98.60M | -75.90M | 9.20M | -97.80M | 46.80M | 30.00M | 27.00M | 25.40M | 21.20M | 33.70M | 18.50M | 24.50M | 21.00M | 14.10M | 15.70M | -120.20M | -16.80M | 18.50M | 78.60M | -18.50M | -96.70M | 12.20M | 3.00M |
|
Cash from Investing Activities
|
-2.60M | 0.50M | -37.70M | -62.60M | 134.10M | -693.20M | -85.30M | 306.60M | 33.40M | 196.50M | 123.90M | -5.70M | -164.70M | -22.20M | 222.40M | -117.90M | 146.40M | -224.80M | 59.50M | -221.00M | -544.50M | -425.30M | -479.80M | -377.60M | -366.50M | -31.30M | -91.70M | -175.30M | -107.10M | -375.70M | -269.00M | -254.10M | -43.80M | 103.50M | -562.40M | -471.70M | -297.80M | -1519.70M | -865.40M | -215.80M | -333.40M | -200.90M | -235.00M | -663.50M | -452.00M | -291.00M | -86.00M | -30.60M | -139.90M | -83.80M | -364.40M | -259.80M | -79.10M | -76.70M | -82.20M | -137.60M | 45.50M | -94.70M | 66.50M | -261.60M | -287.30M | 344.70M | 27.90M | -16.90M | -92.00M | -275.40M | -254.80M |
|
Other financing activities
|
29.80M | -29.80M | -0.10M | 9.50M | 6.80M | 5.50M | 1.90M | 0.60M | 13.00M | 2.10M | 0.70M | -1.10M | 10.60M | 1.40M | 1.70M | -1.00M | 11.70M | 5.00M | 2.70M | 2.20M | 13.90M | 3.70M | 4.30M | 2.10M | 13.00M | 5.30M | 0.80M | 2.10M | -3.90M | 0.80M | 0.70M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-61.60M | 285.80M | -20.80M | -304.10M | -109.30M | 543.60M | -264.80M | -235.40M | -208.80M | -300.70M | -465.80M | -346.80M | 179.00M | -252.10M | -144.30M | -428.50M | 418.80M | -479.60M | -174.70M | 176.20M | 408.30M | -139.50M | 207.30M | 386.40M | 178.90M | -282.90M | 157.40M | -105.00M | -249.50M | 173.30M | 53.00M | 493.30M | -223.70M | -364.20M | 367.10M | 389.80M | -44.60M | 839.50M | 789.20M | -44.10M | -87.00M | -89.00M | 35.80M | 341.50M | 96.30M | -25.00M | -301.60M | -55.60M | 137.80M | -482.70M | 359.10M | 103.10M | -55.30M | -477.70M | -265.80M | -168.10M | -178.50M | -171.10M | -125.50M | -110.30M | -148.30M | -711.70M | -409.10M | -392.50M | 529.30M | -724.80M | -310.10M |
|
Dividends Paid - Common
|
38.90M | 41.30M | 44.00M | 44.70M | 44.80M | 48.90M | 52.60M | 51.60M | 51.60M | 56.90M | 56.50M | 55.90M | 55.70M | 78.00M | 77.80M | 77.50M | 77.20M | 101.20M | 100.80M | 100.50M | 98.00M | 109.10M | 108.60M | 108.30M | 108.10M | 116.50M | 116.20M | 113.70M | 113.00M | 117.60M | 115.70M | 114.10M | 114.80M | 118.90M | 119.00M | 118.90M | 119.60M | 124.40M | 124.30M | 122.30M | 120.10M | 125.40M | 142.80M | 140.80M | 140.90M | 73.60M | 71.40M | 71.50M | 71.50M | 78.60M | 78.80M | 78.80M | 77.80M | 85.60M | 85.70M | 85.70M | 85.70M | 91.90M | 90.10M | 90.20M | 90.20M | 93.20M | 95.30M | 92.80M | 92.50M | 95.20M | 95.00M |
|
Exchange Rate Effect
|
-7.90M | 21.10M | 0.40M | 3.60M | -12.80M | -5.40M | 19.70M | 1.50M | 11.90M | 2.70M | -18.60M | 0.10M | 8.90M | -5.10M | 13.10M | 0.20M | -31.40M | -4.30M | 39.20M | 11.20M | 2.90M | 12.60M | -38.00M | -30.20M | -50.60M | 45.40M | -37.80M | -31.80M | -8.10M | -51.70M | -17.10M | -55.30M | 14.40M | 41.70M | 31.00M | 12.70M | 37.50M | -54.20M | -10.60M | -16.50M | 8.80M | -4.30M | -20.40M | 33.60M | -33.70M | 5.40M | 22.90M | 32.90M | -8.60M | -1.10M | -18.90M | -3.60M | -20.40M | -45.00M | -48.60M | 45.40M | 11.70M | 6.50M | -25.50M | 31.30M | -14.10M | -5.20M | 36.10M | -47.10M | 20.40M | 39.00M | -9.70M |
|
Change in Cash
|
-244.20M | 463.50M | 105.70M | -165.40M | -152.20M | -36.00M | 88.80M | 74.90M | -280.50M | 146.90M | 154.10M | -29.70M | -144.00M | 131.20M | 148.60M | -44.80M | 80.60M | 35.80M | 219.10M | 145.50M | -355.40M | 204.70M | 194.60M | 191.80M | -243.90M | 200.60M | 162.80M | 292.50M | -388.80M | 43.40M | 152.20M | 311.40M | -141.00M | -4.00M | 194.50M | 302.90M | -394.60M | -231.20M | 189.10M | -93.20M | -540.80M | 177.90M | 122.70M | 125.30M | -432.70M | 21.90M | 14.20M | 481.40M | -29.00M | -58.80M | 595.70M | -160.40M | -509.80M | -431.30M | 144.00M | 157.80M | -231.90M | 65.50M | 295.10M | 342.40M | -490.00M | 122.10M | 57.20M | -92.50M | 352.70M | -452.30M | 41.30M |
|
Free Cash Flow
|
-185.30M | 165.40M | 158.00M | 185.10M | -192.50M | 93.40M | 417.20M | -28.50M | -125.90M | 231.20M | 476.10M | 276.40M | -176.70M | 386.70M | 39.30M | 470.70M | -502.70M | 718.00M | 307.60M | 169.10M | -240.60M | 741.10M | 430.20M | 136.50M | -79.30M | 487.40M | 59.40M | 536.40M | -58.20M | 206.50M | 332.20M | 25.80M | 99.40M | 223.90M | 367.00M | 355.80M | -72.80M | 423.40M | 243.20M | 132.50M | -141.50M | 439.90M | 295.30M | 398.60M | -96.20M | 310.10M | 375.20M | 526.20M | -47.20M | 480.80M | 575.00M | -39.30M | -399.30M | 89.90M | 429.30M | 390.40M | -137.00M | 284.60M | 314.90M | 674.00M | -75.40M | 462.40M | 410.00M | 323.90M | -108.00M | 530.40M | 586.40M |
|
Net Cash Flow
|
-244.20M | 463.50M | 105.70M | -165.40M | -152.20M | -36.00M | 88.80M | 74.90M | -280.50M | 146.90M | 154.10M | -29.70M | -144.00M | 131.20M | 148.60M | -44.80M | 80.60M | 35.80M | 219.10M | 145.50M | -355.40M | 204.70M | 194.60M | 191.80M | -243.90M | 200.60M | 162.80M | 292.50M | -388.80M | 43.40M | 152.20M | 311.40M | -141.00M | -4.00M | 194.50M | 302.90M | -394.60M | -231.20M | 189.10M | -93.20M | -540.80M | 177.90M | 122.70M | 125.30M | -432.70M | 21.90M | 14.20M | 481.40M | -29.00M | -58.80M | 595.70M | -160.40M | -509.80M | -431.30M | 144.00M | 157.80M | -231.90M | 65.50M | 295.10M | 342.40M | -490.00M | 122.10M | 57.20M | -92.50M | 352.70M | -452.30M | 41.30M |