|
Net Income
|
979.50M | 1,093.70M | 1,261.00M | 1,216.80M | 1,089.80M | 1,225.80M | 1,388.40M | 1,242.30M | 1,209.00M | 1,410.20M | 1,507.30M | 1,376.60M | 1,266.70M | 1,347.00M | 2,287.20M | 2,197.80M | 1,949.50M | 2,197.70M | 2,416.70M | 2,200.40M | 1,936.00M | 2,189.00M | 2,072.50M | 1,751.70M | 1,385.50M | 811.50M | 1,309.20M | 1,206.20M | 1,124.80M | 1,092.90M | 1,275.40M | 1,193.40M | 1,214.80M | 1,395.10M | 1,883.70M | 698.70M | 1,375.40M | 1,496.30M | 1,637.30M | 1,415.30M | 1,328.40M | 1,516.90M | 1,607.90M | 1,572.20M | 1,106.90M | 483.80M | 1,762.60M | 1,377.20M | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M |
|
Share-based Compensation
|
30.40M | 29.60M | 25.90M | 27.00M | 25.90M | 18.80M | 20.00M | 18.40M | 24.00M | 20.10M | 21.20M | 20.90M | 26.50M | 21.20M | 22.50M | 23.20M | 22.80M | 23.40M | 22.70M | 20.20M | 25.30M | 26.50M | 23.30M | 37.70M | 20.00M | 27.70M | 29.00M | 33.30M | 40.50M | 27.30M | 34.30M | 29.20M | 22.70M | 21.30M | 39.50M | 34.00M | 39.80M | 23.90M | 36.00M | 25.40M | 31.60M | 28.90M | 29.60M | 19.50M | 25.90M | 30.80M | 7.30M | 28.40M | 27.30M | 36.50M | 34.10M | 41.30M | 54.30M | 38.30M | 38.30M | 36.10M | 50.00M | 45.00M | 43.00M | 37.00M | 50.00M | 38.00M | 40.00M | 44.00M | 45.00M | 44.00M | 39.00M |
|
Deferred Taxes
|
50.30M | 38.80M | 59.40M | 54.50M | -6.30M | -0.30M | 12.10M | -81.20M | -13.00M | 38.70M | 159.70M | 3.00M | 22.60M | 12.80M | 84.30M | 14.80M | 22.80M | -28.10M | 18.70M | 11.80M | -24.00M | -14.80M | -104.00M | 52.10M | 12.50M | 2.80M | -0.10M | -16.60M | 31.60M | -190.30M | -216.00M | -163.90M | 85.90M | 64.60M | 225.10M | -412.00M | 29.20M | 54.40M | 31.10M | -12.10M | 54.30M | 58.00M | 78.50M | -41.10M | 276.40M | -42.10M | -38.00M | -189.90M | -1.50M | -368.90M | -45.80M | -12.10M | -50.50M | -136.30M | -196.30M | 37.10M | -86.00M | -152.00M | -176.00M | -271.00M | -138.00M | -226.00M | -137.00M | -73.00M | -44.00M | -41.00M | 35.00M |
|
Gains from Sales and Divestitures
|
| | | 1.00M | | | | 1.10M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
79.80M | 18.00M | -29.20M | 287.90M | 36.20M | -56.20M | -83.30M | -35.90M | 9.70M | 70.20M | 61.60M | 32.60M | 48.90M | 26.80M | -32.00M | 290.50M | -67.00M | -39.20M | -24.40M | 236.00M | 118.10M | 104.70M | -290.00M | -787.90M | -242.90M | -19.20M | 44.00M | -52.20M | 52.50M | -238.70M | -72.00M | -10.40M | 112.70M | 96.00M | 45.70M | -1234.60M | 54.90M | 90.70M | 98.10M | 99.90M | 401.20M | 54.90M | 73.60M | 98.80M | 87.90M | -119.20M | -120.80M | 49.70M | 130.00M | 71.20M | 163.60M | -25.70M | 88.00M | -234.20M | 93.80M | 259.40M | 179.00M | 93.00M | 301.00M | 104.00M | 1,820.00M | 165.00M | 103.00M | | 200.00M | 114.00M | 116.00M |
|
Non-cash Items
|
| | | 35.40M | | | | 26.40M | | | | 1,667.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1,130.70M | 1,420.10M | 1,822.20M | 1,378.00M | 1,422.70M | 1,248.70M | 1,944.40M | 1,725.80M | 1,553.10M | 1,642.80M | 2,169.60M | 1,784.60M | 1,633.50M | 1,483.10M | 1,999.40M | 1,850.10M | 1,686.90M | 1,509.80M | 2,050.50M | 1,873.50M | 1,907.30M | 1,487.00M | 1,832.90M | 1,503.10M | 1,699.50M | 1,513.50M | 1,947.40M | 1,378.70M | 1,745.20M | 1,248.40M | 2,251.10M | 814.90M | 1,544.00M | 1,213.40M | 1,684.50M | 1,109.30M | 1,645.20M | 1,338.80M | 2,471.10M | 1,511.60M | 2,020.60M | 1,925.50M | 2,286.70M | 1,889.30M | 1,546.00M | -213.10M | 2,939.50M | 1,992.80M | 2,124.00M | 1,733.20M | 2,617.80M | 2,666.50M | 2,133.30M | 618.10M | 2,433.90M | 2,201.70M | 2,420.00M | 1,673.00M | 3,029.00M | 2,489.00M | 2,390.00M | 1,689.00M | 2,736.00M | 2,631.00M | 2,428.00M | 1,998.00M | 3,428.00M |
|
Depreciation & Amortization (CF)
|
282.20M | 304.40M | 311.90M | 317.70M | 317.90M | 311.50M | 312.70M | 334.10M | 339.10M | 350.10M | 358.30M | 367.50M | 364.70M | 365.90M | 371.90M | 386.00M | 391.10M | 390.90M | 394.50M | 408.60M | 410.40M | 413.20M | 413.40M | 407.50M | 386.10M | 392.20M | 387.70M | 389.70M | 383.70M | 383.30M | 370.60M | 378.90M | 325.30M | 339.50M | 355.80M | 342.80M | 362.90M | 365.00M | 375.10M | 379.00M | 392.60M | 398.30M | 413.40M | 413.60M | 421.30M | 425.70M | 440.10M | 464.30M | 453.90M | 463.40M | 469.20M | 481.60M | 479.70M | 462.20M | 465.60M | 463.50M | 490.00M | 492.00M | 498.00M | 497.00M | 510.00M | 502.00M | 532.00M | 553.00M | 520.00M | 544.00M | 559.00M |
|
Other Working Capital Changes
|
216.20M | 20.60M | -195.30M | | 71.60M | 370.10M | -124.30M | | -3.70M | 136.40M | -124.50M | | -1.90M | 285.00M | -33.70M | | 87.00M | 292.40M | -100.40M | | -236.10M | 334.00M | -141.80M | | -226.50M | 130.80M | -194.40M | | -217.10M | 303.50M | -783.90M | | -8.00M | 531.10M | -124.70M | | 107.20M | 510.10M | -444.30M | | -162.20M | 91.50M | -221.50M | | 196.60M | 1,230.50M | -824.30M | | -237.10M | 545.90M | -174.00M | | -473.40M | 1,168.30M | -190.30M | | -195.00M | 976.00M | -453.00M | | -70.00M | 663.00M | -79.00M | | -111.00M | 731.00M | -570.00M |
|
Capital Expenditures
|
413.70M | 434.40M | 470.80M | 633.20M | 401.80M | 394.50M | 523.10M | 816.10M | 508.70M | 590.40M | 692.30M | 938.40M | 588.40M | 712.00M | 753.20M | 995.60M | 634.20M | 599.40M | 687.10M | 904.00M | 568.80M | 589.60M | 658.90M | 766.10M | 392.60M | 415.90M | 412.70M | 592.70M | 391.80M | 352.50M | 405.30M | 671.50M | 427.70M | 368.70M | 416.90M | 640.40M | 552.80M | 611.30M | 703.80M | 873.80M | 515.30M | 597.80M | 548.70M | 731.90M | 482.50M | 305.00M | 390.20M | 463.10M | 368.70M | 482.60M | 501.50M | 687.20M | 401.20M | 437.90M | 531.20M | 528.70M | 503.00M | 526.00M | 570.00M | 757.00M | 547.00M | 628.00M | 794.00M | 807.00M | 551.00M | 744.00M | 1,011.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | 70.50M | | | 160.00M | 156.00M | 125.40M | 534.20M | 545.80M | 304.10M | 59.20M | 123.00M | 186.70M | 143.20M | 109.50M | 91.40M | 131.90M | 68.90M | 49.40M | 90.90M | 25.70M | 1.80M | 8.00M | 40.80M | 32.80M | 52.20M | 60.10M | 54.30M | 16.50M | 351.70M | 33.10M | 44.70M | 21.00M | 59.00M | 16.00M | 99.00M | 42.00M | 60.00M | 54.00M | 155.00M | 49.00M | 34.00M | 102.00M |
|
Divestments
|
9.80M | 125.30M | 9.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-368.60M | -302.90M | -441.30M | -542.50M | -390.40M | -390.70M | -446.00M | -828.90M | -519.20M | -453.10M | -699.80M | -898.80M | -597.40M | -685.60M | -723.70M | -1160.60M | -524.50M | -556.10M | -585.60M | -1007.60M | -608.20M | -615.10M | -782.60M | -299.00M | -349.20M | -346.50M | -418.50M | -305.80M | -255.90M | -203.70M | -351.10M | -170.90M | 138.10M | -146.80M | 1,174.70M | -604.00M | -359.10M | -490.80M | -721.30M | -883.90M | -771.30M | -900.00M | -592.80M | -807.00M | -518.40M | -396.60M | -267.90M | -362.90M | -244.60M | -413.50M | -384.90M | -1122.70M | -554.50M | -319.20M | -733.10M | -1071.20M | -741.00M | -670.00M | -933.00M | -840.00M | -2493.00M | -846.00M | -1266.00M | -742.00M | -771.00M | -869.00M | -1112.00M |
|
Other financing activities
|
26.10M | -34.50M | -27.60M | 129.30M | 40.90M | 22.80M | 28.90M | 36.10M | 21.80M | 35.60M | 25.80M | 29.30M | 46.70M | 21.90M | 33.00M | 40.70M | 52.40M | 20.80M | 8.90M | 10.50M | 35.00M | 21.50M | 11.00M | 3.40M | 19.40M | -20.70M | 4.60M | -88.70M | 4.90M | 3.00M | -11.80M | 0.90M | -6.50M | 1.90M | 3.50M | -19.40M | -5.20M | -1.60M | -5.30M | -7.90M | -11.30M | 0.50M | -12.70M | | -121.50M | -0.40M | -0.10M | | -7.90M | -13.10M | -11.70M | -14.00M | -12.60M | -19.60M | 80.90M | -10.70M | -10.00M | 44.00M | -42.00M | -33.00M | -12.00M | 13.00M | -27.00M | -30.00M | 40.00M | -126.00M | -35.00M |
|
Cash from Financing Activities
|
-819.70M | -1005.90M | -1388.10M | -1207.30M | -808.40M | -1122.30M | -787.90M | -1010.10M | -1512.30M | -1125.40M | -978.30M | -917.00M | -1131.40M | -493.70M | -1618.10M | -606.60M | -1568.90M | -525.00M | -1301.60M | -647.50M | -1355.10M | 51.00M | -1542.40M | -1771.80M | -1593.30M | 1,087.60M | -2978.60M | 4,219.60M | -5978.70M | -1136.80M | -2775.70M | -1371.20M | -587.20M | -1166.50M | -2810.00M | -747.10M | -1306.20M | -1564.20M | -768.00M | -2311.20M | 220.70M | -2196.10M | -1577.60M | -1441.80M | 3,533.00M | -1577.90M | -2268.50M | -1935.60M | -2263.90M | -1306.30M | -927.40M | -1098.00M | -3830.10M | -686.70M | -546.40M | -1516.80M | -558.00M | -3094.00M | -137.00M | -586.00M | -3661.00M | -869.00M | -1087.00M | -1878.00M | -1543.00M | -555.00M | -1786.00M |
|
Dividends Paid - Common
|
553.40M | 547.80M | 541.20M | 593.10M | 592.00M | 589.10M | 583.50M | 643.50M | 635.10M | 632.00M | 627.20M | 715.40M | 712.30M | 709.30M | 703.80M | 771.20M | 772.20M | 771.10M | 767.50M | 803.80M | 801.70M | 800.60M | 793.00M | 820.80M | 816.30M | 811.00M | 789.10M | 813.90M | 780.80M | 759.30M | 745.10M | 773.00M | 770.60M | 761.50M | 755.30M | 801.80M | 797.50M | 786.10M | 779.80M | 892.50M | 886.80M | 883.00M | 876.90M | 935.20M | 930.70M | 929.70M | 930.90M | 961.60M | 962.30M | 963.30M | 963.90M | 1,029.10M | 1,025.10M | 1,016.90M | 1,014.70M | 1,111.30M | 1,111.00M | 1,109.00M | 1,105.00M | 1,208.00M | 1,206.00M | 1,199.00M | 1,197.00M | 1,268.00M | 1,266.00M | 1,265.00M | 1,262.00M |
|
Exchange Rate Effect
|
-27.10M | 70.60M | 47.60M | -33.20M | -12.60M | -77.50M | 119.00M | 5.20M | 31.30M | 65.80M | -172.70M | -21.90M | 48.70M | -108.30M | 36.30M | 74.70M | -60.30M | -19.60M | 102.60M | 36.00M | 1.10M | 3.90M | -352.70M | -180.20M | -200.10M | 109.10M | -96.30M | -59.50M | 114.00M | -90.00M | 14.40M | -142.10M | 54.70M | 98.70M | 76.20M | 34.40M | 24.30M | -128.30M | -30.80M | -25.00M | -46.90M | 16.00M | -73.50M | 80.70M | -79.30M | 63.50M | 25.00M | 71.00M | -44.90M | 16.30M | -49.10M | -42.40M | -122.20M | -75.40M | -198.60M | 142.20M | 3.00M | 8.00M | -89.00M | 19.00M | 21.00M | -21.00M | 46.00M | -148.00M | 39.00M | 65.00M | 6.00M |
|
Change in Cash
|
-84.70M | 181.90M | 40.40M | -405.00M | 211.30M | -341.80M | 829.50M | -108.00M | -447.10M | 130.10M | 318.80M | -53.10M | -46.60M | 195.50M | -306.10M | 157.60M | -466.80M | 409.10M | 265.90M | 254.40M | -54.90M | 926.80M | -844.80M | -747.90M | -443.10M | 2,363.70M | -1546.00M | 5,233.00M | -4375.40M | -182.10M | -861.30M | -869.30M | 1,149.60M | -1.20M | 125.40M | -207.40M | 4.20M | -844.50M | 951.00M | -1708.50M | 1,423.10M | -1154.60M | 42.80M | -278.80M | 4,481.30M | -2124.10M | 428.10M | -234.70M | -429.40M | 29.70M | 1,256.40M | 403.40M | -2373.50M | -463.20M | 955.80M | -245.10M | 1,124.00M | -2083.00M | 1,871.00M | 1,083.00M | -3742.00M | -46.00M | 429.00M | -136.00M | 153.00M | 638.00M | 537.00M |
|
Beginning Cash Balance
|
2,063.40M | 1,978.70M | 2,160.60M | 2,201.00M | 1,796.00M | 2,007.30M | 1,665.50M | 2,495.00M | 2,387.00M | 1,939.90M | 2,070.00M | 2,388.80M | 2,335.70M | 2,289.10M | 2,484.60M | 2,178.50M | 2,336.10M | 1,869.30M | 2,278.40M | 2,544.30M | 2,798.70M | 2,743.80M | 3,670.60M | 2,825.80M | 2,077.90M | 1,634.80M | 3,998.50M | 2,452.50M | 7,685.50M | 3,310.10M | 3,128.00M | 2,092.70M | 1,262.60M | 2,393.60M | 2,545.80M | 2,671.20M | 2,463.80M | 2,468.00M | 1,623.50M | 2,574.50M | 866.00M | 2,289.10M | 1,134.50M | 1,177.30M | 898.50M | 5,379.80M | 3,255.70M | 3,683.80M | 3,449.10M | 3,019.70M | 3,049.40M | 4,305.80M | 4,709.20M | 2,335.70M | 1,872.50M | 2,828.90M | 2,584.10M | 3,708.60M | 1,625.30M | 3,496.00M | 4,580.00M | 838.00M | 792.00M | 1,221.00M | 1,085.00M | 1,238.00M | 1,876.00M |
|
Free Cash Flow
|
717.00M | 985.70M | 1,351.40M | 744.80M | 1,020.90M | 854.20M | 1,421.30M | 909.70M | 1,044.40M | 1,052.40M | 1,477.30M | 846.20M | 1,045.10M | 771.10M | 1,246.20M | 854.50M | 1,052.70M | 910.40M | 1,363.40M | 969.50M | 1,338.50M | 897.40M | 1,174.00M | 737.00M | 1,306.90M | 1,097.60M | 1,534.70M | 786.00M | 1,353.40M | 895.90M | 1,845.80M | 143.40M | 1,116.30M | 844.70M | 1,267.60M | 468.90M | 1,092.40M | 727.50M | 1,767.30M | 637.80M | 1,505.30M | 1,327.70M | 1,738.00M | 1,157.40M | 1,063.50M | -518.10M | 2,549.30M | 1,529.70M | 1,755.30M | 1,250.60M | 2,116.30M | 1,979.30M | 1,732.10M | 180.20M | 1,902.70M | 1,673.00M | 1,917.00M | 1,147.00M | 2,459.00M | 1,732.00M | 1,843.00M | 1,061.00M | 1,942.00M | 1,824.00M | 1,877.00M | 1,254.00M | 2,417.00M |
|
Net Cash Flow
|
-57.60M | 111.30M | -7.20M | -371.80M | 223.90M | -264.30M | 710.50M | -113.20M | -478.40M | 64.30M | 491.50M | -31.20M | -95.30M | 303.80M | -342.40M | 82.90M | -406.50M | 428.70M | 163.30M | 218.40M | -56.00M | 922.90M | -492.10M | -567.70M | -243.00M | 2,254.60M | -1449.70M | 5,292.50M | -4489.40M | -92.10M | -875.70M | -727.20M | 1,094.90M | -99.90M | 49.20M | -241.80M | -20.10M | -716.20M | 981.80M | -1683.50M | 1,470.00M | -1170.60M | 116.30M | -359.50M | 4,560.60M | -2187.60M | 403.10M | -305.70M | -384.50M | 13.40M | 1,305.50M | 445.80M | -2251.30M | -387.80M | 1,154.40M | -386.30M | 1,121.00M | -2091.00M | 1,959.00M | 1,063.00M | -3764.00M | -26.00M | 383.00M | 11.00M | 114.00M | 574.00M | 530.00M |