|
Net Income
|
16.44M | 33.03M | 59.21M | 84.60M | 43.21M | 20.92M | 63.16M | 140.45M | 9.86M | 31.65M | 54.67M | 52.31M | 57.71M | 90.77M | 51.67M | 58.09M | 89.26M | 28.68M | 66.97M | 98.94M | 87.50M | 41.14M | 76.82M | 118.22M | 194.01M | 92.45M | 104.41M | 198.27M | 163.65M | 80.67M | 83.42M | 132.70M | 71.04M | 151.43M | -261.04M | 439.33M | -65.59M | 279.59M | 409.03M | -753.37M | 577.51M | 506.48M | 203.95M | 511.51M | -1401.38M | 931.67M | 454.04M | 847.43M | 579.68M | 803.33M | 189.67M | 873.18M | -48.81M | -882.82M | 116.75M | 711.52M | 537.80M | 715.93M | 53.27M | 794.09M | 1,049.18M | 289.85M | 946.94M | 561.43M | 129.35M | 677.18M | 763.79M |
|
Gains from Investment Securities
|
| | 5.43M | -81.59M | 14.24M | -1.59M | -17.61M | 41.33M | 7.78M | -18.75M | -2.32M | 49.15M | -1.48M | 39.73M | 0.40M | 2.00M | 2.44M | 3.35M | 19.09M | 38.27M | 8.05M | 1.03M | 0.36M | -72.32M | 0.60M | 18.82M | 2.04M | 85.02M | 0.19M | 1.54M | 2.89M | 60.53M | 3.45M | -0.64M | 2.06M | -60.51M | 0.82M | 26.49M | 2.90M | -467.80M | 1.74M | 2.76M | 212.31M | 1,384.92M | -5.60M | -41.39M | -6.54M | 671.51M | -5.51M | -1.40M | -0.00M | 1,985.44M | 14.20M | 4.05M | 0.53M | -1614.52M | 1.70M | 81.79M | 76.10M | 1,364.46M | 2.42M | 49.75M | 152.17M | 1,602.88M | -85.02M | -2.86M | -51.37M |
|
Asset Writedowns and Impairment
|
-55.47M | -8.01M | -22.43M | -9.66M | -2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-3.73M | 69.55M | 44.14M | | -38.89M | 38.33M | 46.10M | -227.37M | -19.06M | 77.90M | 106.10M | -62.22M | -122.11M | 78.37M | 83.12M | -193.16M | -33.71M | 155.74M | 235.52M | -170.98M | -65.08M | 173.51M | 222.74M | -549.56M | -171.17M | 122.75M | 207.94M | -623.71M | -268.21M | 94.11M | 170.72M | -117.18M | -59.09M | 74.57M | 621.79M | -803.40M | 123.27M | -29.73M | 46.61M | -136.52M | -558.79M | -276.05M | 258.85M | -954.95M | 1,467.05M | -508.61M | 318.80M | -1985.41M | -261.56M | -308.29M | 619.60M | -2261.15M | 463.69M | 1,388.94M | 842.53M | -2205.74M | -253.62M | 8.51M | 902.39M | -2321.66M | -418.53M | 288.77M | -56.16M | -1997.72M | 246.84M | -172.79M | 454.69M |
|
Cash from Operations
|
12.70M | 102.58M | 103.35M | 63.83M | 4.32M | 59.25M | 109.26M | 50.47M | -9.20M | 109.55M | 160.76M | 50.21M | -64.39M | 169.14M | 134.80M | 152.99M | 55.55M | 184.42M | 302.49M | 203.06M | 22.42M | 214.65M | 299.56M | 180.16M | 22.83M | 215.20M | 312.35M | 100.77M | -104.57M | 174.78M | 254.14M | 210.27M | 11.95M | 226.00M | 360.76M | 259.83M | 57.67M | 249.86M | 455.64M | 129.68M | 18.72M | 230.44M | 462.80M | 562.16M | 65.68M | 423.06M | 772.85M | 476.00M | 318.12M | 495.05M | 809.27M | 651.62M | 414.87M | 506.12M | 959.28M | 829.17M | 284.18M | 724.44M | 955.66M | 822.53M | 630.65M | 578.62M | 890.78M | 493.94M | 376.19M | 504.40M | 1,218.47M |
|
Capital Expenditures
|
| | | | | | | 13.36M | 12.84M | 14.32M | 16.35M | 16.62M | 12.92M | 9.97M | 10.60M | 12.03M | 14.44M | 11.98M | 10.26M | 11.05M | 10.72M | 7.23M | 34.40M | 29.78M | 23.61M | 15.34M | 23.11M | 17.70M | 14.90M | 19.73M | 14.93M | 14.11M | 15.86M | 19.71M | 14.52M | 24.55M | 23.36M | 29.03M | 26.50M | 27.71M | 24.76M | 24.48M | 46.23M | 27.92M | 29.91M | 20.76M | 22.10M | 28.53M | 30.65M | 25.09M | 25.02M | 64.49M | 51.70M | 58.85M | 98.74M | 45.43M | 37.18M | 42.26M | 75.64M | 103.53M | 71.95M | 57.20M | 51.89M | 73.95M | 40.71M | 50.64M | 52.42M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.19M | 1.24M | | 13.96M | -0.17M | 2.17M | | 0.38M | 0.21M | 19.94M | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-3.33M | 5.81M | 5.37M | 147.07M | 23.05M | 12.27M | 4.97M | 173.87M | 3.89M | 1.96M | 14.48M | 99.78M | 80.87M | 62.75M | 102.56M | -2.51M | 36.53M | -44.29M | 21.11M | -1.16M | 153.74M | 15.08M | 147.50M | 2.78M | | | | 261.52M | 4.60M | 1.16M | | 1.76M | 3.81M | 198.22M | 390.01M | 839.67M | 7.81M | -0.01M | 3.51M | 1,163.90M | 9.40M | 15.83M | 0.40M | 219.71M | | 547.85M | | 6.28M | | | 241.21M | 276.23M | | | | 65.00M | | | 3.58M | | 48.98M | 158.25M | | 0.52M | | 60.00M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | 75.37M | 152.63M | 85.56M | 82.52M | 7.71M | 11.71M | 5.35M | 15.00M | 6.36M | 0.84M | 0.95M | 5.48M | 1.00M | 2.85M | -0.54M | 2.41M | 0.47M | 0.06M | 0.41M | | | | | 0.06M | 1.95M | 2.63M | | 15.17M | | | -15.17M | 37.13M | 2.45M | 1.14M | | 106.85M | 2.66M | | 91.86M | | 41.30M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-135.97M | 0.62M | 0.60M | 59.68M | -148.41M | 354.62M | 60.08M | 117.33M | 112.95M | 162.29M | -19.29M | 87.55M | 119.29M | 137.21M | 97.99M | 156.21M | 410.66M | 80.11M | 360.42M | 624.74M | 660.45M | 381.13M | 141.66M | 237.58M | 388.52M | 422.41M | 351.57M | 341.12M | -322.89M | 794.79M | 262.10M | 229.16M | 401.88M | -1079.84M | 1,626.72M | 181.14M | 191.26M | 183.46M | 84.80M | -1561.15M | -329.66M | 635.75M | 145.31M | 320.93M | -942.70M | 2,369.47M | 117.72M | -184.41M | 663.12M | 564.52M | -500.28M | -19.25M | 287.03M | 83.00M | 255.23M | 527.07M | 592.00M | 401.83M | 366.11M | 766.64M | 546.79M | 637.32M | 439.00M | 445.64M | 500.47M | 544.25M | 781.28M |
|
Cash from Investing Activities
|
-52.45M | -75.78M | 42.30M | -247.78M | -230.55M | 21.25M | 36.80M | -110.85M | -91.53M | -219.11M | 16.16M | -196.62M | -30.65M | -27.00M | -319.61M | 0.13M | -340.99M | 739.68M | 114.78M | -326.09M | 180.45M | -423.96M | -437.82M | 59.13M | 30.66M | -318.99M | 120.16M | 231.62M | -236.85M | -773.49M | -45.30M | -582.84M | 37.66M | 399.12M | -531.00M | -650.23M | -68.24M | -377.39M | -7.58M | -344.02M | 342.12M | -863.77M | -135.51M | 122.00M | 906.62M | 147.04M | -1031.16M | -534.24M | -1077.59M | -1159.75M | -495.15M | -205.31M | -49.98M | -353.38M | -879.96M | -386.88M | -108.53M | -265.03M | -969.07M | -1360.97M | -564.17M | -994.12M | -326.07M | -514.26M | 192.81M | -109.41M | -719.30M |
|
Other financing activities
|
| | | -0.50M | | -11.29M | -0.25M | 2.04M | -0.10M | -0.91M | 2.25M | -1.28M | 8.57M | -23.55M | -0.23M | -4.27M | 2.36M | -2.62M | 0.01M | 0.22M | -0.61M | -3.25M | -16.22M | 1.48M | -3.41M | -9.05M | 10.50M | 0.73M | -10.10M | -3.33M | -1.05M | 3.73M | -1.10M | -6.24M | -1.66M | 2.72M | -1.24M | -1.32M | -0.74M | -39.42M | -1.11M | -1.71M | -1.75M | -34.25M | -14.38M | -16.67M | -23.43M | -4.81M | -5.04M | -28.08M | -6.03M | -3.21M | -4.81M | -36.99M | 1.77M | 7.72M | -11.45M | -12.43M | -8.55M | 3.46M | -4.89M | -22.96M | -14.78M | -11.38M | 3.83M | -13.37M | -15.94M |
|
Cash from Financing Activities
|
51.79M | 2.40M | 197.62M | -0.20M | 17.77M | -27.17M | -24.23M | -11.98M | 1.74M | 226.06M | -16.99M | -16.23M | 9.10M | -34.23M | 195.76M | -28.66M | 231.19M | -22.21M | -19.44M | -14.17M | -30.94M | -7.86M | -7.94M | -20.39M | -33.45M | -14.85M | -8.39M | -17.53M | -8.80M | 238.71M | -26.92M | -50.97M | -26.54M | -172.08M | -100.70M | 555.63M | -74.70M | -36.77M | -60.31M | -7.22M | -0.07M | 520.23M | 250.49M | -411.33M | 20.91M | 586.62M | -131.91M | -41.06M | 53.71M | 510.57M | -124.90M | -69.62M | -18.85M | -367.86M | -104.34M | -104.26M | -412.15M | -217.73M | -169.41M | -200.43M | -102.73M | 357.93M | -189.46M | -363.61M | -105.80M | -821.95M | -170.83M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 6.84M | 1.61M | 2.74M | 0.47M | 2.86M | 2.03M | 0.75M | 1.20M | 1.14M | 1.17M | 1.36M | 0.93M | 1.78M | 1.16M | 1.33M | 1.23M | 2.56M | 1.04M | 2.15M | 0.74M | 2.02M | 2.34M | 2.00M | 1.58M | 1.97M | 4.71M | 1.11M | 2.15M | -7.96M | 2.81M | 2.09M | 2.25M | -7.15M | 1.84M | -1.84M | | 18.40M | | | | 18.00M | | | | 18.00M | | | | 71.00M | | | | 99.23M | | | |
|
Exchange Rate Effect
|
-4.39M | 13.44M | 5.84M | -5.14M | -4.36M | -4.33M | 9.45M | -0.34M | 3.68M | 1.51M | -7.69M | 0.68M | 2.70M | -3.36M | 4.27M | -0.47M | -7.55M | -1.25M | 14.88M | 0.40M | 0.97M | 9.89M | -32.34M | -24.34M | -22.13M | 13.48M | -15.86M | -28.14M | 18.71M | -16.80M | -3.40M | -31.65M | 6.47M | 18.51M | 40.36M | -20.04M | 26.07M | -32.96M | -5.21M | -8.95M | 7.20M | -9.83M | -19.47M | 27.75M | -35.23M | 12.32M | 25.41M | 53.40M | -12.99M | 8.04M | -34.03M | -2.76M | -19.41M | -81.14M | -90.42M | 87.61M | 19.84M | -5.61M | -13.24M | 26.04M | -19.05M | -3.17M | 35.27M | -50.35M | 19.49M | 47.12M | -6.53M |
|
Change in Cash
|
7.66M | 178.24M | 417.56M | -189.30M | -212.82M | 49.00M | 131.28M | -72.69M | -95.31M | 118.01M | 152.24M | -161.96M | -83.23M | 104.54M | 15.22M | 123.98M | -61.79M | 900.64M | 412.70M | -136.80M | 172.89M | -207.29M | -178.54M | 194.58M | -2.08M | -105.14M | 408.26M | 286.71M | -331.51M | -376.79M | 178.53M | -455.20M | 29.53M | 471.55M | -230.58M | 145.18M | -59.19M | -197.26M | 382.55M | -230.51M | 367.97M | -122.94M | 558.30M | 300.58M | 957.97M | 1,169.05M | -364.82M | -45.90M | -718.75M | -146.09M | 155.19M | 373.94M | 326.64M | -296.27M | -115.45M | 425.64M | -216.66M | 236.08M | -196.07M | -712.83M | -55.29M | -60.74M | 410.51M | -434.27M | 482.69M | -379.85M | 321.81M |
|
Free Cash Flow
|
12.70M | 102.58M | 103.35M | 63.83M | 4.32M | 59.25M | 109.26M | 37.11M | -22.04M | 95.23M | 144.41M | 33.59M | -77.31M | 159.17M | 124.19M | 140.96M | 41.11M | 172.44M | 292.23M | 192.02M | 11.69M | 207.42M | 265.17M | 150.38M | -0.77M | 199.87M | 289.24M | 83.07M | -119.47M | 155.05M | 239.21M | 196.16M | -3.92M | 206.28M | 346.24M | 235.27M | 34.31M | 220.84M | 429.14M | 101.97M | -6.03M | 205.96M | 416.57M | 534.24M | 35.77M | 402.30M | 750.74M | 447.47M | 287.47M | 469.96M | 784.25M | 587.13M | 363.18M | 447.27M | 860.54M | 783.74M | 247.00M | 682.18M | 880.01M | 719.00M | 558.70M | 521.43M | 838.89M | 419.99M | 335.48M | 453.76M | 1,166.05M |
|
Net Cash Flow
|
12.05M | 29.20M | 343.27M | -184.16M | -208.46M | 53.33M | 121.83M | -72.36M | -98.99M | 116.50M | 159.93M | -162.64M | -85.94M | 107.90M | 10.95M | 124.45M | -54.24M | 901.89M | 397.82M | -137.20M | 171.92M | -217.17M | -146.20M | 218.91M | 20.05M | -118.63M | 424.12M | 314.85M | -350.22M | -360.00M | 181.93M | -423.55M | 23.06M | 453.04M | -270.94M | 165.22M | -85.27M | -164.30M | 387.76M | -221.56M | 360.77M | -113.11M | 577.78M | 272.83M | 993.20M | 1,156.72M | -390.23M | -99.31M | -705.76M | -154.13M | 189.22M | 376.70M | 346.05M | -215.13M | -25.03M | 338.03M | -236.50M | 241.68M | -182.82M | -738.87M | -36.25M | -57.57M | 375.25M | -383.92M | 463.20M | -426.96M | 328.34M |