|
Net Income
|
46.98M | -6.76M | 40.63M | 60.18M | 58.52M | 63.19M | 77.95M | 78.92M | 49.20M | 61.78M | 61.12M | 65.27M | 89.47M | 76.40M | 93.89M | 108.25M | 80.70M | 114.03M | 116.52M | 92.09M | 110.38M | 129.16M | 122.04M | 108.78M | 126.36M | 137.94M | 108.06M | 121.84M | 132.59M | 119.36M | 147.70M | 108.55M | 185.35M | -593.60M | 119.00M | 243.00M | 232.00M | -801.00M | 247.00M | 249.00M | 257.00M | -383.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 12.25M | 12.90M | 11.28M | 7.86M | 9.80M | 15.83M | 11.21M | 5.93M | 8.01M | 17.41M | 12.93M | 11.43M | 13.96M | 17.78M | 15.90M | 14.78M | 13.39M | 20.88M | 16.54M | 14.55M | 17.65M | 22.66M | 17.84M | 16.84M | 14.14M | 22.40M | 20.34M | 18.04M | 17.75M | 32.57M | 22.81M | 21.04M | 32.58M | 38.00M | 18.00M | 19.00M | 24.00M | 37.00M | 28.00M | 23.00M | 24.00M | 43.00M | 31.00M | 23.00M | 23.00M | 43.00M | 31.00M | 29.00M | 29.00M | 65.00M | 44.00M | 40.00M | 43.00M | 81.00M | 57.00M | 54.00M | 45.00M | 90.00M | 57.00M | 54.00M | 53.00M | 93.00M | 54.00M | 52.00M | 55.00M | 79.00M |
|
Deferred Taxes
|
| -15.69M | -23.07M | -15.25M | 2.76M | 9.74M | -18.74M | -7.11M | -17.39M | 37.23M | -10.44M | 0.41M | -6.36M | 18.43M | 2.10M | -2.30M | -1.34M | -30.25M | -4.34M | -19.18M | -2.64M | -9.02M | -4.09M | -22.19M | 2.25M | 0.56M | 6.63M | -19.93M | -20.56M | -24.94M | 10.93M | -49.11M | -18.77M | 44.95M | 121.00M | -16.00M | -6.00M | 18.00M | 6.00M | -7.00M | -21.00M | -1.00M | 16.00M | -30.00M | 1.00M | -26.00M | 18.00M | 9.00M | -51.00M | -13.00M | 14.00M | -2.00M | 11.00M | -39.00M | 25.00M | -29.00M | -18.00M | -66.00M | -9.00M | -17.00M | -2.00M | -55.00M | 35.00M | 11.00M | -50.00M | -48.00M | 35.00M |
|
Gains from Investment Securities
|
| 39.54M | 13.89M | 96.37M | 10.86M | 40.23M | 8.65M | 110.10M | 35.52M | 39.96M | 10.14M | 100.35M | 13.23M | 52.82M | 10.65M | 72.46M | 48.84M | 57.78M | 78.07M | 101.41M | 78.72M | 61.07M | 66.58M | 142.99M | 102.36M | 67.00M | 33.92M | 90.60M | 86.27M | 93.00M | -17.12M | 161.80M | 98.91M | 105.42M | 30.00M | 53.00M | 109.00M | 39.00M | 34.00M | 154.00M | 107.00M | 95.00M | 18.00M | 158.00M | 26.00M | 44.00M | 67.00M | 181.00M | 87.00M | 102.00M | 26.00M | 267.00M | 93.00M | 138.00M | 31.00M | 358.00M | 147.00M | 29.00M | 26.00M | 347.00M | 175.00M | 116.00M | 40.00M | 333.00M | 137.00M | 141.00M | 57.00M |
|
Cash from Operations
|
| -30.14M | -138.51M | 86.27M | 61.07M | -1030.22M | 1,212.45M | -79.47M | -42.82M | 468.29M | -19.99M | 89.06M | 146.72M | 175.50M | 237.99M | -61.98M | 237.17M | 246.63M | 16.52M | 116.58M | 317.83M | 56.67M | 239.65M | 141.04M | 84.10M | 433.91M | 247.97M | -305.47M | 17.07M | -532.88M | 807.30M | 227.95M | 292.84M | -1453.09M | 422.00M | 184.00M | -382.00M | 660.00M | 225.00M | -205.00M | -121.00M | 678.00M | 546.00M | 2,397.00M | -288.00M | 1,418.00M | 1,921.00M | -1185.00M | 1,409.00M | 4,502.00M | -2287.00M | 1,117.00M | 5,740.00M | -4498.00M | -3136.00M | -624.00M | -188.00M | 434.00M | 543.00M | 391.00M | 711.00M | 510.00M | 830.00M | 117.00M | 691.00M | 796.00M | -10.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | 6.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 21.54M | 0.36M | -12.87M | -0.69M | 28.17M | -0.48M | -1.19M | 13.43M | 1.24M | 1.39M | 12.03M | 7.80M | 14.24M | 4.50M | 66.04M | 10.00M | 0.09M | 6.66M | 11.25M | 3.82M | 1.07M | 6.70M | 14.57M | 21.37M | -0.10M | -2.59M | 6.44M | 14.43M | 6.73M | 10.19M | 8.79M | 4.49M | 4.53M | | 5.00M | -8.00M | -18.00M | -3.00M | -4.00M | -7.00M | | -8.00M | -35.00M | -10.00M | -4.00M | 1.00M | -15.00M | 2.00M | -3.00M | -14.00M | -10.00M | -16.00M | 17.00M | 11.00M | 12.00M | 14.00M | 12.00M | 12.00M | 5.00M | 13.00M | 6.00M | 4.00M | -3.00M | 18.00M | | -1.00M |
|
Depreciation & Amortization (CF)
|
| 9.22M | 11.76M | 12.14M | 5.46M | 10.17M | 9.57M | 10.23M | 10.53M | 10.01M | 9.97M | 10.08M | 18.03M | 13.37M | 16.42M | 16.59M | 15.88M | 17.47M | 16.61M | 15.84M | 15.71M | 16.00M | 16.33M | 17.60M | 17.12M | 17.26M | 17.91M | 17.74M | 18.31M | 18.42M | 19.94M | 21.02M | 21.19M | 21.85M | 23.00M | 24.00M | 25.00M | 27.00M | 26.00M | 27.00M | 28.00M | 31.00M | 30.00M | 28.00M | 30.00M | 31.00M | 32.00M | 32.00M | 33.00M | 37.00M | 35.00M | 34.00M | 36.00M | 40.00M | 40.00M | 41.00M | 42.00M | 42.00M | 42.00M | 45.00M | 45.00M | 47.00M | 47.00M | 47.00M | 49.00M | 52.00M | 49.00M |
|
Change in Receivables
|
| -798.57M | 29.70M | -132.80M | -14.55M | 338.13M | 46.15M | -203.39M | 401.86M | -174.12M | -85.08M | 90.89M | 160.02M | -309.88M | -225.98M | 339.56M | -143.33M | -58.42M | -228.53M | 148.38M | 90.06M | 149.65M | -259.73M | -0.15M | 262.97M | 112.75M | -247.00M | 383.37M | -87.96M | 561.53M | -83.89M | 65.42M | 87.15M | -14.69M | -124.00M | 251.00M | 17.00M | 347.00M | -444.00M | -143.00M | -92.00M | -3.00M | -188.00M | 391.00M | -329.00M | -1.00M | -254.00M | 377.00M | 302.00M | -5.00M | -197.00M | 496.00M | -242.00M | 146.00M | -477.00M | 332.00M | -311.00M | 199.00M | -304.00M | 873.00M | -60.00M | -147.00M | -331.00M | 471.00M | 30.00M | -64.00M | -206.00M |
|
Change in Account Payables
|
| -1888.06M | -619.50M | 151.93M | 391.90M | -385.94M | 66.78M | 323.88M | -7.64M | 929.18M | 141.53M | -58.51M | -167.31M | -340.58M | 958.96M | -91.75M | -185.24M | 625.64M | -1812.39M | 9.69M | -182.17M | 183.92M | -96.97M | 148.77M | 74.90M | 665.96M | 58.39M | 547.14M | -9.26M | 1,186.19M | -481.54M | 64.20M | -261.35M | -454.31M | 467.00M | 303.00M | -954.00M | 530.00M | -242.00M | -846.00M | -212.00M | 69.00M | 465.00M | 2,472.00M | -1316.00M | 884.00M | 4,970.00M | 521.00M | -797.00M | 2,612.00M | 5,021.00M | 1,535.00M | -3571.00M | -7198.00M | -3882.00M | -1010.00M | -872.00M | -324.00M | 161.00M | 422.00M | -511.00M | 19.00M | 119.00M | -81.00M | 293.00M | -324.00M | 5.00M |
|
Change in Accured Expenses
|
| 70.58M | -107.10M | 56.03M | 59.91M | 80.84M | -122.56M | 67.90M | 71.69M | 17.15M | -161.37M | 70.84M | 50.94M | 99.58M | -154.52M | 83.66M | 19.47M | 101.71M | -168.33M | 75.69M | 47.71M | 117.22M | -224.94M | 99.93M | 57.01M | 102.70M | -242.81M | 73.92M | 64.23M | 151.03M | -216.89M | 109.20M | 90.40M | 177.29M | -266.00M | 109.00M | 105.00M | 184.00M | -389.00M | 160.00M | 130.00M | 179.00M | -340.00M | | 179.00M | 231.00M | -253.00M | 224.00M | 189.00M | 256.00M | -395.00M | 117.00M | 17.00M | 185.00M | -511.00M | 179.00M | 237.00M | 218.00M | -423.00M | 263.00M | 219.00M | 345.00M | -529.00M | 122.00M | 298.00M | 388.00M | -659.00M |
|
Other Working Capital Changes
|
| -81.52M | -45.04M | 6.36M | 21.85M | 96.80M | -0.13M | 11.25M | 6.40M | -4.10M | 18.34M | -46.05M | 21.99M | -7.19M | 46.98M | -86.09M | 114.99M | -9.43M | -6.77M | -75.95M | 82.60M | -19.22M | -31.11M | 2.31M | 29.14M | 3.58M | -82.54M | -46.78M | 155.05M | 21.36M | -84.29M | -12.77M | 43.02M | -42.96M | 19.00M | 30.00M | | -49.00M | 22.00M | 96.00M | -35.00M | -12.00M | 81.00M | 95.00M | -112.00M | -51.00M | 530.00M | -507.00M | 215.00M | -254.00M | 431.00M | -392.00M | 58.00M | 29.00M | -8.00M | 73.00M | -22.00M | 9.00M | 40.00M | -7.00M | -15.00M | -27.00M | -18.00M | -5.00M | -55.00M | -41.00M | 54.00M |
|
Capital Expenditures
|
| 6.54M | 5.83M | 7.42M | 4.74M | 4.31M | 9.50M | 6.47M | 12.20M | 9.03M | 13.65M | 17.54M | 22.39M | 23.94M | 18.93M | 28.00M | 18.82M | 7.12M | 12.69M | 18.63M | 12.78M | 16.05M | 13.06M | 16.59M | 22.02M | 22.45M | 32.58M | 25.60M | 28.34M | 35.22M | 78.37M | 44.68M | 29.66M | 37.28M | 36.00M | 34.00M | 26.00M | 38.00M | 27.00M | 32.00M | 43.00M | 36.00M | 36.00M | 35.00M | 26.00M | 27.00M | 25.00M | 37.00M | 37.00M | -25.00M | 19.00M | 23.00M | 26.00M | 23.00M | 27.00M | 42.00M | 53.00M | 51.00M | 50.00M | 49.00M | 56.00M | 50.00M | 41.00M | 46.00M | 57.00M | 44.00M | 46.00M |
|
Acquisitions
|
| | | | | | | | | | | | 1,096.63M | -23.01M | 6.45M | | | | | 2.01M | | | | | | | | | | | | | | | 159.00M | | | | | | 5.00M | | | | 5.00M | | 218.00M | 27.00M | | 21.00M | | -1671.00M | -98.00M | 308.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 45.25M | 37.98M | 38.84M | 38.41M | 34.75M | 34.54M | 32.08M | 25.43M | 38.01M | 40.03M | 21.35M | 84.48M | 27.33M | 35.14M | 27.13M | 28.49M | 26.68M | 51.06M | 18.61M | 16.35M | 18.39M | 17.48M | 16.37M | 50.93M | 0.00M | 21.63M | 21.10M | 22.99M | 30.24M | 56.65M | 59.33M | 82.68M | -104.65M | 114.14M | 120.28M | 125.12M | 135.46M | 151.00M | 144.00M | | 188.00M | 206.00M | | 222.00M | 444.00M | 544.00M | | 450.00M | 523.00M | 501.00M | | 394.00M | 366.00M | 326.00M | 313.00M | 338.00M | 285.00M | 295.00M | | | 731.00M | 506.00M | | | 445.00M | 360.00M |
|
Cash from Investing Activities
|
| -1179.78M | 2,190.07M | 102.16M | 132.51M | -58.53M | -22.00M | 123.56M | -105.48M | -396.22M | -444.31M | -608.28M | -1456.01M | -222.61M | -382.62M | -108.66M | 214.96M | -375.65M | -505.29M | -657.17M | -404.96M | -529.34M | -765.44M | -500.21M | 331.24M | -1242.20M | -849.64M | -736.83M | -469.26M | -862.17M | -1094.74M | -789.95M | -787.16M | -704.14M | -1074.00M | -741.00M | -683.00M | -978.00M | -533.00M | -377.00M | -476.00M | -511.00M | -502.00M | -1588.00M | -930.00M | -1965.00M | -1123.00M | -1314.00M | -720.00M | -1983.00M | -1555.00M | -848.00M | -2716.00M | -2032.00M | -666.00M | 347.00M | 387.00M | -342.00M | -176.00M | 67.00M | -648.00M | -211.00M | -937.00M | -659.00M | -1302.00M | -1423.00M | -1865.00M |
|
Other financing activities
|
| 1,785.83M | -2416.32M | -275.61M | -261.73M | 609.99M | -397.32M | 28.19M | 233.88M | 794.86M | -34.43M | 208.95M | 363.46M | 322.41M | 346.95M | 127.69M | 56.03M | 164.99M | 710.07M | 409.37M | -146.97M | -238.91M | 1,060.10M | 182.99M | -261.40M | 909.26M | 737.73M | 71.85M | 1,002.74M | 530.35M | 927.24M | 1,187.75M | -66.66M | 1,421.67M | 993.00M | -13.00M | 767.00M | 463.00M | 1,731.00M | -55.00M | 548.00M | 115.00M | 694.00M | 7,048.00M | -4651.00M | 1,429.00M | 989.00M | 1,464.00M | 1,086.00M | 2,155.00M | 1,597.00M | 593.00M | 2,610.00M | 1,469.00M | 622.00M | 2,250.00M | -461.00M | 431.00M | 1,194.00M | -550.00M | -442.00M | 1,609.00M | -160.00M | 553.00M | 846.00M | 1,648.00M | 1,255.00M |
|
Cash from Financing Activities
|
| 2,967.09M | -3340.18M | -278.61M | -256.34M | 3,162.95M | -2927.11M | 3.53M | 472.63M | 771.57M | -57.93M | 1,477.50M | 163.56M | 296.14M | 354.36M | 159.75M | -36.94M | 138.26M | 695.74M | 391.20M | 300.30M | -163.28M | 989.53M | 286.38M | -366.61M | 820.75M | 621.78M | -88.47M | 954.20M | 1,052.97M | 1,174.78M | 666.17M | 461.31M | 1,762.75M | 980.00M | -668.00M | 730.00M | 378.00M | 1,526.00M | -427.00M | 411.00M | -137.00M | 654.00M | 7,297.00M | -4693.00M | 1,316.00M | 891.00M | 1,358.00M | 879.00M | 2,104.00M | 1,497.00M | 528.00M | 2,573.00M | 1,281.00M | 221.00M | 2,301.00M | -1433.00M | 349.00M | 907.00M | -641.00M | -1022.00M | 1,194.00M | -447.00M | -16.00M | 292.00M | 2,532.00M | 629.00M |
|
Dividends Paid - Common
|
| 13.68M | 13.69M | 14.71M | 13.80M | 13.81M | 16.39M | 16.48M | 16.48M | 13.74M | 16.40M | 16.48M | 17.78M | 18.13M | 17.97M | 19.49M | 19.55M | 19.59M | 20.28M | 22.48M | 22.68M | 22.66M | 23.63M | 25.78M | 27.71M | 26.03M | 27.11M | 29.05M | 28.84M | 28.44M | 31.25M | 31.77M | 32.30M | 31.68M | 32.00M | 39.00M | 36.00M | 44.00M | 47.00M | 48.00M | 48.00M | 48.00M | 51.00M | 52.00M | 51.00M | 51.00M | 55.00M | 54.00M | 54.00M | 55.00M | 60.00M | 71.00M | 69.00M | 77.00M | 81.00M | 93.00M | 92.00M | 89.00M | 97.00M | 96.00M | 95.00M | 95.00M | 105.00M | 106.00M | 103.00M | 102.00M | 112.00M |
|
Exchange Rate Effect
|
| 9.57M | 1.12M | 0.58M | -0.04M | -0.55M | -1.69M | 2.67M | 0.82M | -2.62M | -0.51M | 0.62M | -1.10M | 1.96M | -2.04M | -2.67M | -3.79M | 1.83M | -1.62M | -10.68M | -9.28M | -10.75M | -13.42M | -36.45M | -6.79M | 6.47M | -24.72M | 14.17M | -3.74M | 14.47M | -9.51M | 3.88M | 12.17M | 40.46M | 321.00M | -1248.00M | -352.00M | 1,246.00M | -55.00M | 24.00M | 19.00M | -11.00M | 21.00M | -103.00M | 55.00M | 28.00M | 73.00M | 20.00M | 21.00M | -38.00M | 3.00M | -52.00M | -240.00M | -301.00M | 215.00M | 43.00M | 88.00M | -107.00M | 115.00M | -48.00M | -11.00M | 119.00M | -214.00M | 65.00M | 197.00M | -83.00M | 29.00M |
|
Change in Cash
|
| 1,766.74M | -1287.50M | -89.60M | -62.79M | 2,073.66M | -1738.36M | 50.28M | 325.15M | 841.01M | -522.74M | 958.90M | -1146.82M | 250.99M | 207.69M | -13.56M | 411.40M | 11.07M | 205.34M | -160.08M | 203.88M | -646.69M | 450.32M | -109.25M | 41.94M | 18.93M | -4.62M | -1116.60M | 498.27M | -327.61M | 877.82M | 108.05M | -20.85M | -354.03M | 227.86M | -757.59M | 39.81M | -715.08M | 1,163.00M | -985.00M | -167.00M | 19.00M | 719.00M | 8,003.00M | -5856.00M | 797.00M | 1,762.00M | -1121.00M | 1,589.00M | 4,585.00M | -2342.00M | 745.00M | 5,357.00M | -5550.00M | -3366.00M | 2,067.00M | -1146.00M | 334.00M | 1,389.00M | -231.00M | -970.00M | 1,612.00M | -768.00M | -493.00M | -122.00M | 1,822.00M | -1217.00M |
|
Free Cash Flow
|
| -36.69M | -144.34M | 78.86M | 56.34M | -1034.53M | 1,202.95M | -85.95M | -55.02M | 459.26M | -33.64M | 71.53M | 124.33M | 151.56M | 219.05M | -89.98M | 218.34M | 239.51M | 3.83M | 97.95M | 305.04M | 40.62M | 226.59M | 124.45M | 62.08M | 411.46M | 215.39M | -331.07M | -11.27M | -568.10M | 728.93M | 183.27M | 263.17M | -1490.37M | 386.00M | 150.00M | -408.00M | 622.00M | 198.00M | -237.00M | -164.00M | 642.00M | 510.00M | 2,362.00M | -314.00M | 1,391.00M | 1,896.00M | -1222.00M | 1,372.00M | 4,527.00M | -2306.00M | 1,094.00M | 5,714.00M | -4521.00M | -3163.00M | -666.00M | -241.00M | 383.00M | 493.00M | 342.00M | 655.00M | 460.00M | 789.00M | 71.00M | 634.00M | 752.00M | -56.00M |
|
Net Cash Flow
|
| 1,757.16M | -1288.62M | -90.18M | -62.76M | 2,074.20M | -1736.66M | 47.61M | 324.33M | 843.63M | -522.23M | 958.28M | -1145.73M | 249.03M | 209.73M | -10.89M | 415.18M | 9.24M | 206.96M | -149.39M | 213.16M | -635.95M | 463.74M | -72.80M | 48.73M | 12.45M | 20.11M | -1130.78M | 502.01M | -342.08M | 887.34M | 104.17M | -33.02M | -394.49M | 328.00M | -1225.00M | -335.00M | 60.00M | 1,218.00M | -1009.00M | -186.00M | 30.00M | 698.00M | 8,106.00M | -5911.00M | 769.00M | 1,689.00M | -1141.00M | 1,568.00M | 4,623.00M | -2345.00M | 797.00M | 5,597.00M | -5249.00M | -3581.00M | 2,024.00M | -1234.00M | 441.00M | 1,274.00M | -183.00M | -959.00M | 1,493.00M | -554.00M | -558.00M | -319.00M | 1,905.00M | -1246.00M |