|
Net Income
|
-0.60M | -1.40M | | -108.50M | 46.30M | 123.10M | 71.70M | 1.30M | -0.30M | -8.70M | 112.00M | 13.20M | 26.10M | 25.00M | 354.80M | -2.80M | -9.10M | -3.40M | -14.40M | -4.50M | -8.50M | -5.40M | -1.70M | 166.00M | 235.50M | 233.40M | 263.50M | 188.60M | 271.50M | 249.00M | 258.50M | 393.70M | 277.60M | 274.50M | 281.10M | 170.10M | 293.40M | 248.30M | -106.00M | 170.10M | 352.10M | 235.50M | 209.90M | 8.80M | -2.30M | 21.60M | 20.70M | 27.20M | 26.00M | 34.60M | 48.90M | 22.20M | 9.00M | 1,204.90M | 55.60M | -187.80M | -0.80M | 4.70M | -28.00M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
Share-based Compensation
|
3.70M | 5.40M | | | 31.50M | 13.40M | 70.80M | | 17.40M | 15.90M | 20.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | 26.30M | 14.20M | 19.90M | 34.70M | 12.10M | 18.70M | 18.30M | 41.30M | 23.40M | 21.10M | 19.60M | 36.40M | 28.00M | 18.40M |
|
Cash from Discontinued Operations
|
| | | | | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,220.00M | -22.60M | | | | -13.50M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 5.84M | | | | 11.64M | | | 5.30M | -78.40M | | | | | | 2.90M | 5.50M | -45.90M | 4.40M | 6.20M | 15.00M | | 9.70M | 10.90M | 14.40M | 17.20M | 3.50M | 8.70M | 4.00M | 50.90M | 3.80M | 13.50M | 8.10M | -110.30M | -2.70M | | -2.10M | -23.90M | | 3.60M | 3.90M | 29.80M | -250.00M | 2.20M | 2.10M | | 1.10M | 2.50M | 1.00M | 688.80M | 0.80M | 0.90M | 0.20M | 350.30M | -4.10M | -5.40M | -3.50M | 191.00M | -2.50M | -1.00M | -1.10M | -181.70M | -2.30M | -12.40M | -0.80M |
|
Asset Writedowns and Impairment
|
0.70M | 0.20M | | | 2.00M | 14.60M | 22.90M | | | | 0.60M | | | 10.80M | 1.10M | 16.50M | | 18.40M | 6.00M | | | | | | | | 27.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 150.80M | 25.50M | | 46.90M | | | | 169.10M |
|
Non-cash Items
|
| | 4.36M | | | | 8.10M | | | | 6.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -616.80M | 35.90M | -278.30M | | -512.70M | -206.40M | 51.60M | | -720.40M | -196.40M | -456.70M | | -1336.10M | -568.00M | -393.30M | | -181.20M | 278.90M | 155.60M | | -359.80M | 397.80M | -60.80M | | -469.00M | 127.60M | -38.70M |
|
Change in Taxes
|
| | | | -35.70M | | 44.20M | | -20.70M | | | | | -6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
41.20M | -32.40M | | -106.60M | 20.00M | 72.80M | -377.60M | 100.30M | 45.70M | 92.80M | -328.90M | 152.20M | -40.20M | 174.80M | 65.90M | 195.00M | 164.60M | 244.20M | -219.00M | 330.30M | -55.90M | 168.60M | | 377.90M | 50.50M | 173.10M | -508.80M | 268.00M | -65.30M | 182.90M | -450.10M | 533.30M | 263.70M | 456.90M | -1320.40M | 544.30M | 185.00M | 287.80M | -1061.80M | 122.40M | 11.50M | -94.60M | 144.30M | 166.90M | -161.50M | -89.10M | | 67.40M | -41.70M | 87.20M | 361.40M | 254.40M | 301.50M | -182.30M | -200.20M | 120.80M | 368.80M | 10.20M | -615.40M | 297.70M | -18.40M | -32.80M | -179.60M | 206.50M | 173.30M | 109.20M |
|
Cash from Operations
|
3.60M | 176.30M | | -32.70M | 221.00M | 199.10M | 491.30M | 120.30M | 179.40M | 155.90M | 543.30M | -32.30M | 299.20M | 151.20M | 548.10M | -147.50M | 184.20M | 99.60M | 731.70M | -152.00M | 437.20M | 249.10M | | -197.50M | 312.60M | 239.00M | 648.00M | -93.10M | 496.40M | 246.70M | 535.50M | -314.10M | 151.80M | 115.60M | 715.20M | -349.40M | 198.00M | 191.50M | 1,220.80M | -431.30M | 501.00M | 192.70M | 1,243.30M | -405.20M | 328.20M | 677.20M | | -157.80M | 444.40M | 4.60M | 62.90M | -1241.10M | -443.90M | -425.60M | 651.10M | -286.30M | 264.40M | 443.90M | 769.30M | -431.00M | 573.00M | 285.80M | 679.10M | -420.00M | 214.30M | 221.20M |
|
Amortizatization of Intangibles
|
| | | | | | | 42.60M | 42.10M | 45.10M | 51.80M | 52.60M | 49.40M | 52.80M | 52.60M | 47.30M | 51.10M | 51.90M | 53.00M | 46.00M | 47.40M | 46.80M | | 39.60M | 39.50M | 39.10M | 16.90M | 35.90M | 36.40M | 36.50M | 35.60M | 33.70M | 42.10M | 44.10M | 43.90M | 42.30M | 44.50M | 44.50M | 44.00M | 43.80M | 48.00M | 47.80M | 47.80M | 48.30M | 50.50M | 51.20M | | 50.50M | 50.50M | 50.30M | 53.10M | 51.70M | 51.50M | 49.60M | 49.70M | 48.30M | 48.30M | 48.10M | 48.00M | 41.10M | 40.70M | 40.80M | 40.60M | 37.30M | 37.40M | 37.30M |
|
Depreciation & Amortization (CF)
|
48.00M | 51.90M | | 59.70M | 92.70M | 86.40M | 54.60M | 61.30M | 51.70M | 55.20M | 60.30M | 63.20M | 59.60M | 53.00M | 62.10M | 58.50M | 57.00M | 56.90M | 65.60M | 64.40M | 67.00M | 65.80M | | 62.90M | 62.50M | 64.80M | 59.70M | 64.20M | 65.60M | 66.60M | 67.20M | 67.80M | 73.70M | 76.60M | 78.80M | 81.30M | 83.20M | 85.20M | 81.50M | 94.00M | 93.70M | 93.10M | 92.00M | 92.80M | 94.20M | 94.10M | | 93.50M | 91.90M | 93.90M | 92.90M | 92.00M | 91.90M | 88.40M | 97.40M | 112.90M | 116.10M | 103.00M | 100.40M | 99.10M | 114.30M | 113.90M | 99.00M | 91.10M | 92.70M | 92.90M |
|
Capital Expenditures
|
21.70M | 18.40M | | 22.10M | 35.10M | 45.90M | 120.30M | 70.10M | 67.90M | 58.40M | 105.70M | 61.50M | 109.00M | 89.00M | 113.40M | 76.60M | 80.00M | 88.70M | 95.00M | 57.80M | 61.40M | 60.20M | | 45.90M | 65.70M | 68.50M | 132.00M | 64.90M | 78.70M | 78.10M | 125.30M | 64.70M | 122.20M | 91.00M | 164.50M | 106.30M | 111.70M | 109.40M | 164.70M | 89.60M | 97.20M | 96.70M | 141.20M | 82.90M | 64.50M | 62.10M | | 88.30M | 105.10M | 129.10M | 309.60M | 139.80M | 145.70M | 114.40M | 130.50M | 68.20M | 68.30M | 79.90M | 122.30M | 65.70M | 87.20M | 86.50M | 114.50M | 65.00M | 79.60M | 65.90M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 23.80M | 2.20M | 2.50M | 0.90M | 1.90M | 4.40M | 2.30M | 1.00M | 1.00M | 94.50M | 1.00M | -92.50M | 6.00M | 1.00M | 5.80M | | 1.00M | 13.20M | 3.00M | 16.30M | 2.10M | 5.50M | 1.30M | 1.70M | 19.30M | 3.20M | 5.50M | 22.20M | 1.30M | 6.60M | 11.30M | 26.00M | | | | | | | | | 1.30M | 4.10M | 1.70M | | 9.00M | 6.20M | 24.70M | 1.80M | 2.90M | 6.60M | 3.60M | 2.00M | 3.50M | | | | | | |
|
Acquisitions
|
6.00M | 15.30M | | 949.40M | 10.90M | 460.60M | 929.30M | 68.30M | 37.80M | 50.20M | 964.80M | 114.70M | 474.00M | 106.40M | 12.20M | 853.90M | 56.00M | 16.70M | 7.30M | 3.20M | | | | 0.40M | | 17.10M | 14.40M | 13.00M | 8.00M | 38.30M | | 2,435.40M | -5.30M | 152.00M | 1.40M | 1.20M | 505.60M | 15.10M | 2.70M | 676.20M | -0.20M | 6.20M | 3.20M | 1,302.40M | -0.40M | -1.40M | | 0.20M | 1.30M | 9.30M | 743.20M | 36.50M | 9.10M | 26.50M | -0.20M | | | | | | | | | | | |
|
Divestments
|
0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 744.80M | 0.50M | | 11.60M | -0.20M | 1.70M | 1.10M | -6.00M | | | | -0.10M | | | | | | | | 5.30M | | | 4,146.90M | | | 0.60M | | | | 735.60M | | | 5.00M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | -24.70M | -53.80M | 1.90M | | | -24.90M | 9.20M | 1.70M | 7.00M | -32.30M | 6.30M | 29.50M | 29.20M | -103.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-26.90M | -33.70M | | 934.00M | -30.20M | -478.30M | 354.90M | -137.30M | -211.00M | -1052.70M | -63.30M | -172.30M | -573.60M | -188.30M | 1,116.90M | -941.60M | -39.00M | -104.60M | -113.20M | -65.70M | -96.10M | -98.60M | | -24.60M | -29.90M | -48.70M | 55.40M | -81.70M | -82.00M | -61.30M | 286.10M | -1596.00M | -46.40M | -32.20M | 107.80M | -126.30M | -587.50M | -134.40M | -140.90M | -1007.30M | -32.20M | -100.40M | -68.70M | -1363.70M | -56.80M | -63.80M | | -147.90M | -108.80M | -143.00M | -1139.50M | -163.40M | -154.30M | 4,014.90M | -124.60M | -61.20M | -69.20M | -76.40M | -120.90M | -63.20M | 649.40M | -85.40M | -106.60M | -57.70M | -67.20M | -65.10M |
|
Other financing activities
|
0.20M | | | | 3.90M | | 3.70M | 0.80M | 0.80M | 0.80M | 0.80M | 35.80M | 0.80M | 0.80M | -32.60M | 0.80M | 0.80M | 0.80M | 0.80M | 3.60M | 4.30M | 4.20M | | 4.30M | 4.20M | 4.30M | -32.20M | 3.50M | 27.00M | 3.50M | -13.20M | -1.00M | -1.30M | 9.90M | 10.10M | 10.10M | 10.10M | 10.10M | 10.00M | 10.10M | 10.10M | 10.10M | 10.00M | 20.10M | 20.00M | 9.80M | | 9.80M | 9.80M | 9.90M | -10.50M | 9.80M | 9.80M | 9.90M | 9.90M | -6.50M | -3.90M | 0.60M | -7.40M | -2.00M | -2.90M | -0.80M | -10.00M | -0.70M | -1.90M | -0.30M |
|
Cash from Financing Activities
|
-54.40M | -102.50M | | 210.90M | -71.60M | 266.40M | 494.00M | 126.20M | 38.30M | -122.70M | -413.60M | 158.90M | 5.60M | 209.00M | -1710.90M | 962.10M | -120.30M | -106.50M | -579.80M | 161.20M | -268.30M | -113.10M | | 206.60M | -329.80M | -250.20M | -655.40M | 44.50M | -165.90M | -325.40M | 13.70M | 1,072.80M | 35.00M | -161.90M | -650.70M | 215.90M | 457.50M | -97.60M | -1137.40M | 1,408.20M | -429.90M | -67.40M | -1203.40M | 2,475.20M | -391.50M | -810.20M | | -95.00M | -853.30M | 7.80M | -354.80M | 1,425.40M | 608.20M | -3404.60M | -600.10M | 324.20M | -175.80M | -387.70M | -576.70M | 548.60M | -1368.10M | -234.30M | -502.90M | 502.00M | -223.00M | -188.10M |
|
Dividends Paid - Common
|
25.30M | 26.30M | | 34.30M | 54.60M | 56.30M | 124.70M | 68.60M | 68.90M | 69.10M | 69.30M | 69.90M | 68.90M | 82.50M | 82.70M | 79.10M | 78.40M | 77.50M | 77.70M | 80.70M | 78.40M | 81.40M | | 82.70M | 76.80M | 79.70M | 79.40M | 79.60M | 79.80M | 84.50M | 87.00M | 86.70M | 86.50M | 94.70M | 95.00M | 94.90M | 94.20M | 97.40M | 98.40M | 97.60M | 97.70M | 102.30M | 104.40M | 105.60M | 105.80M | 109.60M | | 110.10M | 111.60M | 126.00M | 153.80M | 116.30M | 114.00M | 115.50M | 120.00M | 119.80M | 119.70M | 121.30M | 121.80M | 121.80M | 121.80M | 123.60M | 124.00M | 124.50M | 124.00M | 125.80M |
|
Exchange Rate Effect
|
-5.90M | 11.00M | | -7.50M | -26.20M | 50.30M | 8.70M | 28.80M | 26.90M | -44.70M | -9.70M | 22.40M | -37.00M | 19.80M | -7.60M | -31.50M | -20.70M | 18.90M | -11.60M | -7.10M | 10.30M | -66.30M | | -45.60M | 3.50M | -38.70M | -69.80M | 17.10M | -32.50M | -7.40M | -78.90M | 38.10M | 21.10M | 22.30M | -0.50M | 27.90M | -87.80M | 5.80M | 0.20M | 4.80M | 0.20M | -25.40M | 19.00M | -22.60M | -1.60M | 16.30M | | -38.90M | 8.50M | -15.50M | -53.60M | 4.80M | -22.40M | -78.20M | 63.90M | 9.10M | -14.20M | -23.60M | 30.80M | -27.60M | -15.00M | 14.10M | -77.70M | 31.50M | 42.60M | -5.80M |
|
Change in Cash
|
-83.60M | 51.10M | | 1,104.70M | 93.00M | 37.50M | 1,348.90M | 138.00M | 33.60M | -1064.20M | 56.70M | -23.30M | -305.80M | 191.70M | -53.50M | -158.50M | 4.20M | -92.60M | 27.10M | -63.60M | 83.10M | -28.90M | | -61.10M | -43.60M | -98.60M | -21.80M | -113.20M | 216.00M | -147.40M | 756.40M | -799.20M | 161.50M | -56.20M | 171.80M | -231.90M | -19.80M | -34.70M | -57.30M | -25.60M | 39.10M | -0.50M | -9.80M | 683.70M | -121.70M | -180.50M | | -439.60M | -509.20M | -146.10M | -1485.00M | 25.70M | -12.40M | 106.50M | -9.70M | -14.20M | 5.20M | -43.80M | 102.50M | 26.80M | -160.70M | -19.80M | -8.10M | 55.80M | -33.30M | -37.80M |
|
Beginning Cash Balance
|
239.90M | 156.30M | 398.10M | 400.70M | 1,505.40M | 1,598.40M | 393.90M | 1,776.40M | 1,880.80M | 1,914.40M | 850.20M | 739.30M | 1,075.30M | 577.80M | 769.50M | 716.00M | 557.50M | 561.70M | 469.10M | 496.20M | 432.60M | 515.70M | 496.60M | 496.60M | 435.50M | 391.90M | 487.20M | 465.40M | 352.20M | 568.20M | 420.80M | 1,177.20M | 378.00M | 539.50M | 465.70M | 637.50M | 405.60M | 403.40M | 346.00M | 307.40M | 271.60M | 312.20M | 307.50M | 303.40M | 981.50M | 863.50M | 1,241.90M | 1,388.80M | 949.60M | 438.80M | 1,627.10M | 140.10M | 294.70M | 302.20M | 405.30M | 401.80M | 386.20M | 391.60M | 346.90M | 449.80M | 479.20M | 318.50M | 298.60M | 289.00M | 345.10M | 306.10M |
|
Free Cash Flow
|
-18.10M | 157.90M | | -54.80M | 185.90M | 153.20M | 371.00M | 50.20M | 111.50M | 97.50M | 437.60M | -93.80M | 190.20M | 62.20M | 434.70M | -224.10M | 104.20M | 10.90M | 636.70M | -209.80M | 375.80M | 188.90M | | -243.40M | 246.90M | 170.50M | 516.00M | -158.00M | 417.70M | 168.60M | 410.20M | -378.80M | 29.60M | 24.60M | 550.70M | -455.70M | 86.30M | 82.10M | 1,056.10M | -520.90M | 403.80M | 96.00M | 1,102.10M | -488.10M | 263.70M | 615.10M | | -246.10M | 339.30M | -124.50M | -246.70M | -1380.90M | -589.60M | -540.00M | 520.60M | -354.50M | 196.10M | 364.00M | 647.00M | -496.70M | 485.80M | 199.30M | 564.60M | -485.00M | 134.70M | 155.30M |
|
Net Cash Flow
|
-77.70M | 40.10M | | 1,112.20M | 119.20M | -12.80M | 1,340.20M | 109.20M | 6.70M | -1019.50M | 66.40M | -45.70M | -268.80M | 171.90M | -45.90M | -127.00M | 24.90M | -111.50M | 38.70M | -56.50M | 72.80M | 37.40M | | -15.50M | -47.10M | -59.90M | 48.00M | -130.30M | 248.50M | -140.00M | 835.30M | -837.30M | 140.40M | -78.50M | 172.30M | -259.80M | 68.00M | -40.50M | -57.50M | -30.40M | 38.90M | 24.90M | -28.80M | 706.30M | -120.10M | -196.80M | | -400.70M | -517.70M | -130.60M | -1431.40M | 20.90M | 10.00M | 184.70M | -73.60M | -23.30M | 19.40M | -20.20M | 71.70M | 54.40M | -145.70M | -33.90M | 69.60M | 24.30M | -75.90M | -32.00M |