|
Net Income
|
| 114.87M | 158.76M | 171.56M | 166.77M | -153.74M | 187.18M | 174.89M | 187.32M | 189.27M | 164.21M | 172.32M | 197.50M | 204.31M | 190.22M | 169.77M | 153.34M | 113.71M | 130.62M | 172.88M | 204.24M | 216.67M | 224.23M | 245.86M | 223.27M | 277.64M | 320.53M | 367.17M | 340.87M | 406.79M | 727.00M | 483.47M | 445.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | -20.98M | 6.81M | | | | -8.19M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 4.85M | | | | 3.93M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 11.90M | | | | 5.16M | -17.59M | | | 2.51M | 1.46M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -38.24M | 11.63M | 311.09M | 241.77M | 279.42M | 137.13M | 277.15M | 192.89M | 288.44M | 152.74M | 203.09M | 74.55M | 281.27M | 283.55M | 146.09M | 246.56M | 128.57M | 392.96M | 188.19M | 183.04M | 350.67M | 270.71M | 295.12M | 199.22M | 274.58M | 375.63M | 406.67M | 302.08M | 345.25M | 347.00M | 226.46M | 517.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | -319.65M | | | | 2.99M | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | -367.47M | | | | 0.16M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 37.48M | -50.61M | -39.40M | 48.97M | -137.40M | -504.83M | 375.45M | -97.01M | -932.44M | -586.91M | -292.43M | -1140.66M | -21.58M | -367.47M | -452.04M | -261.55M | 155.78M | -51.84M | 187.13M | -181.73M | -155.79M | 118.55M | -191.18M | -157.88M | -26.81M | -768.87M | 95.73M | -465.61M | 184.32M | -444.00M | -87.51M | -175.00M |
|
Other financing activities
|
| 13.15M | 3.62M | | | -5.06M | 1.33M | 7.34M | 8.56M | | 8.31M | 12.28M | 13.73M | 18.41M | 15.27M | 23.52M | 18.09M | 28.94M | 12.76M | 37.61M | 15.94M | 10.97M | 8.48M | 4.57M | 10.78M | 8.61M | 6.43M | 4.42M | 10.05M | 2.09M | 336.00M | 18.11M | 13.00M |
|
Cash from Financing Activities
|
| 0.15M | 448.77M | | | 706.66M | 2.37M | -1.61M | 5.28M | -10.36M | -18.77M | -3.53M | 784.38M | 2.87M | 289.72M | -216.81M | -255.21M | -44.73M | -62.24M | -147.55M | -243.86M | -53.85M | -11.69M | -4.71M | -117.37M | -80.00M | -73.00M | -222.54M | -123.07M | -113.46M | -63.00M | -284.25M | -298.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | -0.31M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.91M | -3.30M | 5.96M | | -5.93M | -27.40M | 30.66M | -3.28M | 0.28M | 0.14M | 23.71M | -26.73M | -38.18M | 3.39M | -11.45M | 0.62M | -2.97M | -1.26M | 28.66M | 28.80M | -4.22M | -1.32M | 17.99M | -2.63M | -3.06M | -2.10M | 0.97M | 1.67M | -4.73M | 2.00M | 3.87M | -9.00M |
|
Change in Cash
|
| -0.60M | 409.79M | 271.70M | 290.74M | 848.69M | -368.00M | 650.98M | 101.15M | -654.35M | | -446.12M | -287.00M | 262.55M | -135.14M | -522.76M | -270.21M | 239.62M | 278.88M | 227.77M | -242.55M | 141.03M | 377.57M | 99.23M | -76.04M | 167.78M | -462.00M | 279.86M | -286.59M | 416.12M | | -160.10M | 45.00M |
|
Beginning Cash Balance
|
450.10M | 782.61M | 403.50M | 946.31M | 1,110.61M | 1,661.50M | 2,938.18M | 1,895.42M | 2,659.49M | 2,843.01M | 2,210.36M | 2,623.25M | 2,515.73M | 1,416.59M | 1,851.86M | 2,112.73M | 1,990.38M | 791.28M | 759.60M | 1,038.93M | 1,710.99M | 1,202.45M | 1,019.12M | 1,632.49M | 1,866.36M | 1,716.51M | 2,359.29M | 1,594.23M | 2,179.60M | 1,416.52M | 1,657.00M | 1,680.74M | 1,536.00M |
|
Free Cash Flow
|
| -38.24M | 11.63M | 311.09M | 241.77M | 279.42M | 137.13M | 277.15M | 192.89M | 288.44M | 152.74M | 203.09M | 74.55M | 281.27M | 283.55M | 146.09M | 246.56M | 128.57M | 392.96M | 188.19M | 183.04M | 350.67M | 270.71M | 295.12M | 199.22M | 274.58M | 375.63M | 406.67M | 302.08M | 345.25M | 347.00M | 226.46M | 517.00M |
|
Net Cash Flow
|
| -0.60M | 409.79M | 271.70M | 290.74M | 848.69M | -365.33M | 650.98M | 101.15M | -654.35M | -452.93M | -92.87M | -281.73M | 262.55M | 205.80M | -522.76M | -270.21M | 239.62M | 278.88M | 227.77M | -242.55M | 141.03M | 377.57M | 99.23M | -76.04M | 167.78M | -466.25M | 279.86M | -286.59M | 416.12M | -160.00M | -145.30M | 44.00M |