|
Net Income
|
164.90M | 267.20M | 215.50M | 199.40M | 229.80M | 209.70M | 220.80M | 229.80M | 223.60M | 227.60M | 202.00M | -550.40M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 199.30M | 205.70M | 196.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 213.90M | 203.80M | 226.10M | 210.60M | 232.50M | 236.00M | 248.00M | 229.90M | 245.10M | 227.40M | 266.90M | 251.70M | 274.20M | -284.70M | 255.00M | 280.90M | 278.00M | 242.00M | 296.20M | 144.50M | 265.50M | 231.10M | 135.40M | 131.30M | 182.90M | 328.60M | 316.50M | 212.40M | 295.60M | 484.70M | 283.80M | 358.30M | 369.80M | 74.20M | 358.40M | 395.20M | 362.60M | 645.70M | 348.70M | 163.20M | 327.90M | 249.70M | 174.10M |
|
Gains from Investment Securities
|
-64.60M | 87.30M | 14.90M | -25.90M | 25.60M | -29.50M | 1.10M | 27.50M | 92.90M | -3.60M | -23.90M | 69.80M | 52.60M | -2.10M | 21.30M | 134.40M | 43.40M | 13.30M | -26.10M | 121.30M | 95.60M | 25.90M | 15.40M | 134.90M | 127.60M | 67.10M | 148.40M | 66.40M | 84.00M | 175.00M | 172.40M | 144.60M | 95.70M | 84.20M | 133.60M | 160.80M | 90.00M | 218.90M | 139.60M | 174.70M | 53.20M | 99.80M | 201.90M | 213.60M | 144.20M | 106.00M | 39.40M | 151.00M | 62.50M | 105.40M | 221.40M | 217.50M | 128.60M | 120.30M | 93.80M | 140.20M | 79.90M | 78.20M | 69.00M | 134.10M | 59.60M | 89.80M | 69.20M | 100.50M | 98.80M | 103.80M | 79.30M | 79.30M |
|
Asset Writedowns and Impairment
|
| 48.10M | 33.60M | -155.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
290.90M | 317.20M | 245.50M | 383.40M | 281.60M | 386.80M | 245.40M | 283.00M | 301.00M | 314.70M | 173.00M | 405.00M | 329.30M | 349.80M | 274.70M | 425.80M | 265.10M | 183.20M | 261.20M | 322.00M | 346.70M | 379.10M | 218.20M | 279.60M | 400.10M | 326.30M | 273.00M | 292.70M | 293.30M | 268.10M | 193.50M | 366.70M | 310.20M | 339.10M | 227.30M | 287.50M | 299.90M | 396.30M | 387.30M | 453.00M | 516.80M | 425.90M | 314.10M | 349.80M | 219.90M | 632.50M | 426.40M | -809.50M | -193.80M | 676.00M | 425.20M | 480.10M | 325.80M | 458.80M | 277.20M | 356.90M | 150.60M | 313.60M | 395.10M | 343.50M | 298.30M | 339.10M | 390.00M | 485.80M | 353.60M | 348.00M | -371.80M | 357.90M |
|
Depreciation & Amortization (CF)
|
17.60M | 18.50M | 18.90M | 19.50M | 18.20M | 18.80M | 19.10M | 19.30M | 19.30M | 20.40M | 20.50M | 20.90M | 20.50M | 20.70M | 22.30M | 20.80M | 21.20M | 21.50M | 20.70M | 21.40M | 20.80M | 22.10M | 23.10M | 21.90M | 23.50M | 25.10M | 25.40M | 25.50M | 25.40M | 25.20M | 25.30M | 25.80M | 26.50M | 26.90M | 25.00M | 25.00M | 24.60M | 24.90M | 25.40M | 26.50M | 27.40M | 27.50M | 27.70M | 27.50M | 28.50M | 27.30M | 29.80M | 28.00M | 29.30M | 30.30M | 30.40M | 29.80M | 30.00M | 26.70M | 26.80M | 27.00M | 26.80M | 26.00M | 28.10M | 27.90M | 30.10M | 29.20M | 30.60M | 26.20M | 30.00M | 30.20M | 31.60M | 31.20M |
|
Change in Receivables
|
-58.30M | -7.30M | -12.40M | -35.90M | -19.10M | -24.40M | 87.60M | -45.80M | -33.80M | -54.60M | 134.20M | -82.80M | -1.60M | -69.00M | 61.60M | -31.40M | 130.10M | -35.10M | 130.70M | -29.00M | -14.00M | -101.70M | 154.90M | -17.70M | -49.20M | -85.70M | 139.50M | -33.90M | 27.30M | -75.40M | 113.80M | 101.60M | 18.20M | -113.00M | 213.80M | -17.20M | 29.40M | -81.70M | 142.90M | -85.90M | 10.70M | -67.90M | 50.10M | -30.40M | 8.70M | -100.60M | -71.30M | -79.70M | -4.50M | -277.00M | -145.70M | -248.90M | -246.20M | -234.90M | 23.20M | -132.70M | -89.90M | -195.70M | -170.30M | -146.80M | -103.50M | -161.00M | -301.90M | -57.50M | -202.40M | -157.80M | -161.00M | -8.20M |
|
Change in Account Payables
|
82.20M | 194.70M | 58.50M | 105.80M | 155.00M | 184.80M | 100.60M | 97.40M | 112.60M | 109.30M | 99.80M | 792.20M | 167.30M | 144.40M | 22.10M | 174.60M | 197.60M | 166.90M | 101.00M | 107.00M | 120.60M | 91.70M | 22.50M | 737.40M | 98.40M | 106.50M | 29.00M | 60.00M | 113.00M | 98.00M | 63.10M | 94.10M | 128.70M | 115.40M | 104.00M | 93.80M | 183.80M | 107.50M | 810.30M | 91.50M | 90.70M | 152.90M | 59.00M | -61.50M | 67.50M | 176.30M | -114.60M | 1,352.60M | 259.30M | 56.90M | -184.40M | -94.10M | 27.50M | -38.40M | -101.70M | -132.10M | -119.60M | -74.60M | 24.90M | -143.90M | -112.30M | -11.00M | -507.70M | -149.90M | -59.60M | 114.60M | 429.50M | -47.20M |
|
Change in Accured Expenses
|
-103.10M | -0.90M | 32.20M | 53.40M | -149.60M | 90.70M | 23.00M | -59.60M | -32.10M | 63.10M | -18.60M | 56.00M | -68.00M | 2.90M | 40.70M | 43.00M | 23.40M | -29.40M | 18.50M | 8.70M | -62.60M | 27.10M | 60.40M | 80.30M | -69.00M | 13.10M | 61.60M | 14.30M | -30.80M | -6.80M | | 163.40M | -18.30M | 5.70M | 6.00M | 21.20M | -110.40M | 75.50M | 59.90M | -35.10M | -35.80M | 50.80M | -44.90M | 81.20M | -121.30M | 68.90M | 50.90M | 161.60M | -72.40M | 7.60M | 0.60M | 75.50M | -127.10M | 40.40M | -48.30M | 21.10M | -175.10M | -16.10M | 41.00M | 75.40M | -144.80M | 26.80M | 59.70M | 26.00M | -203.50M | -62.80M | 123.20M | 30.70M |
|
Change in Taxes
|
91.40M | -24.60M | 6.50M | -14.10M | 173.60M | -48.10M | -1.00M | 35.80M | 82.00M | -40.70M | -3.40M | -312.30M | 116.70M | 18.00M | 17.20M | 16.10M | 40.10M | -105.00M | -17.00M | 58.40M | 142.90M | 26.90M | 38.60M | -227.00M | 161.40M | -20.20M | 22.80M | 16.50M | 83.00M | -38.50M | -45.30M | 35.50M | 92.50M | -36.80M | 25.70M | -55.80M | 56.40M | -61.90M | -101.40M | 67.80M | 253.10M | -16.40M | -21.40M | 32.90M | 24.90M | 57.40M | 79.70M | -193.30M | 44.90M | 140.30M | 19.80M | 130.30M | 54.40M | -31.40M | -15.70M | -38.60M | 76.20M | -65.60M | -37.50M | -57.40M | 107.20M | -141.60M | 56.30M | 75.70M | 53.30M | -43.00M | 8.70M | -41.60M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | 28.10M | 30.30M | 28.40M | 27.70M | 31.40M | 21.70M | 20.20M | 26.90M | 17.20M | 24.40M | 18.50M | 24.90M | 27.30M | 20.50M | 16.90M | 40.60M | 29.10M | 30.50M | 36.00M | 48.50M | 28.10M | 36.80M | 42.60M | 43.40M | 39.10M | 38.40M | 22.00M | 19.60M | 30.90M | 26.70M | 24.80M | 27.90M | 21.80M | 22.60M | 26.40M | 31.40M | 29.10M | 27.20M | 32.80M | 45.70M | 28.30M | 27.70M | 37.70M | 32.00M | 35.80M | 27.90M | 30.80M | 37.80M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-426.30M | 1,050.40M | 467.30M | 335.80M | 463.00M | 864.10M | 355.30M | 510.40M | -524.40M | 1,429.90M | 329.50M | 457.70M | 596.30M | 445.60M | 541.70M | 576.90M | 518.50M | 454.20M | 659.80M | 513.90M | 510.00M | 501.40M | 272.60M | 535.40M | 468.00M | 696.40M | 554.40M | 698.20M | 364.80M | 552.40M | 586.90M | 693.70M | 568.30M | 720.10M | 560.10M | 712.30M | 469.80M | 1,053.80M | 711.30M | 580.50M | 369.60M | 441.50M | 581.20M | 1,008.70M | 487.40M | 763.60M | 343.20M | 458.20M | 856.30M | 537.20M | 583.10M | 634.80M | 427.10M | 358.70M | 339.80M | 406.90M | 387.40M | 481.40M | 245.10M | 464.20M | 396.70M | 221.30M | 379.20M | 485.80M | 467.00M | 456.30M | 583.40M | 625.00M |
|
Cash from Investing Activities
|
-277.50M | -129.10M | -332.30M | -475.00M | -249.90M | -179.20M | -413.80M | -230.80M | 188.00M | -234.20M | -94.80M | -269.30M | -181.80M | -339.10M | -349.00M | -100.00M | 184.10M | -9.30M | -104.00M | -490.00M | -555.50M | -25.60M | -113.80M | -191.70M | -233.60M | -119.10M | -102.10M | -258.20M | -110.50M | -742.00M | 331.90M | -194.90M | -126.60M | -157.10M | -104.80M | -110.80M | 119.30M | -720.90M | 14.20M | -342.70M | -365.20M | -642.00M | -198.70M | -187.60M | 122.60M | -1213.30M | 0.60M | 822.40M | 588.60M | -1095.30M | -399.10M | -434.80M | -192.40M | -321.90M | -176.90M | -264.70M | -40.50M | -232.70M | -225.40M | -227.30M | 17.70M | -291.10M | -119.70M | 48.70M | -12.10M | 972.80M | -189.30M | -222.50M |
|
Other financing activities
|
-0.50M | | | -1.00M | 2.40M | -0.10M | -0.40M | -0.80M | 3.40M | -0.10M | -0.10M | -0.30M | 1.70M | -0.10M | -0.90M | -0.50M | 0.20M | 0.10M | -1.50M | -25.80M | -4.10M | -6.30M | -8.00M | -4.50M | -6.20M | -6.50M | -10.10M | -5.30M | -9.50M | -8.00M | -10.20M | -6.70M | -9.40M | -8.30M | -10.40M | -9.20M | -15.90M | -10.80M | -15.90M | -10.70M | -14.20M | -12.80M | -14.40M | 37.70M | -17.90M | -12.90M | -16.80M | 46.10M | -22.10M | 21.20M | -0.80M | 5.70M | | -2.50M | -0.10M | -0.30M | -0.30M | -0.30M | -0.30M | -0.20M | -0.40M | -3.70M | -2.00M | -1.30M | | -1.80M | -0.10M | -1.90M |
|
Cash from Financing Activities
|
-13.10M | -189.90M | 258.80M | -57.30M | -51.60M | -177.90M | 165.60M | -77.20M | -486.00M | -65.90M | -97.10M | -71.40M | -161.60M | -75.20M | 89.90M | -302.10M | -424.50M | -228.10M | -142.00M | 199.10M | 190.90M | -317.70M | -155.80M | -46.00M | -184.90M | -168.70M | -184.20M | -30.90M | -175.00M | 447.00M | -531.30M | -159.30M | -177.00M | -172.00M | -169.40M | -169.40M | -187.70M | 115.20M | -286.80M | -230.50M | -183.50M | 214.80M | -99.20M | -155.10M | -89.40M | 409.20M | -488.80M | 80.30M | -30.00M | -19.40M | -27.50M | -92.00M | -101.80M | -92.10M | -108.40M | -116.30M | -106.20M | -95.70M | -112.10M | -136.10M | -182.90M | -194.40M | -239.60M | -535.10M | -266.60M | -363.70M | -305.80M | -305.10M |
|
Dividends Paid - Common
|
25.00M | 24.90M | 27.20M | 27.40M | 27.70M | 27.50M | 30.20M | 29.40M | 29.90M | 28.40M | 32.00M | 30.70M | 31.40M | 30.20M | 36.50M | 35.70M | 35.70M | 34.70M | 38.40M | 37.70M | 38.30M | 37.40M | 42.00M | 41.70M | 42.30M | 41.20M | 45.70M | 45.00M | 45.20M | 44.20M | 46.80M | 46.40M | 46.50M | 45.80M | 51.80M | 51.90M | 52.40M | 50.90M | 56.90M | 55.40M | 55.70M | 55.20M | 59.40M | 58.90M | 57.80M | 58.00M | 58.00M | 58.10M | 58.40M | 58.30M | 61.30M | 61.40M | 62.00M | 60.30M | 66.10M | 65.80M | 69.20M | 65.10M | 71.40M | 71.40M | 72.50M | 69.00M | 77.80M | 77.20M | 77.10M | 73.40M | 78.40M | 77.30M |
|
Exchange Rate Effect
|
-0.10M | 0.40M | -0.10M | -0.10M | | -0.10M | 0.10M | | | | -0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.20M | -1.40M | 171.90M | -149.00M | -19.90M | 29.60M | -2.70M | -25.00M | 3.00M | 14.60M | -19.00M | 64.40M | -14.10M | -64.50M | 15.60M | 23.70M | 24.70M | -54.20M | 15.20M | 31.10M | -17.90M | 35.80M | -51.40M | 41.90M | -18.40M | 38.50M | -13.30M | 3.60M | 7.80M | -26.90M | -5.90M | 12.50M | 6.60M | 10.00M | -46.90M | 7.30M | 231.50M | -209.40M | 114.70M | -120.20M | -31.90M | -1.30M | 16.20M | 7.10M | 253.10M | -171.60M | -61.80M | 93.20M | 364.80M | -438.70M | -1.40M | -46.70M | 31.60M | 44.80M | -8.10M | -24.10M | 3.90M | -14.80M | 57.60M | -19.90M | 133.10M | -146.40M | 30.70M | -0.60M | 74.90M | 957.10M | -866.90M | -169.70M |
|
Free Cash Flow
|
290.90M | 317.20M | 245.50M | 383.40M | 281.60M | 386.80M | 245.40M | 283.00M | 301.00M | 314.70M | 173.00M | 405.00M | 329.30M | 349.80M | 274.70M | 425.80M | 265.10M | 183.20M | 261.20M | 322.00M | 318.60M | 348.80M | 189.80M | 251.90M | 368.70M | 304.60M | 252.80M | 265.80M | 276.10M | 243.70M | 175.00M | 341.80M | 282.90M | 318.60M | 210.40M | 246.90M | 270.80M | 365.80M | 351.30M | 404.50M | 488.70M | 389.10M | 271.50M | 306.40M | 180.80M | 594.10M | 404.40M | -829.10M | -224.70M | 649.30M | 400.40M | 452.20M | 304.00M | 436.20M | 250.80M | 325.50M | 121.50M | 286.40M | 362.30M | 297.80M | 270.00M | 311.40M | 352.30M | 453.80M | 317.80M | 320.10M | -402.60M | 320.10M |
|
Net Cash Flow
|
0.30M | -1.80M | 172.00M | -148.90M | -19.90M | 29.70M | -2.80M | -25.00M | 3.00M | 14.60M | -18.90M | 64.30M | -14.10M | -64.50M | 15.60M | 23.70M | 24.70M | -54.20M | 15.20M | 31.10M | -17.90M | 35.80M | -51.40M | 41.90M | -18.40M | 38.50M | -13.30M | 3.60M | 7.80M | -26.90M | -5.90M | 12.50M | 6.60M | 10.00M | -46.90M | 7.30M | 231.50M | -209.40M | 114.70M | -120.20M | -31.90M | -1.30M | 16.20M | 7.10M | 253.10M | -171.60M | -61.80M | 93.20M | 364.80M | -438.70M | -1.40M | -46.70M | 31.60M | 44.80M | -8.10M | -24.10M | 3.90M | -14.80M | 57.60M | -19.90M | 133.10M | -146.40M | 30.70M | -0.60M | 74.90M | 957.10M | -866.90M | -169.70M |