|
Net Income
|
141.50M | 0.70M | 0.30M | 5.60M | 0.70M | 1.20M | -0.10M | 0.30M | | 11.50M | | 1.90M | 172.10M | | | | 176.60M | 119.00M | 137.50M | 145.50M | 207.60M | 133.00M | 126.30M | 122.60M | 196.10M | 81.20M | 183.10M | 179.90M | 346.50M | 181.70M | 217.30M | 194.70M | 356.90M | 199.40M | 215.70M | 432.90M | 390.40M | 231.30M | 233.50M | 205.30M | 420.40M | 235.80M | 234.30M | 244.20M | 452.60M | 242.10M | 267.10M | 239.60M | 510.30M | 275.70M | 288.70M | 223.80M | 568.00M | 287.80M | 301.70M | 252.20M | 507.60M | 290.00M | 315.60M | 218.50M | 622.60M | 210.00M | 238.60M | 453.10M | 725.50M | 243.00M | 270.20M |
|
Deferred Taxes
|
11.50M | 11.60M | 98.80M | 65.50M | 6.50M | 6.50M | 6.50M | 85.40M | 71.90M | 65.10M | 78.90M | 214.70M | 67.90M | 73.30M | 108.40M | 43.60M | 101.80M | 41.30M | 76.70M | 92.90M | 111.60M | 76.40M | 70.50M | 69.60M | 106.60M | 15.10M | 98.40M | 198.60M | 214.60M | 92.50M | 132.40M | 54.30M | 150.20M | 124.40M | 169.80M | -172.70M | 17.00M | 14.70M | 2.70M | 262.90M | 17.20M | 78.90M | -37.30M | 104.10M | 92.10M | 51.40M | 9.00M | 56.90M | 129.60M | 34.80M | -6.40M | -6.90M | 103.80M | 59.40M | 24.60M | 92.30M | 56.50M | 56.90M | 42.50M | 63.50M | 184.30M | 137.20M | 46.80M | 160.70M | 55.60M | 164.40M | 76.20M |
|
Gains from Investment Securities
|
23.30M | 24.50M | 22.20M | 34.40M | 16.30M | 15.10M | 15.20M | 28.90M | 7.40M | 15.20M | 15.70M | 9.70M | 6.30M | 13.30M | 17.20M | -16.70M | 10.40M | 13.70M | -12.70M | 1.20M | 6.00M | -6.50M | -12.30M | 21.30M | 5.70M | 3.50M | 8.60M | -73.60M | 23.40M | -0.70M | 13.10M | 10.80M | 6.70M | 7.80M | 4.00M | -30.50M | -7.10M | 2.20M | -2.40M | -13.20M | -4.60M | 14.00M | 8.40M | -34.30M | -17.80M | -3.00M | -0.90M | 50.80M | -24.70M | 3.00M | 48.70M | -54.30M | 7.70M | 9.80M | 29.60M | 27.20M | 6.40M | 7.00M | 9.70M | 9.90M | 9.10M | 10.50M | 9.70M | 28.10M | 8.90M | -3.90M | 12.50M |
|
Cash from Operations
|
20.30M | 210.70M | 202.70M | 195.20M | 303.70M | 120.00M | 230.00M | 156.70M | 391.00M | 257.60M | 179.00M | 165.80M | 340.50M | 268.20M | 383.70M | 181.50M | 330.30M | 351.20M | 368.80M | 181.90M | 385.10M | 336.20M | 313.30M | 164.30M | 330.00M | 386.50M | 357.90M | 220.70M | 695.90M | 528.20M | 497.80M | 381.90M | 714.60M | 552.30M | 478.80M | 332.90M | 894.00M | 619.40M | 494.80M | 437.30M | 735.70M | 555.50M | 549.50M | 504.80M | 690.50M | 689.10M | 570.10M | 246.30M | 395.20M | 831.00M | 780.50M | 26.00M | 1,076.80M | 685.80M | 296.90M | 1.20M | 796.10M | 958.20M | 784.10M | 480.00M | 863.60M | 1,037.40M | 729.00M | 581.80M | 1,162.60M | 853.30M | 938.90M |
|
Amortization of Deferred Charges
|
-64.20M | -55.10M | -57.90M | -53.50M | -49.40M | -47.20M | -55.20M | -46.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
87.60M | 85.60M | 86.50M | 89.80M | 71.90M | 76.80M | 77.40M | 79.80M | 84.20M | 85.00M | 79.70M | 87.50M | 90.60M | 93.20M | 94.40M | 93.50M | 98.20M | 99.50M | 99.90M | 98.40M | 103.70M | 102.80M | 106.40M | 104.10M | 107.30M | 107.80M | 175.80M | 192.60M | 191.90M | 194.10M | 195.50M | 181.10M | 194.60M | 197.70M | 201.20M | 205.10M | 208.60M | 206.70M | 212.80M | 217.70M | 226.40M | 229.90M | 233.80M | 236.20M | 239.10M | 242.50M | 245.00M | 249.30M | 261.40M | 266.20M | 271.60M | 275.10M | 278.10M | 279.60M | 280.30M | 284.60M | 305.50M | 313.90M | 320.30M | 324.50M | 333.40M | 336.60M | 340.50M | 344.00M | 359.90M | 368.90M | 373.40M |
|
Change in Receivables
|
-73.10M | -95.10M | -68.90M | 126.00M | 33.70M | -106.20M | -38.90M | 161.80M | 40.90M | -132.00M | -45.30M | 106.30M | -11.50M | -84.70M | -22.50M | 80.40M | 84.30M | -133.60M | -46.00M | 258.20M | 184.80M | -316.80M | -89.10M | 140.40M | 28.00M | -162.50M | -135.00M | 185.50M | 48.60M | -178.70M | -55.10M | 365.90M | -55.00M | -192.30M | -63.20M | 396.90M | 60.10M | -295.60M | -76.60M | 288.60M | 124.30M | -392.20M | -92.30M | 262.00M | 3.50M | -218.90M | -46.90M | 246.20M | 150.40M | -220.40M | -92.40M | 411.60M | 174.30M | -210.60M | -114.60M | 493.00M | -60.70M | -468.80M | -71.20M | 260.10M | 61.30M | -315.50M | -69.80M | 485.50M | 180.30M | -316.70M | -231.60M |
|
Change in Inventory
|
93.40M | -123.60M | 74.50M | -9.70M | -42.30M | 54.40M | 32.10M | -43.20M | -94.70M | 54.70M | 28.90M | 14.00M | -70.40M | 23.40M | 7.10M | 18.60M | -93.90M | 51.10M | 49.70M | -38.20M | -94.50M | 69.40M | 75.00M | 21.30M | -110.90M | 38.70M | 173.60M | -32.00M | -217.20M | 23.70M | 159.70M | -66.20M | -170.50M | 92.60M | 162.00M | -133.40M | -163.00M | 90.40M | 141.60M | -60.20M | -218.30M | 131.30M | 131.90M | -43.40M | -158.70M | 76.60M | 105.70M | -44.80M | -175.10M | 99.20M | 193.00M | -9.90M | -267.00M | 203.40M | 352.40M | -117.50M | -293.60M | 80.30M | 146.10M | 25.30M | -166.60M | 87.20M | 94.10M | 23.30M | -237.20M | 127.00M | 139.60M |
|
Change in Account Payables
|
-119.50M | -37.20M | -31.90M | 69.50M | -36.10M | 6.30M | -10.00M | 61.10M | -48.40M | 9.70M | -3.10M | 53.60M | -82.30M | 22.10M | 3.70M | 100.30M | -104.50M | 17.90M | 27.40M | 44.40M | 94.70M | -147.30M | 24.90M | 51.40M | -71.30M | 98.70M | -83.30M | 46.60M | -123.70M | 11.30M | 17.70M | 129.10M | -212.70M | 98.70M | 2.80M | 119.70M | -170.90M | 85.90M | 13.80M | 181.80M | -204.30M | -18.40M | 30.40M | 193.80M | -250.10M | 61.80M | 9.40M | 117.60M | -181.50M | 62.20M | 104.20M | 142.00M | -293.80M | 295.30M | 80.70M | 39.30M | -424.70M | 36.30M | 37.80M | 96.60M | -229.80M | 139.50M | -61.40M | 251.40M | -195.40M | 23.30M | 26.80M |
|
Change in Accured Expenses
|
58.20M | -70.10M | 23.60M | -23.40M | 53.10M | -38.40M | 36.30M | -29.00M | 61.60M | -50.20M | 15.70M | 17.00M | 15.20M | -42.70M | 12.20M | 0.40M | 35.60M | -38.50M | 2.80M | -1.40M | -33.50M | 11.90M | -15.20M | -8.50M | 28.10M | -29.30M | 99.10M | -83.80M | 56.70M | -195.70M | 46.10M | 72.10M | 90.80M | -72.50M | 5.10M | 138.40M | 128.60M | -128.50M | 42.40M | -110.10M | 54.60M | -109.70M | 53.30M | 80.50M | -27.70M | -39.50M | 43.90M | -17.90M | -2.30M | -7.20M | 117.00M | -124.70M | 26.30M | 17.10M | 25.10M | 58.40M | 63.70M | -92.60M | 111.30M | -34.90M | -78.20M | 25.10M | -22.10M | 86.80M | 83.50M | -89.90M | 95.20M |
|
Change in Taxes
|
82.00M | 17.50M | -77.30M | 21.20M | 48.00M | -61.30M | 15.60M | -45.00M | 39.70M | 19.50M | 9.90M | -156.50M | 15.50M | -9.80M | 101.90M | 9.30M | -12.80M | 29.00M | 32.00M | -11.60M | 1.40M | -12.00M | 0.30M | -1.10M | -6.50M | 17.00M | 47.40M | -22.20M | 89.60M | -140.90M | | | | | | | | | | | | | | | | | | | | | -84.50M | | -62.50M | 73.40M | -68.70M | | -48.80M | | | | | | | | | | |
|
Other Working Capital Changes
|
40.40M | -20.40M | -81.80M | 91.40M | -24.60M | 2.30M | -15.50M | -2.20M | -46.70M | 35.50M | -15.60M | 50.30M | 50.20M | 35.40M | 42.30M | 36.10M | -28.20M | 14.40M | -26.80M | 116.80M | 39.00M | 58.90M | 27.40M | -212.60M | -48.30M | 5.90M | -113.20M | -52.00M | 63.70M | -157.60M | -11.30M | 2.00M | -41.20M | -33.10M | -51.40M | -71.70M | 134.30M | 13.20M | 34.20M | 108.70M | -125.10M | 105.10M | -70.70M | 127.60M | -57.30M | 1.60M | -36.60M | 63.00M | -67.20M | -1.70M | -17.80M | -5.80M | -34.20M | -82.80M | -64.10M | 11.60M | -89.40M | 0.30M | -23.10M | -44.30M | -131.20M | 52.90M | 72.90M | 80.80M | -13.00M | -52.40M | 26.20M |
|
Capital Expenditures
|
171.40M | 192.00M | 189.70M | 261.50M | 194.60M | 184.50M | 166.50M | 252.60M | 135.50M | 211.60M | 265.10M | 218.60M | 142.30M | 171.70M | 163.50M | 229.50M | 133.60M | 173.70M | 190.40M | 227.50M | 129.20M | 176.30M | 207.50M | 248.20M | 153.20M | 207.00M | 423.80M | 474.40M | 312.00M | 306.70M | 381.40M | 423.60M | 329.70M | 460.30M | 519.20M | 650.30M | 439.60M | 475.90M | 575.00M | 625.20M | 358.80M | 496.40M | 656.30M | 749.30M | 496.10M | 541.10M | 581.50M | 620.10M | 470.60M | 539.50M | 617.80M | 624.90M | 383.50M | 645.30M | 671.90M | 614.20M | 499.40M | 574.30M | 655.80M | 763.40M | 444.50M | 693.90M | 796.30M | 846.40M | 701.10M | 829.40M | 1,564.60M |
|
Sales of Property, Plant and Equipment
|
0.10M | 14.70M | 0.90M | 1.10M | 0.20M | 63.30M | 0.30M | 4.90M | 38.30M | 0.20M | | 3.00M | 2.70M | 0.10M | 0.20M | 5.70M | | | | | | | | 13.90M | | | | 2.20M | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | 41.00M | 0.30M | 0.30M | | | | 0.50M | 2.00M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | 226.00M | | | 66.40M | -143.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | 5.50M | 2.20M | 106.50M | 54.50M | 0.20M | 5.10M | 13.10M | 7.60M | 2.00M | 1.30M | 0.80M | 7.10M | 3.00M | 1.20M | 10.60M | 19.40M | 2.20M | 5.40M | 1.30M | 0.80M | 7.70M | 10.50M | 11.30M | 9.50M | 0.80M | 0.30M | 9.70M | 55.30M | 4.00M | | 4.60M | 25.80M | | 2.40M | | | 0.30M | 0.50M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | | | 0.10M | 16.50M | | 0.10M | 102.00M | 0.10M | | 0.10M | | 17.00M | 0.10M | | 39.10M | 12.70M | | | 6.00M | 15.40M | | | | 10.40M | | | | 14.80M | | | | 16.90M | | |
|
Cash from Investing Activities
|
-143.00M | -161.80M | -171.20M | -260.10M | -171.10M | -104.20M | -134.70M | -223.50M | -144.40M | -223.10M | -282.80M | -242.20M | -130.40M | -182.20M | -178.80M | -238.20M | -145.30M | -191.30M | -208.20M | -201.00M | -139.10M | -173.80M | -216.00M | -227.90M | -156.30M | -1522.90M | -416.70M | -326.70M | -188.40M | -260.70M | -392.50M | -512.60M | -333.10M | -703.10M | -529.60M | -688.30M | -435.80M | -561.00M | -723.20M | -664.40M | -606.60M | -459.80M | -668.10M | -760.40M | -463.00M | -543.20M | -556.90M | -1243.70M | -541.30M | -533.30M | -614.10M | -623.10M | -338.20M | -599.30M | -1048.40M | -656.50M | -1267.90M | -833.50M | -670.30M | -786.50M | -436.20M | -814.60M | -802.40M | -1749.30M | -1101.80M | -871.00M | -1597.70M |
|
Other financing activities
|
0.60M | 0.30M | 1.10M | 0.90M | -3.20M | 2.50M | 7.20M | 2.50M | -1.00M | 1.90M | 1.00M | 2.90M | -0.10M | 0.10M | | 0.70M | 7.50M | 2.80M | 0.60M | 0.30M | 5.20M | -2.10M | 4.00M | 5.70M | 3.80M | -11.00M | -12.80M | 23.70M | 9.80M | -21.90M | -0.10M | -1.40M | -0.60M | -2.10M | -0.40M | -3.40M | -0.30M | -3.50M | -1.00M | -0.90M | -3.60M | -3.40M | -8.50M | 5.60M | -2.60M | -3.20M | -6.60M | 1.00M | -6.60M | -8.30M | -10.20M | 15.90M | -1.20M | -2.90M | 13.20M | -18.20M | -9.70M | 7.00M | -1.80M | -2.30M | -1.70M | | -0.60M | -3.80M | -4.60M | 2.30M | -3.50M |
|
Cash from Financing Activities
|
107.30M | -53.40M | -33.60M | 75.40M | -140.70M | -17.40M | -94.60M | 80.10M | -35.10M | -259.90M | 108.30M | 75.40M | -206.10M | -91.00M | -205.00M | 79.30M | -195.90M | -163.60M | -163.10M | 26.60M | -244.40M | -156.60M | -42.00M | 36.80M | -170.40M | 1,285.60M | -133.40M | 252.60M | -522.60M | -270.10M | -112.40M | 59.40M | -380.80M | 135.70M | 31.00M | 375.50M | -445.10M | -78.10M | 216.60M | 333.00M | -186.10M | -94.10M | 94.50M | 271.30M | -244.10M | -149.20M | -14.40M | 1,008.80M | 163.10M | -287.60M | -156.90M | 575.40M | -706.50M | -101.20M | 762.60M | 721.50M | 417.60M | -112.60M | -112.50M | 330.30M | -476.50M | -36.00M | 131.50M | 848.70M | 40.40M | -56.50M | 707.30M |
|
Dividends Paid - Common
|
39.50M | 39.40M | 39.50M | 39.40M | 46.80M | 46.70M | 46.80M | 46.70M | 60.80M | 60.70M | 60.50M | 60.00M | 69.10M | 69.20M | 69.10M | 68.90M | 77.80M | 77.80M | 86.70M | 86.60M | 88.10M | 87.90M | 88.00M | 88.00M | 95.30M | 95.20M | 120.40M | 144.50M | 156.20M | 156.20M | 156.20M | 156.30M | 164.10M | 164.20M | 164.10M | 164.10M | 174.20M | 174.50M | 174.30M | 174.30M | 186.20M | 186.10M | 186.10M | 186.10M | 199.50M | 199.50M | 199.50M | 199.50M | 213.70M | 213.80M | 213.70M | 213.60M | 229.60M | 229.40M | 229.50M | 229.40M | 246.10M | 246.00M | 246.00M | 246.10M | 263.50M | 263.70M | 264.00M | 265.00M | 283.60M | 285.10M | 288.70M |
|
Change in Cash
|
-15.40M | -4.50M | -2.10M | 10.50M | -8.10M | -1.60M | 0.70M | 13.30M | 211.50M | -225.40M | 4.50M | -1.00M | 4.00M | -5.00M | -0.10M | 22.60M | -10.90M | -3.70M | -2.50M | 7.50M | 1.60M | 5.80M | 55.30M | -26.80M | 3.30M | 149.20M | -192.20M | 146.60M | -15.10M | -2.60M | -7.10M | -71.30M | 0.70M | -15.10M | -19.80M | 20.10M | 13.10M | -19.70M | -11.80M | 105.90M | -57.00M | 1.60M | -24.10M | 15.70M | -16.60M | -3.30M | -1.20M | 11.40M | 17.00M | 10.10M | 9.50M | -21.70M | 32.10M | -14.70M | 11.10M | 66.20M | -54.20M | 12.10M | 1.30M | 23.80M | -49.10M | 186.80M | 58.10M | -318.80M | 101.20M | -74.20M | 48.50M |
|
Free Cash Flow
|
-151.10M | 18.70M | 13.00M | -66.30M | 109.10M | -64.50M | 63.50M | -95.90M | 255.50M | 46.00M | -86.10M | -52.80M | 198.20M | 96.50M | 220.20M | -48.00M | 196.70M | 177.50M | 178.40M | -45.60M | 255.90M | 159.90M | 105.80M | -83.90M | 176.80M | 179.50M | -65.90M | -253.70M | 383.90M | 221.50M | 116.40M | -41.70M | 384.90M | 92.00M | -40.40M | -317.40M | 454.40M | 143.50M | -80.20M | -187.90M | 376.90M | 59.10M | -106.80M | -244.50M | 194.40M | 148.00M | -11.40M | -373.80M | -75.40M | 291.50M | 162.70M | -598.90M | 693.30M | 40.50M | -375.00M | -613.00M | 296.70M | 383.90M | 128.30M | -283.40M | 419.10M | 343.50M | -67.30M | -264.60M | 461.50M | 23.90M | -625.70M |
|
Net Cash Flow
|
-15.40M | -4.50M | -2.10M | 10.50M | -8.10M | -1.60M | 0.70M | 13.30M | 211.50M | -225.40M | 4.50M | -1.00M | 4.00M | -5.00M | -0.10M | 22.60M | -10.90M | -3.70M | -2.50M | 7.50M | 1.60M | 5.80M | 55.30M | -26.80M | 3.30M | 149.20M | -192.20M | 146.60M | -15.10M | -2.60M | -7.10M | -71.30M | 0.70M | -15.10M | -19.80M | 20.10M | 13.10M | -19.70M | -11.80M | 105.90M | -57.00M | 1.60M | -24.10M | 15.70M | -16.60M | -3.30M | -1.20M | 11.40M | 17.00M | 10.10M | 9.50M | -21.70M | 32.10M | -14.70M | 11.10M | 66.20M | -54.20M | 12.10M | 1.30M | 23.80M | -49.10M | 186.80M | 58.10M | -318.80M | 101.20M | -74.20M | 48.50M |