|
Net Income
|
-63.00M | -1606.00M | -215.00M | -12.00M | 10.00M | -701.00M | 308.00M | 138.00M | 169.00M | 679.00M | 340.00M | 131.00M | 195.00M | 949.00M | -58.00M | -293.00M | -147.00M | -917.00M | 139.00M | -150.00M | -20.00M | 319.00M | 219.00M | 350.00M | 370.00M | 294.00M | 553.00M | 674.00M | -769.00M | 232.00M | -232.00M | -121.00M | -193.00M | -41.00M | -307.00M | 31.00M | 98.00M | 553.00M | 548.00M | 151.00M | 218.00M |
|
Share-based Compensation
|
| 4.00M | 8.00M | 10.00M | 6.00M | 73.00M | 7.00M | 7.00M | 7.00M | 3.00M | 10.00M | 10.00M | 9.00M | 6.00M | 10.00M | 11.00M | 8.00M | 1.00M | 8.00M | 9.00M | 7.00M | 1.00M | 8.00M | 10.00M | 8.00M | 13.00M | 9.00M | 11.00M | 8.00M | 12.00M | 10.00M | 11.00M | 6.00M | 8.00M | 10.00M | 12.00M | 9.00M | 5.00M | 11.00M | 12.00M | 10.00M |
|
Deferred Taxes
|
| 103.00M | | | 34.00M | -52.00M | 23.00M | 27.00M | 14.00M | 104.00M | 2.00M | -42.00M | 24.00M | -14.00M | 33.00M | 31.00M | -5.00M | -44.00M | 23.00M | -29.00M | -6.00M | -14.00M | 18.00M | 30.00M | 13.00M | 86.00M | -4.00M | 97.00M | | 126.00M | -24.00M | -12.00M | -120.00M | 134.00M | -63.00M | -12.00M | 67.00M | 31.00M | 50.00M | 22.00M | -277.00M |
|
Gains from Sales and Divestitures
|
| | | | | 0.00M | | | | 0.76M | | | | 0.51M | | | | 0.92M | | | | 0.45M | | | | 0.37M | | | | 1.06M | | | | 2.09M | | | | 1.57M | | | |
|
Gains from Investment Securities
|
| 493.00M | -6.00M | 185.00M | 9.00M | -4.00M | -9.00M | 55.00M | 42.00M | 11.00M | 14.00M | 35.00M | 40.00M | 12.00M | -23.00M | 55.00M | -8.00M | -54.00M | -32.00M | 13.00M | 83.00M | 18.00M | 22.00M | 24.00M | 38.00M | 76.00M | -38.00M | 109.00M | 23.00M | -7.00M | -93.00M | -30.00M | 302.00M | 31.00M | -23.00M | -8.00M | -2.00M | -1.00M | 47.00M | 50.00M | -6.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 20.00M | | 1.00M | 204.00M | 2.00M | | | | | | | 74.00M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 21.00M | | | | 76.00M | | | | 32.00M | | | | 29.00M | | | | 26.00M | | | | 30.00M | | | | 34.00M | | | | 23.00M | | | | 33.00M | | | |
|
Cash from Operations
|
| 53.00M | -359.00M | -82.00M | -109.00M | 239.00M | 74.00M | 311.00M | 384.00M | 455.00M | 55.00M | -430.00M | 288.00M | 535.00M | 168.00M | 82.00M | 174.00M | 262.00M | -90.00M | 288.00M | 158.00M | 38.00M | 6.00M | -86.00M | 435.00M | 565.00M | 34.00M | 536.00M | 134.00M | 118.00M | -163.00M | -13.00M | 69.00M | 198.00M | -223.00M | 287.00M | 143.00M | 415.00M | 75.00M | 488.00M | 85.00M |
|
Depreciation & Amortization (CF)
|
190.00M | 186.00M | 177.00M | 178.00M | 181.00M | 182.00M | 179.00M | 190.00M | 194.00M | 188.00M | 194.00M | 193.00M | 172.00M | 174.00M | 172.00M | 174.00M | 184.00M | 183.00M | 170.00M | 152.00M | 161.00M | 170.00M | 182.00M | 161.00M | 156.00M | 165.00M | 160.00M | 161.00M | 149.00M | 147.00M | 153.00M | 153.00M | 163.00M | 163.00M | 161.00M | 163.00M | 159.00M | 159.00M | 148.00M | 153.00M | 160.00M |
|
Change in Receivables
|
| -96.00M | 23.00M | 1.00M | 102.00M | 108.00M | -7.00M | 82.00M | 37.00M | 6.00M | -43.00M | 252.00M | | -166.00M | -42.00M | -52.00M | -33.00M | -156.00M | 70.00M | -194.00M | 98.00M | 10.00M | 212.00M | 58.00M | 138.00M | 6.00M | 120.00M | 33.00M | -176.00M | 82.00M | -40.00M | -31.00M | -37.00M | 4.00M | 212.00M | 71.00M | -81.00M | 291.00M | 85.00M | -234.00M | 48.00M |
|
Change in Inventory
|
| -120.00M | -8.00M | -34.00M | 3.00M | 38.00M | 102.00M | -16.00M | 16.00M | 177.00M | 248.00M | -23.00M | 61.00M | 20.00M | -17.00M | -36.00M | -58.00M | -26.00M | -41.00M | -143.00M | -37.00M | 99.00M | 68.00M | 116.00M | 189.00M | 266.00M | 479.00M | 178.00M | -77.00M | -33.00M | -17.00M | -5.00M | -144.00M | -77.00M | -71.00M | -86.00M | 78.00M | 28.00M | 155.00M | -44.00M | -50.00M |
|
Change in Account Payables
|
| -48.00M | -152.00M | 19.00M | -42.00M | 181.00M | -45.00M | 64.00M | 90.00M | 268.00M | -106.00M | 1.00M | -30.00M | -30.00M | -159.00M | 15.00M | -55.00M | 46.00M | -121.00M | -62.00M | 96.00M | 112.00M | -64.00M | 96.00M | 121.00M | 201.00M | -81.00M | 179.00M | -108.00M | 199.00M | -273.00M | -4.00M | 2.00M | 201.00M | -98.00M | 41.00M | -92.00M | 339.00M | -206.00M | -27.00M | -27.00M |
|
Change in Accured Expenses
|
| -23.00M | -205.00M | -9.00M | -124.00M | 18.00M | -181.00M | -57.00M | -82.00M | -243.00M | -186.00M | -57.00M | -45.00M | -31.00M | -18.00M | -33.00M | -96.00M | -28.00M | -85.00M | -35.00M | -46.00M | 13.00M | 3.00M | -23.00M | | | -72.00M | -31.00M | -19.00M | -51.00M | -45.00M | -3.00M | -71.00M | -14.00M | -22.00M | -8.00M | -58.00M | -20.00M | -206.00M | 58.00M | -89.00M |
|
Change in Taxes
|
| -207.00M | -60.00M | -65.00M | 22.00M | -45.00M | -17.00M | -27.00M | 59.00M | 96.00M | 84.00M | 17.00M | 147.00M | -7.00M | -43.00M | -299.00M | -2.00M | 14.00M | -11.00M | 18.00M | 88.00M | 24.00M | -1.00M | 41.00M | 103.00M | 158.00M | -42.00M | -37.00M | -24.00M | -49.00M | -13.00M | -133.00M | 94.00M | -94.00M | 18.00M | 52.00M | -15.00M | 40.00M | -27.00M | -79.00M | 192.00M |
|
Other Working Capital Changes
|
| -25.00M | | | 14.00M | 55.00M | -20.00M | -32.00M | -10.00M | 19.00M | -23.00M | -7.00M | -28.00M | -39.00M | -13.00M | -55.00M | -2.00M | 40.00M | -43.00M | -18.00M | -15.00M | -12.00M | -57.00M | -1.00M | -25.00M | 124.00M | -37.00M | -22.00M | -37.00M | 33.00M | -58.00M | -46.00M | 45.00M | -34.00M | -39.00M | -33.00M | -41.00M | -49.00M | -87.00M | -40.00M | |
|
Capital Expenditures
|
| 133.00M | 86.00M | 86.00M | 86.00M | 146.00M | -238.00M | -5.00M | 498.00M | 150.00M | 74.00M | 95.00M | 82.00M | 148.00M | 69.00M | 89.00M | 87.00M | 134.00M | 91.00M | 77.00M | 74.00M | 111.00M | 75.00M | 79.00M | 83.00M | 153.00M | 74.00M | 107.00M | 128.00M | 171.00M | 83.00M | 115.00M | 145.00M | 188.00M | 101.00M | 164.00M | 146.00M | 169.00M | 93.00M | 131.00M | 151.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 11.00M | | 12.00M | | 199.00M | | -1.00M | | 591.00M | 114.00M | 10.00M | 251.00M | 2.00M | 2.00M | 1.00M | | 1.00M | 1.00M | | 2.00M | 1.00M | 1.00M | | 1.00M | | | 3.00M |
|
Cash from Investing Activities
|
| -160.00M | -103.00M | 60.00M | 38.00M | -144.00M | 142.00M | -94.00M | -104.00M | -170.00M | -74.00M | -100.00M | -83.00M | -148.00M | -59.00M | -199.00M | -76.00M | -134.00M | 107.00M | -79.00M | -78.00M | -117.00M | 514.00M | 34.00M | -77.00M | 94.00M | -93.00M | -93.00M | -138.00M | -171.00M | -102.00M | -120.00M | -166.00M | -197.00M | -117.00M | -164.00M | -153.00M | -174.00M | -108.00M | -132.00M | -11.00M |
|
Other financing activities
|
| | | | | | 24.00M | 2.00M | 20.00M | 24.00M | 53.00M | 7.00M | 1.00M | 40.00M | 20.00M | 1.00M | 1.00M | 10.00M | -1.00M | 17.00M | 8.00M | | 4.00M | 10.00M | 5.00M | 13.00M | 46.00M | 1.00M | 67.00M | 64.00M | 86.00M | 36.00M | 42.00M | 24.00M | 61.00M | 4.00M | | | 27.00M | | |
|
Cash from Financing Activities
|
| 123.00M | 247.00M | -7.00M | -25.00M | 534.00M | -260.00M | -78.00M | -115.00M | -53.00M | -147.00M | 433.00M | -280.00M | -294.00M | -199.00M | -71.00M | -81.00M | -93.00M | -44.00M | -71.00M | 692.00M | -63.00M | 428.00M | -849.00M | -545.00M | -192.00M | -209.00M | -349.00M | -185.00M | -25.00M | 40.00M | -24.00M | 35.00M | 6.00M | 754.00M | -75.00M | -84.00M | -394.00M | 77.00M | -67.00M | -105.00M |
|
Dividends Paid - Common
|
| 35.00M | 50.00M | 34.00M | 92.00M | 57.00M | 57.00M | 98.00M | 89.00M | 98.00M | 267.00M | 118.00M | 181.00M | 261.00M | 214.00M | 72.00M | 102.00M | 84.00M | 31.00M | 75.00M | 46.00M | 55.00M | 62.00M | 75.00M | 40.00M | 38.00M | 162.00M | 18.00M | 18.00M | 60.00M | 18.00M | 18.00M | 18.00M | 18.00M | 19.00M | 18.00M | 26.00M | 26.00M | 26.00M | 26.00M | 26.00M |
|
Exchange Rate Effect
|
| 20.00M | 17.00M | 2.00M | 5.00M | -11.00M | 7.00M | 4.00M | -3.00M | 6.00M | 4.00M | -11.00M | 6.00M | -3.00M | -6.00M | 5.00M | -10.00M | 4.00M | -24.00M | -2.00M | -1.00M | 13.00M | -11.00M | 9.00M | -9.00M | -2.00M | 9.00M | -11.00M | -18.00M | 11.00M | 2.00M | 3.00M | -5.00M | 10.00M | -6.00M | -10.00M | 11.00M | -23.00M | 12.00M | 23.00M | 3.00M |
|
Change in Cash
|
| 36.00M | -198.00M | -27.00M | -91.00M | 618.00M | -37.00M | 143.00M | 162.00M | 238.00M | -162.00M | -108.00M | -69.00M | 90.00M | -96.00M | -183.00M | 7.00M | 39.00M | -51.00M | 136.00M | 771.00M | -129.00M | 937.00M | -892.00M | -196.00M | 465.00M | -259.00M | 83.00M | -207.00M | -67.00M | -223.00M | -154.00M | -67.00M | 17.00M | 408.00M | 38.00M | -83.00M | -176.00M | 56.00M | 312.00M | -28.00M |
|
Free Cash Flow
|
| -80.00M | -445.00M | -168.00M | -195.00M | 93.00M | 312.00M | 316.00M | -114.00M | 305.00M | -19.00M | -525.00M | 206.00M | 387.00M | 99.00M | -7.00M | 87.00M | 128.00M | -181.00M | 211.00M | 84.00M | -73.00M | -69.00M | -165.00M | 352.00M | 412.00M | -40.00M | 429.00M | 6.00M | -53.00M | -246.00M | -128.00M | -76.00M | 10.00M | -324.00M | 123.00M | -3.00M | 246.00M | -18.00M | 357.00M | -66.00M |
|
Net Cash Flow
|
| 16.00M | -215.00M | -29.00M | -96.00M | 629.00M | -44.00M | 139.00M | 165.00M | 232.00M | -166.00M | -97.00M | -75.00M | 93.00M | -90.00M | -188.00M | 17.00M | 35.00M | -27.00M | 138.00M | 772.00M | -142.00M | 948.00M | -901.00M | -187.00M | 467.00M | -268.00M | 94.00M | -189.00M | -78.00M | -225.00M | -157.00M | -62.00M | 7.00M | 414.00M | 48.00M | -94.00M | -153.00M | 44.00M | 289.00M | -31.00M |