|
Net Income
|
145.00M | 168.00M | 229.00M | 82.00M | 106.00M | 155.00M | -164.00M | 54.00M | 74.00M | 139.00M | 287.00M | -63.00M | 441.00M | -47.00M | -72.00M | 1,168.00M | -199.00M | -10.00M | -3.00M | -11.00M | -1.00M | -1.00M | -1.00M | 2.00M | | 52.00M | | -1.00M | | | | | 104.00M | 194.00M | 290.00M | -59.00M | 153.00M | 240.00M | 359.00M | 69.00M | 193.00M | 180.00M | 366.00M | 95.00M | 148.00M | 244.00M | 369.00M | 116.00M | 235.00M | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | 8.00M | 4.00M | 11.00M | 6.00M | 9.00M | 5.00M | 5.00M | 8.00M | 9.00M | 6.00M | 5.00M | 5.00M | 8.00M | 6.00M | 6.00M | 4.00M | 6.00M | 6.00M | 5.00M | | 4.00M | 4.00M | 4.00M | 5.00M | 6.00M | 4.00M | 5.00M | 5.00M | 6.00M | 4.00M | 5.00M | 5.00M | 6.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 4.00M | 8.00M | 6.00M | 6.00M | 8.00M | 6.00M | 7.00M | 5.00M | 8.00M | 6.00M | 8.00M | 6.00M | 7.00M | 7.00M | 7.00M |
|
Deferred Taxes
|
32.00M | 45.00M | 224.00M | -11.00M | 70.00M | 105.00M | 234.00M | 1.00M | -16.00M | 159.00M | 159.00M | -40.00M | 30.00M | 80.00M | 139.00M | 8.00M | 40.00M | 30.00M | 188.00M | 152.00M | 84.00M | 94.00M | 192.00M | 81.00M | 59.00M | 57.00M | 202.00M | 51.00M | 42.00M | 92.00M | 230.00M | 22.00M | 51.00M | 124.00M | 191.00M | 173.00M | 26.00M | 55.00M | 131.00M | 12.00M | 32.00M | 22.00M | 90.00M | 23.00M | 23.00M | 45.00M | 57.00M | 23.00M | 26.00M | 33.00M | 80.00M | 17.00M | 31.00M | 35.00M | 71.00M | 33.00M | 35.00M | 31.00M | 62.00M | 101.00M | 44.00M | 32.00M | 69.00M | -18.00M | 116.00M | 56.00M | 83.00M |
|
Cash from Discontinued Operations
|
| | | | | | 67.00M | | | | | | 79.00M | 18.00M | 125.00M | 64.00M | 37.00M | 2.00M | 60.00M | -42.00M | | -4.00M | -1.00M | -1.00M | 1.00M | -2.00M | -4.00M | 1.00M | -1.00M | -1.00M | 2.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
203.00M | 85.00M | 27.00M | 68.00M | 60.00M | -7.00M | 9.00M | 64.00M | 91.00M | -5.00M | -2.00M | 57.00M | 109.00M | 2.00M | 2.00M | 62.00M | 35.00M | 62.00M | 50.00M | 67.00M | 186.00M | 104.00M | 75.00M | 40.00M | 84.00M | 33.00M | 184.00M | 62.00M | 130.00M | 71.00M | 109.00M | 12.00M | 40.00M | -25.00M | | 306.00M | 19.00M | | -40.00M | 336.00M | 29.00M | | | 227.00M | 20.00M | | | 204.00M | 17.00M | | | 435.00M | 16.00M | -49.00M | -30.00M | -5.00M | 20.00M | | | -44.00M | -16.00M | 3.00M | -71.00M | -8.00M | 13.00M | -72.00M | 8.00M |
|
Asset Writedowns and Impairment
|
| | | | | | 589.00M | | | 2.00M | 124.00M | -1.00M | 628.00M | | | 1,950.00M | | | | | | | | | | 69.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
516.00M | 392.00M | 838.00M | 221.00M | 380.00M | 391.00M | 725.00M | 327.00M | 560.00M | 339.00M | 666.00M | 313.00M | 383.00M | 378.00M | 551.00M | 378.00M | 379.00M | 389.00M | 546.00M | 379.00M | 239.00M | 419.00M | 550.00M | 363.00M | 312.00M | 470.00M | 765.00M | 488.00M | 349.00M | 414.00M | 796.00M | 558.00M | 331.00M | 532.00M | 784.00M | 471.00M | 258.00M | 562.00M | 866.00M | 484.00M | 387.00M | 492.00M | 789.00M | 502.00M | 290.00M | 404.00M | 635.00M | 398.00M | -35.00M | 471.00M | 756.00M | 469.00M | 388.00M | 484.00M | 727.00M | 664.00M | 496.00M | 615.00M | 920.00M | 533.00M | 492.00M | 557.00M | 897.00M | 817.00M | 431.00M | 862.00M | 1,104.00M |
|
Amortizatization of Intangibles
|
12.00M | 13.00M | 15.00M | 13.00M | 13.00M | 6.00M | 17.00M | 18.00M | 17.00M | 17.00M | 17.00M | 10.00M | 21.00M | 20.00M | 22.00M | 20.00M | 20.00M | 9.00M | 17.00M | 25.00M | 24.00M | 23.00M | 23.00M | 11.00M | 23.00M | 24.00M | 24.00M | 26.00M | 24.00M | 14.00M | 25.00M | 25.00M | 24.00M | 24.00M | 23.00M | 5.00M | 24.00M | 24.00M | 23.00M | 24.00M | 23.00M | 10.00M | 23.00M | 23.00M | | | | | | | | | | | | | 19.00M | 17.00M | 20.00M | 12.00M | 18.00M | 20.00M | 21.00M | 22.00M | 20.00M | | 19.00M |
|
Amortization of Deferred Charges
|
4.00M | 3.00M | 9.00M | 9.00M | 9.00M | 3.00M | 7.00M | 4.00M | 5.00M | 7.00M | 5.00M | -1.00M | 4.00M | 4.00M | 5.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 79.00M | 23.00M | 10.00M | 23.00M | 23.00M | 23.00M | 22.00M | 23.00M | -46.00M | 5.00M | 15.00M | 17.00M | 21.00M | 22.00M | 6.00M | 18.00M | -25.00M | 3.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M |
|
Depreciation & Amortization (CF)
|
176.00M | 188.00M | 193.00M | 151.00M | 190.00M | 197.00M | 201.00M | 158.00M | 187.00M | 186.00M | 185.00M | 44.00M | 156.00M | 158.00M | 152.00M | 167.00M | 166.00M | 168.00M | 166.00M | 166.00M | 176.00M | 173.00M | 177.00M | 184.00M | 195.00M | 192.00M | 195.00M | 195.00M | 210.00M | 209.00M | 206.00M | 210.00M | 217.00M | 216.00M | 220.00M | 223.00M | 230.00M | 233.00M | 236.00M | 239.00M | 245.00M | 249.00M | 251.00M | 257.00M | 263.00M | 269.00M | 270.00M | 351.00M | 295.00M | 301.00M | 307.00M | 316.00M | 324.00M | 341.00M | 351.00M | 357.00M | 350.00M | 353.00M | 360.00M | 369.00M | 379.00M | 381.00M | 382.00M | 382.00M | 395.00M | 398.00M | 406.00M |
|
Change in Receivables
|
-130.00M | 37.00M | -146.00M | 103.00M | -40.00M | 76.00M | 118.00M | 43.00M | -94.00M | 71.00M | -107.00M | -70.00M | -93.00M | 109.00M | 5.00M | -51.00M | 95.00M | -3.00M | -4.00M | -28.00M | 86.00M | -24.00M | -78.00M | -15.00M | 48.00M | 32.00M | -9.00M | -154.00M | -55.00M | 166.00M | 23.00M | -63.00M | -44.00M | 98.00M | 5.00M | -6.00M | 26.00M | 144.00M | -41.00M | -105.00M | -4.00M | 50.00M | -56.00M | -69.00M | 5.00M | 156.00M | -48.00M | -66.00M | 5.00M | 87.00M | 120.00M | -138.00M | 117.00M | 70.00M | 109.00M | 21.00M | -112.00M | -61.00M | 119.00M | -90.00M | -52.00M | 137.00M | 98.00M | -92.00M | 68.00M | 121.00M | 167.00M |
|
Change in Inventory
|
-185.00M | 76.00M | 120.00M | -74.00M | -148.00M | 40.00M | 69.00M | -34.00M | -135.00M | 80.00M | 89.00M | -5.00M | -79.00M | 60.00M | 76.00M | -29.00M | -127.00M | 50.00M | 70.00M | -53.00M | -102.00M | 67.00M | 69.00M | -37.00M | -75.00M | 50.00M | 48.00M | -9.00M | -55.00M | 32.00M | 36.00M | -24.00M | -60.00M | 46.00M | 34.00M | -37.00M | -68.00M | 22.00M | 50.00M | -43.00M | -81.00M | 31.00M | 54.00M | 6.00M | -23.00M | 42.00M | 42.00M | -36.00M | -54.00M | 59.00M | 68.00M | -2.00M | -72.00M | 80.00M | 95.00M | -26.00M | -37.00M | 81.00M | 49.00M | -26.00M | -54.00M | 61.00M | 53.00M | -29.00M | -93.00M | 69.00M | 65.00M |
|
Change in Accured Expenses
|
-245.00M | 41.00M | -37.00M | 332.00M | -181.00M | 56.00M | -45.00M | 241.00M | -213.00M | 79.00M | -58.00M | 92.00M | -208.00M | 70.00M | -19.00M | 123.00M | -127.00M | 52.00M | -27.00M | 183.00M | -183.00M | 3.00M | -7.00M | 173.00M | -215.00M | 35.00M | 8.00M | 128.00M | -246.00M | 46.00M | 4.00M | 215.00M | -231.00M | 48.00M | | 215.00M | -249.00M | 40.00M | 11.00M | 81.00M | -213.00M | 14.00M | -6.00M | 166.00M | -221.00M | 28.00M | 3.00M | 80.00M | -252.00M | 44.00M | 65.00M | 68.00M | -235.00M | 148.00M | -41.00M | 264.00M | -362.00M | 27.00M | 48.00M | 4.00M | -284.00M | 74.00M | -29.00M | 23.00M | -291.00M | 118.00M | -71.00M |
|
Change in Taxes
|
29.00M | 48.00M | 4.00M | -80.00M | 40.00M | 35.00M | 24.00M | -89.00M | 71.00M | 5.00M | 18.00M | -99.00M | 22.00M | 44.00M | 29.00M | -99.00M | 41.00M | 26.00M | 37.00M | -299.00M | 18.00M | 50.00M | 32.00M | -144.00M | 35.00M | 48.00M | 33.00M | -138.00M | 30.00M | 50.00M | 39.00M | -106.00M | 36.00M | 47.00M | 55.00M | -83.00M | 49.00M | 56.00M | -13.00M | -102.00M | 28.00M | 49.00M | 41.00M | -126.00M | 47.00M | 61.00M | 46.00M | -120.00M | 60.00M | 44.00M | 44.00M | -147.00M | 47.00M | 47.00M | 53.00M | -160.00M | 50.00M | 43.00M | 63.00M | -160.00M | 70.00M | 51.00M | 55.00M | -142.00M | -8.00M | 286.00M | 29.00M |
|
Other Working Capital Changes
|
-29.00M | -24.00M | 149.00M | -107.00M | 32.00M | 67.00M | 8.00M | -60.00M | -50.00M | -32.00M | -14.00M | 37.00M | -19.00M | 7.00M | 36.00M | -64.00M | -52.00M | 3.00M | 29.00M | | -10.00M | -44.00M | 10.00M | 14.00M | -14.00M | -13.00M | 10.00M | -29.00M | -7.00M | -17.00M | 15.00M | 30.00M | -7.00M | -15.00M | 4.00M | -16.00M | -1.00M | -7.00M | 10.00M | -4.00M | 14.00M | -28.00M | 70.00M | 3.00M | 3.00M | 6.00M | 57.00M | 8.00M | 9.00M | 27.00M | 22.00M | 13.00M | -15.00M | 50.00M | 52.00M | -13.00M | -58.00M | -56.00M | -68.00M | 291.00M | -56.00M | -56.00M | -56.00M | 202.00M | -39.00M | -37.00M | -38.00M |
|
Capital Expenditures
|
424.00M | 422.00M | 449.00M | 415.00M | 289.00M | 258.00M | 210.00M | 285.00M | 231.00M | 276.00M | 251.00M | 123.00M | 245.00M | 240.00M | 277.00M | 301.00M | 275.00M | 300.00M | 368.00M | 436.00M | 442.00M | 441.00M | 427.00M | 475.00M | 417.00M | 429.00M | 486.00M | 585.00M | 496.00M | 504.00M | 496.00M | 580.00M | 504.00M | 494.00M | 525.00M | 609.00M | 579.00M | 533.00M | 577.00M | 597.00M | 544.00M | 581.00M | 636.00M | 650.00M | 636.00M | 592.00M | 656.00M | 1,349.00M | 887.00M | 224.00M | 98.00M | 866.00M | 774.00M | 764.00M | 899.00M | 914.00M | 931.00M | 891.00M | 749.00M | 1,026.00M | 890.00M | 1,002.00M | 1,137.00M | 1,290.00M | 1,064.00M | 1,066.00M | 988.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 7.00M | | | 1.00M | 3.00M | 16.00M | 2.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | -3.00M | | | | | | -19.00M | -45.00M | -59.00M | -34.00M | -12.00M | -19.00M | -11.00M | -241.00M | 152.00M | | -13.00M | | | | | -25.00M | 14.00M | -14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
200.00M | 91.00M | 24.00M | 65.00M | 56.00M | 54.00M | 85.00M | 61.00M | 87.00M | 26.00M | 34.00M | 52.00M | 102.00M | 93.00M | 131.00M | 58.00M | 32.00M | 57.00M | 45.00M | 62.00M | 182.00M | 101.00M | 71.00M | 37.00M | 79.00M | 31.00M | 180.00M | 59.00M | 125.00M | 67.00M | 105.00M | 7.00M | 34.00M | 170.00M | 31.00M | 70.00M | 34.00M | -34.00M | | 299.00M | | | 110.00M | 53.00M | | | | 183.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-432.00M | -450.00M | -463.00M | -436.00M | -317.00M | -243.00M | -216.00M | -320.00M | -256.00M | -238.00M | -257.00M | -297.00M | -311.00M | -302.00M | -349.00M | -348.00M | -303.00M | -334.00M | -396.00M | -690.00M | -465.00M | -457.00M | -429.00M | -505.00M | -439.00M | -436.00M | -487.00M | -614.00M | -510.00M | -525.00M | -516.00M | -607.00M | -539.00M | -520.00M | -525.00M | -620.00M | -597.00M | -532.00M | -590.00M | -617.00M | -567.00M | -587.00M | -644.00M | -637.00M | -684.00M | -631.00M | -666.00M | -1348.00M | -889.00M | -871.00M | -886.00M | -882.00M | -780.00M | -772.00M | -906.00M | -912.00M | -964.00M | -925.00M | -767.00M | -1142.00M | -906.00M | -1026.00M | -1174.00M | -1350.00M | -1087.00M | -1024.00M | -1001.00M |
|
Other financing activities
|
21.00M | | | | -32.00M | 10.00M | 27.00M | 24.00M | -73.00M | | 78.00M | -105.00M | 1.00M | 2.00M | 1.00M | | | 7.00M | | | | 2.00M | -1.00M | | | | | | -1.00M | -1.00M | | | -1.00M | | | 12.00M | | | 1.00M | 13.00M | | | | 18.00M | | | | 20.00M | -4.00M | | -9.00M | 31.00M | | | | 18.00M | -3.00M | | -7.00M | 31.00M | | | -15.00M | 46.00M | | | |
|
Cash from Financing Activities
|
128.00M | 5.00M | -63.00M | 274.00M | -325.00M | -2.00M | -407.00M | -70.00M | -276.00M | -296.00M | -265.00M | -283.00M | -113.00M | -192.00M | -2.00M | -119.00M | -99.00M | -66.00M | -131.00M | 147.00M | 70.00M | 62.00M | -140.00M | 135.00M | 128.00M | -37.00M | -204.00M | 345.00M | -118.00M | 111.00M | -275.00M | 24.00M | 207.00M | -10.00M | -255.00M | 160.00M | 360.00M | -23.00M | -280.00M | 148.00M | 191.00M | 99.00M | -112.00M | 156.00M | 421.00M | 187.00M | 36.00M | 1,083.00M | 795.00M | 495.00M | 8.00M | 423.00M | 391.00M | 295.00M | 198.00M | 284.00M | 489.00M | 319.00M | -153.00M | 635.00M | 497.00M | 415.00M | 300.00M | 537.00M | 704.00M | 180.00M | -62.00M |
|
Dividends Paid - Common
|
82.00M | 82.00M | 83.00M | 91.00M | 91.00M | 3.00M | 2.00M | 92.00M | 93.00M | 1.00M | 2.00M | 96.00M | 90.00M | 1.00M | 2.00M | 98.00M | 97.00M | 1.00M | 2.00M | 97.00M | 97.00M | 1.00M | 2.00M | 99.00M | 99.00M | 100.00M | 99.00M | 104.00M | 103.00M | 103.00M | 103.00M | 107.00M | 107.00M | 107.00M | 106.00M | 111.00M | 111.00M | 112.00M | 111.00M | 117.00M | 116.00M | 117.00M | 117.00M | 122.00M | 122.00M | 122.00M | 123.00M | 127.00M | 140.00M | 142.00M | 141.00M | 142.00M | 152.00M | 153.00M | 152.00M | 153.00M | 165.00M | 165.00M | 166.00M | 166.00M | 178.00M | 178.00M | 179.00M | 179.00M | 191.00M | 193.00M | 192.00M |
|
Change in Cash
|
212.00M | -53.00M | 312.00M | 59.00M | -262.00M | 146.00M | 102.00M | -63.00M | 28.00M | -195.00M | 144.00M | -267.00M | -41.00M | -116.00M | 200.00M | -89.00M | -23.00M | -11.00M | 19.00M | -164.00M | -4.00M | 20.00M | -33.00M | -8.00M | 1.00M | -4.00M | 70.00M | 220.00M | -279.00M | | 5.00M | -25.00M | -1.00M | 2.00M | 4.00M | 11.00M | 21.00M | 7.00M | -4.00M | 15.00M | 11.00M | 4.00M | 33.00M | 21.00M | 27.00M | -40.00M | 5.00M | 133.00M | -129.00M | 95.00M | -122.00M | 10.00M | -1.00M | 7.00M | 19.00M | 36.00M | 21.00M | 9.00M | | 26.00M | 83.00M | -54.00M | 23.00M | 4.00M | 48.00M | 18.00M | 41.00M |
|
Free Cash Flow
|
92.00M | -30.00M | 389.00M | -194.00M | 91.00M | 133.00M | 515.00M | 42.00M | 329.00M | 63.00M | 415.00M | 190.00M | 138.00M | 138.00M | 274.00M | 77.00M | 104.00M | 89.00M | 178.00M | -57.00M | -203.00M | -22.00M | 123.00M | -112.00M | -105.00M | 41.00M | 279.00M | -97.00M | -147.00M | -90.00M | 300.00M | -22.00M | -173.00M | 38.00M | 259.00M | -138.00M | -321.00M | 29.00M | 289.00M | -113.00M | -157.00M | -89.00M | 153.00M | -148.00M | -346.00M | -188.00M | -21.00M | -951.00M | -922.00M | 247.00M | 658.00M | -397.00M | -386.00M | -280.00M | -172.00M | -250.00M | -435.00M | -276.00M | 171.00M | -493.00M | -398.00M | -445.00M | -240.00M | -473.00M | -633.00M | -204.00M | 116.00M |
|
Net Cash Flow
|
212.00M | -53.00M | 312.00M | 59.00M | -262.00M | 146.00M | 102.00M | -63.00M | 28.00M | -195.00M | 144.00M | -267.00M | -41.00M | -116.00M | 200.00M | -89.00M | -23.00M | -11.00M | 19.00M | -164.00M | -156.00M | 24.00M | -19.00M | -7.00M | 1.00M | -3.00M | 74.00M | 219.00M | -279.00M | | 5.00M | -25.00M | -1.00M | 2.00M | 4.00M | 11.00M | 21.00M | 7.00M | -4.00M | 15.00M | 11.00M | 4.00M | 33.00M | 21.00M | 27.00M | -40.00M | 5.00M | 133.00M | -129.00M | 95.00M | -122.00M | 10.00M | -1.00M | 7.00M | 19.00M | 36.00M | 21.00M | 9.00M | | 26.00M | 83.00M | -54.00M | 23.00M | 4.00M | 48.00M | 18.00M | 41.00M |