|
Net Income
|
16.30M | -1.40M | -2.10M | | 258.40M | 261.30M | 190.50M | 21.20M | 18.60M | 29.50M | 20.60M | 22.20M | 17.00M | 127.30M | 1.60M | 1.40M | 1.10M | 0.60M | -13.10M | 3.10M | | | 1.50M | -1.70M | -1.90M | -1.70M | -1.50M | 82.70M | -752.20M | 96.50M | 104.60M | 48.20M | 1,825.60M | -2.30M | -5.50M | -1.00M | | 43.20M | | | | | | | -14.30M | | | 10.30M | | 8.20M | 51.80M | | | | 12.60M | 583.80M | 449.90M | 610.50M | 687.00M | 621.60M | 580.90M | | -13.90M | 649.80M | -1737.50M | -8.00M | | 691.40M |
|
Share-based Compensation
|
12.60M | 15.00M | 15.30M | 7.70M | 15.00M | 13.90M | 12.00M | 10.20M | 11.70M | 11.20M | 11.70M | 11.80M | 15.60M | 8.80M | 7.60M | 10.10M | 12.30M | 10.60M | 10.50M | 11.80M | 11.60M | 9.10M | 11.50M | 11.90M | 12.90M | 12.50M | 2.20M | 8.30M | 8.10M | 7.50M | 7.10M | 9.00M | 9.50M | 8.90M | 12.50M | 11.80M | 10.70M | 7.90M | 8.40M | 9.30M | 11.90M | 9.80M | 10.20M | 13.90M | 13.00M | 12.50M | 14.10M | 9.80M | 12.60M | 12.20M | 9.90M | 15.80M | 10.70M | 10.50M | 11.40M | 16.10M | 15.10M | 14.60M | 14.10M | 13.80M | 14.70M | 17.70M | 15.60M | 16.40M | 38.30M | 11.00M | 10.70M | 10.60M |
|
Deferred Taxes
|
42.40M | -83.40M | -10.70M | 115.30M | 17.90M | -52.50M | 8.40M | -2.30M | 65.30M | 12.40M | 111.30M | 26.10M | -84.40M | 171.40M | -52.40M | 37.40M | -4.60M | -24.40M | 4.40M | 33.00M | 3.40M | 33.40M | 55.70M | | | | | | | | | | | -9.50M | 40.10M | -76.70M | -17.70M | 7.50M | 31.50M | -1.00M | 28.50M | 10.30M | 19.80M | 24.40M | 30.60M | 105.00M | 5.00M | 47.60M | 28.50M | 10.90M | 7.00M | 15.70M | 35.60M | 17.70M | -36.70M | 13.80M | 15.20M | -43.10M | -10.60M | 13.50M | -6.60M | -81.20M | 5.00M | -6.30M | -533.80M | 42.90M | -57.60M | 78.20M |
|
Cash from Discontinued Operations
|
| | | | | | | | | 11.60M | 11.20M | 6.40M | 13.60M | 778.50M | 0.50M | 5.20M | 4.60M | 3.50M | 1.00M | 10.50M | | | -482.30M | | -209.00M | -73.70M | 705.40M | 176.90M | 5.20M | 87.10M | 484.40M | -59.60M | 3,358.90M | -247.20M | -198.20M | -3.10M | 18.60M | -28.30M | | | | | | | | | | | | | | | | | 59.60M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-24.10M | -10.50M | 103.50M | 30.10M | 8.90M | -78.30M | 89.90M | -30.20M | -20.30M | -15.80M | -1.90M | 21.20M | -87.60M | 241.80M | | 169.20M | -23.20M | -49.10M | -20.50M | 31.40M | -106.40M | 193.30M | -42.30M | 60.50M | -1.70M | 15.80M | 27.20M | 66.20M | -104.00M | 72.00M | 16.90M | 6.90M | 24.60M | 48.00M | | -29.90M | 28.40M | 36.30M | 25.00M | -3.10M | 30.30M | 29.70M | 18.90M | 26.20M | 75.40M | 9.40M | 50.90M | 10.80M | 47.90M | 19.10M | 60.40M | 117.30M | 83.50M | -16.00M | 29.90M | -17.20M | 95.30M | 52.00M | 131.10M | 41.50M | 76.70M | 5.90M | 81.90M | 48.40M | 81.00M | 8.40M | 132.00M | 28.50M |
|
Asset Writedowns and Impairment
|
| | | 0.60M | | | | 0.60M | | | | | | | | | | | | | | | 310.10M | | | | 12.40M | | | | | 45.70M | | 162.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
260.10M | 405.70M | 464.40M | 193.90M | 348.80M | 490.50M | 451.80M | 336.60M | 270.10M | 490.40M | 613.30M | 424.30M | 306.90M | 513.40M | 520.50M | 278.40M | 319.80M | 453.00M | 501.90M | 546.20M | 478.50M | 559.30M | 606.10M | 486.60M | 500.50M | 687.40M | 372.50M | 397.20M | 492.80M | 632.20M | 736.60M | 574.30M | 286.90M | 752.20M | 915.00M | 560.00M | 546.00M | 750.20M | 691.00M | 655.20M | 630.60M | 717.60M | 966.50M | 667.00M | 571.50M | 774.70M | 1,251.50M | 774.70M | 805.60M | 928.60M | 826.30M | 785.20M | 519.80M | 908.20M | 957.40M | 719.30M | 638.70M | 845.40M | 1,002.30M | 626.60M | 801.70M | 1,261.40M | 957.00M | 811.70M | 328.10M | 855.80M | 1,261.20M | 900.70M |
|
Depreciation & Amortization (CF)
|
197.10M | 217.10M | 225.50M | 217.10M | 217.30M | 214.40M | 178.00M | 217.60M | 197.70M | 212.30M | 206.70M | 203.00M | 205.30M | 212.20M | 220.30M | 218.50M | 226.20M | 229.70M | 232.60M | 234.20M | 229.10M | 239.00M | 254.60M | 235.50M | 233.30M | 233.00M | 156.70M | 214.70M | 213.90M | 213.50M | 212.50M | 206.10M | 211.80M | 216.90M | 231.00M | 227.90M | 240.00M | 245.60M | 257.20M | 258.00M | 262.10M | 269.10M | 293.60M | 289.20M | 294.70M | 290.60M | 310.50M | 323.70M | 329.30M | 335.70M | 332.60M | 332.30M | 335.90M | 337.20M | 332.80M | 321.50M | 339.60M | 339.90M | 357.30M | 349.20M | 360.80M | 360.30M | 380.80M | 366.80M | 383.60M | 401.00M | 412.80M | 370.70M |
|
Change in Receivables
|
64.60M | -6.30M | -319.00M | -27.00M | 156.90M | 21.40M | -46.40M | -11.60M | 86.70M | 4.60M | -25.90M | -57.60M | 43.40M | 86.10M | -16.80M | 64.40M | -8.70M | 33.20M | -11.90M | 17.70M | 64.30M | -4.90M | -44.10M | 27.30M | 47.90M | -22.90M | -101.20M | -83.70M | 138.10M | 119.40M | -129.00M | -42.30M | -76.10M | 38.40M | -25.40M | 34.20M | -4.00M | -115.70M | -42.80M | 73.60M | -18.20M | 84.10M | -219.30M | -1.40M | 113.30M | -5.70M | -190.60M | 44.10M | 30.70M | 9.50M | 46.20M | 132.70M | 70.40M | 186.60M | 85.50M | -40.40M | -121.60M | 260.50M | -229.20M | 64.50M | -32.90M | -114.00M | 193.40M | 47.80M | 19.10M | 35.90M | -66.50M | 27.80M |
|
Change in Inventory
|
12.00M | 30.90M | 28.50M | -18.10M | 22.00M | 5.60M | 53.40M | 10.20M | 8.60M | 29.40M | 59.30M | 24.20M | -4.30M | -1.10M | -20.10M | -42.50M | -10.60M | -15.40M | -6.50M | -11.90M | -21.70M | 21.00M | 36.10M | 16.00M | -2.00M | -16.40M | -35.60M | 19.00M | -17.90M | -14.70M | -18.60M | -9.90M | -10.80M | -24.10M | 38.40M | 8.40M | -13.90M | -10.50M | 80.20M | 10.40M | 3.80M | -0.70M | -10.50M | 8.40M | 8.10M | 8.80M | -20.10M | 9.90M | 15.50M | 11.00M | 10.80M | 33.70M | 23.60M | 23.50M | 13.50M | 102.80M | 9.50M | 21.20M | -4.10M | 48.60M | 24.10M | 38.30M | 26.80M | -6.40M | 30.80M | 11.20M | 0.20M | 11.00M |
|
Change in Accured Expenses
|
-214.70M | -55.60M | 30.40M | -289.90M | -42.50M | 16.50M | 34.60M | -229.30M | 1.70M | 66.20M | 131.60M | -54.80M | 60.70M | 24.10M | 219.70M | 7.30M | -157.60M | 10.50M | 9.50M | -65.20M | -64.80M | 4.40M | -112.30M | 5.00M | 84.10M | 100.60M | -54.80M | -100.70M | -90.80M | 252.50M | -0.90M | 10.40M | -189.00M | 78.70M | 263.70M | -113.50M | -146.90M | 95.50M | -112.80M | -55.40M | -70.10M | 30.70M | 53.00M | -115.40M | 3.60M | -72.90M | 152.80M | 24.20M | 111.50M | 4.10M | 48.10M | 167.60M | -44.50M | 197.00M | 212.40M | -257.60M | -193.70M | 75.90M | 162.10M | -268.50M | -32.50M | 125.90M | -163.60M | 30.50M | -78.20M | -167.40M | -8.90M | -191.30M |
|
Other Working Capital Changes
|
-94.10M | 131.60M | -91.30M | -76.10M | 125.70M | -65.40M | -69.40M | -34.00M | 25.50M | -19.80M | -23.50M | -42.00M | 138.70M | -126.50M | 64.40M | 16.00M | -20.10M | 24.00M | 44.20M | -15.20M | -23.40M | 27.40M | -41.50M | -15.40M | 56.50M | -35.30M | -63.80M | 8.90M | 15.40M | 83.00M | 49.40M | -31.60M | 83.00M | 59.30M | 54.70M | -5.50M | 50.20M | -67.90M | 154.80M | -57.50M | 53.60M | 13.10M | -28.60M | 41.60M | 71.50M | 51.20M | -33.70M | 47.50M | 94.90M | -31.50M | -227.60M | -49.40M | 188.10M | -277.90M | -165.70M | 99.00M | 25.70M | 27.60M | -33.30M | 33.30M | 78.40M | -75.30M | -406.50M | -122.60M | 693.60M | 53.60M | -62.00M | -25.20M |
|
Capital Expenditures
|
324.10M | 283.50M | 279.80M | 288.80M | 228.10M | 240.30M | 231.50M | 306.90M | 285.10M | 341.50M | 375.80M | 342.30M | 392.60M | 431.60M | 354.50M | 357.00M | 350.30M | 408.10M | 408.80M | 391.10M | 411.10M | 462.70M | 97.80M | 446.50M | 182.00M | 320.10M | 213.80M | 248.40M | 223.60M | 228.90M | 206.80M | 239.20M | 293.00M | 274.60M | 232.90M | 256.60M | 315.90M | 585.60M | 410.30M | 403.40M | 560.10M | 544.10M | 482.10M | 447.70M | 482.90M | 1,114.60M | 463.80M | 664.20M | 563.60M | 620.00M | 616.40M | 663.80M | 769.80M | 705.50M | 787.40M | 834.20M | 1,006.90M | 1,322.40M | 1,462.90M | 1,445.50M | 1,669.40M | 1,606.60M | 2,075.20M | 2,117.60M | 1,891.50M | 1,495.80M | 1,517.70M | 1,251.20M |
|
Sales of Property, Plant and Equipment
|
6.10M | 5.10M | 27.80M | 13.10M | 8.90M | 10.60M | 19.80M | 33.20M | 18.10M | 11.00M | 19.30M | 11.90M | 0.60M | 1.00M | 39.00M | 2.80M | 3.60M | 19.00M | 27.40M | 5.50M | 5.70M | 22.80M | 11.60M | 3.70M | 7.10M | 4.30M | 40.20M | 30.80M | 7.30M | 6.00M | 0.50M | 11.40M | 2.10M | 7.20M | 21.80M | 10.60M | 23.80M | 11.40M | 3.00M | 1.10M | 2.70M | 5.00M | 2.30M | 15.20M | 52.80M | 6.30M | 6.00M | 2.60M | 12.20M | 15.20M | 7.50M | 1.10M | 24.20M | 7.50M | 13.40M | 4.00M | 3.20M | 6.10M | 12.10M | 4.20M | 16.00M | 6.10M | 1,852.50M | 34.40M | 2.10M | 148.90M | 60.40M | 26.10M |
|
Acquisitions
|
| 28.20M | 2.90M | 9.90M | 25.00M | 2.30M | | | | | 0.90M | | | 147.40M | 689.60M | | | 125.60M | 99.30M | | | | | 22.60M | 11.90M | | | | | | | | | | 8.20M | 237.10M | 34.30M | 48.80M | 25.20M | | 106.30M | 0.70M | 16.20M | | | | 183.30M | | | 9.80M | 0.70M | 34.60M | 30.50M | | | | | | | | | | | | | | | |
|
Divestments
|
| 38.10M | 12.00M | | | | | | | -11.10M | -10.60M | -7.40M | -0.30M | 774.10M | -1.00M | -0.80M | -0.10M | -0.30M | | 9.80M | | | -321.50M | | -189.10M | -77.00M | -186.90M | -86.30M | -41.00M | -33.60M | -43.30M | -19.40M | 3,770.00M | | | | 18.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 1,073.50M | 817.20M | 208.90M | 404.00M | 132.30M | 3.00M | 178.00M | 9.90M | 2.60M | | 177.00M | | | 1,761.00M | 855.00M | 410.50M | 269.70M | 340.00M | 1,331.90M | 59.50M | 827.80M | 158.20M | 591.50M | 20.10M | 154.40M | 131.00M | 120.10M | 247.30M | 45.70M | 57.60M | 5.00M | 6.10M | 111.40M | | |
|
Cash from Investing Activities
|
-245.60M | -228.00M | -261.50M | -275.40M | -303.30M | -229.20M | -206.40M | -276.80M | -183.00M | -359.60M | -350.40M | -349.60M | -414.00M | -677.70M | -993.90M | -355.80M | -346.40M | -516.00M | -478.80M | -385.60M | -405.80M | -438.70M | -86.40M | -463.20M | -187.50M | -322.20M | -173.80M | -215.70M | -220.70M | -222.10M | -206.30M | -238.10M | -1714.30M | 141.60M | 398.80M | -480.80M | -60.00M | -491.00M | -609.80M | -226.50M | -655.60M | -553.40M | -677.90M | -260.70M | -445.70M | -3624.50M | 770.90M | 18.20M | -601.40M | -1734.80M | -414.90M | -1719.10M | -916.70M | -208.30M | -1013.10M | -256.20M | -2219.80M | -1923.80M | -1516.60M | -1665.60M | -1560.40M | -1547.80M | -145.40M | -2182.10M | -2237.30M | -1261.60M | -1487.70M | -1242.90M |
|
Other financing activities
|
| -2.20M | 23.30M | 8.20M | 1.50M | 1.40M | 12.80M | 8.50M | 10.10M | 21.70M | 7.30M | 2.80M | 15.70M | 1.70M | 10.80M | 8.10M | -28.30M | -8.60M | 66.70M | -18.80M | -7.90M | -9.60M | -120.80M | -19.40M | -14.70M | -11.20M | -6.60M | -16.60M | -4.40M | -8.50M | 585.40M | 69.50M | | | | -18.70M | -3.00M | -13.90M | -5.90M | -12.40M | -0.40M | -5.20M | -1.90M | -6.90M | -2.70M | -44.80M | -42.80M | -15.90M | -9.80M | 2.40M | 159.90M | -31.00M | -6.30M | -0.20M | 0.60M | -16.50M | 89.30M | 116.00M | 46.10M | -64.60M | 207.20M | 136.10M | 149.80M | 280.90M | 74.80M | 130.20M | 108.70M | 61.00M |
|
Cash from Financing Activities
|
-50.50M | -189.90M | 212.50M | -83.70M | -135.40M | -80.90M | -279.30M | -190.60M | -65.60M | 22.50M | -250.90M | -89.30M | 16.20M | -564.50M | 559.20M | 157.10M | -114.40M | 82.40M | -9.70M | -238.20M | -99.50M | -145.00M | -21.60M | -111.90M | -144.70M | -272.10M | -431.70M | -200.20M | -201.60M | -254.10M | -204.30M | -974.50M | -687.30M | -192.60M | -186.50M | -641.10M | -174.50M | -282.20M | -262.00M | -289.80M | -170.00M | -201.00M | -709.70M | -270.30M | -267.50M | 4,543.30M | -720.80M | -307.10M | -196.10M | -699.90M | -217.80M | -585.10M | -200.50M | -26.50M | -188.50M | -85.60M | 689.00M | 495.50M | 510.70M | 1,362.80M | 1,349.70M | 135.20M | -232.30M | 274.20M | 1,550.90M | 1,209.20M | -239.10M | -490.10M |
|
Dividends Paid - Common
|
92.20M | 94.50M | 94.50M | 95.10M | 95.40M | 104.10M | 104.10M | 104.80M | 105.30M | 123.50M | 105.00M | 121.90M | 122.20M | 135.50M | 135.50M | 136.00M | 132.90M | 147.90M | 148.80M | 149.90M | 150.30M | 163.50M | 164.00M | 164.40M | 165.00M | 174.00M | 174.10M | 174.40M | 174.70M | 185.80M | 186.30M | 186.90M | 187.10M | 206.90M | 207.00M | 207.50M | 208.00M | 241.10M | 241.20M | 241.50M | 241.60M | 255.30M | 255.60M | 255.70M | 256.00M | 295.90M | 296.00M | 296.20M | 296.50M | 332.00M | 332.00M | 332.10M | 332.60M | 359.20M | 359.40M | 359.40M | 359.80M | 388.70M | 388.70M | 388.90M | 389.00M | 393.50M | 393.50M | 393.60M | 393.80M | 398.30M | 398.40M | 398.40M |
|
Exchange Rate Effect
|
-2.80M | 2.80M | 2.50M | | -2.20M | -6.00M | 8.10M | 3.70M | 2.00M | 5.00M | -19.00M | -0.60M | 4.30M | -29.20M | 6.90M | 7.10M | -7.50M | -5.40M | 17.20M | 4.30M | -3.90M | 5.10M | -16.80M | -9.30M | -2.40M | 0.20M | -11.40M | -1.30M | 8.20M | -3.20M | 3.80M | -16.20M | 8.40M | 9.30M | 11.90M | 14.00M | 14.20M | -47.70M | -14.40M | -6.90M | 7.60M | -2.30M | -27.00M | 21.40M | -44.30M | 7.80M | 30.00M | 49.20M | -16.50M | 11.40M | -16.30M | 3.80M | -7.60M | -64.70M | -61.80M | 42.50M | 3.50M | -21.80M | -17.70M | 21.80M | -18.60M | -8.10M | 24.70M | -38.00M | 4.20M | 29.50M | -2.70M | 2.70M |
|
Change in Cash
|
-38.80M | -9.40M | 417.90M | -165.20M | -92.10M | 174.40M | -31.00M | -127.10M | 23.10M | 159.80M | -7.60M | -15.20M | -74.30M | 28.20M | 93.20M | 91.20M | -144.00M | 17.20M | 31.60M | -62.80M | -30.70M | -19.30M | -1.00M | -97.80M | -43.10M | 19.60M | -8.90M | 72.70M | 34.00M | 201.70M | 986.50M | -664.00M | 1,202.50M | 463.30M | 941.00M | -551.00M | 344.30M | -80.40M | -195.20M | 132.00M | -187.40M | -39.10M | -448.10M | 157.40M | -186.00M | 1,701.30M | 1,331.60M | 535.00M | -1.70M | -1494.70M | 177.30M | -1515.20M | -605.00M | 608.70M | -246.40M | 420.00M | -888.60M | -604.70M | -20.70M | 345.60M | 572.40M | -159.30M | 604.00M | -1134.20M | -354.10M | 832.90M | -468.30M | -829.60M |
|
Free Cash Flow
|
-64.00M | 122.20M | 184.60M | -94.90M | 120.70M | 250.20M | 220.30M | 29.70M | -15.00M | 148.90M | 237.50M | 82.00M | -85.70M | 81.80M | 166.00M | -78.60M | -30.50M | 44.90M | 93.10M | 155.10M | 67.40M | 96.60M | 508.30M | 40.10M | 318.50M | 367.30M | 158.70M | 148.80M | 269.20M | 403.30M | 529.80M | 335.10M | -6.10M | 477.60M | 682.10M | 303.40M | 230.10M | 164.60M | 280.70M | 251.80M | 70.50M | 173.50M | 484.40M | 219.30M | 88.60M | -339.90M | 787.70M | 110.50M | 242.00M | 308.60M | 209.90M | 121.40M | -250.00M | 202.70M | 170.00M | -114.90M | -368.20M | -477.00M | -460.60M | -818.90M | -867.70M | -345.20M | -1118.20M | -1305.90M | -1563.40M | -640.00M | -256.50M | -350.50M |
|
Net Cash Flow
|
-36.00M | -12.20M | 415.40M | -165.20M | -89.90M | 180.40M | -33.90M | -130.80M | 21.50M | 153.30M | 12.00M | -14.60M | -90.90M | -728.80M | 85.80M | 79.70M | -141.00M | 19.40M | 13.40M | -77.60M | -26.80M | -24.40M | 498.10M | -88.50M | 168.30M | 93.10M | -233.00M | -18.70M | 70.50M | 156.00M | 326.00M | -638.30M | -2114.70M | 701.20M | 1,127.30M | -561.90M | 311.50M | -23.00M | -180.80M | 138.90M | -195.00M | -36.80M | -421.10M | 136.00M | -141.70M | 1,693.50M | 1,301.60M | 485.80M | 8.10M | -1506.10M | 193.60M | -1519.00M | -597.40M | 673.40M | -244.20M | 377.50M | -892.10M | -582.90M | -3.60M | 323.80M | 591.00M | -151.20M | 579.30M | -1096.20M | -358.30M | 803.40M | -465.60M | -832.30M |