|
Net Income
|
| 116.00M | 277.00M | 118.00M | 110.00M | 210.00M | -90.00M | -100.00M | 46.00M | 56.00M | 238.00M | 367.00M | -81.00M | 22.00M | 841.00M | 473.00M | 430.00M | -35.00M | -59.00M | 1,199.00M | 44.00M | 395.00M | 742.00M | -638.00M | 1,638.00M | 952.00M | -207.00M | 512.00M | 2,055.00M |
|
Deferred Taxes
|
| 24.00M | -24.00M | -24.00M | -14.00M | 49.00M | -17.00M | -17.00M | 19.00M | -18.00M | -122.00M | -17.00M | 14.00M | -29.00M | -111.00M | 18.00M | -15.00M | -43.00M | 6.00M | 2.00M | 12.00M | -2.00M | 5.00M | -5.00M | 17.00M | 22.00M | 8.00M | -10.00M | 2.00M |
|
Cash from Discontinued Operations
|
| 264.00M | 255.00M | 338.00M | 226.00M | 180.00M | 168.00M | 237.00M | 145.00M | 124.00M | 235.00M | 260.00M | 220.00M | 735.00M | 232.00M | 214.00M | 324.00M | 517.00M | 265.00M | 194.00M | 610.00M | 278.00M | 511.00M | 464.00M | 490.00M | 243.00M | 478.00M | 389.00M | 498.00M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | 0.14M | 17.40M | | | 0.21M | 24.54M | | | | | | | | | | |
|
Change in Working Capital
|
| 11.00M | -7.00M | 91.00M | -22.00M | -61.00M | 5.00M | 56.00M | -44.00M | -77.00M | 16.00M | 52.00M | 44.00M | -65.00M | 60.00M | 19.00M | 159.00M | -181.00M | 65.00M | -20.00M | 130.00M | -120.00M | 136.00M | 56.00M | 15.00M | -126.00M | 134.00M | 46.00M | 101.00M |
|
Cash from Operations
|
| | | | | | | | | | | | | 123.00M | | | | -10.00M | | | | 278.00M | | | | | | | |
|
Amortization
|
3,246.00M | 260.00M | 458.00M | 262.00M | 387.00M | 240.00M | 193.00M | 211.00M | 566.00M | 245.00M | 264.00M | 266.00M | 764.00M | 307.00M | 331.00M | 316.00M | 911.00M | 334.00M | 372.00M | 389.00M | 2,953.00M | 545.00M | 562.00M | 552.00M | | 555.00M | 543.00M | 561.00M | |
|
Depreciation & Amortization (CF)
|
| 79.00M | 77.00M | -75.00M | 77.00M | 76.00M | -67.00M | -69.00M | -519.00M | -75.00M | 70.00M | 65.00M | 26.00M | 54.00M | 54.00M | 51.00M | 52.00M | 55.00M | 57.00M | 59.00M | 194.00M | 195.00M | 191.00M | 194.00M | 195.00M | 195.00M | 153.00M | 167.00M | 153.00M |
|
Capital Expenditures
|
| -95.00M | -103.00M | -110.00M | -133.00M | -121.00M | -63.00M | -107.00M | -108.00M | -95.00M | -101.00M | -109.00M | -110.00M | -113.00M | -140.00M | -122.00M | -146.00M | -126.00M | -135.00M | -123.00M | 978.00M | -173.00M | -403.00M | -425.00M | -87.00M | -135.00M | -209.00M | -1054.00M | 5.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 72.00M | 76.00M | 99.00M | 71.00M | 69.00M | 61.00M | 41.00M | 45.00M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | -3086.00M | | | | | | | | -98.00M | |
|
Divestments
|
| -95.00M | -103.00M | -110.00M | -133.00M | -121.00M | -63.00M | -4094.00M | -422.00M | -95.00M | 817.00M | 2,836.00M | -476.00M | -639.00M | -140.00M | -122.00M | -529.00M | -129.00M | -134.00M | -2826.00M | -85.00M | -66.00M | | -335.00M | -461.00M | -32.00M | | -873.00M | 98.00M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | 8.00M | | | | -683.00M | | -53.00M | 57.00M | 31.00M | 56.00M | 19.00M | -232.00M | -389.00M | 398.00M | -192.00M | 75.00M |
|
Cash from Investing Activities
|
| -3157.00M | 586.00M | | | 275.00M | -63.00M | -107.00M | -108.00M | 121.00M | 640.00M | -109.00M | -110.00M | -1124.00M | -584.00M | -122.00M | -146.00M | | 760.00M | | | | -248.00M | | | | 195.00M | | |
|
Other financing activities
|
| -92.00M | -117.00M | -136.00M | -169.00M | -79.00M | -87.00M | -28.00M | -123.00M | -78.00M | -660.00M | -92.00M | -38.00M | | -72.00M | | | -4.00M | | 16.00M | -48.00M | 18.00M | | -351.00M | -69.00M | -36.00M | 20.00M | -21.00M | 8.00M |
|
Cash from Financing Activities
|
| 2,773.00M | -117.00M | 242.00M | 7,703.00M | -520.00M | -87.00M | 2,935.00M | -187.00M | -78.00M | -660.00M | -92.00M | -38.00M | 1,125.00M | -728.00M | -326.00M | -6.00M | 6,137.00M | -1915.00M | 2,527.00M | -239.00M | 1,057.00M | -118.00M | 1,370.00M | -2779.00M | -1402.00M | 257.00M | 8,592.00M | -8586.00M |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | 28.70M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | -108.00M | -131.00M | -190.00M | -101.00M | -87.00M | -75.00M | -173.00M | -106.00M | -175.00M | -92.00M | 798.00M | -19.00M | -117.00M | -276.00M | 860.00M | -115.00M | -48.00M | -282.00M | 903.00M | -157.00M | -177.00M | -281.00M | 1,403.00M | -146.00M | -196.00M | -148.00M | |
|
Exchange Rate Effect
|
| -2.00M | 3.00M | -19.00M | -5.00M | -41.00M | | -13.00M | 28.00M | -19.00M | 31.00M | -23.00M | -9.00M | 141.00M | -71.00M | -13.00M | 8.00M | 7.00M | 17.00M | -10.00M | 12.00M | -8.00M | -34.00M | 1.00M | -29.00M | 46.00M | 13.00M | 2.00M | -9.00M |
|
Change in Cash
|
| 77.00M | 35.00M | 92.00M | -76.00M | -20.00M | 18.00M | 102.00M | -86.00M | -49.00M | 215.00M | 59.00M | 72.00M | 37.14M | -636.00M | -234.00M | 172.00M | -143.00M | 30.00M | -105.00M | 286.00M | -176.00M | 145.00M | -222.00M | 458.00M | -446.00M | 930.00M | -839.00M | 650.00M |
|
Free Cash Flow
|
| 95.00M | 103.00M | 110.00M | 133.00M | 121.00M | 63.00M | 107.00M | 108.00M | 95.00M | 101.00M | 109.00M | 110.00M | 236.00M | 140.00M | 122.00M | 146.00M | 116.00M | 135.00M | 123.00M | -978.00M | 451.00M | 403.00M | 425.00M | 87.00M | 135.00M | 209.00M | 1,054.00M | -5.00M |
|
Net Cash Flow
|
| -384.00M | 469.00M | 242.00M | 7,703.00M | -245.00M | -150.00M | 2,828.00M | -295.00M | 43.00M | -20.00M | -201.00M | -148.00M | 124.00M | -1312.00M | -448.00M | -152.00M | 6,127.00M | -1155.00M | 2,527.00M | -239.00M | 1,335.00M | -366.00M | 1,370.00M | -2779.00M | -1402.00M | 452.00M | 8,592.00M | -8586.00M |