|
Net Income
|
97.80M | 71.20M | 23.60M | 4.30M | -2.40M | 29.70M | 1.00M | 0.40M | -4.00M | -4.00M | | -2.00M | 1.00M | | -1.00M | | -1.00M | | -1.00M | 3.00M | | | | | | 2.00M | | | | | | | | | 117.00M | 1,053.00M | 255.00M | -1166.00M | 594.00M | 281.00M | 296.00M | 195.00M | -4921.00M | 338.00M | 605.00M | 1,131.00M | -253.00M | 630.00M | 120.00M | 115.00M | 272.00M | 49.00M | -1390.00M | 132.00M | 99.00M | -77.00M | 367.00M | 3.00M | -11.00M | 369.00M | 262.00M | 233.00M | 417.00M | 401.00M | 508.00M | 243.00M | 454.00M | 471.00M |
|
Share-based Compensation
|
32.40M | 27.30M | 22.00M | 20.10M | 21.70M | 21.00M | 21.40M | 21.00M | 18.00M | 19.60M | 20.00M | 21.70M | 21.60M | 22.00M | 24.00M | 22.00M | 22.00M | 25.00M | 24.00M | 24.00M | 24.00M | 24.00M | 25.00M | 28.00M | 27.00M | 30.00M | 30.00M | 26.00M | 26.00M | 29.00M | 23.00M | 24.00M | 26.00M | 23.00M | 17.00M | 23.00M | 24.00M | 21.00M | 19.00M | 22.00M | 23.00M | 18.00M | 20.00M | 21.00M | 27.00M | 22.00M | 28.00M | 23.00M | 33.00M | 5.00M | 24.00M | 18.00M | 23.00M | 16.00M | 23.00M | 25.00M | 21.00M | 27.00M | 29.00M | 28.00M | 31.00M | 33.00M | 30.00M | 30.00M | 31.00M | 153.00M | 93.00M | 87.00M |
|
Cash from Discontinued Operations
|
-93.20M | -151.70M | 144.40M | 2.40M | 1.10M | -0.90M | -0.70M | 0.40M | -0.20M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| -1.20M | | | | 1.60M | | | 1.40M | 1.40M | 1.60M | 1.60M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 429.30M | | | 23.20M | 470.70M | 74.80M | 7.70M | 6.50M | 516.50M | 17.00M | 7.90M | 7.80M | 502.00M | 22.00M | -10.00M | -6.00M | 893.00M | | | | 605.00M | | | | 529.00M | -1.00M | -13.00M | -2.00M | 651.00M | | 3.00M | 1.00M | 682.00M | 6.00M | | | 419.00M | 2.00M | | | 309.00M | | | | 579.00M | | | | 273.00M | | 1.00M | 1.00M | -763.00M | | | | 156.00M | | | | 191.00M | 1.00M | -3.00M | | 446.00M | 5.00M | -10.00M |
|
Asset Writedowns and Impairment
|
23.40M | 6.20M | 12.30M | 9.10M | 11.80M | -4.20M | 2.70M | 5.10M | 4.60M | 4.80M | 1.00M | 1.00M | 17.10M | 15.00M | 1.00M | 8.00M | 9.00M | 13.00M | 12.00M | 17.00M | 2.00M | 11.00M | 12.00M | 14.00M | 16.00M | 10.00M | 17.00M | 18.00M | 16.00M | 22.00M | 7.00M | 22.00M | 17.00M | -10.00M | 16.00M | 15.00M | 19.00M | 24.00M | 21.00M | 19.00M | 19.00M | 29.00M | 29.00M | 18.00M | 39.00M | 20.00M | 16.00M | 19.00M | 14.00M | 16.00M | 12.00M | 13.00M | 21.00M | -23.00M | 29.00M | 30.00M | 20.00M | -24.00M | 9.00M | 12.00M | 7.00M | 8.00M | 16.00M | 12.00M | 13.00M | 12.00M | 13.00M | 14.00M |
|
Non-cash Items
|
| 1.80M | | | | 56.90M | | | 16.20M | 15.20M | 155.80M | 16.30M | 163.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1,335.30M | 595.00M | 406.00M | 524.60M | 879.30M | 324.10M | 217.70M | 143.40M | 914.20M | 119.70M | 504.00M | -114.00M | 893.00M | -107.00M | 568.00M | -130.00M | 989.00M | 300.00M | 951.00M | 37.00M | 820.00M | 716.00M | 61.00M | 953.00M | 658.00M | 868.00M | -52.00M | 1,463.00M | 919.00M | 641.00M | 104.00M | 554.00M | -198.00M | 724.00M | 1,181.00M | 279.00M | 754.00M | 554.00M | 365.00M | 371.00M | 1,480.00M | 506.00M | -653.00M | 697.00M | 1,676.00M | 240.00M | 270.00M | 1,217.00M | 277.00M | 665.00M | -646.00M | 1,195.00M | -419.00M | 3,045.00M | 23.00M | 597.00M | 1,361.00M | 863.00M | 528.00M | 1,179.00M | -27.00M | 2,082.00M | -1647.00M | -396.00M | 2,913.00M | 1,527.00M | 973.00M | 686.00M |
|
Depreciation & Amortization (CF)
|
52.70M | 57.00M | 66.30M | 59.50M | 68.60M | 59.60M | 68.50M | 73.20M | 97.50M | 73.80M | 78.00M | 78.00M | 83.00M | 86.00M | 88.00M | 88.00M | 99.00M | 122.00M | 117.00M | 117.00M | 110.00M | 115.00M | 108.00M | 112.00M | 116.00M | 115.00M | 137.00M | 169.00M | 159.00M | 176.00M | 173.00M | 166.00M | 186.00M | 192.00M | 229.00M | 291.00M | 259.00M | 253.00M | 245.00M | 253.00M | 261.00M | 241.00M | 234.00M | 230.00M | 224.00M | 225.00M | 205.00M | 199.00M | 199.00M | 180.00M | 168.00M | 164.00M | 181.00M | 179.00M | 171.00M | 170.00M | 175.00M | 176.00M | 172.00M | 175.00M | 177.00M | 186.00M | 182.00M | 192.00M | 207.00M | 209.00M | 233.00M | 234.00M |
|
Change in Receivables
|
743.80M | -268.80M | 716.10M | -985.30M | 634.60M | -386.40M | 272.30M | -163.80M | 470.40M | -121.90M | 69.00M | 98.00M | -477.00M | 439.00M | 71.00M | -299.00M | 147.00M | -135.00M | -1395.00M | -25.00M | -53.00M | 548.00M | 291.00M | | 427.00M | 152.00M | 348.00M | 45.00M | 328.00M | 145.00M | 306.00M | -160.00M | -39.00M | 558.00M | 359.00M | 258.00M | 15.00M | 239.00M | 302.00M | -111.00M | -35.00M | 595.00M | -229.00M | 108.00M | 774.00M | -735.00M | 388.00M | 111.00M | 12.00M | 393.00M | 214.00M | 115.00M | 864.00M | 212.00M | 508.00M | 411.00M | -409.00M | 440.00M | -58.00M | 538.00M | -257.00M | 773.00M | -288.00M | 541.00M | 114.00M | 466.00M | 539.00M | -341.00M |
|
Change in Inventory
|
-476.60M | -912.50M | 28.10M | 1,099.10M | -746.10M | -858.10M | 731.80M | 868.50M | -552.20M | -383.10M | 161.00M | 1,392.00M | -683.00M | -375.00M | 207.00M | 329.00M | -193.00M | 27.00M | -1098.00M | 1,198.00M | -450.00M | 208.00M | -199.00M | 1,336.00M | -287.00M | -71.00M | 495.00M | 1,070.00M | -108.00M | -278.00M | 298.00M | 996.00M | -284.00M | -337.00M | 381.00M | 614.00M | -130.00M | 346.00M | 178.00M | 575.00M | -408.00M | 206.00M | -356.00M | 1,347.00M | -983.00M | 401.00M | 245.00M | 1,011.00M | 67.00M | 261.00M | 129.00M | 232.00M | 561.00M | 282.00M | 264.00M | 1,379.00M | -631.00M | -600.00M | 1,073.00M | 1,376.00M | -1191.00M | -2373.00M | 678.00M | 1,289.00M | -758.00M | 607.00M | 736.00M | 2,543.00M |
|
Change in Account Payables
|
335.50M | -866.50M | 1,003.10M | 496.10M | 223.50M | -1271.70M | 1,033.10M | 729.70M | 223.60M | -630.40M | 410.00M | 708.00M | 94.00M | -893.00M | 464.00M | -433.00M | 183.00M | 212.00M | -1852.00M | 764.00M | -304.00M | 1,196.00M | -157.00M | 1,595.00M | 219.00M | 291.00M | 425.00M | 2,006.00M | 408.00M | -24.00M | 279.00M | 1,284.00M | -1338.00M | 339.00M | 1,296.00M | 811.00M | -472.00M | 939.00M | 559.00M | 382.00M | -95.00M | 1,018.00M | -1812.00M | 1,735.00M | 525.00M | -610.00M | 313.00M | 1,548.00M | -594.00M | 1,058.00M | -292.00M | 1,351.00M | 62.00M | 2,434.00M | 1,234.00M | 1,720.00M | -481.00M | 343.00M | 1,762.00M | 2,591.00M | -2235.00M | -294.00M | -1394.00M | 924.00M | 1,424.00M | 1,778.00M | 2,147.00M | 2,029.00M |
|
Other Working Capital Changes
|
-318.40M | 12.70M | 99.60M | 159.40M | -220.20M | 35.20M | 125.40M | 197.50M | -221.90M | 179.00M | 13.00M | 32.00M | -187.00M | 271.00M | 4.00M | 93.00M | -263.00M | 447.00M | 183.00M | -5.00M | -201.00M | 139.00M | 96.00M | -209.00M | -56.00M | 16.00M | 201.00M | -29.00M | -146.00M | 121.00M | 87.00M | 442.00M | -202.00M | 166.00M | -239.00M | 1,109.00M | -562.00M | -723.00M | 84.00M | 129.00M | -522.00M | 116.00M | -5211.00M | 83.00M | -297.00M | -1125.00M | -585.00M | 81.00M | -515.00M | 567.00M | 495.00M | 1,347.00M | -1636.00M | -470.00M | 926.00M | 138.00M | -219.00M | 152.00M | 959.00M | 83.00M | -199.00M | -410.00M | 508.00M | 129.00M | -103.00M | 72.00M | 699.00M | -89.00M |
|
Capital Expenditures
|
61.10M | 229.60M | 37.00M | 42.90M | 61.90M | 118.20M | 61.90M | 61.40M | 59.80M | 107.90M | 45.00M | 56.00M | 57.00M | 102.00M | 26.00M | 36.00M | 41.00M | 92.00M | 26.00M | 64.00M | 48.00M | 111.00M | 36.00M | 47.00M | 56.00M | 161.00M | 83.00M | 92.00M | 109.00M | 181.00M | 100.00M | 113.00M | 80.00M | 94.00M | 67.00M | 101.00M | 78.00M | 138.00M | 58.00M | 58.00M | 76.00M | 136.00M | 72.00M | 77.00M | 90.00M | 136.00M | 78.00M | 96.00M | 100.00M | 126.00M | 67.00M | 74.00M | 82.00M | 164.00M | 70.00M | 85.00M | 109.00M | 217.00M | 92.00M | 114.00M | 112.00M | 193.00M | 90.00M | 99.00M | 126.00M | 232.00M | 108.00M | 131.00M |
|
Sales of Property, Plant and Equipment
|
0.30M | | 4.80M | -0.50M | 1.50M | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 740.00M | | | | | | | | | | | | | | 11.00M | 20.00M | 2.00M | | | 10.00M | 1.00M | 1.00M | 8.00M | 2.00M | | | 3.00M | | | |
|
Acquisitions
|
12.30M | 110.10M | 32.00M | | -12.80M | 12.80M | 559.90M | 1,735.10M | | 5.00M | 7.00M | | 136.00M | 31.00M | 100.00M | 26.00M | 2,093.00M | 20.00M | 25.00M | 25.00M | 118.00M | 351.00M | 61.00M | 25.00M | 233.00M | 193.00M | 1,399.00M | 1,885.00M | 99.00M | 231.00M | 9.00M | 2.00M | 102.00M | 19.00M | 6,139.00M | 2.00M | 1.00M | | | 21.00M | 17.00M | 44.00M | | | | | | | | | | | | 22.00M | | | | | | | 1,192.00M | -2.00M | | 1,076.00M | 2,779.00M | 1,395.00M | 41.00M | 1,884.00M |
|
Divestments
|
-19.80M | -57.80M | -9.90M | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | | 2.00M | | | 861.00M | | | | 9.00M | 14.00M | | | | -2.00M | | | | | 927.00M | 11.00M | -15.00M | | | | | | | 9.00M | | | 2.00M | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 135.70M | 0.30M | 705.90M | | | 0.10M | 10.00M | 25.00M | 11.00M | 46.00M | 23.00M | 48.00M | | | | | 47.00M | | | | 8.00M | 13.00M | 5.00M | 14.00M | 18.00M | 13.00M | 17.00M | 22.00M | 10.00M | 28.00M | | | | | | | | | | | | | | | | | | | | | | | 29.00M | | 28.00M | | | 6.00M | | | 2.00M | | | |
|
Cash from Investing Activities
|
-92.90M | -273.90M | -74.10M | 101.50M | 88.10M | 21.50M | 84.10M | -1937.50M | -74.40M | -100.20M | -42.00M | -42.00M | -182.00M | -111.00M | -103.00M | -14.00M | -2140.00M | -118.00M | -51.00M | -89.00M | -146.00M | -564.00M | -81.00M | -19.00M | -286.00M | -463.00M | -1478.00M | -1993.00M | -210.00M | -399.00M | -110.00M | -127.00M | -192.00M | 24.00M | -6144.00M | -105.00M | 781.00M | -140.00M | 679.00M | -84.00M | -84.00M | -173.00M | -73.00M | -78.00M | -98.00M | 742.00M | -94.00M | -97.00M | -99.00M | -88.00M | 862.00M | -47.00M | -44.00M | -204.00M | -70.00M | -87.00M | -91.00M | -206.00M | -63.00M | -105.00M | -1847.00M | 166.00M | -88.00M | -976.00M | -2898.00M | -1631.00M | -142.00M | -1980.00M |
|
Other financing activities
|
-0.40M | -0.20M | 1,283.80M | | | 0.20M | -14.10M | 11.20M | -5.80M | -5.30M | -21.60M | 21.90M | 2.70M | -7.00M | | | -1.00M | -6.00M | 12.00M | 27.00M | -3.00M | 191.00M | 38.00M | 4.00M | 17.00M | 13.00M | 31.00M | 1.00M | 1.00M | | 30.00M | 2.00M | 5.00M | -3.00M | -18.00M | 2.00M | 13.00M | | -13.00M | | | -1.00M | -13.00M | 2.00M | 7.00M | 12.00M | -12.00M | 6.00M | 5.00M | 9.00M | -28.00M | 1.00M | 1.00M | 7.00M | -14.00M | 23.00M | 2.00M | 45.00M | -28.00M | 29.00M | 22.00M | 23.00M | -28.00M | 13.00M | 3.00M | -1.00M | -80.00M | -1.00M |
|
Cash from Financing Activities
|
-135.60M | -71.30M | -1252.50M | -454.20M | -75.40M | -228.90M | -344.20M | 429.50M | -225.80M | -52.50M | -381.00M | -57.00M | -99.00M | 83.00M | -299.00M | -41.00M | 1,201.00M | -586.00M | -48.00M | 40.00M | -374.00M | -328.00M | -376.00M | -522.00M | -70.00M | 1,028.00M | -112.00M | -110.00M | -438.00M | -479.00M | -350.00M | -536.00M | -128.00M | 4,760.00M | -744.00M | -86.00M | -637.00M | -809.00M | -764.00M | -144.00M | -142.00M | -1243.00M | -585.00M | -175.00M | -912.00M | -528.00M | -198.00M | -146.00M | -324.00M | -649.00M | -1264.00M | -444.00M | -340.00M | -415.00M | -1163.00M | -362.00M | -934.00M | -592.00M | -666.00M | -353.00M | 1,031.00M | -859.00M | -540.00M | 2,327.00M | -503.00M | 656.00M | -110.00M | -519.00M |
|
Dividends Paid - Common
|
50.10M | 50.30M | 64.20M | 63.00M | 63.00M | 62.80M | 70.30M | 67.70M | 67.90M | 68.10M | 77.00M | 75.00M | 74.00M | 74.00M | 84.00M | 81.00M | 93.00M | 95.00M | 105.00M | 103.00M | 104.00M | 103.00M | 119.00M | 114.00M | 113.00M | 114.00M | 131.00M | 128.00M | 127.00M | 126.00M | 149.00M | 144.00M | 142.00M | 142.00M | 150.00M | 146.00M | 140.00M | 148.00M | 150.00M | 143.00M | 143.00M | 142.00M | 146.00M | 143.00M | 142.00M | 142.00M | 146.00M | 144.00M | 143.00M | 144.00M | 149.00M | 139.00M | 135.00M | 134.00M | 142.00M | 129.00M | 128.00M | 126.00M | 131.00M | 123.00M | 123.00M | 122.00M | 128.00M | 128.00M | 123.00M | 120.00M | 129.00M | 128.00M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 3.00M | -5.00M | 1.00M | -11.00M | 5.00M | 3.00M | 9.00M | -2.00M | 10.00M | -13.00M | 2.00M | -6.00M | 2.00M | 3.00M | -8.00M | 3.00M | 4.00M | -12.00M | -3.00M | 17.00M | -6.00M | 3.00M | -5.00M | -6.00M | -2.00M | -12.00M | -15.00M | 14.00M | | -7.00M | -5.00M | 6.00M | -8.00M | -2.00M | 9.00M | -12.00M | 4.00M | -4.00M | -2.00M | -3.00M |
|
Change in Cash
|
389.20M | 249.80M | 363.20M | 162.00M | 892.00M | 116.80M | -43.10M | -1364.20M | 613.80M | -32.50M | 81.00M | -213.00M | 612.00M | -135.00M | 166.00M | -185.00M | 50.00M | -404.00M | 852.00M | -12.00M | 300.00M | -176.00M | -396.00M | 412.00M | 302.00M | 1,433.00M | -1642.00M | -650.00M | 274.00M | -242.00M | -355.00M | -120.00M | -513.00M | 5,511.00M | -5698.00M | 68.00M | 926.00M | -412.00M | 282.00M | 137.00M | 1,256.00M | -907.00M | -1319.00M | 447.00M | 670.00M | 442.00M | -25.00M | 991.00M | -238.00M | -92.00M | -944.00M | 698.00M | -805.00M | 2,414.00M | -1225.00M | 162.00M | 336.00M | 58.00M | -206.00M | 727.00M | -851.00M | 1,387.00M | -2266.00M | 943.00M | -484.00M | 548.00M | 719.00M | -1816.00M |
|
Free Cash Flow
|
1,274.20M | 365.40M | 369.00M | 481.70M | 817.40M | 205.90M | 155.80M | 82.00M | 854.40M | 11.80M | 459.00M | -170.00M | 836.00M | -209.00M | 542.00M | -166.00M | 948.00M | 208.00M | 925.00M | -27.00M | 772.00M | 605.00M | 25.00M | 906.00M | 602.00M | 707.00M | -135.00M | 1,371.00M | 810.00M | 460.00M | 4.00M | 441.00M | -278.00M | 630.00M | 1,114.00M | 178.00M | 676.00M | 416.00M | 307.00M | 313.00M | 1,404.00M | 370.00M | -725.00M | 620.00M | 1,586.00M | 104.00M | 192.00M | 1,121.00M | 177.00M | 539.00M | -713.00M | 1,121.00M | -501.00M | 2,881.00M | -47.00M | 512.00M | 1,252.00M | 646.00M | 436.00M | 1,065.00M | -139.00M | 1,889.00M | -1737.00M | -495.00M | 2,787.00M | 1,295.00M | 865.00M | 555.00M |
|
Net Cash Flow
|
1,106.80M | 249.80M | -920.60M | 171.90M | 892.00M | 116.70M | -42.40M | -1364.60M | 614.00M | -33.00M | 81.00M | -213.00M | 612.00M | -135.00M | 166.00M | -185.00M | 50.00M | -404.00M | 852.00M | -12.00M | 300.00M | -176.00M | -396.00M | 412.00M | 302.00M | 1,433.00M | -1642.00M | -640.00M | 271.00M | -237.00M | -356.00M | -109.00M | -518.00M | 5,508.00M | -5707.00M | 88.00M | 898.00M | -395.00M | 280.00M | 143.00M | 1,254.00M | -910.00M | -1311.00M | 444.00M | 666.00M | 454.00M | -22.00M | 974.00M | -146.00M | -72.00M | -1048.00M | 704.00M | -803.00M | 2,426.00M | -1210.00M | 148.00M | 336.00M | 65.00M | -201.00M | 721.00M | -843.00M | 1,389.00M | -2275.00M | 955.00M | -488.00M | 552.00M | 721.00M | -1813.00M |