|
Net Income
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -3522.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 392.00M | -44.00M | 41.00M | 127.00M | -25.00M | -1745.00M | -247.00M | -7.00M | -89.00M | -107.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M |
|
Deferred Taxes
|
| 63.00M | 119.00M | 59.00M | 84.00M | -1500.00M | -69.00M | -46.00M | -50.00M | -2093.00M | -78.00M | | | | | | | | | | | | | | | | | | | | | | -396.00M | -33.00M | 62.00M | 137.00M | 60.00M | 47.00M | 9.00M | -40.00M | 19.00M | -9.00M | 3.00M | 90.00M | -13.00M | 35.00M | 6.00M | 35.00M |
|
Gains from Investment Securities
|
| -4.00M | 14.00M | 8.00M | | 91.00M | 26.00M | -80.00M | -72.00M | -84.00M | 21.00M | -64.00M | -41.00M | -17.00M | -15.00M | -13.00M | -18.00M | -31.00M | -14.00M | -25.00M | -39.00M | -19.00M | -26.00M | -21.00M | -13.00M | -71.00M | -8.00M | -14.00M | -47.00M | -7.00M | -22.00M | -17.00M | -16.00M | -8.00M | -19.00M | -15.00M | -1.00M | -21.00M | -30.00M | -26.00M | -26.00M | 41.00M | -46.00M | -45.00M | -42.00M | 11.00M | -59.00M | -41.00M |
|
Asset Writedowns and Impairment
|
| 21.00M | 24.00M | 8.00M | 20.00M | 3,350.00M | 6.00M | 1.00M | 2.00M | 4,843.00M | | | | | 1.00M | | | | | | | | | | | | 1,736.00M | | | 3.00M | | 25.00M | | | 2.00M | | | 3.00M | | | | | 13.00M | | 1.00M | | | 2.00M |
|
Cash from Operations
|
| 573.00M | 740.00M | 496.00M | 631.00M | 504.00M | 115.00M | 117.00M | 180.00M | -9.00M | 115.00M | -71.00M | 101.00M | -15.00M | 133.00M | -13.00M | 105.00M | 23.00M | 200.00M | 34.00M | 159.00M | 68.00M | 158.00M | 114.00M | 268.00M | 136.00M | 228.00M | -135.00M | 48.00M | 147.00M | 127.00M | 182.00M | 204.00M | 160.00M | 181.00M | 235.00M | 114.00M | 310.00M | 108.00M | 104.00M | 131.00M | 87.00M | 97.00M | 220.00M | 206.00M | 186.00M | 165.00M | 279.00M |
|
Depreciation & Amortization (CF)
|
288.00M | 291.00M | 289.00M | 293.00M | 304.00M | 312.00M | 253.00M | 251.00M | 253.00M | 247.00M | 147.00M | 138.00M | 137.00M | 137.00M | 140.00M | 138.00M | 134.00M | 132.00M | 119.00M | 125.00M | 128.00M | 130.00M | 118.00M | 121.00M | 118.00M | 114.00M | 119.00M | 88.00M | 89.00M | 52.00M | 54.00M | 54.00M | 53.00M | 49.00M | 50.00M | 50.00M | 49.00M | 58.00M | 56.00M | 56.00M | 55.00M | 53.00M | 53.00M | 140.00M | 142.00M | 131.00M | 128.00M | 123.00M |
|
Other Working Capital Changes
|
| 101.00M | -71.00M | 118.00M | -35.00M | 121.00M | 1.00M | 69.00M | -60.00M | -28.00M | -98.00M | 139.00M | -36.00M | -30.00M | -42.00M | 63.00M | -30.00M | 11.00M | -68.00M | 110.00M | 49.00M | -82.00M | 24.00M | 28.00M | -107.00M | 56.00M | -113.00M | -17.00M | -23.00M | | 25.00M | 45.00M | -23.00M | 16.00M | -3.00M | -34.00M | -14.00M | 6.00M | -10.00M | 25.00M | -21.00M | 5.00M | 11.00M | 29.00M | -73.00M | 66.00M | 56.00M | 43.00M |
|
Capital Expenditures
|
| 489.00M | 475.00M | 528.00M | 566.00M | 520.00M | 133.00M | 95.00M | 95.00M | 78.00M | 21.00M | 5.00M | 19.00M | 30.00M | 50.00M | 82.00M | 100.00M | 139.00M | 139.00M | 188.00M | 177.00M | 186.00M | 131.00M | 140.00M | 122.00M | 62.00M | 30.00M | 3.00M | 4.00M | 27.00M | 50.00M | 51.00M | 66.00M | 99.00M | 98.00M | 107.00M | 75.00M | 47.00M | 39.00M | 33.00M | 66.00M | 54.00M | 34.00M | 79.00M | 88.00M | 55.00M | 56.00M | 91.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 1.00M | 33.00M | | | | | | 4.00M | 1.00M | | 165.00M | -1.00M | | 41.00M | | | 2.00M | | 11.00M | 54.00M | 60.00M | 16.00M | 3.00M | 1.00M | | | | 32.00M | 10.00M | 2.00M | | 3.00M | | 1.00M | 1.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | -1.00M | 17.00M | | | -17.00M | | 1.00M | | -1.00M | | 6.00M | 853.00M | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -498.00M | -501.00M | -538.00M | -575.00M | -698.00M | -313.00M | -127.00M | -102.00M | -215.00M | -29.00M | 11.00M | -13.00M | -30.00M | -1.00M | -73.00M | -100.00M | -139.00M | -138.00M | -669.00M | -158.00M | -191.00M | -182.00M | 12.00M | -121.00M | -103.00M | -12.00M | -15.00M | -1.00M | -20.00M | -43.00M | -88.00M | -10.00M | -53.00M | -76.00M | -109.00M | -79.00M | -61.00M | -44.00M | -28.00M | -42.00M | -49.00M | -33.00M | -928.00M | -67.00M | -79.00M | -51.00M | -87.00M |
|
Other financing activities
|
| | | | | | | | | 28.00M | | | | | 49.00M | | 49.00M | | 747.00M | 49.00M | | | 49.00M | | | | 2.00M | | | | | | 12.00M | | | | | | | | 8.00M | | | -1.00M | 18.00M | | | 1.00M |
|
Cash from Financing Activities
|
| -75.00M | -239.00M | 42.00M | 49.00M | 103.00M | 212.00M | 19.00M | -111.00M | 232.00M | -88.00M | 52.00M | -80.00M | 47.00M | -95.00M | 46.00M | 14.00M | 108.00M | 412.00M | 183.00M | -12.00M | 109.00M | 50.00M | -142.00M | -152.00M | -38.00M | -156.00M | 199.00M | -51.00M | -25.00M | -63.00M | -56.00M | -78.00M | -84.00M | -109.00M | -92.00M | -86.00M | -79.00M | -93.00M | -45.00M | -72.00M | -131.00M | 564.00M | -82.00M | -8.00M | -265.00M | -256.00M | -68.00M |
|
Dividends Paid - Common
|
| 1,451.00M | 239.00M | -42.00M | -49.00M | 187.00M | | | 4.00M | 4.00M | | | | | | | 5.00M | 2.00M | 18.00M | 23.00M | 39.00M | 41.00M | 20.00M | 45.00M | 50.00M | 36.00M | 44.00M | 24.00M | 27.00M | 14.00M | 17.00M | 19.00M | | 13.00M | 13.00M | 13.00M | 20.00M | 20.00M | 20.00M | 19.00M | 154.00M | 21.00M | 22.00M | 34.00M | 253.00M | 35.00M | 35.00M | 32.00M |
|
Change in Cash
|
| | | | | -91.00M | 14.00M | 9.00M | -33.00M | 8.00M | -2.00M | -8.00M | 8.00M | | 38.00M | -41.00M | 19.00M | -8.00M | 474.00M | -452.00M | -11.00M | -14.00M | 26.00M | -16.00M | -5.00M | -5.00M | 60.00M | 49.00M | -4.00M | 102.00M | 21.00M | 38.00M | 116.00M | 23.00M | -4.00M | 34.00M | -51.00M | 170.00M | -29.00M | 31.00M | 17.00M | -93.00M | 628.00M | -790.00M | 131.00M | -158.00M | -142.00M | 124.00M |
|
Free Cash Flow
|
| 84.00M | 265.00M | -32.00M | 65.00M | -16.00M | -18.00M | 22.00M | 85.00M | -87.00M | 94.00M | -76.00M | 82.00M | -45.00M | 83.00M | -95.00M | 5.00M | -116.00M | 61.00M | -154.00M | -18.00M | -118.00M | 27.00M | -26.00M | 146.00M | 74.00M | 198.00M | -138.00M | 44.00M | 120.00M | 77.00M | 131.00M | 138.00M | 61.00M | 83.00M | 128.00M | 39.00M | 263.00M | 69.00M | 71.00M | 65.00M | 33.00M | 63.00M | 141.00M | 118.00M | 131.00M | 109.00M | 188.00M |
|
Net Cash Flow
|
| | | | 105.00M | -91.00M | 14.00M | 9.00M | -33.00M | 8.00M | -2.00M | -8.00M | 8.00M | 2.00M | 37.00M | -40.00M | 19.00M | -8.00M | 474.00M | -452.00M | -11.00M | -14.00M | 26.00M | -16.00M | -5.00M | -5.00M | 60.00M | 49.00M | -4.00M | 102.00M | 21.00M | 38.00M | 116.00M | 23.00M | -4.00M | 34.00M | -51.00M | 170.00M | -29.00M | 31.00M | 17.00M | -93.00M | 628.00M | -790.00M | 131.00M | -158.00M | -142.00M | 124.00M |