|
Net Income
|
179.00M | | | | 230.00M | 87.00M | 166.00M | 164.00M | -1.00M | -1.00M | | -1.00M | | -1.00M | 1.00M | -56.00M | 235.00M | | | | 327.00M | 126.00M | 157.00M | 301.00M | 274.00M | 105.00M | 264.00M | 77.00M | 240.00M | 145.00M | 325.00M | 124.00M | 394.00M | 175.00M | 263.00M | 280.00M | 351.00M | 236.00M | 335.00M | 196.00M | 408.00M | 179.00M | 317.00M | 38.00M | 74.00M | 76.00M | 107.00M | 206.00M | 80.00M | 65.00M | -33.00M | 5.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
Deferred Taxes
|
66.00M | 22.00M | 53.00M | 64.00M | 36.00M | 36.00M | 101.00M | 284.00M | 48.00M | -34.00M | 109.00M | 97.00M | 58.00M | 23.00M | 15.00M | -49.00M | 65.00M | 58.00M | 39.00M | 2.00M | 77.00M | 119.00M | 48.00M | 112.00M | 84.00M | 64.00M | 103.00M | -14.00M | 80.00M | 54.00M | 110.00M | 21.00M | 100.00M | 64.00M | 97.00M | -65.00M | 60.00M | 20.00M | 38.00M | -4.00M | 49.00M | 31.00M | 205.00M | 44.00M | 213.00M | 73.00M | 64.00M | 57.00M | 41.00M | 27.00M | -104.00M | 4.00M | 18.00M | -18.00M | 15.00M | 29.00M | 52.00M | 36.00M | 31.00M | 62.00M | 23.00M | 109.00M | -116.00M | 178.00M | -19.00M | -4.00M | 93.00M | 288.00M |
|
Gains from Investment Securities
|
24.00M | 14.00M | 2.00M | 39.00M | 4.00M | | 45.00M | 39.00M | 23.00M | 19.00M | 13.00M | 795.00M | 21.00M | -6.00M | 46.00M | 703.00M | 140.00M | 177.00M | 172.00M | 645.00M | 275.00M | 208.00M | 182.00M | 491.00M | 250.00M | 196.00M | 192.00M | 260.00M | 262.00M | 482.00M | 396.00M | 323.00M | 378.00M | 310.00M | 248.00M | 290.00M | 337.00M | 276.00M | 197.00M | 378.00M | 178.00M | 221.00M | 200.00M | 195.00M | 438.00M | 800.00M | 813.00M | 299.00M | 273.00M | 367.00M | 213.00M | 193.00M | 209.00M | 307.00M | 194.00M | 168.00M | 168.00M | 251.00M | 105.00M | 154.00M | 110.00M | 240.00M | 90.00M | 119.00M | 142.00M | 231.00M | 223.00M | 123.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
839.00M | 462.00M | 373.00M | 145.00M | 817.00M | 334.00M | 358.00M | 316.00M | 722.00M | 437.00M | 327.00M | 522.00M | 620.00M | 541.00M | 568.00M | 480.00M | 597.00M | 670.00M | 448.00M | 439.00M | 532.00M | 544.00M | 222.00M | 547.00M | 747.00M | 433.00M | 293.00M | 443.00M | 745.00M | 531.00M | 491.00M | 317.00M | 787.00M | 396.00M | 367.00M | 567.00M | 838.00M | 595.00M | 614.00M | 633.00M | 752.00M | 615.00M | 534.00M | 748.00M | 1,061.00M | 620.00M | 1,100.00M | 916.00M | 1,057.00M | 859.00M | 456.00M | 695.00M | 808.00M | 328.00M | 276.00M | 565.00M | 924.00M | 835.00M | 616.00M | 845.00M | 1,042.00M | 759.00M | 758.00M | 1,084.00M | 1,020.00M | 709.00M | 632.00M | 1,048.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | 4.00M | 9.00M | 8.00M | 8.00M | 13.00M | 5.00M | 14.00M | 14.00M | 15.00M | 13.00M | 15.00M | 12.00M | 6.00M | 15.00M | 14.00M | 15.00M | 14.00M | 12.00M | 12.00M | 15.00M | 14.00M | 15.00M | 10.00M | 14.00M | 6.00M | 15.00M | 15.00M | 15.00M | 15.00M | 13.00M | | 9.00M | 15.00M | 15.00M | 14.00M | 15.00M | 14.00M | 3.00M | 8.00M | 15.00M | 16.00M | 16.00M | 15.00M | 12.00M | 16.00M | 12.00M | 9.00M | 17.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M |
|
Depreciation & Amortization (CF)
|
232.00M | 240.00M | 266.00M | 282.00M | 251.00M | 253.00M | 271.00M | 252.00M | 245.00M | 248.00M | 259.00M | 243.00M | 232.00M | 250.00M | 265.00M | 271.00M | 259.00M | 268.00M | 284.00M | 283.00M | 280.00M | 282.00M | 293.00M | 290.00M | 209.00M | 220.00M | 196.00M | 227.00M | 229.00M | 243.00M | 230.00M | 274.00M | 249.00M | 249.00M | 258.00M | 274.00M | 281.00M | 272.00M | 273.00M | 298.00M | 296.00M | 305.00M | 322.00M | 340.00M | 353.00M | 350.00M | 356.00M | 384.00M | 368.00M | 380.00M | 344.00M | 367.00M | 358.00M | 366.00M | 369.00M | 375.00M | 385.00M | 396.00M | 404.00M | 421.00M | 423.00M | 427.00M | 438.00M | 444.00M | 452.00M | 451.00M | 464.00M | 474.00M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | 185.00M | 78.00M | -148.00M | -107.00M | 331.00M | 270.00M | -415.00M | -128.00M | 225.00M | 8.00M | -242.00M | -43.00M | 18.00M | -97.00M | 16.00M | 75.00M | 232.00M | -84.00M | 35.00M | 6.00M | 295.00M | -33.00M | 13.00M | -65.00M | 129.00M | -143.00M | -226.00M | 181.00M | 139.00M | -151.00M | -5.00M | -187.00M | 232.00M | -107.00M | 22.00M | 93.00M | 138.00M | -18.00M | 346.00M | -178.00M | 202.00M | -486.00M | -199.00M | 71.00M | 216.00M | -172.00M | 135.00M | -137.00M | 214.00M | 61.00M | -129.00M | -184.00M | 568.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | -30.00M | -221.00M | 88.00M | 98.00M | -88.00M | -147.00M | 138.00M | 174.00M | 12.00M | -172.00M | 99.00M | 109.00M | -37.00M | -143.00M | 57.00M | 76.00M | -27.00M | -135.00M | 103.00M | 73.00M | -37.00M | -182.00M | 78.00M | 93.00M | 43.00M | -207.00M | 161.00M | 41.00M | -54.00M | -55.00M | 79.00M | 30.00M | -99.00M | -52.00M | 105.00M | 156.00M | -56.00M | -129.00M | 126.00M | 207.00M | -106.00M | -133.00M | 132.00M | 171.00M | -60.00M | -7.00M | 117.00M | 227.00M | -146.00M | -90.00M | 215.00M | 179.00M | -177.00M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 75.00M | -126.00M | 97.00M | 13.00M | 30.00M | 100.00M | 4.00M | -56.00M | 80.00M | -123.00M | 4.00M | -6.00M | -33.00M | -93.00M | 83.00M | 49.00M | 106.00M | -33.00M | 56.00M | 2.00M | 104.00M | -136.00M | 102.00M | 43.00M | 137.00M | -288.00M | 41.00M | -44.00M | 3.00M | -24.00M | -54.00M | -2.00M | 80.00M | -20.00M | 132.00M | 113.00M | 83.00M | -42.00M | 405.00M | -135.00M | -119.00M | -419.00M | -71.00M | 52.00M | 132.00M | -179.00M | 88.00M | 2.00M | 134.00M | -2.00M | 39.00M | -134.00M | 352.00M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | 320.00M | -123.00M | 74.00M | 5.00M | -600.00M | -23.00M | -66.00M | -65.00M | 781.00M | 2.00M | -98.00M | -64.00M | 13.00M | -3.00M | 6.00M | -4.00M | 20.00M | -130.00M | -3.00M | -97.00M | 2.00M | -187.00M | -10.00M | -8.00M | 118.00M | -115.00M | -7.00M | -57.00M | 150.00M | -13.00M | -16.00M | -97.00M | 115.00M | -24.00M | -20.00M | -21.00M | -393.00M | -25.00M | -23.00M | -23.00M | 110.00M | -32.00M | -5.00M | -22.00M | 31.00M | -22.00M | -21.00M | -21.00M | -72.00M | -10.00M | -8.00M | -9.00M | 48.00M |
|
Other Working Capital Changes
|
365.00M | -840.00M | 98.00M | 308.00M | -299.00M | 42.00M | 184.00M | 366.00M | -240.00M | -26.00M | 218.00M | 257.00M | -191.00M | -109.00M | 157.00M | -180.00M | -154.00M | -20.00M | -17.00M | -335.00M | -50.00M | 7.00M | 132.00M | 76.00M | -135.00M | -57.00M | -21.00M | -74.00M | 93.00M | -146.00M | 163.00M | -302.00M | 150.00M | -2.00M | 50.00M | -144.00M | -62.00M | -76.00M | 37.00M | -312.00M | 131.00M | 21.00M | 57.00M | -96.00M | -104.00M | -13.00M | -74.00M | -69.00M | 187.00M | -101.00M | 92.00M | -25.00M | 76.00M | -354.00M | 73.00M | -118.00M | 180.00M | -92.00M | -1.00M | 89.00M | -7.00M | -153.00M | 139.00M | -158.00M | 80.00M | -146.00M | 172.00M | -66.00M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 51.00M | 219.00M | -1.00M | 45.00M | 66.00M | 212.00M | -3.00M | -17.00M | 20.00M | 186.00M | 20.00M | -21.00M | 22.00M | 134.00M | 20.00M | 14.00M | 144.00M | 196.00M | 22.00M | 4.00M | 73.00M | 179.00M | 37.00M | 59.00M | 32.00M | 235.00M | 35.00M | 22.00M | 19.00M | 285.00M | 55.00M | -58.00M | -16.00M | 208.00M | 87.00M | 91.00M | -33.00M | 300.00M | 18.00M | 13.00M | 104.00M | 333.00M | 31.00M | 37.00M | 89.00M | 398.00M | 125.00M | -20.00M | -49.00M | 375.00M | 29.00M | 37.00M | 129.00M |
|
Sales of Property, Plant and Equipment
|
30.00M | 2.00M | 3.00M | 48.00M | 13.00M | 11.00M | 4.00M | 28.00M | 4.00M | 5.00M | 4.00M | 5.00M | 11.00M | 4.00M | 5.00M | 18.00M | 4.00M | 11.00M | 5.00M | 16.00M | 3.00M | 28.00M | 5.00M | 9.00M | 13.00M | 3.00M | | | 6.00M | | -6.00M | 6.00M | | | | | | | | | | | | | 4.00M | | 3.00M | 6.00M | 1.00M | 1.00M | | 1.00M | | | 4.00M | 20.00M | | | | 3.00M | | | 1.00M | | | | | 27.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 1.00M | | | | | | 1,147.00M | | | | | | | | | | | 174.00M | 2,296.00M | 128.00M | -2.00M | | | | | | | | | | | | | | | | | | | | | | -1.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 6.00M | 4.00M | 6.00M | 3.00M | 4.00M | 1.00M | 3.00M | 6.00M | 1.00M | 3.00M | | 4.00M | 1.00M | 3.00M | 1.00M | 1.00M | 4.00M | 4.00M | 1.00M | 1.00M | 5.00M | | 18.00M | 4.00M | 7.00M | | 7.00M | 2.00M | 8.00M | 1.00M | 5.00M | 4.00M | 8.00M | 4.00M | 9.00M | 3.00M | 16.00M | 1.00M | 10.00M | 3.00M | 4.00M | 1.00M | 10.00M |
|
Change in Acquisitions & Divestments
|
113.00M | 69.00M | 55.00M | 58.00M | 59.00M | 69.00M | 51.00M | 198.00M | 20.00M | 39.00M | 10.00M | 764.00M | 11.00M | 25.00M | 12.00M | 711.00M | 136.00M | 15.00M | 168.00M | 641.00M | 271.00M | 204.00M | 177.00M | 494.00M | 246.00M | 194.00M | 187.00M | 258.00M | 260.00M | 481.00M | 394.00M | 322.00M | 394.00M | 311.00M | 246.00M | 289.00M | 336.00M | 280.00M | 194.00M | 393.00M | 176.00M | 220.00M | 198.00M | 194.00M | 439.00M | 799.00M | 816.00M | 296.00M | 271.00M | 366.00M | 217.00M | 193.00M | 207.00M | 306.00M | 194.00M | 172.00M | 166.00M | 257.00M | 104.00M | 154.00M | 108.00M | 239.00M | 91.00M | 612.00M | 139.00M | 232.00M | 221.00M | 125.00M |
|
Cash from Investing Activities
|
-256.00M | -354.00M | -185.00M | -269.00M | -171.00M | -321.00M | -342.00M | -392.00M | -244.00M | -523.00M | -285.00M | -508.00M | -343.00M | -489.00M | -352.00M | -585.00M | -332.00M | -579.00M | -426.00M | -569.00M | -442.00M | -625.00M | -390.00M | -603.00M | -556.00M | -480.00M | -536.00M | -632.00M | -437.00M | -501.00M | -565.00M | -1887.00M | -642.00M | -606.00M | -554.00M | -760.00M | -586.00M | -794.00M | -956.00M | -1011.00M | -748.00M | -766.00M | -1044.00M | -3174.00M | -1342.00M | -843.00M | -908.00M | -977.00M | -705.00M | -1223.00M | -852.00M | -1083.00M | -782.00M | -786.00M | -885.00M | -978.00M | -981.00M | -977.00M | -983.00M | -1154.00M | -1616.00M | -1908.00M | -1189.00M | -238.00M | -968.00M | -1054.00M | -1661.00M | -1621.00M |
|
Other financing activities
|
-4.00M | -41.00M | -8.00M | 53.00M | -9.00M | -7.00M | -16.00M | -4.00M | 2.00M | -17.00M | -4.00M | -12.00M | -7.00M | -2.00M | -1.00M | -6.00M | -6.00M | -5.00M | -5.00M | -3.00M | -7.00M | -6.00M | -9.00M | -11.00M | -7.00M | 5.00M | -2.00M | 27.00M | -1.00M | 2.00M | 14.00M | 99.00M | -24.00M | -4.00M | -42.00M | -11.00M | -19.00M | -10.00M | 72.00M | 10.00M | -26.00M | -14.00M | -12.00M | -27.00M | -36.00M | -15.00M | -14.00M | -18.00M | -35.00M | -24.00M | -14.00M | -11.00M | -34.00M | -16.00M | -15.00M | -21.00M | -15.00M | -12.00M | -7.00M | -3.00M | -14.00M | -3.00M | -5.00M | -1.00M | -7.00M | 3.00M | -3.00M | -18.00M |
|
Cash from Financing Activities
|
-581.00M | -154.00M | -147.00M | 93.00M | -505.00M | -82.00M | -56.00M | 57.00M | -346.00M | -50.00M | -57.00M | 8.00M | -288.00M | 76.00M | -342.00M | 111.00M | -112.00M | -263.00M | 3.00M | 111.00M | -44.00M | 58.00M | 153.00M | 44.00M | -140.00M | 178.00M | 80.00M | 159.00M | -310.00M | -33.00M | 108.00M | 1,594.00M | -156.00M | 192.00M | 189.00M | 196.00M | -155.00M | 99.00M | 360.00M | 350.00M | -19.00M | 152.00M | 524.00M | 2,443.00M | 864.00M | 168.00M | 149.00M | -385.00M | 702.00M | 2,244.00M | -2998.00M | 367.00M | 95.00M | 384.00M | 578.00M | 405.00M | 151.00M | 46.00M | 392.00M | 294.00M | 872.00M | 887.00M | 1,367.00M | -1781.00M | -50.00M | 339.00M | 1,024.00M | 744.00M |
|
Dividends Paid - Common
|
86.00M | 87.00M | 87.00M | 88.00M | 88.00M | 88.00M | 89.00M | 95.00M | 95.00M | 95.00M | 99.00M | 103.00M | 99.00M | 100.00M | 106.00M | 106.00M | 107.00M | 114.00M | 115.00M | 116.00M | 116.00M | 116.00M | 122.00M | 117.00M | 123.00M | 124.00M | 131.00M | 123.00M | 131.00M | 131.00M | 138.00M | 138.00M | 148.00M | 148.00M | 148.00M | 148.00M | 158.00M | 151.00M | 150.00M | 161.00M | 172.00M | 173.00M | 173.00M | 174.00M | 195.00M | 195.00M | 184.00M | 186.00M | 210.00M | 210.00M | 211.00M | 160.00M | 171.00M | 171.00M | 172.00M | 171.00M | 188.00M | 188.00M | 188.00M | 188.00M | 202.00M | 202.00M | 203.00M | 203.00M | 217.00M | 218.00M | 218.00M | 218.00M |
|
Change in Cash
|
2.00M | -46.00M | 41.00M | -31.00M | 141.00M | -69.00M | -40.00M | -19.00M | 132.00M | -136.00M | -15.00M | 22.00M | -11.00M | 128.00M | -126.00M | 6.00M | 153.00M | -172.00M | 25.00M | -19.00M | 46.00M | -23.00M | -15.00M | -12.00M | 51.00M | 131.00M | -163.00M | -30.00M | -2.00M | -3.00M | 34.00M | 24.00M | -11.00M | -18.00M | 2.00M | 3.00M | 97.00M | -100.00M | 18.00M | -28.00M | -15.00M | 1.00M | 14.00M | 17.00M | 583.00M | -55.00M | 341.00M | -446.00M | 1,054.00M | 1,880.00M | -3394.00M | -21.00M | 121.00M | -74.00M | -31.00M | -8.00M | 94.00M | -96.00M | 25.00M | -15.00M | 298.00M | -262.00M | 936.00M | -935.00M | 2.00M | -6.00M | -5.00M | 171.00M |
|
Free Cash Flow
|
839.00M | 462.00M | 373.00M | 145.00M | 817.00M | 334.00M | 358.00M | 316.00M | 722.00M | 437.00M | 327.00M | 522.00M | 620.00M | 541.00M | 568.00M | 429.00M | 378.00M | 671.00M | 403.00M | 373.00M | 320.00M | 547.00M | 239.00M | 527.00M | 561.00M | 413.00M | 314.00M | 421.00M | 611.00M | 511.00M | 477.00M | 173.00M | 591.00M | 374.00M | 363.00M | 494.00M | 659.00M | 558.00M | 555.00M | 601.00M | 517.00M | 580.00M | 512.00M | 729.00M | 776.00M | 565.00M | 1,158.00M | 932.00M | 849.00M | 772.00M | 365.00M | 728.00M | 508.00M | 310.00M | 263.00M | 461.00M | 591.00M | 804.00M | 579.00M | 756.00M | 644.00M | 634.00M | 778.00M | 1,133.00M | 645.00M | 680.00M | 595.00M | 919.00M |
|
Net Cash Flow
|
2.00M | -46.00M | 41.00M | -31.00M | 141.00M | -69.00M | -40.00M | -19.00M | 132.00M | -136.00M | -15.00M | 22.00M | -11.00M | 128.00M | -126.00M | 6.00M | 153.00M | -172.00M | 25.00M | -19.00M | 46.00M | -23.00M | -15.00M | -12.00M | 51.00M | 131.00M | -163.00M | -30.00M | -2.00M | -3.00M | 34.00M | 24.00M | -11.00M | -18.00M | 2.00M | 3.00M | 97.00M | -100.00M | 18.00M | -28.00M | -15.00M | 1.00M | 14.00M | 17.00M | 583.00M | -55.00M | 341.00M | -446.00M | 1,054.00M | 1,880.00M | -3394.00M | -21.00M | 121.00M | -74.00M | -31.00M | -8.00M | 94.00M | -96.00M | 25.00M | -15.00M | 298.00M | -262.00M | 936.00M | -935.00M | 2.00M | -6.00M | -5.00M | 171.00M |