|
Net Income
|
2.00M | 65.00M | | -18.00M | -4.00M | 7.00M | 8.00M | 2.00M | 30.00M | 1.00M | | | -1.00M | 2.00M | | | | | | | 234.00M | 2.00M | | | 172.00M | | | | 251.00M | 257.00M | 233.00M | 118.00M | 279.00M | 294.00M | 324.00M | 491.00M | 290.00M | 346.00M | 413.00M | 35.00M | 209.00M | 259.00M | 267.00M | 27.00M | 260.00M | 30.00M | 165.00M | 34.00M | 277.00M | -144.00M | 354.00M | 380.00M | 236.00M | 257.00M | 301.00M | 2.00M | 134.00M | 272.00M | 179.00M | 311.00M | 165.00M | 231.00M | 181.00M | 331.00M | 183.00M | 140.00M | 47.00M | 105.00M |
|
Deferred Taxes
|
-13.00M | 153.00M | 25.00M | 20.00M | 16.00M | -4.00M | 40.00M | -5.00M | -40.00M | 26.00M | 19.00M | -27.00M | 13.00M | 10.00M | 40.00M | -15.00M | 26.00M | 20.00M | 72.00M | 213.00M | 32.00M | 29.00M | -3.00M | 41.00M | 16.00M | -46.00M | 59.00M | 78.00M | 9.00M | 38.00M | 42.00M | 88.00M | 31.00M | 5.00M | 34.00M | -464.00M | 11.00M | -6.00M | 10.00M | -66.00M | 4.00M | 7.00M | 2.00M | 10.00M | 12.00M | -32.00M | 6.00M | -97.00M | 2.00M | -30.00M | -38.00M | 28.00M | -24.00M | -57.00M | 27.00M | -82.00M | -7.00M | -86.00M | -63.00M | 54.00M | -17.00M | -20.00M | -39.00M | 24.00M | -3.00M | -45.00M | 87.00M | 102.00M |
|
Gains from Investment Securities
|
| | 5.00M | 1.00M | | | 7.00M | 8.00M | 52.00M | 18.00M | | | 35.00M | | -2.00M | -3.00M | | 8.00M | -8.00M | 5.00M | | | | -3.00M | 1.00M | 2.00M | -3.00M | | 1.00M | 16.00M | -18.00M | 45.00M | | 1.00M | 1.00M | 2.00M | | | -1.00M | 3.00M | | 2.00M | 2.00M | -3.00M | | 1.00M | 3.00M | -7.00M | 2.00M | 2.00M | -1.00M | 1.00M | 2.00M | -15.00M | -6.00M | 13.00M | 19.00M | 2.00M | -30.00M | -8.00M | -6.00M | 6.00M | -18.00M | | -5.00M | | | -20.00M |
|
Asset Writedowns and Impairment
|
| | | 179.00M | | | | | | | | | | | 9.00M | 37.00M | | 6.00M | | 22.00M | 8.00M | | 42.00M | 2.00M | 89.00M | | 18.00M | | | | | 9.00M | | | | | | | | | | | | 72.00M | 9.00M | 136.00M | | 1.00M | | 5.00M | | 11.00M | | | | | | | | | | | 5.00M | | | | | 33.00M |
|
Cash from Operations
|
82.00M | 255.00M | 331.00M | 90.00M | -225.00M | 206.00M | 316.00M | 278.00M | -146.00M | 207.00M | 212.00M | 352.00M | 19.00M | 316.00M | 353.00M | 440.00M | 5.00M | 362.00M | 427.00M | 503.00M | -30.00M | 419.00M | 560.00M | 484.00M | 91.00M | 591.00M | 368.00M | 574.00M | 51.00M | 494.00M | 450.00M | 390.00M | 52.00M | 431.00M | 528.00M | 646.00M | -35.00M | 443.00M | 395.00M | 740.00M | -5.00M | 422.00M | 416.00M | 671.00M | 171.00M | 436.00M | 442.00M | 406.00M | 216.00M | 426.00M | 547.00M | 430.00M | 17.00M | 245.00M | 256.00M | 457.00M | -2.00M | 410.00M | 514.00M | 452.00M | -16.00M | 367.00M | 396.00M | 540.00M | -167.00M | 233.00M | 402.00M | 502.00M |
|
Depreciation & Amortization (CF)
|
67.00M | 67.00M | 69.00M | 71.00M | 69.00M | 70.00M | 73.00M | 68.00M | 68.00M | 67.00M | 69.00M | 69.00M | 69.00M | 71.00M | 112.00M | 108.00M | 110.00M | 108.00M | 108.00M | 107.00M | 107.00M | 110.00M | 111.00M | 122.00M | 145.00M | 142.00M | 142.00M | 142.00M | 147.00M | 144.00M | 145.00M | 144.00M | 145.00M | 147.00M | 148.00M | 147.00M | 152.00M | 148.00M | 151.00M | 153.00M | 155.00M | 156.00M | 151.00M | 149.00M | 139.00M | 141.00M | 149.00M | 145.00M | 149.00M | 140.00M | 127.00M | 122.00M | 121.00M | 122.00M | 117.00M | 117.00M | 141.00M | 119.00M | 120.00M | 118.00M | 127.00M | 126.00M | 127.00M | 129.00M | 126.00M | 127.00M | 129.00M | 131.00M |
|
Change in Receivables
|
5.00M | -57.00M | 17.00M | 37.00M | -414.00M | -19.00M | 36.00M | 755.00M | 229.00M | -17.00M | -65.00M | -74.00M | 103.00M | | -40.00M | -111.00M | 155.00M | 59.00M | -95.00M | -81.00M | 118.00M | 73.00M | -73.00M | -137.00M | 91.00M | 12.00M | -49.00M | -168.00M | 144.00M | 7.00M | -46.00M | -76.00M | 149.00M | 17.00M | 22.00M | -135.00M | 223.00M | -10.00M | 16.00M | -245.00M | 149.00M | -69.00M | -30.00M | -220.00M | 72.00M | -145.00M | 163.00M | -59.00M | 211.00M | 150.00M | 78.00M | -158.00M | 127.00M | 36.00M | -52.00M | -204.00M | 91.00M | -124.00M | -35.00M | -58.00M | 105.00M | 33.00M | 16.00M | -182.00M | 92.00M | 91.00M | -52.00M | -192.00M |
|
Change in Inventory
|
70.00M | 121.00M | -50.00M | -41.00M | -58.00M | -32.00M | -10.00M | 260.00M | 49.00M | 72.00M | 104.00M | -69.00M | -14.00M | 16.00M | -32.00M | -8.00M | 53.00M | -18.00M | -21.00M | -8.00M | 116.00M | -62.00M | 22.00M | -15.00M | -21.00M | -22.00M | 66.00M | 3.00M | 2.00M | -43.00M | 29.00M | -42.00M | 82.00M | 26.00M | 35.00M | -72.00M | 80.00M | 78.00M | 103.00M | -37.00M | 122.00M | 26.00M | -26.00M | -42.00M | 18.00M | -239.00M | -95.00M | 25.00M | 144.00M | 70.00M | 155.00M | 20.00M | 184.00M | 188.00M | 177.00M | -119.00M | 44.00M | 29.00M | -220.00M | -54.00M | 100.00M | 138.00M | -16.00M | 122.00M | 120.00M | 11.00M | -204.00M | 49.00M |
|
Change in Account Payables
|
-17.00M | -38.00M | 47.00M | 24.00M | 94.00M | -4.00M | -34.00M | 96.00M | 8.00M | 62.00M | -36.00M | -85.00M | -20.00M | -11.00M | 44.00M | -3.00M | -27.00M | -5.00M | -35.00M | 65.00M | -21.00M | -23.00M | 32.00M | -18.00M | -108.00M | -1.00M | -30.00M | 37.00M | -62.00M | -14.00M | 10.00M | 73.00M | -26.00M | -2.00M | 8.00M | 143.00M | 8.00M | -18.00M | 17.00M | 83.00M | -42.00M | -46.00M | -95.00M | 156.00M | -104.00M | -239.00M | 130.00M | 113.00M | 197.00M | 109.00M | 71.00M | 177.00M | 152.00M | 27.00M | 8.00M | -127.00M | -132.00M | -158.00M | -73.00M | 173.00M | 49.00M | 40.00M | -53.00M | 152.00M | -72.00M | -83.00M | -120.00M | 199.00M |
|
Change in Accured Expenses
|
-55.00M | 33.00M | 8.00M | -127.00M | -45.00M | 35.00M | -24.00M | 54.00M | 90.00M | -125.00M | -73.00M | | -3.00M | 77.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
23.00M | -89.00M | 114.00M | -41.00M | 12.00M | 12.00M | 22.00M | -25.00M | -24.00M | -4.00M | 41.00M | 5.00M | -15.00M | 65.00M | -72.00M | -20.00M | -62.00M | -23.00M | -18.00M | -68.00M | -51.00M | 18.00M | 101.00M | -71.00M | -50.00M | 145.00M | 4.00M | -69.00M | -16.00M | 27.00M | 8.00M | -144.00M | -26.00M | | 47.00M | 123.00M | -30.00M | 45.00M | -90.00M | 120.00M | 53.00M | | 37.00M | -179.00M | 71.00M | 3.00M | 29.00M | -98.00M | 77.00M | 29.00M | 169.00M | -186.00M | 57.00M | 117.00M | -56.00M | 172.00M | 32.00M | 113.00M | 82.00M | -73.00M | -38.00M | 113.00M | 121.00M | -145.00M | -66.00M | 176.00M | -12.00M | -211.00M |
|
Capital Expenditures
|
110.00M | 94.00M | 64.00M | 42.00M | 31.00M | 45.00M | 57.00M | 110.00M | 97.00M | 109.00M | 127.00M | 124.00M | 90.00M | 87.00M | 120.00M | 168.00M | 87.00M | 100.00M | 125.00M | 171.00M | 122.00M | 132.00M | 152.00M | 187.00M | 125.00M | 141.00M | 160.00M | 226.00M | 110.00M | 124.00M | 141.00M | 251.00M | 133.00M | 146.00M | 159.00M | 211.00M | 128.00M | 116.00M | 137.00M | 147.00M | 106.00M | 92.00M | 110.00M | 117.00M | 99.00M | 97.00M | 82.00M | 105.00M | 91.00M | 107.00M | 117.00M | 240.00M | 112.00M | 135.00M | 161.00M | 203.00M | 174.00M | 239.00M | 236.00M | 179.00M | 185.00M | 115.00M | 120.00M | 179.00M | 147.00M | 150.00M | 137.00M | 112.00M |
|
Sales of Property, Plant and Equipment
|
24.00M | 1.00M | | 5.00M | 4.00M | 7.00M | | 2.00M | 617.00M | 27.00M | 7.00M | | 6.00M | | 1.00M | | 5.00M | | 1.00M | 25.00M | 4.00M | 8.00M | 1.00M | | 4.00M | | | | 6.00M | 35.00M | | | 1.00M | | 13.00M | | 50.00M | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | 10.00M | | 2,658.00M | 1.00M | | | | | | | 42.00M | 3,184.00M | | | 45.00M | | 21.00M | 1.00M | 4.00M | | 4.00M | | | | | | | 3.00M | 19.00M | | 29.00M | | | | | 1.00M | | | 48.00M | 3.00M | | 1.00M | | | 73.00M | 3.00M | -2.00M | 3.00M | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.00M | | | 16.00M | | 22.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 120.00M | 80.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-108.00M | -118.00M | -87.00M | -56.00M | -47.00M | -210.00M | -66.00M | -119.00M | 307.00M | -80.00M | -243.00M | -126.00M | -10.00M | -9.00M | -2776.00M | -167.00M | -83.00M | -108.00M | -117.00M | -149.00M | -119.00M | -405.00M | -194.00M | -3373.00M | -122.00M | -143.00M | -202.00M | -226.00M | -126.00M | -86.00M | -147.00M | -296.00M | -136.00M | -147.00M | -147.00M | -213.00M | -78.00M | -101.00M | -136.00M | -148.00M | -125.00M | -94.00M | -141.00M | -120.00M | -101.00M | -100.00M | -81.00M | -112.00M | -99.00M | -178.00M | -170.00M | 418.00M | -117.00M | 873.00M | -158.00M | -206.00M | -252.00M | -246.00M | -182.00M | 248.00M | -179.00M | -121.00M | -102.00M | -132.00M | -131.00M | -147.00M | -137.00M | -47.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -5.00M | -3.00M | 2.00M | -2.00M | -3.00M | -6.00M | 3.00M | | -2.00M | -11.00M | -2.00M | 7.00M | 27.00M | 22.00M | 16.00M | | -3.00M | -9.00M | -3.00M | 1.00M | -3.00M | -19.00M | -4.00M | -1.00M | | -1.00M | 11.00M | 4.00M | 13.00M | -9.00M | -4.00M | -1.00M | 2.00M |
|
Cash from Financing Activities
|
-21.00M | -27.00M | -26.00M | 92.00M | -38.00M | -45.00M | -43.00M | -285.00M | -37.00M | -133.00M | -156.00M | -97.00M | -17.00M | 2,124.00M | -342.00M | -261.00M | 10.00M | -200.00M | -327.00M | -342.00M | 98.00M | -27.00M | -322.00M | 2,890.00M | 17.00M | -376.00M | -122.00M | -363.00M | -16.00M | -369.00M | -336.00M | -117.00M | 102.00M | -260.00M | -410.00M | -438.00M | 116.00M | -339.00M | -259.00M | -558.00M | 102.00M | -339.00M | -250.00M | -556.00M | 408.00M | -314.00M | -416.00M | -382.00M | -137.00M | -178.00M | -269.00M | -1106.00M | 129.00M | -1139.00M | -88.00M | -223.00M | 357.00M | -353.00M | -299.00M | -593.00M | 148.00M | -227.00M | -194.00M | -181.00M | -124.00M | -90.00M | -201.00M | -382.00M |
|
Dividends Paid - Common
|
32.00M | 32.00M | 32.00M | 32.00M | 32.00M | 32.00M | 32.00M | 31.00M | 34.00M | 33.00M | 33.00M | 36.00M | 36.00M | 35.00M | 36.00M | 85.00M | 3.00M | 44.00M | 47.00M | 46.00M | 53.00M | 53.00M | 53.00M | 51.00M | 59.00M | 60.00M | 60.00M | 59.00M | 68.00M | 68.00M | 68.00M | 68.00M | 75.00M | 74.00M | 74.00M | 73.00M | 80.00M | 80.00M | 80.00M | 78.00M | 87.00M | 86.00M | 85.00M | 85.00M | 90.00M | 89.00M | 90.00M | 89.00M | 94.00M | 94.00M | 94.00M | 93.00M | 98.00M | 98.00M | 94.00M | 91.00M | 94.00M | 94.00M | 94.00M | 94.00M | 95.00M | 95.00M | 95.00M | 94.00M | 96.00M | 95.00M | 96.00M | 94.00M |
|
Exchange Rate Effect
|
| | | -1.00M | | | | | | | 1.00M | | | | 2.00M | | -3.00M | 2.00M | 5.00M | 3.00M | -1.00M | 3.00M | -7.00M | 1.00M | -4.00M | | -3.00M | -1.00M | | -1.00M | | -3.00M | -2.00M | 1.00M | 2.00M | 1.00M | | -4.00M | | -1.00M | -3.00M | 2.00M | -4.00M | 2.00M | -2.00M | 2.00M | 1.00M | 2.00M | -4.00M | -1.00M | | | -1.00M | -10.00M | -5.00M | 4.00M | 3.00M | | -4.00M | 2.00M | -2.00M | -4.00M | 8.00M | -12.00M | 3.00M | 9.00M | 2.00M | 4.00M |
|
Change in Cash
|
-47.00M | 110.00M | 218.00M | 125.00M | -310.00M | -48.00M | 207.00M | -126.00M | 124.00M | -6.00M | -186.00M | 129.00M | -8.00M | 2,431.00M | -2763.00M | 12.00M | -71.00M | 56.00M | -12.00M | 15.00M | -52.00M | -10.00M | 37.00M | 2.00M | -18.00M | 72.00M | 41.00M | -16.00M | -91.00M | 38.00M | -33.00M | -26.00M | 16.00M | 25.00M | -27.00M | -4.00M | 3.00M | -1.00M | | 33.00M | -31.00M | -9.00M | 21.00M | -3.00M | 476.00M | 24.00M | -54.00M | -86.00M | -24.00M | 69.00M | 108.00M | -258.00M | 28.00M | -31.00M | 5.00M | 32.00M | 106.00M | -189.00M | 29.00M | 109.00M | -49.00M | 15.00M | 108.00M | 215.00M | -419.00M | 5.00M | 66.00M | 77.00M |
|
Free Cash Flow
|
-28.00M | 161.00M | 267.00M | 48.00M | -256.00M | 161.00M | 259.00M | 168.00M | -243.00M | 98.00M | 85.00M | 228.00M | -71.00M | 229.00M | 233.00M | 272.00M | -82.00M | 262.00M | 302.00M | 332.00M | -152.00M | 287.00M | 408.00M | 297.00M | -34.00M | 450.00M | 208.00M | 348.00M | -59.00M | 370.00M | 309.00M | 139.00M | -81.00M | 285.00M | 369.00M | 435.00M | -163.00M | 327.00M | 258.00M | 593.00M | -111.00M | 330.00M | 306.00M | 554.00M | 72.00M | 339.00M | 360.00M | 301.00M | 125.00M | 319.00M | 430.00M | 190.00M | -95.00M | 110.00M | 95.00M | 254.00M | -176.00M | 171.00M | 278.00M | 273.00M | -201.00M | 252.00M | 276.00M | 361.00M | -314.00M | 83.00M | 265.00M | 390.00M |
|
Net Cash Flow
|
-47.00M | 110.00M | 218.00M | 126.00M | -310.00M | -49.00M | 207.00M | -126.00M | 124.00M | -6.00M | -187.00M | 129.00M | -8.00M | 2,431.00M | -2765.00M | 12.00M | -68.00M | 54.00M | -17.00M | 12.00M | -51.00M | -13.00M | 44.00M | 1.00M | -14.00M | 72.00M | 44.00M | -15.00M | -91.00M | 39.00M | -33.00M | -23.00M | 18.00M | 24.00M | -29.00M | -5.00M | 3.00M | 3.00M | | 34.00M | -28.00M | -11.00M | 25.00M | -5.00M | 478.00M | 22.00M | -55.00M | -88.00M | -20.00M | 70.00M | 108.00M | -258.00M | 29.00M | -21.00M | 10.00M | 28.00M | 103.00M | -189.00M | 33.00M | 107.00M | -47.00M | 19.00M | 100.00M | 227.00M | -422.00M | -4.00M | 64.00M | 73.00M |