|
Net Income
|
240.33M | 231.81M | 460.17M | 318.74M | 218.81M | 320.28M | 497.90M | 233.31M | 253.68M | 320.60M | 633.07M | 160.03M | -146.74M | 370.58M | 342.67M | 301.85M | 166.98M | 168.06M | 244.18M | 151.35M | 406.05M | 194.28M | 234.92M | 125.01M | 302.93M | 153.72M | -718.23M | 104.85M | 235.24M | 572.59M | 393.20M | -1765.54M | 86.05M | 413.37M | 401.64M | -475.71M | 136.20M | 248.86M | 539.82M | -62.32M | 258.65M | 240.53M | 369.46M | 389.61M | 123.29M | 365.11M | 525.70M | 392.55M | 339.14M | -1.39M | 535.58M | 245.39M | 279.59M | 164.01M | 555.88M | 97.65M | 312.30M | 392.01M | 669.71M | 988.28M | 76.54M | 51.73M | 852.23M | 287.16M | 362.42M | 471.95M | 698.42M |
|
Deferred Taxes
|
155.03M | 94.42M | 263.35M | 351.89M | 133.53M | 209.11M | 181.72M | 194.63M | 173.78M | 131.34M | -311.10M | -274.05M | 38.86M | -161.51M | 233.88M | -137.71M | 98.67M | 63.52M | 11.86M | 137.74M | 234.10M | 123.47M | 122.81M | 116.55M | 95.73M | 84.27M | -447.99M | -552.37M | 75.42M | -245.44M | 289.63M | -955.86M | 16.50M | -340.72M | 233.62M | 619.66M | 104.61M | -15.88M | -6.09M | -339.49M | 104.88M | 120.86M | 147.97M | -179.77M | -31.41M | 99.74M | 252.39M | -451.84M | 240.43M | -125.16M | 164.92M | -31.47M | 70.78M | -344.92M | 197.47M | 29.52M | -98.24M | 141.75M | 213.71M | -965.03M | -20.66M | 36.65M | 218.69M | 86.01M | 94.97M | 136.30M | 615.48M |
|
Gains from Investment Securities
|
500.00M | | | -681.39M | 99.42M | 78.96M | 80.59M | 6.32M | 21.21M | 21.78M | 17.70M | -665.54M | -93.79M | 136.24M | -164.71M | -69.87M | -245.97M | -4.37M | 2.78M | 562.07M | -101.88M | 242.66M | 146.74M | 360.44M | -97.67M | 188.44M | 5.01M | -230.12M | 226.04M | 76.32M | -43.01M | -164.03M | 199.51M | 66.29M | 2.34M | -281.52M | 76.17M | -114.48M | 289.20M | -196.38M | 278.00M | 182.20M | -60.15M | -440.50M | -607.13M | 481.84M | 351.37M | -517.27M | 227.68M | 213.53M | -513.79M | 170.95M | 11.86M | 284.12M | 1.85M | 76.24M | -5.35M | 36.58M | 4.06M | -103.92M | 9.28M | 0.41M | 9.64M | 24.17M | -34.24M | -4.21M | -364.24M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 355.52M | | | | | | 291.50M | 50.03M | | | | 16.61M | | | 1,642.20M | 462.70M | 7.36M | 6.97M | 18.84M | 2,802.47M | 145.03M | 75.80M | 21.01M | 115.41M | 25.80M | 25.70M | 158.76M | 281.48M | 25.46M | 1.22M | 198.49M | 1.50M | 4.96M | 6.77M | 4.38M | 10.26M | 3.28M | 342.06M | -0.14M | -81.60M | 0.74M | -164.06M | -0.14M | | | | 38.08M | 4.60M | 131.78M | | | -24.64M | | | 12.79M |
|
Cash from Operations
|
374.62M | 641.73M | 992.98M | 923.83M | 674.26M | 793.57M | 1,697.26M | 760.99M | 323.10M | 654.15M | 1,152.51M | 999.06M | 600.50M | 587.42M | 1,031.87M | 720.50M | 543.99M | 571.92M | 1,083.55M | 989.76M | 767.16M | 761.41M | 1,362.93M | 998.07M | 610.96M | 727.40M | 1,011.28M | 941.54M | 532.82M | 719.26M | 1,000.32M | 746.30M | 529.39M | 290.29M | 893.07M | 910.75M | 557.39M | 522.53M | 779.58M | 525.74M | 501.19M | 551.90M | 1,064.86M | 698.68M | 659.06M | 789.25M | 921.86M | 319.70M | -49.56M | 796.11M | 1,264.44M | 289.73M | 537.97M | 278.00M | 993.48M | 776.05M | 959.54M | 866.43M | 1,405.02M | 1,063.34M | 521.09M | 1,025.36M | 1,562.37M | 1,379.68M | 536.19M | 1,261.60M | 2,134.80M |
|
Depreciation & Amortization (CF)
|
348.44M | 348.76M | 378.91M | 382.75M | 423.43M | 408.35M | 427.76M | 445.79M | 422.41M | 429.62M | 463.70M | 429.73M | 450.01M | 382.65M | 461.00M | 477.98M | 472.93M | 476.02M | 524.03M | 539.09M | 516.44M | 525.53M | 543.58M | 542.35M | 526.01M | 543.88M | 542.80M | 504.55M | 500.25M | 512.50M | 536.12M | 574.42M | 531.37M | 511.30M | 518.89M | 517.01M | 525.18M | 502.43M | 489.74M | 523.21M | 530.22M | 538.58M | 565.87M | 547.64M | 568.60M | 562.62M | 563.69M | 562.85M | 580.57M | 569.72M | 546.03M | 546.62M | 561.73M | 552.22M | 553.80M | 522.62M | 553.22M | 563.62M | 551.70M | 575.94M | 600.41M | 606.08M | 614.77M | 622.30M | 622.57M | 632.64M | 646.20M |
|
Change in Receivables
|
102.43M | -104.32M | -12.97M | -101.59M | -43.83M | 221.28M | 65.88M | -143.69M | -102.71M | 270.96M | 45.27M | -241.62M | -156.20M | 208.39M | 109.83M | -147.81M | 29.84M | 188.43M | 55.60M | -93.23M | -49.11M | 96.23M | 71.99M | -217.60M | -22.29M | 122.46M | 122.14M | -260.46M | -76.53M | 134.21M | 213.17M | -173.87M | -156.20M | 150.11M | 204.12M | -100.39M | -131.15M | 176.66M | 108.19M | -252.25M | -39.70M | 166.96M | 103.75M | -129.78M | -70.36M | 101.35M | 170.00M | -61.69M | 52.69M | 101.59M | 90.81M | -160.45M | -122.99M | 347.49M | 144.27M | -211.50M | -272.53M | 207.27M | 282.74M | -319.28M | -107.92M | 295.48M | 85.57M | -276.18M | -51.48M | 326.52M | 115.00M |
|
Change in Inventory
|
-17.63M | 21.59M | -13.79M | -9.46M | 6.32M | -11.33M | 1.67M | 13.99M | 12.51M | -7.05M | -18.13M | 7.28M | 20.21M | -0.99M | -10.16M | 2.54M | 5.15M | -11.34M | -10.23M | 11.55M | -15.94M | -16.18M | 2.26M | 26.34M | 22.55M | -18.80M | 3.83M | 4.80M | 9.09M | -18.68M | -19.31M | -9.31M | -6.46M | 0.25M | -14.53M | 23.79M | 16.26M | -24.77M | -41.22M | 3.89M | 4.40M | 8.95M | 1.05M | 13.77M | 15.39M | 4.51M | -19.29M | 26.85M | -26.88M | 10.16M | -30.23M | 28.59M | -14.79M | -1.59M | -3.05M | 12.49M | 29.48M | 14.01M | -8.89M | 10.56M | -5.39M | -12.94M | -18.33M | 14.76M | -3.26M | 8.11M | -25.69M |
|
Change in Account Payables
|
-134.01M | 75.83M | -131.41M | 175.34M | -79.25M | 102.34M | 21.25M | 172.29M | -154.40M | 77.59M | -162.08M | 106.91M | -145.60M | 153.94M | 135.26M | -150.38M | -40.86M | 192.85M | -232.62M | 175.06M | 32.87M | 13.83M | -86.86M | 27.17M | -153.70M | 49.10M | 14.29M | -44.90M | -67.36M | 112.78M | 54.52M | 74.49M | -47.68M | 57.37M | -85.65M | 177.76M | -68.86M | 166.32M | -17.52M | 17.36M | -63.61M | 44.78M | -156.41M | 103.35M | -127.73M | 88.67M | 213.14M | -36.63M | -175.65M | 44.24M | 493.94M | -92.73M | -283.18M | 326.09M | -102.70M | -42.23M | -339.96M | 72.14M | -36.44M | 169.22M | -287.42M | 137.86M | 12.29M | 249.11M | -189.50M | 136.06M | 73.52M |
|
Change in Accured Expenses
|
-37.41M | 0.37M | 24.87M | 17.15M | -36.68M | 7.86M | 17.83M | 28.63M | -67.98M | 28.57M | -13.90M | 19.14M | -32.19M | 25.22M | -17.77M | 25.90M | -30.57M | 27.40M | -22.41M | 21.92M | -24.80M | 26.31M | -5.44M | 28.94M | -42.55M | 23.57M | -15.38M | 22.92M | -27.54M | 17.99M | -3.94M | 6.15M | -13.92M | 9.97M | -2.16M | 6.85M | -10.01M | 7.96M | -7.34M | 14.62M | -20.55M | 20.40M | -2.17M | 3.25M | -4.79M | 8.98M | 6.68M | -3.20M | -3.78M | 3.62M | 29.48M | -39.95M | 32.86M | -44.81M | 50.31M | -34.25M | 30.63M | -23.82M | 59.76M | -47.64M | 29.61M | -6.05M | 35.28M | -13.48M | 11.60M | 11.27M | 20.82M |
|
Change in Taxes
|
-12.78M | 17.98M | 41.74M | -306.96M | -15.04M | 25.14M | 35.09M | -162.19M | -63.92M | 61.11M | 248.05M | 334.80M | -89.58M | 77.14M | 57.07M | 10.86M | -35.65M | -22.53M | 52.03M | -136.48M | -79.83M | 40.51M | 59.06M | -82.73M | -67.94M | 48.91M | 127.26M | -26.26M | -16.00M | 23.05M | 22.37M | -58.39M | -58.83M | 56.63M | 69.10M | -33.04M | -56.30M | 48.21M | 51.60M | -4.24M | -44.08M | 5.90M | 35.77M | -18.36M | -44.24M | 88.71M | 162.30M | 0.79M | -231.18M | 161.47M | 89.32M | -40.79M | -79.94M | 79.52M | 89.97M | -85.29M | -66.72M | 41.64M | 132.98M | -97.78M | -64.08M | 80.63M | 120.27M | -113.92M | -95.59M | 106.82M | 166.28M |
|
Other Working Capital Changes
|
-120.50M | 277.60M | -39.42M | -45.88M | -40.88M | 167.71M | 35.46M | -1.96M | -190.96M | -41.35M | -43.38M | 1,238.15M | 34.75M | 73.69M | 22.93M | 512.73M | 151.96M | -18.38M | -52.26M | -1514.98M | 115.06M | -243.98M | -162.53M | 1,599.62M | 90.62M | 33.53M | -431.78M | -138.78M | 95.29M | -264.15M | -136.34M | -116.48M | -86.43M | -93.92M | -173.95M | -211.95M | -97.42M | -83.86M | -164.25M | 40.59M | 42.02M | -108.05M | -66.01M | -507.11M | -113.07M | -64.15M | -92.92M | 194.00M | -166.73M | -92.86M | -162.44M | -475.14M | 247.68M | 598.49M | 289.88M | 123.41M | -173.53M | -78.86M | -95.50M | -262.59M | -453.39M | -49.63M | -147.32M | -94.70M | -111.31M | -145.44M | -277.31M |
|
Capital Expenditures
|
455.74M | 476.32M | 410.78M | 588.40M | 447.48M | 471.11M | 492.13M | 563.58M | 486.56M | 504.73M | 469.38M | 579.36M | 563.54M | 688.74M | 616.41M | 805.96M | 631.86M | 613.00M | 536.35M | 506.38M | 483.35M | 476.27M | 546.99M | 612.58M | 532.96M | 562.97M | 605.83M | 799.10M | 947.78M | 346.72M | 708.93M | 776.79M | 794.45M | 925.26M | 902.39M | 985.43M | 931.48M | 953.94M | 997.63M | 1,058.96M | 951.63M | 1,143.89M | 984.21M | 1,117.94M | 1,043.61M | 1,141.69M | 990.26M | 1,518.52M | 1,552.10M | 1,331.27M | 1,042.26M | 2,161.66M | 1,501.58M | 1,219.02M | 1,132.53M | 1,212.01M | 1,175.66M | 1,135.81M | 1,062.15M | 1,067.04M | 961.15M | 1,163.13M | 1,140.58M | 1,573.48M | 1,660.17M | 2,008.16M | 1,888.82M |
|
Sales of Property, Plant and Equipment
|
| 8.65M | 30.40M | 14.71M | 9.68M | | | 218.50M | | | 6.53M | | | | | | | | | 147.92M | 28.23M | | 5.12M | 7.32M | 12.74M | | | 474.66M | | | | 20.97M | 100.00M | | | | 1.58M | 8.94M | 2.39M | 11.99M | | 19.80M | | 9.13M | | | | | | 22.42M | -22.42M | | 9.83M | -9.83M | | -1.20M | | 11.00M | 8.49M | | | | 7.91M | | 0.37M | | 506.42M |
|
Acquisitions
|
-72.00M | | | | -72.00M | | | | -72.00M | | | | -72.00M | | | | -71.74M | | | 143.47M | 72.00M | | | | 70.79M | | | | 0.04M | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 10.99M | | | | | | | | | | | | | | | | | | | 490.00M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
16.95M | 15.78M | 14.77M | 12.05M | 13.30M | 17.63M | 15.06M | 13.39M | 17.29M | 21.39M | 22.41M | 25.16M | 25.45M | 28.97M | 19.08M | 22.63M | 252.48M | 7.75M | 0.05M | | 15.88M | 15.69M | 17.56M | 19.24M | 13.08M | 12.09M | 14.26M | 14.21M | 19.11M | 14.04M | 15.65M | 19.54M | 19.25M | 22.62M | 24.56M | 29.56M | 28.51M | 31.82M | 32.49M | 37.37M | 38.32M | 37.28M | 33.26M | 35.99M | 40.59M | 23.73M | 24.91M | 208.35M | 44.20M | | 38.90M | | 15.87M | 984.35M | 0.06M | -927.45M | 23.15M | 24.87M | 24.23M | 26.25M | 26.79M | 29.28M | 33.13M | 43.85M | 44.02M | 39.14M | 44.85M |
|
Cash from Investing Activities
|
-646.80M | -472.68M | -328.18M | -646.73M | -515.45M | -657.45M | -821.84M | -579.48M | -896.83M | -930.90M | -567.78M | -1051.35M | -749.27M | -750.93M | -823.02M | -1316.57M | -661.76M | -643.41M | -752.60M | -543.82M | -655.60M | -735.06M | -777.78M | -786.05M | -699.88M | -670.21M | -816.28M | -422.41M | -1878.03M | -388.21M | -716.25M | -867.56M | -811.80M | -958.40M | -1057.52M | -1013.33M | -974.44M | -955.25M | -1070.79M | -1105.51M | -950.96M | -1074.04M | -999.92M | -1485.32M | -1045.49M | -1152.71M | -1057.69M | -1516.42M | -1513.27M | -1312.95M | -1035.75M | -2317.30M | -1551.22M | -1672.76M | -1144.98M | -1340.93M | -1283.59M | -1161.84M | -1133.63M | -1049.91M | -1287.87M | -1178.62M | -1535.12M | -1847.39M | -1710.38M | -2030.45M | -1470.54M |
|
Other financing activities
|
| | | | | | | | -1.48M | -1.37M | -1.29M | -1.33M | -1.43M | -1.15M | -1.19M | 3.77M | -0.76M | 0.76M | | | | 17.03M | 3.95M | 2.60M | -9.32M | 16.04M | -13.82M | -2.03M | -0.64M | -9.63M | 4.07M | -0.67M | 1.81M | 2.50M | -4.64M | -7.39M | 5.19M | 5.24M | 15.11M | 0.91M | -1.95M | -3.16M | -4.07M | 1.44M | -0.76M | -7.69M | 2.51M | -1.58M | 10.38M | 10.09M | 23.71M | 7.03M | 1.38M | 9.60M | 31.14M | 1.10M | 21.49M | 25.71M | 35.94M | 4.76M | 21.94M | -32.06M | -5.86M | 332.82M | 70.28M | -68.11M | -5.98M |
|
Cash from Financing Activities
|
153.81M | -689.76M | -815.21M | 302.77M | -211.94M | -457.78M | -279.50M | -818.05M | 5.79M | 80.38M | -127.98M | -240.47M | 139.65M | -238.31M | 257.79M | 379.01M | -152.64M | 119.96M | -276.29M | -71.86M | 57.80M | -284.76M | -166.70M | 141.49M | -152.56M | -327.37M | -64.77M | -208.77M | 1,085.90M | -426.60M | 27.27M | 1.66M | 177.62M | 519.55M | -223.75M | 337.56M | 841.37M | 39.91M | 466.40M | 72.76M | 952.29M | 174.56M | 254.99M | 256.53M | 1,424.54M | -164.91M | 440.03M | 1,716.16M | 1,546.39M | -538.93M | 84.47M | 1,470.09M | 1,272.29M | 1,273.06M | 575.11M | -214.45M | 2,070.40M | -480.76M | 54.04M | -1400.65M | 1,929.09M | 213.56M | 29.40M | -84.40M | 1,827.90M | 431.07M | -322.91M |
|
Dividends Paid - Common
|
142.09M | 147.07M | 146.02M | 141.78M | 141.89M | 156.90M | 154.89M | 150.17M | 148.68M | 147.68M | 146.94M | 146.31M | 146.67M | 147.07M | 147.55M | 147.92M | 147.90M | 149.15M | 147.98M | 148.01M | 148.28M | 148.95M | 149.08M | 149.81M | 149.26M | 149.00M | 149.01M | 151.63M | 151.84M | 152.00M | 152.15M | 155.84M | 156.07M | 156.14M | 156.19M | 160.49M | 160.89M | 160.93M | 3.44M | 164.84M | 172.59M | 4.11M | 4.22M | 185.16M | 185.76M | 4.58M | 4.58M | 190.22M | 190.59M | 190.63M | 190.91M | 202.99M | 205.06M | 205.41M | 205.47M | 225.74M | 226.19M | 226.25M | 226.26M | 239.49M | 240.96M | 241.30M | 241.72M | 257.68M | 258.25M | 258.47M | 267.94M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.10M | | | 4.10M | 4.10M | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.84M | -1.34M | 0.28M | -1.10M | 0.61M | 0.15M | -0.51M | 0.09M | -0.30M | -0.01M | 0.54M | 0.06M | -0.31M | 0.21M | -0.32M | -0.09M | 0.77M | -0.02M | -0.70M | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-117.53M | -522.05M | -150.13M | 578.77M | -52.52M | -321.51M | 595.39M | -636.45M | -568.24M | -196.38M | 457.28M | -292.70M | -9.44M | -401.61M | 466.33M | -217.15M | -269.64M | 48.44M | 53.96M | 373.79M | 169.36M | -258.42M | 418.44M | 353.52M | -241.48M | -270.18M | 130.23M | 310.36M | -259.31M | -95.55M | 311.33M | -119.59M | -104.78M | -148.57M | -388.20M | 234.98M | 424.32M | -392.81M | 175.19M | -507.01M | 502.52M | -347.59M | 319.92M | -530.11M | 1,038.11M | -528.37M | 304.20M | 519.43M | -16.44M | -1055.78M | 313.15M | -557.48M | 259.03M | -121.70M | 423.60M | -779.33M | 1,746.35M | -776.17M | 325.43M | -1387.23M | 1,162.31M | 60.30M | 56.65M | -552.11M | 653.71M | -337.78M | 341.34M |
|
Free Cash Flow
|
-81.12M | 165.41M | 582.20M | 335.42M | 226.79M | 322.46M | 1,205.13M | 197.41M | -163.46M | 149.42M | 683.13M | 419.70M | 36.96M | -101.32M | 415.46M | -85.46M | -87.87M | -41.09M | 547.21M | 483.38M | 283.81M | 285.14M | 815.93M | 385.49M | 78.00M | 164.44M | 405.45M | 142.44M | -414.96M | 372.54M | 291.39M | -30.49M | -265.06M | -634.97M | -9.32M | -74.68M | -374.09M | -431.41M | -218.05M | -533.22M | -450.44M | -591.99M | 80.65M | -419.26M | -384.55M | -352.44M | -68.41M | -1198.82M | -1601.67M | -535.16M | 222.18M | -1871.93M | -963.61M | -941.02M | -139.05M | -435.96M | -216.11M | -269.38M | 342.87M | -3.70M | -440.06M | -137.76M | 421.80M | -193.80M | -1123.98M | -746.55M | 245.97M |
|
Net Cash Flow
|
-118.38M | -520.71M | -150.41M | 579.87M | -53.12M | -321.67M | 595.91M | -636.53M | -567.94M | -196.37M | 456.75M | -292.76M | -9.13M | -401.82M | 466.64M | -217.06M | -270.41M | 48.46M | 54.66M | 374.09M | 169.36M | -258.42M | 418.44M | 353.52M | -241.48M | -270.18M | 130.23M | 310.36M | -259.31M | -95.55M | 311.33M | -119.59M | -104.78M | -148.57M | -388.20M | 234.98M | 424.32M | -392.81M | 175.19M | -507.01M | 502.52M | -347.59M | 319.92M | -530.11M | 1,038.11M | -528.37M | 304.20M | 519.43M | -16.44M | -1055.78M | 313.15M | -557.48M | 259.03M | -121.70M | 423.60M | -779.33M | 1,746.35M | -776.17M | 325.43M | -1387.23M | 1,162.31M | 60.30M | 56.65M | -552.11M | 653.71M | -337.78M | 341.34M |