|
Net Income
|
634.90M | 1,162.90M | 340.80M | 362.30M | 20.50M | -26.00M | -8.20M | 1.20M | 13.10M | -344.80M | 174.70M | 745.40M | -29.40M | 13.00M | -18.90M | 1,290.50M |
|
Share-based Compensation
|
33.70M | 53.90M | 33.40M | 45.50M | 40.50M | 26.00M | 10.90M | | | | | | | | | |
|
Deferred Taxes
|
91.70M | 124.40M | 40.00M | 5.50M | -59.40M | -12.60M | 12.00M | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | 870.30M | 409.50M | 30.90M | 1,061.30M | 20.00M | 21.50M | 6.80M | | | | | | | |
|
Gains from Sales and Divestitures
|
0.50M | 0.30M | -0.40M | 0.50M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
87.40M | 257.10M | 12.80M | 27.60M | 17.80M | 78.00M | 109.50M | 2.30M | | | 14.60M | | | | | |
|
Asset Writedowns and Impairment
|
16.00M | 8.10M | 9.50M | 41.60M | 215.30M | 14.00M | 206.90M | 76.50M | 200.20M | | | | -42.40 | | | |
|
Cash from Restructuring
|
| | | | | | -9.80M | -7.40M | | | | | | | | |
|
Change in Working Capital
|
| | | | | 83.70M | -43.30M | 2.30M | 89.90M | 31.90M | 24.60M | 171.80M | 89.40M | 134.20M | 199.10M | -13.90M |
|
Change in Receivables
|
104.90M | -94.40M | 33.70M | 109.20M | -140.70M | -26.60M | 36.50M | 2.80M | -2.20M | 15.00M | | | | | | |
|
Change in Inventory
|
| | | 81.60M | 11.00M | 22.50M | 47.50M | -39.20M | -55.10M | 0.80M | | | | | | |
|
Change in Account Payables
|
| | -125.10M | -163.00M | | 224.60M | -40.70M | 34.10M | -12.10M | -32.10M | -254.10M | | 0.00M | | | |
|
Change in Accured Expenses
|
44.90M | -41.70M | 78.10M | 110.70M | -121.30M | 77.70M | -40.70M | | | | | | | | | |
|
Change in Taxes
|
| | | | | -105.30M | -117.20M | -155.60M | -239.50M | | | | | | | |
|
Cash from Operations
|
634.90M | 1,162.90M | 1,907.50M | 1,159.90M | 365.20M | 743.80M | 1,031.80M | 1,250.40M | 1,201.70M | 972.90M | 1,284.80M | 1,769.70M | 2,265.30M | 2,536.70M | 2,216.90M | 2,778.60M |
|
Amortizatization of Intangibles
|
13.90M | 19.30M | 11.10M | 13.90M | 10.40M | 15.40M | 13.90M | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
433.50M | 631.10M | 421.40M | 425.80M | 568.50M | 677.30M | 591.50M | 671.40M | 748.10M | -668.40M | -610.00M | | | | | |
|
Capital Expenditures
|
760.30M | 913.10M | 748.20M | 943.40M | 543.70M | 480.50M | 614.10M | 628.50M | 833.60M | 814.20M | 612.50M | 583.70M | 1,088.70M | 1,069.30M | 1,054.70M | 1,183.40M |
|
Sales of Property, Plant and Equipment
|
3.60M | 1.20M | 3.20M | 1.40M | 10.40M | 4.90M | 3.10M | 2.30M | 23.20M | 78.90M | 3.70M | 0.70M | 2.80M | 2.00M | 2.00M | 2.70M |
|
Acquisitions
|
| 43.00M | | | 135.00M | | | | | | | | | | | |
|
Divestments
|
5.00M | | -416.20M | -381.80M | -54.90M | | -20.00M | -21.50M | -6.80M | | | | | | | |
|
Change in Acquisitions & Divestments
|
54.30M | 385.80M | 13.70M | 65.40M | 35.00M | 6.40M | | 4.40M | | 0.50M | 112.60M | | | | | |
|
Cash from Investing Activities
|
-720.60M | -852.00M | -1223.30M | -1385.50M | -735.40M | -423.90M | -651.50M | -867.90M | -908.60M | -886.80M | -446.80M | -607.40M | -1070.50M | -1072.20M | -1369.70M | -2590.60M |
|
Other financing activities
|
| -15.40M | | 514.70M | 39.00M | -62.50M | | | | | | | -172.10 | | | |
|
Cash from Financing Activities
|
215.30M | -176.50M | -724.60M | -398.90M | 69.30M | -168.20M | -88.30M | 37.00M | 85.10M | 151.60M | -104.60M | -139.80M | -510.50M | -56.90M | 82.40M | 1,212.60M |
|
Dividends Paid - Common
|
121.20M | 118.10M | 1,055.60M | 364.20M | 61.20M | 29.80M | 15.10M | -40.70M | 62.80M | 45.50M | 45.50M | 137.70M | 322.30M | 304.40M | 368.60M | 350.90M |
|
Dividends Paid - Preferred
|
0.17 | 0.17 | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-25.80M | 8.80M | -25.10M | 21.40M | -29.70M | -18.70M | -22.10M | 0.10M | 14.30M | -7.60M | 1.70M | 7.60M | -11.30M | -5.40M | -26.20M | -17.50M |
|
Change in Cash
|
103.80M | 143.20M | -65.50M | -88.40M | -330.60M | 133.00M | 4.10M | 86.60M | -91.50M | -166.50M | 293.60M | 364.20M | -350.80M | 250.10M | -94.50M | 229.00M |
|
Beginning Cash Balance
|
-103.80M | -143.20M | 809.50M | 744.00M | 655.60M | 325.00M | 435.90M | 384.40M | 485.30M | 386.20M | 221.40M | 522.60M | 875.50M | 519.30M | 743.20M | 631.20M |
|
Free Cash Flow
|
-125.40M | 249.80M | 1,159.30M | 216.50M | -178.50M | 263.30M | 417.70M | 621.90M | 368.10M | 158.70M | 672.30M | 1,186.00M | 1,176.60M | 1,467.40M | 1,162.20M | 1,595.20M |
|
Net Cash Flow
|
129.60M | 134.40M | -40.40M | -624.50M | -300.90M | 151.70M | 292.00M | 419.50M | 378.20M | 237.70M | 733.40M | 1,022.50M | 684.30M | 1,407.60M | 929.60M | 1,400.60M |