|
Net Income
|
275.40M | 348.20M | 397.80M | 528.60M | 309.50M | 197.40M | 447.10M | 615.30M | 393.50M | 321.10M | 404.30M | 449.20M | 400.80M | 334.80M | 562.10M | 541.00M | 412.60M | 376.80M | 468.10M | 560.80M | 417.00M | 415.40M | 352.40M | 355.40M | 353.80M | 197.80M | 435.10M | 543.60M | 351.50M | 367.10M | 395.30M | 466.00M | 359.10M | 395.70M | 384.90M | 420.00M | 935.90M | -166.80M | 378.20M | 328.70M | 446.10M | 688.80M | 506.70M | 566.50M | 453.10M | 563.80M | 605.10M | 659.50M | 592.00M | 371.70M | 609.10M | 575.40M | 632.70M | 806.10M | 803.50M | 582.90M | 545.20M | 596.70M | 656.80M | 578.10M | 658.30M | 540.60M | 564.40M | 772.30M | 616.60M | 308.00M | 1,197.20M | 473.90M |
|
Share-based Compensation
|
13.50M | 19.20M | 37.50M | 38.40M | 35.10M | -25.20M | 56.60M | 30.00M | 38.20M | -19.50M | 46.50M | 37.40M | 31.30M | -6.90M | 43.20M | 30.40M | 40.50M | -13.70M | 41.30M | 27.80M | 28.50M | 10.90M | 45.60M | 22.10M | 25.40M | 21.90M | 31.30M | 21.40M | 19.00M | 18.10M | 38.80M | 17.40M | 20.20M | 19.30M | 29.60M | 18.60M | 14.60M | 14.20M | 26.10M | 18.40M | 21.40M | 19.00M | 28.80M | 19.00M | 18.20M | 28.90M | 28.30M | 20.40M | 20.80M | 20.40M | 26.80M | 21.10M | 32.40M | 18.40M | 33.50M | 24.10M | 29.10M | 25.00M | 35.30M | 23.20M | 18.20M | 18.60M | 20.30M | 26.30M | 20.50M | 24.60M | 15.10M | 24.20M |
|
Deferred Taxes
|
-18.20M | 235.40M | 12.50M | 12.80M | -25.30M | 38.50M | 22.40M | 56.10M | 27.30M | 99.50M | 22.30M | 17.40M | 10.20M | 118.00M | -51.20M | 26.00M | 0.20M | 106.80M | 22.90M | 45.00M | 27.90M | 76.70M | 17.40M | -4.20M | 18.00M | 39.10M | 20.70M | -53.40M | 70.40M | 85.30M | 36.00M | 58.60M | 45.50M | 43.80M | 38.20M | 32.00M | -559.30M | -15.20M | 28.90M | 14.90M | 8.70M | 41.00M | -37.20M | 27.30M | 11.60M | -31.30M | 23.00M | 19.30M | 68.60M | 7.90M | 19.60M | 36.80M | 24.90M | -19.10M | 9.20M | -57.30M | -23.10M | 49.00M | -14.50M | -44.20M | -26.80M | 37.00M | 16.20M | -27.70M | -2.00M | -107.40M | 10.00M | 41.60M |
|
Gains from Sales and Divestitures
|
| | | | | | | -2.77M | -2.99M | -3.16M | -2.57M | 2.79M | 3.00M | 3.19M | 0.06M | 2.17M | 2.40M | 2.50M | 1.68M | 1.81M | 1.92M | 2.00M | 1.77M | 1.90M | 2.60M | 2.98M | 1.63M | 1.92M | 2.03M | 2.12M | 1.25M | 1.39M | 1.61M | 1.71M | 1.35M | 1.51M | 1.74M | 1.80M | 0.55M | 0.72M | 0.80M | | | | | 1.04M | | | | 1.20M | | | | 1.53M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
95.70M | 185.40M | 19.00M | 99.80M | 100.30M | 52.70M | 70.00M | 77.44M | 14.30M | 93.70M | 70.38M | 67.02M | | 18.30M | 61.94M | 54.94M | 49.75M | 49.80M | 48.58M | 47.78M | 47.11M | 80.10M | 45.69M | | 41.85M | 80.30M | 38.25M | 37.54M | 36.13M | 126.70M | 114.30M | 31.48M | 30.76M | -77.50M | 40.30M | 30.64M | 29.30M | 33.30M | 31.90M | 28.81M | 26.91M | 60.20M | 30.20M | 6.30M | 17.50M | 78.90M | 19.90M | 9.80M | 12.20M | 53.30M | 22.60M | 13.20M | 13.20M | 58.50M | 15.50M | 11.00M | 10.10M | 33.30M | 15.80M | 7.70M | 7.90M | 19.00M | 23.10M | | 7.80M | 13.70M | 26.90M | |
|
Cash from Restructuring
|
-1.10M | 32.90M | -0.70M | 19.60M | 5.00M | -0.50M | -1.00M | -0.40M | -1.10M | 1.20M | -0.90M | -0.90M | -0.80M | 100.40M | -8.60M | -24.00M | -15.20M | -12.40M | -5.60M | -5.50M | -2.70M | -5.00M | 12.80M | 223.80M | 38.60M | 255.90M | 47.50M | 42.30M | -6.80M | 24.20M | 56.60M | 14.40M | 70.10M | -24.10M | -9.20M | 1.80M | -4.90M | 138.30M | -18.90M | 197.90M | 48.20M | 8.50M | 4.90M | 6.40M | 9.30M | 23.00M | -2.70M | -0.90M | 9.30M | 145.20M | -19.50M | -24.70M | -18.30M | -54.60M | -15.70M | 2.00M | -0.90M | 39.00M | 2.40M | 120.70M | -3.40M | 103.80M | 0.20M | -1.10M | -2.50M | 77.70M | -2.70M | 99.50M |
|
Non-cash Items
|
| 67.62M | | | | 47.73M | | 49.02M | 45.71M | 39.22M | 48.43M | 45.33M | 40.82M | 39.56M | 640.00M | 624.30M | 780.20M | 29.29M | 890.80M | 32.99M | 32.38M | 29.45M | 892.30M | 824.50M | 29.74M | 26.99M | 813.10M | 27.39M | 26.10M | 22.39M | 989.00M | 710.90M | 21.82M | 20.90M | 21.85M | 384.70M | 20.30M | 20.02M | 19.65M | 123.70M | 17.37M | 180.00M | | | | 222.60M | | | | 174.40M | | | | 217.50M | | | | | | | | | | | | | | |
|
Cash from Operations
|
766.10M | 698.30M | 275.10M | 712.00M | 571.10M | 623.00M | 177.60M | 421.90M | 648.60M | 283.00M | 440.80M | 715.70M | 505.10M | 745.60M | 488.80M | 828.30M | 828.60M | 780.30M | 381.10M | 627.80M | 715.30M | 816.80M | 329.40M | 533.80M | 698.20M | 981.40M | 430.90M | 725.10M | 706.50M | 901.70M | 370.80M | 707.90M | 580.30M | 756.20M | 590.50M | 976.30M | 568.50M | 705.70M | 607.40M | 789.10M | 631.10M | 779.40M | 572.10M | 884.50M | 703.20M | 1,516.40M | 583.60M | 843.20M | 781.10M | 775.30M | 369.80M | 1,128.00M | 730.30M | 1,088.00M | 388.80M | 811.90M | 826.30M | 751.60M | 378.10M | 1,117.70M | 943.10M | 863.70M | 624.20M | 1,150.50M | 531.90M | 611.60M | 397.00M | 819.30M |
|
Depreciation & Amortization (CF)
|
110.00M | 120.00M | 111.10M | 116.80M | 112.40M | 116.80M | 111.30M | 118.90M | 124.30M | 118.10M | 125.50M | 137.80M | 135.50M | 142.70M | 139.20M | 146.90M | 146.20M | 155.70M | 151.00M | 146.60M | 144.50M | 143.30M | 150.30M | 140.10M | 153.30M | 144.60M | 143.90M | 148.60M | 148.70M | 166.90M | 152.50M | 148.60M | 147.20M | 155.30M | 145.10M | 145.70M | 143.90M | 184.10M | 155.20M | 154.90M | 154.50M | 155.50M | 154.10M | 153.60M | 148.70M | 138.30M | 146.10M | 149.00M | 159.40M | 146.80M | 145.80M | 141.10M | 143.70M | 139.70M | 134.30M | 139.60M | 137.10M | 135.60M | 137.20M | 128.60M | 146.40M | 140.50M | 139.60M | 129.50M | 134.30M | 135.60M | 138.70M | 138.00M |
|
Change in Receivables
|
-97.90M | -212.20M | 181.00M | 60.60M | 3.30M | -123.80M | 121.10M | 114.20M | -125.00M | -40.50M | 156.90M | 48.70M | -90.60M | -90.80M | 143.80M | 108.80M | -75.80M | -132.20M | 198.50M | 78.60M | -69.30M | -166.80M | 145.10M | 103.70M | -72.40M | -183.20M | 162.60M | -52.70M | -61.20M | -41.80M | 81.70M | -36.40M | 29.80M | -5.90M | 88.10M | -34.20M | -28.40M | 97.20M | 48.70M | 15.30M | -13.10M | -8.20M | 37.40M | 59.60M | -36.70M | -98.20M | -7.20M | 142.40M | -16.00M | -147.10M | 145.30M | 92.00M | -22.80M | -48.20M | 91.10M | 109.70M | -68.40M | -91.20M | 104.40M | -35.20M | 14.60M | -82.00M | 145.60M | -36.30M | -13.60M | -16.70M | -0.90M | 94.60M |
|
Change in Inventory
|
-225.40M | -33.40M | 297.40M | -27.20M | -133.90M | -119.60M | 316.00M | 32.00M | -43.40M | -64.60M | 135.30M | -134.00M | -113.10M | -32.70M | 324.00M | -136.80M | -167.50M | -38.40M | 241.60M | -27.20M | -184.30M | 58.20M | 237.20M | 72.40M | -258.80M | -26.60M | 275.20M | -79.00M | -106.90M | 56.80M | 122.20M | -1.50M | -78.60M | 19.40M | 89.90M | -74.30M | -72.20M | 41.00M | 58.20M | -42.90M | -96.00M | 27.00M | 145.30M | 21.90M | -169.70M | -100.60M | 158.60M | 100.00M | 43.60M | 52.50M | 116.10M | -125.30M | -93.30M | 188.30M | 243.30M | 35.20M | -41.50M | 82.00M | 54.30M | -68.10M | -334.00M | 60.20M | 95.70M | 73.80M | -229.00M | 78.00M | 135.20M | 7.80M |
|
Change in Account Payables
|
-136.50M | 21.20M | 44.10M | -77.30M | -20.70M | 123.50M | 76.10M | -59.30M | -12.70M | 104.90M | 70.90M | -59.80M | -87.90M | 88.90M | 176.90M | -53.30M | -59.90M | 199.90M | 47.10M | -8.20M | -57.70M | 210.30M | 42.40M | 97.30M | -158.60M | 164.70M | 132.80M | -76.50M | 19.60M | 242.80M | -49.70M | 29.80M | -80.50M | 199.90M | 78.60M | 298.40M | 36.00M | 162.30M | 17.70M | 126.40M | -66.60M | 84.90M | -35.80M | 281.50M | -125.80M | 272.60M | -45.90M | 211.70M | -11.10M | 188.40M | -214.90M | 186.50M | 14.40M | 470.70M | -130.40M | 242.90M | -154.10M | 241.40M | -443.80M | 114.70M | -214.60M | 292.50M | -76.40M | 342.80M | -403.10M | 223.40M | -252.50M | 234.30M |
|
Change in Accured Expenses
|
108.50M | -187.80M | 41.00M | 215.10M | -13.70M | -84.30M | -39.10M | -97.60M | -31.90M | -255.50M | 31.00M | -7.80M | -22.90M | -38.30M | 165.80M | 164.50M | 18.00M | -50.60M | 157.50M | -96.90M | -26.70M | -138.80M | 70.60M | -59.70M | 64.70M | 61.20M | 139.10M | 149.10M | -17.50M | -137.80M | -39.80M | -112.90M | -51.80M | 24.90M | 69.50M | -57.00M | -75.00M | 147.10M | 68.60M | -78.70M | -77.20M | 20.70M | -14.10M | -27.30M | 15.80M | 191.80M | -48.70M | 47.30M | 63.90M | -192.00M | 47.80M | 121.20M | 7.00M | -67.90M | 175.60M | 63.90M | 41.30M | -230.90M | 4.20M | 5.20M | -8.70M | -191.70M | 150.40M | -49.10M | -12.20M | 33.30M | 409.00M | -121.80M |
|
Other Working Capital Changes
|
-408.10M | -37.10M | 298.80M | -29.70M | -386.20M | -26.30M | 406.10M | 330.30M | -124.00M | 108.50M | 134.80M | -280.80M | -2.60M | -95.20M | 130.50M | -251.60M | -143.40M | -206.60M | 207.90M | 131.00M | -152.70M | -262.40M | 211.20M | 203.20M | -232.20M | -396.90M | 200.20M | -257.20M | -149.00M | -92.50M | 327.60M | 13.30M | 27.90M | -174.60M | 17.80M | -380.10M | -32.60M | -147.20M | -35.40M | -64.60M | 63.00M | 151.30M | -148.00M | 80.40M | -23.70M | -702.60M | 157.80M | -10.00M | -2.40M | 10.50M | 389.50M | -300.80M | -180.20M | -185.90M | 209.70M | -145.30M | -215.90M | 222.60M | 457.40M | -666.40M | -60.40M | 102.40M | 107.60M | -279.90M | 32.70M | -52.80M | -58.80M | 138.70M |
|
Capital Expenditures
|
109.70M | 211.50M | 126.30M | 131.20M | 161.40M | 231.00M | 132.60M | 151.70M | 139.10M | 225.40M | 132.80M | 132.00M | 159.10M | 252.00M | 140.60M | 123.50M | 148.10M | 201.70M | 123.80M | 145.00M | 147.60M | 247.10M | 148.60M | 169.00M | 173.30M | 221.50M | 147.20M | 146.30M | 184.10M | 251.70M | 153.50M | 164.80M | 156.90M | 209.20M | 116.30M | 143.70M | 137.90M | 224.80M | 112.70M | 141.10M | 114.10M | 169.70M | 69.80M | 88.70M | 110.90M | 191.40M | 117.00M | 109.20M | 120.20M | 184.40M | 104.00M | 120.30M | 126.30M | 218.10M | 90.90M | 135.80M | 124.60M | 338.20M | 141.70M | 152.20M | 191.70M | 288.50M | 140.30M | 160.90M | 103.90M | 220.20M | 109.50M | 143.60M |
|
Sales of Property, Plant and Equipment
|
40.80M | | 5.70M | 0.90M | 0.50M | 0.30M | 1.80M | 5.40M | -3.70M | 0.60M | 0.30M | 1.00M | 0.10M | 0.80M | 0.30M | 3.20M | 18.80M | 1.90M | 3.00M | -2.00M | 4.20M | 1.40M | 0.30M | 0.80M | 0.20M | 9.70M | 0.40M | 0.80M | 3.30M | -0.10M | 0.40M | | 0.80M | 3.00M | 0.40M | 0.20M | 0.30M | 0.50M | 0.10M | 11.20M | -0.40M | 3.40M | 0.30M | 0.30M | 0.30M | 0.80M | 0.30M | 0.10M | 1.40M | 0.90M | 0.30M | 1.20M | 0.10M | 1.70M | | 0.50M | 0.30M | 0.50M | | 0.10M | 0.10M | 0.60M | 0.60M | 0.30M | 0.10M | 0.10M | 2.80M | -0.40M |
|
Acquisitions
|
| | | | | | | | 84.80M | 38.50M | 900.10M | | | 150.00M | 31.80M | 820.00M | 49.00M | -2.80M | | | | | 12.90M | 809.40M | | | | | 84.00M | | | | | | | | | | | | | | | | | | | | | | 1,198.60M | | 2.70M | | 252.10M | -0.60M | | | | 25.50M | | 426.40M | 7.70M | | 1,409.60M | 2.00M | | |
|
Divestments
|
| 52.20M | | | | | | | | 9.50M | | | | | | | | | | | | | | | | | 1.00M | 821.70M | 3.10M | 2.70M | 8.10M | 9.40M | | | | | | | | | | 26.20M | | | | | | | | 2.90M | | | 46.10M | 28.00M | 610.70M | | 22.40M | | | | | | | | 241.80M | | 1,803.40M | |
|
Cash from Investing Activities
|
-97.70M | -132.60M | -117.10M | -98.00M | -269.60M | -236.50M | -120.20M | -146.20M | -200.50M | -248.20M | -1157.70M | -153.00M | -159.00M | -401.10M | -153.60M | -949.60M | -178.00M | -234.20M | -113.20M | -204.20M | -112.90M | -131.50M | -197.20M | -974.00M | -237.10M | -193.90M | -139.10M | 662.10M | -187.90M | -241.70M | -127.30M | -152.70M | -144.00M | -222.90M | -122.80M | -147.90M | -154.20M | -8260.50M | -139.60M | -155.80M | -112.30M | -148.80M | -83.70M | -79.00M | -141.90M | -181.60M | -123.00M | -88.30M | -120.70M | -180.80M | -1297.90M | -98.10M | -65.80M | -228.90M | 265.80M | -140.70M | -131.20M | -340.30M | -135.50M | -180.70M | -191.40M | -689.80M | -148.00M | -157.90M | -1272.70M | -216.30M | 1,694.80M | -155.90M |
|
Other financing activities
|
7.30M | 3.00M | 14.70M | 31.90M | 39.60M | 27.80M | 35.00M | 21.40M | 18.70M | 31.10M | 12.40M | 18.70M | 27.60M | 4.40M | 18.10M | 40.40M | 31.30M | 13.20M | 31.60M | 7.90M | 6.10M | 23.70M | 16.70M | 10.10M | 29.80M | 18.00M | 37.40M | 7.30M | 12.50M | 36.90M | -29.60M | -1.80M | -3.80M | -11.70M | -20.00M | -3.60M | -4.20M | -80.20M | -9.60M | -1.90M | -1.50M | -18.20M | -13.30M | -1.10M | -6.20M | 4.60M | -18.00M | -0.80M | -11.60M | -0.50M | -18.20M | -1.90M | -6.70M | -1.20M | -34.90M | -13.50M | -5.10M | -9.10M | -37.20M | -4.60M | -5.20M | -6.90M | -34.00M | -43.00M | -40.50M | -11.60M | -21.70M | -12.70M |
|
Cash from Financing Activities
|
-381.70M | -818.60M | -200.70M | -490.40M | -443.30M | -369.40M | -57.30M | -425.40M | -489.30M | 31.10M | 431.90M | -375.90M | -377.50M | -345.10M | 692.80M | -659.10M | -633.00M | -540.90M | -237.30M | -416.90M | -516.00M | -653.90M | -153.10M | 522.80M | -516.20M | -1238.30M | -156.90M | -1184.90M | -378.70M | -699.50M | -238.20M | -481.80M | -363.10M | -664.30M | -451.30M | -679.70M | -438.70M | 7,015.20M | -423.00M | -524.30M | -510.70M | -718.40M | -428.60M | -751.20M | -511.60M | -250.10M | -372.70M | 19.10M | -499.10M | -1862.80M | 195.00M | -622.20M | -970.30M | -1105.70M | -609.10M | -621.40M | -725.10M | -448.50M | -334.20M | -839.40M | -754.00M | -344.70M | -429.40M | 851.50M | -1031.80M | -570.40M | -1507.20M | -927.00M |
|
Dividends Paid - Common
|
143.90M | 141.70M | 156.20M | 156.70M | 165.40M | 165.40M | 184.10M | 182.20M | 181.20M | 181.90M | 200.30M | 199.20M | 200.00M | 200.60M | 217.80M | 216.70M | 217.10M | 216.00M | 247.50M | 242.30M | 239.60M | 253.90M | 254.40M | 248.80M | 248.10M | 266.40M | 266.50M | 264.40M | 263.70M | 277.10M | 290.90M | 284.60M | 280.80M | 278.80M | 284.30M | 280.90M | 281.30M | 293.20M | 294.20M | 295.00M | 294.50M | 298.00M | 298.50M | 297.80M | 299.10M | 300.40M | 302.80M | 314.90M | 314.70M | 314.00M | 312.30M | 310.90M | 310.90M | 310.40M | 325.00M | 322.90M | 319.50M | 320.50M | 348.50M | 342.50M | 337.00M | 335.40M | 337.80M | 338.00M | 332.60M | 330.30M | 330.90M | 327.90M |
|
Exchange Rate Effect
|
11.00M | 65.40M | 4.50M | 23.20M | -25.30M | -35.20M | 23.70M | 19.00M | 15.20M | 13.40M | 3.60M | -15.90M | 7.60M | -13.50M | 9.20M | 6.90M | -1.30M | -15.00M | -13.10M | 8.60M | -13.50M | -11.20M | -5.20M | -29.30M | -55.20M | 0.80M | -18.50M | -3.10M | -7.00M | 20.50M | -3.30M | -29.40M | 16.20M | -2.00M | 38.30M | -7.40M | 15.40M | -14.50M | -10.90M | -9.20M | 6.30M | -9.30M | -5.00M | 1.10M | -3.00M | -13.80M | 31.00M | 12.10M | 10.10M | 19.30M | -18.10M | -17.00M | 5.50M | -28.40M | -20.50M | -0.10M | 4.60M | 4.00M | -3.00M | 5.30M | -2.90M | 0.20M | 3.30M | -19.40M | 1.10M | 17.70M | 4.40M | -5.90M |
|
Change in Cash
|
297.70M | -187.50M | -38.20M | 146.80M | -167.10M | -18.10M | 23.80M | -130.70M | -26.00M | 79.30M | -281.40M | 170.90M | -23.80M | -14.10M | 1,037.20M | -773.50M | 16.30M | -9.80M | 17.50M | 15.30M | 72.90M | 20.20M | -26.10M | 53.30M | -110.30M | -450.00M | 116.40M | 199.20M | 132.90M | -19.00M | 2.00M | 44.00M | 89.40M | -133.00M | 54.70M | 141.30M | -9.00M | -554.10M | 33.90M | 119.90M | -5.70M | -97.10M | 54.80M | 55.40M | 46.70M | 1,070.90M | 118.90M | 786.10M | 171.40M | -1249.00M | -751.20M | 390.70M | -300.30M | -275.00M | 25.00M | 49.70M | -25.40M | -33.20M | -94.60M | 102.90M | -5.20M | -170.60M | 50.10M | 1,824.70M | -1771.50M | -157.40M | 589.00M | -269.50M |
|
Free Cash Flow
|
656.40M | 486.80M | 148.80M | 580.80M | 409.70M | 392.00M | 45.00M | 270.20M | 509.50M | 57.60M | 308.00M | 583.70M | 346.00M | 493.60M | 348.20M | 704.80M | 680.50M | 578.60M | 257.30M | 482.80M | 567.70M | 569.70M | 180.80M | 364.80M | 524.90M | 759.90M | 283.70M | 578.80M | 522.40M | 650.00M | 217.30M | 543.10M | 423.40M | 547.00M | 474.20M | 832.60M | 430.60M | 480.90M | 494.70M | 648.00M | 517.00M | 609.70M | 502.30M | 795.80M | 592.30M | 1,325.00M | 466.60M | 734.00M | 660.90M | 590.90M | 265.80M | 1,007.70M | 604.00M | 869.90M | 297.90M | 676.10M | 701.70M | 413.40M | 236.40M | 965.50M | 751.40M | 575.20M | 483.90M | 989.60M | 428.00M | 391.40M | 287.50M | 675.70M |
|
Net Cash Flow
|
286.70M | -252.90M | -42.70M | 123.60M | -141.80M | 17.10M | 0.10M | -149.70M | -41.20M | 65.90M | -285.00M | 186.80M | -31.40M | -0.60M | 1,028.00M | -780.40M | 17.60M | 5.20M | 30.60M | 6.70M | 86.40M | 31.40M | -20.90M | 82.60M | -55.10M | -450.80M | 134.90M | 202.30M | 139.90M | -39.50M | 5.30M | 73.40M | 73.20M | -131.00M | 16.40M | 148.70M | -24.40M | -539.60M | 44.80M | 109.00M | 8.10M | -87.80M | 59.80M | 54.30M | 49.70M | 1,084.70M | 87.90M | 774.00M | 161.30M | -1268.30M | -733.10M | 407.70M | -305.80M | -246.60M | 45.50M | 49.80M | -30.00M | -37.20M | -91.60M | 97.60M | -2.30M | -170.80M | 46.80M | 1,844.10M | -1772.60M | -175.10M | 584.60M | -263.60M |