|
Net Income
|
-253.00M | 102.00M | 135.00M | -24.00M | 39.00M | -13.00M | -166.00M | 124.00M | 56.00M | 211.00M | 26.00M | 8.00M | 103.00M | 133.00M | -7.00M | 31.00M | 193.00M | 195.00M | 256.00M | -38.00M | 232.00M | 199.00M | 2,128.00M | 236.00M | 208.00M | 305.00M | -373.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -44.00M | 56.00M | 90.00M | -360.00M | -617.00M | -703.00M | 3.00M | 67.00M | 18.00M | 71.00M | 134.00M | 295.50M | 96.00M | 170.00M | 48.00M | -105.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -37.00M | -21.00M | 20.00M | 62.00M | -2031.00M | 91.00M | 80.00M | 94.00M | -186.00M | 46.00M | 41.00M | -56.00M | -260.00M | 40.00M | 5.00M | -12.00M | 333.00M | -17.00M | -38.00M | 114.00M | 72.00M | -23.00M | -8.00M | -2.00M | 356.00M | 235.00M | -177.00M | -48.00M | 53.00M | -18.00M | -48.00M | -3.00M | -402.00M | 3.00M | 39.00M | | -70.00M | -60.00M | -48.00M | -30.00M | -92.00M | -42.00M | 36.00M | -31.00M | -28.00M | -31.00M | -24.00M | 1,400.00M | 12.00M |
|
Gains from Investment Securities
|
| 7.00M | 37.00M | 110.00M | -220.00M | | -24.00M | | | | 1.00M | -2.00M | -2.00M | | -2.00M | | -4.00M | -2.00M | -3.00M | -2.00M | -5.00M | | -19.00M | | -5.00M | | 12.00M | | | -2.00M | 8.00M | | | -2.00M | 9.00M | | 38.00M | -37.00M | 4.00M | 16.00M | -3.00M | -1.00M | 25.00M | 9.00M | -1.00M | | -17.00M | -3.00M | -11.00M | 6.00M | -78.00M | 5.00M | -2.00M | 23.00M | 3.00M | 10.00M | 3.00M | | | | -1.00M | | -6.00M | 22.00M | 4.00M | 3.00M | -32.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | | | | | | | 674.00M | |
|
Cash from Restructuring
|
| 30.00M | 17.00M | 16.00M | 15.00M | 18.00M | 8.00M | 13.00M | 13.00M | 54.00M | 62.00M | 31.00M | 17.00M | 18.00M | 40.00M | 24.00M | 19.00M | 17.00M | 12.00M | 36.00M | 83.00M | 50.00M | 57.00M | 26.00M | 60.00M | 19.00M | 39.00M | 24.00M | 28.00M | 16.00M | 18.00M | 18.00M | 36.00M | 42.00M | 58.00M | 106.00M | 25.00M | 20.00M | 23.00M | 18.00M | 15.00M | 13.00M | 13.00M | 73.00M | 28.00M | 43.00M | 42.00M | 83.00M | 40.00M | 39.00M | 35.00M | 36.00M | 23.00M | 13.00M | 23.00M | 21.00M | 29.00M | 22.00M | 27.00M | 55.00M | 50.00M | 44.00M | 49.00M | 65.00M | 139.00M | 71.00M | 156.00M |
|
Cash from Operations
|
| 416.00M | 868.00M | 123.00M | 60.00M | -100.00M | 841.00M | -433.00M | -236.00M | -303.00M | 1,745.00M | -754.00M | 303.00M | 122.00M | 1,367.00M | -937.00M | 475.00M | 164.00M | 1,236.00M | -1543.00M | 409.00M | 195.00M | 1,279.00M | -262.00M | 536.00M | 361.00M | 1,093.00M | -372.00M | 305.00M | 357.00M | 1,267.00M | -286.00M | 101.00M | 31.00M | 1,312.00M | -389.00M | 305.00M | 60.00M | 940.00M | -364.00M | 73.00M | 152.00M | 1,346.00M | -561.00M | -259.00M | 581.00M | 1,354.00M | -282.00M | 211.00M | 69.00M | 1,064.00M | -711.00M | 178.00M | -94.00M | 1,148.00M | -775.00M | 341.00M | 230.00M | 1,236.00M | -451.00M | -67.00M | -73.00M | 1,289.00M | -538.00M | -180.00M | 2.00M | 1,512.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 7.00M | 6.00M | 4.00M | 6.00M | 12.00M | 5.00M | 5.00M | 19.00M | 5.00M | 5.00M | 33.00M | 27.00M | 4.00M | 3.00M | 5.00M | 3.00M | 5.00M | 5.00M | 6.00M | 4.00M | 2.00M | 2.00M | 2.00M | 3.00M | 1.00M | 17.00M | 7.00M | 13.00M | 4.00M | 5.00M | 3.00M | 11.00M | 3.00M | 4.00M | 3.00M | 5.00M | 3.00M | 4.00M | 4.00M | 5.00M | 3.00M | 3.00M | 2.00M | 4.00M | 3.00M | 2.00M | 3.00M | 6.00M | 1.00M | 4.00M | 3.00M | 5.00M | 3.00M | 4.00M | 2.00M | 5.00M | 4.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 6.00M | 4.00M | 7.00M | 2.00M |
|
Depreciation & Amortization (CF)
|
| 159.00M | 165.00M | 159.00M | 162.00M | 166.00M | 165.00M | 182.00M | 192.00M | 173.00M | 168.00M | 170.00M | 167.00M | 176.00M | 174.00M | 177.00M | 180.00M | 182.00M | 183.00M | 183.00M | 188.00M | 182.00M | 179.00M | 172.00M | 177.00M | 173.00M | 176.00M | 174.00M | 181.00M | 181.00M | 191.00M | 185.00M | 202.00M | 199.00M | 195.00M | 199.00M | 193.00M | 197.00M | 189.00M | 193.00M | 196.00M | 195.00M | 211.00M | 196.00M | 276.00M | 193.00M | 194.00M | 197.00M | 208.00M | 240.00M | 238.00M | 244.00M | 237.00M | 237.00M | 246.00M | 251.00M | 255.00M | 245.00M | 250.00M | 284.00M | 262.00M | 254.00M | 249.00M | 270.00M | 274.00M | 269.00M | 232.00M |
|
Change in Receivables
|
| 448.00M | -558.00M | 340.00M | 88.00M | 430.00M | -677.00M | 754.00M | -53.00M | 718.00M | -1082.00M | 635.00M | -258.00M | 352.00M | -1020.00M | 500.00M | -109.00M | 337.00M | -807.00M | 456.00M | -80.00M | 299.00M | -750.00M | 495.00M | -56.00M | 205.00M | -613.00M | 399.00M | 18.00M | 153.00M | -781.00M | 478.00M | -8.00M | 337.00M | -660.00M | 467.00M | 8.00M | 332.00M | -635.00M | 425.00M | 20.00M | 340.00M | -856.00M | 206.00M | -242.00M | 538.00M | -634.00M | 526.00M | 19.00M | 418.00M | -663.00M | 842.00M | 182.00M | 356.00M | -1047.00M | 603.00M | -228.00M | 441.00M | -757.00M | 325.00M | 29.00M | 304.00M | -785.00M | 431.00M | 67.00M | 107.00M | -820.00M |
|
Change in Inventory
|
| -421.00M | -105.00M | 300.00M | 292.00M | -45.00M | -11.00M | 292.00M | 668.00M | 194.00M | -145.00M | 48.00M | 68.00M | -373.00M | -362.00M | -31.00M | 9.00M | -227.00M | -117.00M | 214.00M | 104.00M | -92.00M | -191.00M | -8.00M | 21.00M | 84.00M | -8.00M | 116.00M | 60.00M | 60.00M | -64.00M | 191.00M | 291.00M | -228.00M | -210.00M | 81.00M | 141.00M | 32.00M | -83.00M | 93.00M | 140.00M | -67.00M | -172.00M | 170.00M | -474.00M | -351.00M | -58.00M | 258.00M | 284.00M | 255.00M | 185.00M | 436.00M | 454.00M | 563.00M | -411.00M | -46.00M | -183.00M | -361.00M | -343.00M | 167.00M | 230.00M | -151.00M | -140.00M | 365.00M | 147.00M | -79.00M | -445.00M |
|
Change in Account Payables
|
| 68.00M | 131.00M | 349.00M | 153.00M | 97.00M | 170.00M | 276.00M | 129.00M | 30.00M | 261.00M | -84.00M | -191.00M | -157.00M | -21.00M | 134.00M | 14.00M | -174.00M | -4.00M | 80.00M | 6.00M | -155.00M | 28.00M | -82.00M | 57.00M | 58.00M | 45.00M | -96.00M | 3.00M | -51.00M | -12.00M | 73.00M | 117.00M | -185.00M | 80.00M | 99.00M | 154.00M | -18.00M | -12.00M | -71.00M | 16.00M | -55.00M | 115.00M | -106.00M | -754.00M | 435.00M | 451.00M | 221.00M | 326.00M | 149.00M | 227.00M | 276.00M | 396.00M | 381.00M | -367.00M | -302.00M | -102.00M | -181.00M | 54.00M | -47.00M | 29.00M | -181.00M | 121.00M | 46.00M | -105.00M | -113.00M | -76.00M |
|
Change in Accured Expenses
|
| 116.00M | -25.00M | 91.00M | 122.00M | 120.00M | 95.00M | 56.00M | 110.00M | 133.00M | 85.00M | -20.00M | 35.00M | 154.00M | 91.00M | -23.00M | 69.00M | 169.00M | 28.00M | -44.00M | 79.00M | 68.00M | 120.00M | -82.00M | 36.00M | 17.00M | 95.00M | -100.00M | -4.00M | 36.00M | 12.00M | -61.00M | -6.00M | 16.00M | -25.00M | -64.00M | -36.00M | -19.00M | -62.00M | 31.00M | 30.00M | 68.00M | 55.00M | -57.00M | 86.00M | 66.00M | | 19.00M | 71.00M | 44.00M | -70.00M | -82.00M | 38.00M | 146.00M | -209.00M | 61.00M | 43.00M | 118.00M | -64.00M | -45.00M | -46.00M | 33.00M | -93.00M | 95.00M | 217.00M | -13.00M | -52.00M |
|
Other Working Capital Changes
|
| -13.00M | 37.00M | -57.00M | -82.00M | 99.00M | 59.00M | 18.00M | 35.00M | -74.00M | 100.00M | 88.00M | -38.00M | 57.00M | 96.00M | 26.00M | -46.00M | 57.00M | -33.00M | 25.00M | -34.00M | -88.00M | 3.00M | -87.00M | 12.00M | 30.00M | -85.00M | 62.00M | -22.00M | 11.00M | 1.00M | 29.00M | 68.00M | -48.00M | -25.00M | 37.00M | -73.00M | -49.00M | 19.00M | -10.00M | 21.00M | -76.00M | -8.00M | -89.00M | -56.00M | -27.00M | -23.00M | -105.00M | 133.00M | -117.00M | -104.00M | -51.00M | -8.00M | 17.00M | -62.00M | 22.00M | 63.00M | -27.00M | 53.00M | -20.00M | 17.00M | 72.00M | -96.00M | -58.00M | 123.00M | 55.00M | -171.00M |
|
Capital Expenditures
|
| 130.00M | 244.00M | 141.00M | 217.00M | 260.00M | 326.00M | 284.00M | 248.00M | 274.00M | 237.00M | 276.00M | 214.00M | 298.00M | 339.00M | 271.00M | 222.00M | 241.00M | 434.00M | 229.00M | 212.00M | 193.00M | 289.00M | 204.00M | 244.00M | 208.00M | 327.00M | 253.00M | 213.00M | 245.00M | 285.00M | 271.00M | 226.00M | 186.00M | 198.00M | 248.00M | 194.00M | 173.00M | 196.00M | 221.00M | 180.00M | 160.00M | 209.00M | 211.00M | 152.00M | 124.00M | 160.00M | 185.00M | 200.00M | 281.00M | 315.00M | 276.00M | 235.00M | 254.00M | 296.00M | 291.00M | 245.00M | 271.00M | 243.00M | 318.00M | 316.00M | 278.00M | 276.00M | 259.00M | 207.00M | 183.00M | 177.00M |
|
Sales of Property, Plant and Equipment
|
| 19.00M | 3.00M | 16.00M | 2.00M | 2.00M | 50.00M | 2.00M | 98.00M | -32.00M | 8.00M | | 9.00M | 5.00M | 2.00M | 5.00M | 2.00M | 1.00M | 17.00M | 2.00M | 3.00M | 1.00M | 12.00M | 1.00M | 7.00M | 5.00M | 49.00M | 1.00M | | 12.00M | 22.00M | 1.00M | 1.00M | 7.00M | 3.00M | | 2.00M | | | | | | 10.00M | | | | | | | 9.00M | 5.00M | 8.00M | 16.00M | | 28.00M | 2.00M | 1.00M | | 13.00M | 108.00M | | 2.00M | 5.00M | 720.00M | 608.00M | 4.00M | 470.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,712.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | 6.00M | 18.00M | 22.00M | 26.00M | 33.00M | 8.00M | 35.00M | 11.00M | 36.00M | 13.00M | 21.00M | | 4.00M | 44.00M | | 23.00M | 11.00M | 26.00M | 11.00M | 32.00M | 8.00M | 32.00M | 8.00M | 30.00M | 23.00M | 7.00M | 31.00M | 36.00M | | 39.00M | 4.00M | 42.00M | 25.00M | 25.00M | 41.00M | 17.00M | 33.00M | 34.00M | 16.00M | 28.00M | 54.00M | 9.00M | 1.00M | 1.00M | 86.00M | 6.00M | | | 2.00M | | | | | |
|
Cash from Investing Activities
|
| -208.00M | -146.00M | -161.00M | -192.00M | -221.00M | -285.00M | -350.00M | -133.00M | -232.00M | -187.00M | -295.00M | -217.00M | -288.00M | -323.00M | -283.00M | -219.00M | -223.00M | -411.00M | -211.00M | -210.00M | -184.00M | -246.00M | -180.00M | -289.00M | -205.00M | -582.00M | -264.00M | -212.00M | -232.00M | -271.00M | -270.00M | -228.00M | -177.00M | -204.00M | -248.00M | -222.00M | -194.00M | -203.00M | -244.00M | -175.00M | -165.00M | -216.00M | -257.00M | -133.00M | -125.00M | -152.00M | -180.00M | -2053.00M | -258.00M | -302.00M | -300.00M | -103.00M | -245.00M | -266.00M | -456.00M | -189.00M | -173.00M | -217.00M | -231.00M | -257.00M | -271.00M | -246.00M | 432.00M | 405.00M | -174.00M | 334.00M |
|
Other financing activities
|
| | | | | | | | -19.00M | -1.00M | -1.00M | -14.00M | -49.00M | | -1.00M | -15.00M | -1.00M | | -10.00M | 23.00M | -57.00M | -2.00M | -13.00M | -1.00M | -9.00M | -2.00M | -62.00M | -10.00M | -66.00M | -1.00M | 37.00M | 1.00M | -39.00M | -31.00M | 28.00M | -22.00M | -4.00M | -1.00M | -4.00M | -31.00M | 6.00M | -1.00M | | -2.00M | -51.00M | 39.00M | 4.00M | -40.00M | -33.00M | -25.00M | 5.00M | 15.00M | -6.00M | 5.00M | -23.00M | | -2.00M | -5.00M | 22.00M | -18.00M | | -28.00M | 18.00M | 17.00M | -6.00M | -7.00M | -5.00M |
|
Cash from Financing Activities
|
| -15.00M | -1394.00M | 86.00M | 79.00M | 231.00M | -217.00M | 974.00M | -47.00M | 948.00M | -881.00M | 326.00M | 17.00M | 255.00M | -1024.00M | 1,462.00M | -42.00M | -20.00M | -318.00M | 795.00M | -419.00M | 187.00M | -574.00M | -34.00M | -233.00M | -39.00M | -720.00M | 204.00M | -32.00M | -281.00M | -767.00M | 398.00M | 28.00M | 31.00M | -872.00M | 399.00M | 120.00M | 58.00M | -820.00M | 645.00M | 166.00M | -22.00M | -1096.00M | 939.00M | 385.00M | -369.00M | -752.00M | 144.00M | 1,676.00M | 335.00M | -846.00M | 982.00M | 150.00M | 368.00M | -925.00M | 1,075.00M | -199.00M | -102.00M | -1107.00M | 661.00M | 235.00M | 419.00M | -1090.00M | 211.00M | -318.00M | 199.00M | -1862.00M |
|
Dividends Paid - Common
|
| | | | | 8.00M | -10.00M | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 7.00M | 12.00M | 14.00M | 17.00M | 17.00M | 16.00M | 16.00M | 17.00M | 222.00M | 19.00M | 19.00M | 18.00M | 26.00M | 25.00M | 25.00M | 25.00M | 35.00M | 34.00M | 33.00M | 33.00M | 38.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 31.00M | 4.00M | -196.00M | -38.00M | 72.00M | 1.00M | 19.00M | 5.00M | -91.00M | -31.00M | 34.00M | -30.00M | 12.00M | 4.00M | -137.00M | -36.00M | 15.00M | -11.00M | -184.00M | 4.00M | -91.00M | -42.00M | -72.00M | 11.00M | -41.00M | -23.00M | 28.00M | -6.00M | 3.00M | -40.00M | 20.00M | 17.00M | 14.00M | 6.00M | 16.00M | -41.00M | -12.00M | -6.00M | | 6.00M | -19.00M | 14.00M | -59.00M | 9.00M | 4.00M | 45.00M | -34.00M | 28.00M | -22.00M | -10.00M | 2.00M | -35.00M | -34.00M | 32.00M | 8.00M | -4.00M | -9.00M | 15.00M | -10.00M | -13.00M | 13.00M | -29.00M | 9.00M | 17.00M | 1.00M | -4.00M |
|
Change in Cash
|
| 224.00M | -668.00M | -148.00M | -91.00M | -18.00M | 340.00M | 210.00M | -411.00M | 322.00M | 646.00M | -689.00M | 73.00M | 101.00M | 24.00M | 105.00M | 178.00M | -64.00M | 496.00M | -1143.00M | -216.00M | 107.00M | 417.00M | -548.00M | 25.00M | 76.00M | -232.00M | -404.00M | 55.00M | -153.00M | 189.00M | -138.00M | -82.00M | -101.00M | 242.00M | -222.00M | 162.00M | -88.00M | -89.00M | 37.00M | 70.00M | -54.00M | 48.00M | 62.00M | 2.00M | 91.00M | 495.00M | -352.00M | -138.00M | 124.00M | -94.00M | -27.00M | 190.00M | -5.00M | -11.00M | -148.00M | -51.00M | -54.00M | -73.00M | -31.00M | -102.00M | 88.00M | -76.00M | 114.00M | -76.00M | 28.00M | -20.00M |
|
Free Cash Flow
|
| 286.00M | 624.00M | -18.00M | -157.00M | -360.00M | 515.00M | -717.00M | -484.00M | -577.00M | 1,508.00M | -1030.00M | 89.00M | -176.00M | 1,028.00M | -1208.00M | 253.00M | -77.00M | 802.00M | -1772.00M | 197.00M | 2.00M | 990.00M | -466.00M | 292.00M | 153.00M | 766.00M | -625.00M | 92.00M | 112.00M | 982.00M | -557.00M | -125.00M | -155.00M | 1,114.00M | -637.00M | 111.00M | -113.00M | 744.00M | -585.00M | -107.00M | -8.00M | 1,137.00M | -772.00M | -411.00M | 457.00M | 1,194.00M | -467.00M | 11.00M | -212.00M | 749.00M | -987.00M | -57.00M | -348.00M | 852.00M | -1066.00M | 96.00M | -41.00M | 993.00M | -769.00M | -383.00M | -351.00M | 1,013.00M | -797.00M | -387.00M | -181.00M | 1,335.00M |
|
Net Cash Flow
|
| 193.00M | -672.00M | 48.00M | -53.00M | -90.00M | 339.00M | 191.00M | -416.00M | 413.00M | 677.00M | -723.00M | 103.00M | 89.00M | 20.00M | 242.00M | 214.00M | -79.00M | 507.00M | -959.00M | -220.00M | 198.00M | 459.00M | -476.00M | 14.00M | 117.00M | -209.00M | -432.00M | 61.00M | -156.00M | 229.00M | -158.00M | -99.00M | -115.00M | 236.00M | -238.00M | 203.00M | -76.00M | -83.00M | 37.00M | 64.00M | -35.00M | 34.00M | 121.00M | -7.00M | 87.00M | 450.00M | -318.00M | -166.00M | 146.00M | -84.00M | -29.00M | 225.00M | 29.00M | -43.00M | -156.00M | -47.00M | -45.00M | -88.00M | -21.00M | -89.00M | 75.00M | -47.00M | 105.00M | -93.00M | 27.00M | -16.00M |