|
Net Income
|
1.00M | 2.00M | | -7.27M | -1.81M | 6.00M | 1.00M | 102.71M | 100.52M | 36.00M | 13.00M | 52.00M | 10.00M | 39.00M | 23.00M | 15.00M | 8.00M | 112.00M | 55.00M | 30.00M | 56.00M | 75.00M | 33.00M | 182.00M | 22.00M | 40.00M | 25.00M | 37.00M | 34.00M | 67.00M | 62.00M | 43.00M | 55.00M | 103.00M | 19.00M | 213.00M | 411.00M | 77.00M | 237.00M | 44.00M | 63.00M | 86.00M | 296.00M | 321.00M | -103.00M | -236.00M | -161.00M | -203.00M | -304.00M | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 5.00M | 5.00M | | 21.00M | 6.00M | 5.00M | 3.00M | 17.00M | 3.00M | 4.00M | 4.00M | 32.00M | 9.00M | 8.00M | 10.00M | 31.00M | 13.00M | 3.00M | 14.00M | 31.00M | 15.00M | 14.00M | 15.00M | 31.00M | 15.00M | 9.00M | 9.00M | 31.00M | 15.00M | 15.00M | 13.00M |
|
Deferred Taxes
|
| | 80.00M | 2.00M | 9.00M | | | -13.00M | -5.00M | -1.00M | -7.00M | -124.00M | 4.00M | 1.00M | -23.00M | 83.00M | -2.00M | 43.00M | | -48.00M | 5.00M | -2.00M | -19.00M | -12.00M | 3.00M | -10.00M | -36.00M | -60.00M | -1.00M | -1.00M | -14.00M | 4.00M | -16.00M | 8.00M | -1.00M | 65.00M | -10.00M | -2.00M | 5.00M | -26.00M | 1.00M | 3.00M | 28.00M | -4.00M | -45.00M | -8.00M | -6.00M | | 200.00M | 3.00M | 7.00M | -10.00M | | -2.00M | -5.00M | -252.00M | -19.00M | -8.00M | -37.00M | -61.00M | -87.00M | -3.00M | -5.00M | -28.00M | -24.00M | -1.00M | 1.00M | -36.00M |
|
Cash from Discontinued Operations
|
36.00M | -2.00M | | | 1.00M | 350.00M | -195.00M | 22.00M | 41.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
4.00M | 8.00M | 25.00M | -58.00M | -4.00M | -2.00M | 9.00M | -1.00M | 7.00M | 9.00M | -8.00M | 21.00M | 13.00M | 5.00M | 9.00M | 21.00M | -10.00M | -7.00M | -6.00M | -27.00M | -14.00M | -9.00M | | -14.00M | -9.00M | -32.00M | 8.00M | 6.00M | 9.00M | | | 14.00M | 41.00M | 60.00M | | 176.00M | 529.00M | 1.00M | 239.00M | 3.00M | -25.00M | -2.00M | 373.00M | 349.00M | 31.00M | | | 9.00M | 12.00M | 105.00M | 307.00M | 2.00M | 8.00M | 251.00M | -1.00M | 13.00M | 16.00M | -1.00M | 18.00M | 29.00M | 403.00M | 350.00M | 514.00M | -22.00M | 134.00M | -3.00M | -6.00M | 32.00M |
|
Asset Writedowns and Impairment
|
| -5.00M | 10.00M | -6.36M | | | 11.00M | -85.92M | | 1.00M | 1.00M | 4.00M | | | | | 8.00M | 3.00M | | 14.00M | | 7.00M | | 10.00M | | | 5.00M | | | | | | | | | | | | 21.00M | 4.00M | | 1.00M | 9.00M | 5.00M | | 49.00M | | 10.00M | | 2.00M | | 6.00M | 3.00M | 7.00M | 9.00M | 19.00M | 2.00M | 5.00M | 6.00M | 17.00M | 17.00M | | 35.00M | 161.00M | 4.00M | 10.00M | 9.00M | 17.00M |
|
Non-cash Items
|
| | | 8.00M | | | | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
36.00M | 25.00M | 160.00M | 55.00M | 60.00M | 124.00M | 116.00M | 150.00M | 41.00M | 169.00M | 128.00M | 55.00M | 61.00M | 170.00M | 135.00M | 133.00M | 27.00M | 135.00M | 194.00M | 100.00M | 49.00M | 204.00M | 109.00M | 111.00M | 15.00M | 169.00M | 212.00M | 142.00M | 51.00M | 188.00M | 112.00M | 111.00M | 141.00M | 169.00M | 118.00M | 159.00M | 54.00M | -24.00M | 102.00M | 209.00M | 13.00M | 166.00M | 95.00M | 122.00M | -100.00M | -230.00M | -133.00M | -148.00M | -91.00M | 33.00M | 267.00M | 106.00M | 180.00M | 203.00M | 20.00M | 271.00M | 225.00M | 146.00M | 55.00M | 374.00M | 242.00M | 177.00M | -21.00M | 235.00M | 153.00M | -67.00M | -20.00M | 313.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.00M | 6.00M | 7.00M | 9.00M | 8.00M | 8.00M | 10.00M | 9.00M | 10.00M | 9.00M | 14.00M | 10.00M | 9.00M | 9.00M | 8.00M | 8.00M | 9.00M | 8.00M | 9.00M |
|
Depreciation & Amortization (CF)
|
65.00M | 65.00M | 68.00M | 64.54M | 70.00M | 66.00M | 68.00M | 74.07M | 71.00M | 72.00M | 75.00M | 87.00M | 86.00M | 89.00M | 88.00M | 90.00M | 88.00M | 85.00M | 81.00M | 91.00M | 95.00M | 83.00M | 91.00M | 85.00M | 79.00M | 76.00M | 78.00M | 87.00M | 81.00M | 86.00M | 87.00M | 72.00M | 87.00M | 86.00M | 88.00M | 87.00M | 83.00M | 79.00M | 81.00M | 84.00M | 80.00M | 83.00M | 85.00M | 81.00M | 80.00M | 73.00M | 80.00M | 77.00M | 74.00M | 74.00M | 71.00M | 91.00M | 119.00M | 105.00M | 96.00M | 106.00M | 98.00M | 99.00M | 100.00M | 100.00M | 92.00M | 84.00M | 81.00M | 76.00M | 80.00M | 82.00M | 83.00M | 80.00M |
|
Change in Receivables
|
| | | 11.00M | | | | 21.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-20.00M | 2.00M | | | -28.00M | 21.00M | 42.00M | -78.00M | -40.00M | 50.00M | 24.00M | 28.00M | -36.00M | 44.00M | 34.00M | -160.00M | -82.00M | -19.00M | 78.00M | 51.00M | -60.00M | 32.00M | -11.00M | 82.00M | -94.00M | 29.00M | 123.00M | 8.00M | -63.00M | 13.00M | -16.00M | 159.00M | -29.00M | 24.00M | -17.00M | 75.00M | 63.00M | -185.00M | -51.00M | 238.00M | -133.00M | -12.00M | 29.00M | 77.00M | -136.00M | -117.00M | -76.00M | 302.00M | -47.00M | 15.00M | 348.00M | -262.00M | 63.00M | 67.00M | -162.00M | 146.00M | 77.00M | -73.00M | -118.00M | 199.00M | 76.00M | -17.00M | -125.00M | 182.00M | -64.00M | -184.00M | -144.00M | 565.00M |
|
Capital Expenditures
|
-58.00M | -46.00M | -50.00M | 370.00M | 37.00M | 53.00M | 60.00M | 160.00M | 46.00M | 72.00M | 98.00M | 115.00M | 95.00M | 62.00M | 53.00M | 91.00M | 43.00M | 49.00M | 58.00M | 82.00M | 41.00M | 70.00M | 57.00M | 85.00M | 61.00M | 61.00M | 63.00M | 84.00M | 38.00M | 47.00M | 55.00M | 71.00M | 50.00M | 83.00M | 79.00M | 86.00M | 60.00M | 61.00M | 74.00M | 102.00M | 66.00M | 80.00M | 98.00M | 125.00M | 55.00M | 33.00M | 16.00M | 18.00M | 19.00M | 18.00M | 28.00M | 46.00M | 43.00M | 61.00M | 38.00M | 59.00M | 30.00M | 50.00M | 54.00M | 64.00M | 34.00M | 51.00M | 34.00M | 51.00M | 30.00M | 44.00M | 69.00M | 77.00M |
|
Sales of Property, Plant and Equipment
|
| | | | 113.00M | | 15.00M | 105.00M | 18.00M | 72.00M | | 18.00M | | | | 87.00M | 36.00M | 172.00M | 287.00M | 106.00M | 316.00M | | 8.00M | 1,143.00M | 69.00M | 17.00M | | 2.00M | | 240.00M | 49.00M | | | 296.00M | | 367.00M | 992.00M | | 342.00M | 48.00M | | | 461.00M | 479.00M | 78.00M | | | 7.00M | | 268.00M | 491.00M | -1.00M | | | -1.00M | 35.00M | | | -10.00M | | 214.00M | 473.00M | 723.00M | 11.00M | | | 22.00M | |
|
Acquisitions
|
-109.00M | | | 218.00M | | | | | | | 611.00M | 28.00M | | 179.00M | 1.00M | 53.00M | 85.00M | | | 729.00M | | | 391.00M | 157.00M | | | | 3.00M | | 238.00M | 93.00M | 161.00M | 245.00M | -2.00M | 16.00M | | | 5.00M | 258.00M | 415.00M | 15.00M | 3.00M | | | | | | | 84.00M | 146.00M | 7.00M | 2,679.00M | 39.00M | | 135.00M | | 125.00M | 50.00M | | | | 28.00M | | 581.00M | | | 7.00M | |
|
Divestments
|
22.00M | 2.00M | | | 2.00M | 20.00M | 5.00M | | | | | 3.00M | | | | | | | | 80.00M | | | | 10.00M | | | | 15.00M | 23.00M | 29.00M | 26.00M | 54.00M | 200.00M | | | 225.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 1,103.00M | 159.00M | 82.00M | 69.00M | 80.00M | 186.00M | 110.00M | 121.00M | 120.00M | 116.00M | 77.00M | 407.00M | 199.00M | 58.00M | 102.00M | 93.00M | 54.00M | 71.00M | 175.00M | 145.00M | 102.00M | 99.00M | 83.00M | 149.00M | 141.00M | -335.00M | 119.00M | 133.00M | 112.00M | -364.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-181.00M | -33.00M | -65.00M | -148.00M | -89.00M | -259.00M | -268.00M | -47.00M | -39.00M | -31.00M | -735.00M | -210.00M | -49.00M | -304.00M | -66.00M | -70.00M | -103.00M | 415.00M | -134.00M | -325.00M | 329.00M | -128.00M | -451.00M | 623.00M | 41.00M | 70.00M | -87.00M | -71.00M | -12.00M | -11.00M | -71.00M | -278.00M | -96.00M | 186.00M | -144.00M | 511.00M | 935.00M | -161.00M | -62.00M | -338.00M | -39.00M | -56.00M | 393.00M | 287.00M | 13.00M | -57.00M | -274.00M | -418.00M | -31.00M | 78.00M | 691.00M | -2510.00M | -110.00M | 311.00M | 229.00M | -14.00M | -149.00M | -89.00M | -66.00M | -61.00M | 42.00M | -348.00M | 1,289.00M | -902.00M | 239.00M | -1359.00M | -67.00M | 1,544.00M |
|
Other financing activities
|
| | | -21.00M | -1.00M | 3,739.00M | 3,745.00M | 2.00M | 3,756.00M | | -10.00M | | | -3.00M | 6.00M | -1.00M | -2.00M | -2.00M | -1.00M | -1.00M | -7.00M | -4.00M | 2.00M | -5.00M | -6.00M | -4.00M | 8.00M | -5.00M | -4.00M | -3.00M | 5.00M | -4.00M | -4.00M | -1.00M | -2.00M | -5.00M | -5.00M | -7.00M | -1.00M | -8.00M | -2.00M | -8.00M | 1.00M | 2.00M | -7.00M | -7.00M | | -1.00M | -14.00M | | -3.00M | -1.00M | -13.00M | -4.00M | | 6.00M | -13.00M | 13.00M | 1.00M | 1.00M | | 2.00M | -1.00M | | -13.00M | -8.00M | | -7.00M |
|
Cash from Financing Activities
|
72.00M | 627.00M | 234.00M | 123.00M | -3.00M | -2.00M | -3.00M | -31.00M | 24.00M | -398.00M | 430.00M | | | -3.00M | -27.00M | -94.00M | -18.00M | -157.00M | 2.00M | -91.00M | -66.00M | -271.00M | 50.00M | -320.00M | -193.00M | -151.00M | -190.00M | -181.00M | 264.00M | -311.00M | -138.00M | 89.00M | -166.00M | -53.00M | -105.00M | -534.00M | -109.00M | -538.00M | 104.00M | -307.00M | -5.00M | -138.00M | -237.00M | -161.00M | 253.00M | 533.00M | 741.00M | -2.00M | -14.00M | -2.00M | 316.00M | 988.00M | -14.00M | -128.00M | -163.00M | -801.00M | -133.00M | -130.00M | -203.00M | -112.00M | -444.00M | 681.00M | -1421.00M | 566.00M | 340.00M | 596.00M | -69.00M | -1821.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 17.00M | 17.00M | 16.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | | | | | | | | | | | | | 16.00M | 16.00M | 15.00M | 15.00M | 16.00M | 15.00M | 14.00M | 14.00M | 14.00M | 15.00M | 14.00M |
|
Exchange Rate Effect
|
9.00M | -15.00M | | | 12.00M | 9.00M | -23.00M | 10.00M | | | -9.00M | -1.00M | -4.00M | -1.00M | | -2.00M | 11.00M | -5.00M | -6.00M | -4.00M | -1.00M | -5.00M | 2.00M | -4.00M | 15.00M | -7.00M | -10.00M | -2.00M | 11.00M | 5.00M | -1.00M | -3.00M | 1.00M | 1.00M | -2.00M | -7.00M | -3.00M | 4.00M | 2.00M | 2.00M | | 4.00M | 2.00M | -5.00M | 3.00M | 1.00M | -3.00M | -5.00M | 5.00M | -12.00M | 4.00M | | 5.00M | 6.00M | 15.00M | -8.00M | -4.00M | -2.00M | 1.00M | 3.00M | -2.00M | -2.00M | -7.00M | 8.00M | -8.00M | -8.00M | 3.00M | 4.00M |
|
Change in Cash
|
-64.00M | 604.00M | 329.00M | 30.00M | -19.00M | -129.00M | -173.00M | 104.00M | 26.00M | -260.00M | -186.00M | -156.00M | 8.00M | -138.00M | 42.00M | -33.00M | -83.00M | 388.00M | 56.00M | -320.00M | 311.00M | -200.00M | -290.00M | 410.00M | -122.00M | 81.00M | -75.00M | -112.00M | 314.00M | -129.00M | -98.00M | -81.00M | -120.00M | 303.00M | -133.00M | 129.00M | 877.00M | -728.00M | 155.00M | -434.00M | -31.00M | -24.00M | 253.00M | 243.00M | 169.00M | 247.00M | 331.00M | -573.00M | -131.00M | 97.00M | 1,278.00M | -1416.00M | 61.00M | 392.00M | 101.00M | -552.00M | -61.00M | -75.00M | -213.00M | 201.00M | -162.00M | 511.00M | -160.00M | -93.00M | 724.00M | -888.00M | -153.00M | 90.00M |
|
Free Cash Flow
|
94.00M | 71.00M | 210.00M | | | 71.00M | 56.00M | | | 97.00M | 30.00M | -60.00M | -34.00M | 108.00M | 82.00M | 42.00M | -16.00M | 86.00M | 136.00M | 18.00M | 8.00M | 134.00M | 52.00M | 26.00M | -46.00M | 108.00M | 149.00M | 58.00M | 13.00M | 141.00M | 57.00M | 40.00M | 91.00M | 86.00M | 39.00M | 73.00M | -6.00M | -85.00M | 28.00M | 107.00M | -53.00M | 86.00M | -3.00M | -3.00M | -155.00M | -263.00M | -149.00M | -166.00M | -110.00M | 15.00M | 239.00M | 60.00M | 137.00M | 142.00M | -18.00M | 212.00M | 195.00M | 96.00M | 1.00M | 310.00M | 208.00M | 126.00M | -55.00M | 184.00M | 123.00M | -111.00M | -89.00M | 236.00M |
|
Net Cash Flow
|
-73.00M | 619.00M | 329.00M | | -83.22M | -137.00M | -155.00M | | -15.08M | -260.00M | -177.00M | -155.00M | 12.00M | -137.00M | 42.00M | -31.00M | -94.00M | 393.00M | 62.00M | -316.00M | 312.00M | -195.00M | -292.00M | 414.00M | -137.00M | 88.00M | -65.00M | -110.00M | 303.00M | -134.00M | -97.00M | -78.00M | -121.00M | 302.00M | -131.00M | 136.00M | 880.00M | -723.00M | 144.00M | -436.00M | -31.00M | -28.00M | 251.00M | 248.00M | 166.00M | 246.00M | 334.00M | -568.00M | -136.00M | 109.00M | 1,274.00M | -1416.00M | 56.00M | 386.00M | 86.00M | -544.00M | -57.00M | -73.00M | -214.00M | 201.00M | -160.00M | 510.00M | -153.00M | -101.00M | 732.00M | -830.00M | -156.00M | 36.00M |