|
Net Income
|
18.40M | -83.10M | 54.00M | 57.70M | 44.90M | 38.80M | 38.80M | 49.40M | 155.50M | 81.00M | 89.50M | 97.00M | 95.70M | 110.70M | 113.90M | 110.70M | 112.00M | 96.70M | 88.30M | 105.90M | 75.20M | 104.60M | 120.40M | 51.80M | 86.00M | 109.00M | 110.00M | 101.00M | 133.00M | 120.00M | 146.00M | 92.00M | 127.00M | 133.00M | 169.00M | 103.00M | 143.00M | 116.00M | 98.00M | 74.00M | 102.00M | 107.00M | 102.00M | 113.00M | 78.00M | 67.00M | 93.00M | 116.00M | -243.00M | 181.00M | 119.00M | 68.00M | 133.00M | 145.00M | 109.00M | 115.00M | 194.00M | 164.00M | 160.00M | 133.00M | 218.00M | 150.00M | 189.00M | 97.00M | 199.00M | 198.00M | 172.00M | 167.00M |
|
Deferred Taxes
|
101.00M | 99.00M | 109.00M | 111.00M | 111.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 2.00M | -18.00M | 97.00M | 8.00M | | -28.00M | -3.00M | 5.00M | 5.00M | -8.00M | -10.00M | | | 1.00M | -6.00M | -4.00M | -17.00M | -4.00M | -36.00M | 3.00M | -5.00M | -1.00M | | | | | 1.00M | | | | -34.00M | | | | 4.00M |
|
Gains from Investment Securities
|
| | 12.00M | -34.00M | 4.00M | -5.00M | 9.00M | 10.00M | -10.00M | -12.00M | 19.00M | 1.00M | -33.00M | -13.00M | 3.00M | 45.00M | -2.00M | | | -7.00M | | | | | | | | | 1.00M | | | | | | | | -6.00M | 4.00M | | -16.00M | | | | 7.00M | | | | | 1.00M | 14.00M | -3.00M | 1.00M | -4.00M | 3.00M | | -1.00M | 6.00M | 1.00M | 4.00M | -5.00M | 1.00M | -3.00M | 8.00M | -3.00M | -2.00M | 5.00M | 2.00M | -2.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | 1.00M | | | | | | | 5.00M | 13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00M | | -20.00M | | | | | | | | 10.00M | | | 18.00M | 8.00M | 83.00M | 6.00M | | | 2.00M |
|
Cash from Operations
|
78.00M | 133.00M | 157.00M | 218.00M | 57.00M | 128.00M | 140.00M | 69.00M | 22.00M | 80.00M | 45.00M | 153.00M | 29.00M | 289.00M | 245.00M | 169.00M | -30.00M | 142.00M | 250.00M | 257.00M | 121.00M | 108.00M | 233.00M | 269.00M | 69.00M | 179.00M | 233.00M | 205.00M | 99.00M | 167.00M | 276.00M | 229.00M | 131.00M | 171.00M | 222.00M | 245.00M | 150.00M | 202.00M | 227.00M | 124.00M | 18.00M | 235.00M | 237.00M | 190.00M | 65.00M | 229.00M | 268.00M | 267.00M | 22.00M | 107.00M | 130.00M | 133.00M | -52.00M | 48.00M | 84.00M | 72.00M | -51.00M | 330.00M | 368.00M | 410.00M | 209.00M | 312.00M | 479.00M | 436.00M | 77.00M | 185.00M | 277.00M | 405.00M |
|
Depreciation & Amortization (CF)
|
30.00M | 32.00M | 33.00M | 35.00M | 35.00M | 35.00M | 35.00M | 50.00M | 49.00M | 54.00M | 53.00M | 55.00M | 54.00M | 53.00M | 54.00M | 50.00M | 49.00M | 49.00M | 47.00M | 49.00M | 48.00M | 50.00M | 49.00M | 48.00M | 47.00M | 49.00M | 49.00M | 49.00M | 47.00M | 49.00M | 50.00M | 50.00M | 51.00M | 52.00M | 53.00M | 53.00M | 54.00M | 53.00M | 81.00M | 59.00M | 51.00M | 52.00M | 55.00M | 62.00M | 54.00M | 52.00M | 52.00M | 55.00M | 52.00M | 51.00M | 52.00M | 65.00M | 53.00M | 54.00M | 53.00M | 55.00M | 54.00M | 55.00M | 56.00M | 54.00M | 53.00M | 54.00M | 53.00M | 54.00M | 55.00M | 53.00M | 57.00M | 57.00M |
|
Change in Inventory
|
| | -52.00M | -6.00M | 4.00M | 6.00M | 7.00M | 34.00M | 104.00M | 65.00M | -10.00M | -10.00M | 42.00M | -25.00M | 10.00M | 42.00M | 80.00M | -32.00M | -109.00M | -15.00M | 35.00M | 20.00M | -40.00M | -9.00M | 14.00M | -4.00M | -31.00M | 12.00M | 32.00M | 4.00M | -28.00M | 11.00M | 40.00M | -4.00M | -3.00M | 1.00M | 21.00M | 52.00M | | -23.00M | 34.00M | 5.00M | 32.00M | -28.00M | 33.00M | -2.00M | -21.00M | 4.00M | 69.00M | 96.00M | 61.00M | 86.00M | 119.00M | 137.00M | 145.00M | 67.00M | 87.00M | -45.00M | -103.00M | -8.00M | -104.00M | -84.00M | -41.00M | 1.00M | -28.00M | 25.00M | 1.00M | -1.00M |
|
Change in Accured Expenses
|
545.00M | 575.00M | 551.00M | -54.00M | 55.00M | 37.00M | 6.00M | 25.00M | -20.00M | -29.00M | 12.00M | 64.00M | -58.00M | 20.00M | 25.00M | 93.00M | -67.00M | -72.00M | 2.00M | 59.00M | -12.00M | | 20.00M | 58.00M | -40.00M | -36.00M | 36.00M | 70.00M | -55.00M | -8.00M | 81.00M | 109.00M | -48.00M | -44.00M | | 43.00M | -57.00M | 34.00M | 22.00M | -2.00M | -67.00M | 35.00M | 108.00M | -25.00M | 17.00M | -38.00M | 75.00M | 70.00M | -5.00M | 67.00M | 32.00M | 132.00M | -45.00M | 57.00M | 87.00M | 59.00M | -171.00M | -37.00M | 35.00M | 94.00M | -135.00M | 11.00M | 30.00M | 114.00M | -76.00M | 48.00M | -22.00M | 23.00M |
|
Other Working Capital Changes
|
13.00M | -19.00M | 12.00M | 11.00M | 4.00M | | | | | | | | 33.00M | 13.00M | -3.00M | -65.00M | 31.00M | 36.00M | 4.00M | -96.00M | -1.00M | -2.00M | 6.00M | -4.00M | 5.00M | | 2.00M | -3.00M | -9.00M | 3.00M | -11.00M | 8.00M | -5.00M | -6.00M | -13.00M | 1.00M | 40.00M | -9.00M | 1.00M | 15.00M | -1.00M | -8.00M | 20.00M | -14.00M | 12.00M | | | -33.00M | -18.00M | -14.00M | 12.00M | 5.00M | -7.00M | 27.00M | 22.00M | -52.00M | -16.00M | -4.00M | 7.00M | -2.00M | 10.00M | -17.00M | 9.00M | 51.00M | 9.00M | -62.00M | 4.00M | -18.00M |
|
Capital Expenditures
|
-36.00M | 102.00M | 32.00M | 48.00M | 21.00M | 35.00M | 34.00M | 69.00M | 33.00M | 56.00M | 69.00M | 105.00M | 59.00M | 69.00M | 74.00M | 111.00M | 66.00M | 66.00M | 70.00M | 96.00M | 59.00M | 57.00M | 71.00M | 89.00M | 58.00M | 70.00M | 65.00M | 87.00M | 59.00M | 66.00M | 72.00M | 87.00M | 72.00M | 72.00M | 78.00M | 92.00M | 95.00M | 65.00M | 74.00M | 116.00M | 80.00M | 76.00M | 75.00M | 97.00M | 98.00M | 77.00M | 75.00M | 90.00M | 65.00M | 52.00M | 86.00M | 97.00M | 85.00M | 59.00M | 59.00M | 97.00M | 76.00M | 78.00M | 79.00M | 81.00M | 65.00M | 55.00M | 50.00M | 125.00M | 92.00M | 101.00M | 105.00M | 135.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 13.00M | 2.00M | 1.00M | 5.00M | 2.00M | | | 1.00M | | 1.00M | | | | | 6.00M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 332.00M | | 102.00M | | | | | | 13.00M | | | 4.00M | | | | | 41.00M | 1.00M | | | | | | 28.00M | | | | | | | | 22.00M | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | | 8.00M | | | | 12.00M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 33.00M | 3.00M | -17.00M | -10.00M | -3.00M | 13.00M | 1.00M | -7.00M | -8.00M | 8.00M | | 1.00M | -6.00M | -3.00M | | 1.00M | 1.00M | -3.00M | | -1.00M | 1.00M | -2.00M | -1.00M | -1.00M | | 1.00M | 3.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-36.00M | -31.00M | -35.00M | -43.00M | -21.00M | -35.00M | -35.00M | -1337.00M | -33.00M | -71.00M | -70.00M | -99.00M | -59.00M | -69.00M | -92.00M | -102.00M | -45.00M | -66.00M | -70.00M | -93.00M | -59.00M | -57.00M | -61.00M | -117.00M | -393.00M | -53.00M | -157.00M | -46.00M | -73.00M | -67.00M | -64.00M | -485.00M | -93.00M | -72.00M | -79.00M | -82.00M | -86.00M | -69.00M | -75.00M | -131.00M | -118.00M | -87.00M | -73.00M | -96.00M | -96.00M | -82.00M | -282.00M | -111.00M | -64.00M | -93.00M | -81.00M | -97.00M | -76.00M | -60.00M | -66.00M | -118.00M | -81.00M | -79.00M | -82.00M | -87.00M | 181.00M | -56.00M | -46.00M | -126.00M | -90.00M | -125.00M | -87.00M | -142.00M |
|
Other financing activities
|
1,088.00M | 1,084.00M | 0.80M | | 1,096.00M | 1.00M | 12.00M | 1.00M | 1.00M | 1.00M | | 4.00M | 1.00M | | 1.00M | 9.00M | | | | 4.00M | | | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-56.00M | -19.00M | -139.00M | -161.00M | 109.00M | -85.00M | 1,150.00M | -19.00M | -24.00M | -4.00M | 45.00M | 69.00M | -40.00M | -106.00M | -84.00M | 33.00M | -3.00M | -20.00M | -132.00M | -198.00M | -68.00M | -26.00M | -176.00M | -118.00M | 346.00M | -45.00M | 28.00M | -445.00M | 6.00M | -90.00M | 49.00M | | -121.00M | -97.00M | -101.00M | -56.00M | -261.00M | -163.00M | -73.00M | -92.00M | 28.00M | -103.00M | -11.00M | -278.00M | 62.00M | 621.00M | -481.00M | -59.00M | -40.00M | -54.00M | -142.00M | -137.00M | 119.00M | 26.00M | -23.00M | -19.00M | 113.00M | -210.00M | -204.00M | -268.00M | -347.00M | -179.00M | -75.00M | -164.00M | -154.00M | -50.00M | -136.00M | -151.00M |
|
Net Equity Issued and Repurchased
|
91.00M | 84.00M | -14.00M | 14.00M | 321.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
12.00M | 11.00M | 11.00M | 11.00M | 12.00M | 11.00M | 12.00M | 10.00M | 12.00M | 12.00M | 13.00M | 13.00M | 17.00M | 16.00M | 16.00M | 20.00M | 22.00M | 30.00M | 30.00M | 30.00M | 33.00M | 32.00M | 32.00M | 31.00M | 32.00M | 31.00M | 31.00M | 32.00M | 35.00M | 34.00M | 34.00M | 38.00M | 44.00M | 39.00M | 37.00M | 45.00M | 46.00M | 46.00M | 45.00M | 45.00M | 42.00M | 45.00M | 44.00M | 43.00M | 42.00M | 45.00M | 45.00M | 46.00M | 43.00M | 50.00M | 45.00M | 46.00M | 43.00M | 47.00M | 43.00M | 48.00M | 47.00M | 48.00M | 48.00M | 51.00M | 51.00M | 53.00M | 52.00M | 54.00M | 52.00M | 54.00M | 51.00M | 54.00M |
|
Exchange Rate Effect
|
-2.00M | 104.00M | 3.00M | | 1.00M | -3.00M | 6.00M | 2.00M | | | -14.00M | -1.00M | 4.00M | -9.00M | 4.00M | -4.00M | -5.00M | -13.00M | 1.00M | -10.00M | -8.00M | 7.00M | -23.00M | -19.00M | -29.00M | 3.00M | -39.00M | -2.00M | 11.00M | | 3.00M | -18.00M | 6.00M | 4.00M | 8.00M | -3.00M | 3.00M | -12.00M | -7.00M | -5.00M | | | -7.00M | 5.00M | -17.00M | 1.00M | 1.00M | 15.00M | -7.00M | 6.00M | -15.00M | -5.00M | 5.00M | -20.00M | -19.00M | 7.00M | -1.00M | | -4.00M | 11.00M | -6.00M | -10.00M | 14.00M | -26.00M | 7.00M | 14.00M | | 3.00M |
|
Change in Cash
|
-16.00M | 84.00M | -14.00M | 14.00M | 146.00M | 5.00M | 1,261.00M | -1285.00M | -35.00M | 6.00M | 6.00M | 122.00M | -66.00M | 105.00M | 73.00M | 96.00M | -83.00M | 43.00M | 49.00M | -44.00M | -14.00M | 32.00M | -27.00M | 15.00M | -7.00M | 84.00M | 65.00M | -288.00M | 43.00M | 10.00M | 264.00M | -239.00M | -77.00M | 6.00M | 50.00M | 104.00M | -194.00M | -42.00M | 72.00M | -104.00M | -72.00M | 42.00M | 146.00M | -179.00M | 14.00M | 769.00M | -494.00M | 112.00M | -89.00M | -34.00M | -108.00M | -106.00M | -4.00M | -6.00M | -24.00M | -58.00M | -20.00M | 41.00M | 78.00M | 66.00M | 37.00M | 67.00M | 372.00M | 120.00M | -160.00M | 24.00M | 54.00M | 115.00M |
|
Free Cash Flow
|
114.00M | 31.00M | 125.00M | 170.00M | 36.00M | 93.00M | 106.00M | | -11.00M | 24.00M | -24.00M | 48.00M | -30.00M | 220.00M | 171.00M | 58.00M | -96.00M | 76.00M | 180.00M | 161.00M | 62.00M | 51.00M | 162.00M | 180.00M | 11.00M | 109.00M | 168.00M | 118.00M | 40.00M | 101.00M | 204.00M | 142.00M | 59.00M | 99.00M | 144.00M | 153.00M | 55.00M | 137.00M | 153.00M | 8.00M | -62.00M | 159.00M | 162.00M | 93.00M | -33.00M | 152.00M | 193.00M | 177.00M | -43.00M | 55.00M | 44.00M | 36.00M | -137.00M | -11.00M | 25.00M | -25.00M | -127.00M | 252.00M | 289.00M | 329.00M | 144.00M | 257.00M | 429.00M | 311.00M | -15.00M | 84.00M | 172.00M | 270.00M |
|
Net Cash Flow
|
-14.00M | 83.00M | -17.00M | 14.00M | 145.00M | 8.00M | 1,255.00M | -1287.00M | -35.00M | 5.00M | 20.00M | 123.00M | -70.00M | 114.00M | 69.00M | 100.00M | -78.00M | 56.00M | 48.00M | -34.00M | -6.00M | 25.00M | -4.00M | 34.00M | 22.00M | 81.00M | 104.00M | -286.00M | 32.00M | 10.00M | 261.00M | -256.00M | -83.00M | 2.00M | 42.00M | 107.00M | -197.00M | -30.00M | 79.00M | -99.00M | -72.00M | 45.00M | 153.00M | -184.00M | 31.00M | 768.00M | -495.00M | 97.00M | -82.00M | -40.00M | -93.00M | -101.00M | -9.00M | 14.00M | -5.00M | -65.00M | -19.00M | 41.00M | 82.00M | 55.00M | 43.00M | 77.00M | 358.00M | 146.00M | -167.00M | 10.00M | 54.00M | 112.00M |