|
Net Income
|
163.55M | 81.35M | 102.31M | | 1.49M | 0.23M | 0.30M | -0.74M | 1.06M | 0.44M | -0.28M | 1.01M | 14.01M | 0.27M | 164.99M | 144.37M | 55.20M | -74.28M | -10.13M | 17.08M | 1.77M | -8.01M | -0.17M | 0.80M | -0.14M | -0.14M | -3.86M | -1.94M | -0.95M | -0.23M | -0.58M | -0.30M | 186.19M | 175.99M | 166.53M | 64.81M | 266.05M | 282.18M | 313.92M | 292.89M | 337.21M | 311.96M | 309.15M | 320.25M | -141.86M | 134.32M | 312.32M | 308.03M | 386.18M | 342.14M | 392.02M | 379.67M | 391.00M | 414.00M | 432.00M | 485.00M | 1,049.00M | 468.00M | 454.00M | 688.00M | 639.00M | 780.00M | 693.00M | 1,000.00M | 691.00M | 853.00M | 940.00M |
|
Share-based Compensation
|
4.17M | 8.55M | 15.23M | | 4.57M | 5.64M | 5.74M | 8.42M | 7.90M | 21.71M | 9.68M | 27.07M | 5.01M | 11.92M | 19.04M | 0.72M | 16.76M | 2.26M | 8.62M | 18.56M | 4.45M | 12.84M | 6.07M | 2.87M | 5.64M | 2.24M | 5.85M | 2.70M | 8.23M | 14.96M | 7.92M | 9.45M | 5.91M | 7.57M | 6.21M | 6.57M | 7.20M | 8.87M | 7.89M | 7.70M | 8.61M | 9.46M | 9.97M | 9.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
23.62M | 40.87M | 72.20M | 1,037.66M | 19.54M | 1,053.93M | 52.20M | 47.31M | 52.04M | 56.46M | 92.46M | 55.73M | 51.41M | 59.76M | 59.48M | 58.74M | 68.11M | 0.36M | 39.11M | 66.22M | 16.30M | 40.89M | 38.85M | 60.68M | 36.71M | 47.59M | 40.31M | 13.12M | 53.73M | 51.84M | 52.25M | 53.82M | 53.40M | 37.29M | 95.90M | 258.73M | 74.89M | 86.71M | 102.91M | 96.50M | 75.99M | 97.29M | 96.20M | 103.24M | -55.95M | 42.41M | 106.72M | 93.56M | 119.19M | 107.77M | 117.84M | 127.19M | 111.00M | 117.00M | 117.00M | 119.00M | 285.00M | 134.00M | 180.00M | 230.00M | 180.00M | 205.00M | 185.00M | 319.00M | 170.00M | 224.00M | 337.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | 2.67M | 2.37M | -2.62M | 1.60M | 1.49M | 3.75M | -0.48M | -0.10M | 0.20M | 0.15M | -0.54M | 0.43M | -0.01M | -0.01M | 0.28M | -0.04M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
25.19M | 9.74M | 12.10M | | 22.00M | -4.69M | -24.04M | 27.07M | 27.61M | 27.70M | -0.07M | 45.59M | 36.88M | 0.97M | -0.42M | 27.45M | 23.50M | 0.28M | 0.02M | 58.48M | 30.34M | -0.02M | 1.53M | 33.61M | 39.43M | 0.12M | -0.73M | 29.96M | 34.79M | -0.41M | 5.74M | 38.29M | 39.52M | 0.64M | 0.27M | 42.85M | 41.09M | 0.10M | 0.16M | 44.70M | 45.94M | -2.96M | 39.44M | 42.30M | 41.58M | 30.08M | 37.94M | 34.76M | 30.86M | 27.62M | 29.90M | 34.61M | 36.00M | 36.00M | 38.00M | 37.00M | 43.00M | 43.00M | 48.00M | 68.00M | 78.00M | 89.00M | 85.00M | 138.00M | 101.00M | 97.00M | 95.00M |
|
Asset Writedowns and Impairment
|
-0.82M | 1.66M | 3.06M | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.24M | | | | | | | | | | 641.75M | | | 3.18M | | | | | | | 6.70M | -6.70M | | | | | | | | | | | |
|
Cash from Operations
|
790.86M | 1,075.85M | 1,270.94M | | 558.72M | 32.41M | 168.90M | 74.01M | 647.78M | 227.82M | 154.02M | 326.55M | 426.08M | 226.53M | 110.25M | 221.14M | 471.50M | 316.78M | 233.26M | 273.22M | 490.38M | 45.92M | 334.23M | 415.07M | 39.27M | 294.65M | 361.16M | 327.75M | 230.67M | 300.94M | 390.42M | 431.19M | 269.09M | 373.80M | 293.11M | 379.42M | 495.32M | 507.65M | 513.48M | 670.27M | 353.61M | 614.35M | 358.89M | 619.93M | 422.72M | 313.70M | 366.71M | 795.94M | 533.32M | 544.67M | 413.18M | 1,054.84M | 463.00M | 787.00M | 616.00M | 1,040.00M | 1,221.00M | 772.00M | 920.00M | 1,508.00M | 596.00M | 1,430.00M | 1,251.00M | 1,611.00M | 904.00M | 1,525.00M | 1,624.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | 10.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
6.81M | 4.33M | | | | 6.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
72.13M | 71.25M | 72.32M | | 77.86M | 75.51M | 77.23M | 76.72M | 79.39M | 78.82M | 75.95M | 78.09M | 83.42M | 84.59M | 81.43M | 86.42M | 90.22M | 58.88M | 61.85M | 108.03M | 78.77M | 72.13M | 74.59M | 80.56M | 85.95M | 86.99M | 88.30M | 93.38M | 94.48M | 99.25M | 98.55M | 99.31M | 99.42M | 100.85M | 102.30M | 103.77M | 104.24M | 106.29M | 107.38M | 110.65M | 114.16M | 114.96M | 121.43M | 125.98M | 132.35M | 140.42M | 153.25M | 152.65M | 157.12M | 156.92M | 154.54M | 153.42M | 154.00M | 158.00M | 157.00M | 157.00M | 162.00M | 170.00M | 177.00M | 260.00M | 254.00M | 262.00M | 274.00M | 344.00M | 380.00M | 368.00M | 378.00M |
|
Change in Receivables
|
251.98M | 492.44M | 532.95M | | 235.92M | 295.62M | 35.60M | -659.61M | -53.41M | -155.70M | 14.48M | 138.77M | 180.41M | 360.64M | -190.70M | -335.58M | 90.95M | -281.59M | 8.26M | 372.19M | -112.78M | 95.28M | -139.05M | -224.96M | -134.30M | 75.18M | -98.62M | 0.69M | -68.33M | 153.76M | 59.99M | 140.38M | -137.59M | 14.50M | 156.31M | 297.30M | -358.73M | 90.45M | 150.41M | -266.12M | -6.09M | -143.58M | 49.42M | 119.94M | -334.37M | 113.81M | 108.93M | 112.93M | 85.21M | 183.33M | 418.49M | -76.03M | 244.00M | 96.00M | -80.00M | -112.00M | -329.00M | -127.00M | 303.00M | 46.00M | -6.00M | -378.00M | -77.00M | 412.00M | 322.00M | -169.00M | 100.00M |
|
Change in Inventory
|
404.42M | 285.27M | 192.40M | | 177.31M | -175.69M | -160.49M | 323.60M | -301.26M | 166.50M | 107.78M | 92.82M | 251.23M | -262.67M | -82.92M | 61.02M | 214.54M | -296.56M | 229.22M | -247.14M | -63.84M | 103.97M | 3.23M | -204.21M | 84.56M | -68.55M | -7.83M | -14.22M | 27.99M | 89.87M | -28.18M | -77.73M | 53.30M | 6.79M | 114.13M | 28.03M | -149.82M | 100.48M | 140.52M | -129.63M | -53.44M | -58.27M | 98.59M | 23.32M | -173.88M | 70.84M | 98.69M | -167.97M | 123.38M | 48.27M | 109.19M | -175.84M | 47.00M | 118.00M | | -103.00M | -20.00M | -20.00M | 144.00M | -222.00M | 179.00M | -185.00M | -22.00M | 11.00M | 113.00M | 27.00M | 30.00M |
|
Change in Account Payables
|
-311.25M | -324.36M | -347.37M | | -268.99M | -138.53M | 44.23M | 319.40M | -77.84M | 57.64M | 19.80M | 103.02M | -176.67M | -227.33M | 247.52M | 125.50M | -103.69M | 39.74M | 146.70M | 82.33M | 27.82M | -31.24M | -107.76M | -306.81M | -125.90M | -10.22M | -55.42M | -13.60M | -64.09M | 168.06M | 34.22M | 149.43M | -122.84M | -11.49M | 216.51M | 179.13M | -361.01M | 78.44M | 240.74M | -278.30M | -62.47M | -205.59M | 105.25M | 99.86M | -350.70M | 109.86M | 42.03M | 118.55M | 251.34M | 112.35M | 392.38M | -134.07M | 385.00M | 184.00M | -273.00M | -322.00M | -237.00M | -206.00M | 481.00M | -100.00M | -29.00M | -229.00M | 13.00M | 359.00M | 281.00M | 20.00M | 56.00M |
|
Change in Accured Expenses
|
38.62M | | 34.65M | | 43.13M | | | | | | | | | | | | 14.29M | -16.13M | 19.30M | -1.49M | -6.40M | 2.27M | -2.26M | 2.04M | -1.12M | 11.32M | -6.63M | 20.59M | -24.41M | 15.14M | -15.64M | 8.38M | -22.36M | 21.55M | -14.67M | 38.29M | -37.78M | | | 49.63M | -47.81M | 53.29M | -44.80M | 68.69M | -68.92M | 95.54M | -76.87M | 104.65M | -104.87M | | | | -99.00M | | | | -96.00M | | | | | | | | | | |
|
Other Working Capital Changes
|
38.55M | -33.71M | -3.00M | | 158.97M | -184.01M | 63.50M | -107.18M | -67.82M | 121.96M | 22.43M | -114.00M | 28.50M | -175.86M | -24.02M | 333.65M | -33.75M | 8.71M | 20.99M | 57.54M | 18.17M | -26.05M | -26.43M | 11.72M | 50.95M | -17.27M | -3.00M | 9.58M | 26.03M | -19.97M | -25.00M | 0.97M | 53.57M | -27.22M | 18.66M | -19.77M | 53.65M | -26.85M | -30.05M | 26.82M | -113.68M | 189.25M | -18.38M | -83.29M | -92.01M | 167.83M | 51.39M | -63.41M | 56.97M | -17.13M | 17.64M | 36.52M | 94.00M | -21.00M | 28.00M | -9.00M | 157.00M | -13.00M | -65.00M | -178.00M | 156.00M | 182.00M | 139.00M | -312.00M | 156.00M | 155.00M | -30.00M |
|
Capital Expenditures
|
243.03M | 407.60M | 614.76M | | 68.27M | 111.43M | 176.59M | 226.46M | 194.68M | 329.09M | 338.54M | 473.76M | 348.44M | 432.26M | 458.21M | 627.25M | 501.06M | 559.27M | 537.49M | 658.76M | 429.52M | 392.68M | 382.19M | 574.76M | 343.85M | 285.60M | 300.87M | 258.00M | 196.41M | 136.84M | 158.27M | 133.11M | 112.74M | 82.50M | 135.20M | 181.96M | 264.47M | 350.88M | 694.30M | 831.82M | 889.71M | 830.46M | 1,019.17M | 1,109.01M | 949.68M | 594.28M | 380.04M | 271.38M | 176.73M | 147.39M | 166.21M | 206.67M | 257.00M | 302.00M | 327.00M | 316.00M | 289.00M | 305.00M | 398.00M | 603.00M | 512.00M | 479.00M | 468.00M | 562.00M | 629.00M | 749.00M | 804.00M |
|
Sales of Property, Plant and Equipment
|
1.08M | 10.03M | 10.51M | | 0.56M | -0.19M | 424.37M | 4.17M | 0.54M | 0.25M | 0.16M | 0.34M | 0.52M | 1.31M | 0.09M | 10.32M | 2.60M | 0.74M | -1.65M | 11.93M | 0.09M | 0.23M | 2.07M | 5.43M | 0.12M | 0.57M | 2.48M | 0.65M | 14.86M | 3.37M | 0.87M | 6.32M | 0.30M | 0.92M | 0.69M | 1.97M | 0.24M | 0.42M | 0.40M | 0.53M | 12.37M | -0.14M | | | | | | | | | | | | | | 39.00M | 328.00M | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 304.89M | 90.00M | 14.00M | | | 800.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,008.00M | 7.00M | | | 51.00M | 5,421.00M | | | |
|
Divestments
|
| | | | | | | | | | | | 4.06M | 10.64M | 11.05M | 9.54M | 6.70M | 11.26M | 6.93M | 6.24M | 4.72M | 11.72M | 8.48M | -3.82M | 9.95M | 8.86M | 6.30M | 8.80M | 11.76M | 24.61M | 6.64M | 9.03M | 7.40M | 7.54M | 6.64M | 7.17M | 8.72M | 4.87M | 6.03M | 7.14M | 13.53M | 63.72M | 4.92M | 12.00M | 6.95M | 11.13M | 4.20M | 9.53M | 10.19M | 1.50M | 7.49M | -0.19M | 10.00M | 3.00M | 5.00M | 2.00M | 8.00M | 8.00M | 2.00M | 32.00M | 25.00M | 6.00M | 24.00M | 1,145.00M | | | |
|
Change in Acquisitions & Divestments
|
1,301.85M | 170.41M | | -224.47M | | -32.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-238.58M | -380.18M | -621.56M | | -66.38M | -103.51M | 249.33M | -213.80M | -189.49M | -319.40M | -388.00M | -474.74M | -314.40M | -424.05M | -460.13M | -615.62M | -494.81M | -548.79M | -837.09M | -761.34M | -439.33M | -381.16M | -371.64M | -1374.09M | -333.77M | -322.00M | -286.41M | -248.54M | -169.95M | -128.53M | -186.11M | -130.86M | -109.46M | -74.27M | -210.87M | -173.04M | -255.65M | -345.75M | -688.42M | -825.07M | -864.83M | -767.23M | -1015.81M | -1120.88M | -964.79M | -590.09M | -426.99M | -288.66M | -170.69M | -153.87M | -150.86M | -189.57M | -244.00M | -299.00M | -321.00M | -275.00M | 47.00M | -400.00M | -5406.00M | -645.00M | -578.00M | -756.00M | -498.00M | -4780.00M | -694.00M | -814.00M | -1134.00M |
|
Other financing activities
|
4.00M | 4.00M | 4.00M | | | | | | 10.99M | | | | 5.39M | 0.00M | 9.63M | 0.01M | | | 10.22M | 0.10M | | | | | 7.85M | | 9.28M | 0.39M | 2.77M | | | 2.63M | -13.39M | -0.13M | -0.26M | -0.06M | -7.01M | 5.82M | 12.49M | 2.14M | -47.94M | -6.19M | -3.68M | -30.72M | -20.98M | -34.90M | -0.58M | -0.49M | -11.99M | 10.32M | 4.76M | 9.90M | -11.00M | 9.00M | 5.00M | 11.00M | -6.00M | -13.00M | 90.00M | | -33.00M | 15.00M | 85.00M | -135.00M | -79.00M | -27.00M | 3.00M |
|
Cash from Financing Activities
|
-985.58M | -1158.69M | -1107.26M | | -354.31M | 6.92M | -471.00M | 120.34M | 380.76M | -300.93M | -95.19M | 74.60M | 594.69M | -468.75M | 1,213.79M | -0.73M | -416.36M | 121.74M | 1,349.67M | -142.09M | 9.87M | 484.05M | -169.65M | 980.23M | 360.95M | 13.90M | -262.14M | -19.97M | -21.13M | -128.49M | -147.80M | -289.10M | -97.69M | -277.97M | -402.93M | -180.86M | -259.39M | -164.08M | 244.11M | 82.31M | 527.06M | 398.47M | 1,056.83M | -151.40M | 1,052.74M | 690.50M | -438.33M | -429.92M | -484.71M | -418.83M | -412.36M | -943.11M | -350.00M | -367.00M | -409.00M | -567.00M | -808.00M | -946.00M | 4,664.00M | -809.00M | -291.00M | -703.00M | 5,675.00M | -2562.00M | -802.00M | -755.00M | 612.00M |
|
Dividends Paid - Common
|
52.75M | -42.12M | 163.74M | | 59.78M | -46.77M | 66.80M | 67.50M | 68.04M | 68.52M | 69.70M | 71.11M | 72.85M | 80.74M | 84.16M | 87.16M | 90.34M | 91.19M | 91.82M | 100.80M | 101.66M | 104.69M | 118.82M | 122.30M | 129.46M | 131.03M | 136.36M | 138.98M | 137.98M | 137.28M | 137.28M | 136.88M | 136.68M | 136.78M | 269.99M | 285.97M | 316.41M | 327.08M | 339.57M | 351.99M | 354.20M | 357.33M | 367.85M | 378.25M | 386.67M | 387.29M | 415.61M | 415.79M | 416.23M | 416.85M | 417.12M | 416.80M | 417.00M | 418.00M | 418.00M | 419.00M | 427.00M | 428.00M | 428.00M | 556.00M | 578.00M | 578.00M | 578.00M | 579.00M | 643.00M | 644.00M | 648.00M |
|
Dividends Paid - Preferred
|
0.40 | 0.40 | | | | 0.44 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-433.31M | -463.02M | -457.88M | | 138.03M | -64.18M | -52.77M | -19.45M | 839.05M | -392.51M | -329.17M | -73.59M | 706.38M | -657.41M | 863.90M | -392.53M | -442.04M | -107.89M | 747.20M | -631.57M | 64.66M | 148.33M | -207.16M | 21.41M | 66.60M | -13.22M | -187.82M | 59.25M | 39.60M | 43.91M | 56.51M | 11.24M | 61.93M | 21.56M | -320.69M | 25.52M | -19.72M | -2.18M | 69.17M | -72.49M | 15.84M | 245.58M | 399.91M | -652.35M | 510.67M | 414.10M | -498.60M | 77.37M | -122.08M | -28.04M | -150.04M | -77.84M | -131.00M | 121.00M | -114.00M | 198.00M | 460.00M | -574.00M | 178.00M | 54.00M | -273.00M | -29.00M | 6,428.00M | -5731.00M | -592.00M | -44.00M | 1,102.00M |
|
Beginning Cash Balance
|
510.06M | 510.06M | 510.06M | 30.92M | 29.40M | 167.43M | 103.25M | 49.79M | 37.52M | 864.69M | 478.78M | 130.28M | 74.81M | 772.33M | 114.92M | 969.56M | 579.58M | 137.78M | 29.64M | 777.13M | 145.56M | 210.23M | 358.56M | 151.40M | 172.81M | 239.41M | 226.19M | 38.37M | 97.62M | 136.95M | 180.90M | 237.64M | 248.88M | 310.81M | 332.37M | 11.68M | 37.19M | 17.47M | 15.29M | 84.46M | 11.97M | 27.81M | 273.40M | 673.31M | 20.96M | 531.63M | 945.73M | 447.13M | 524.50M | 402.41M | 374.38M | 224.23M | 145.61M | 14.77M | 136.22M | 22.00M | 220.00M | 680.00M | 106.00M | 284.00M | 338.00M | 65.00M | -5849.00M | 6,464.00M | 733.00M | 141.00M | 97.00M |
|
Free Cash Flow
|
547.83M | 668.25M | 656.18M | | 490.44M | -79.02M | -7.68M | -152.45M | 453.10M | -101.28M | -184.52M | -147.21M | 77.65M | -205.74M | -347.96M | -406.11M | -29.57M | -242.49M | -304.22M | -385.54M | 60.86M | -346.75M | -47.95M | -159.69M | -304.58M | 9.05M | 60.29M | 69.75M | 34.26M | 164.10M | 232.15M | 298.09M | 156.35M | 291.31M | 157.91M | 197.45M | 230.85M | 156.76M | -180.82M | -161.55M | -536.10M | -216.11M | -660.28M | -489.08M | -526.96M | -280.58M | -13.33M | 524.56M | 356.58M | 397.28M | 246.97M | 848.17M | 206.00M | 485.00M | 289.00M | 724.00M | 932.00M | 467.00M | 522.00M | 905.00M | 84.00M | 951.00M | 783.00M | 1,049.00M | 275.00M | 776.00M | 820.00M |
|
Net Cash Flow
|
-433.31M | -463.02M | -457.88M | | 138.03M | -64.18M | -52.77M | -19.45M | 839.05M | -392.51M | -329.17M | -73.59M | 706.38M | -666.27M | 863.90M | -395.21M | -439.67M | -110.27M | 745.84M | -630.21M | 60.91M | 148.82M | -207.06M | 21.21M | 66.45M | -13.45M | -187.39M | 59.24M | 39.59M | 43.92M | 56.51M | 11.24M | 61.93M | 21.56M | -320.69M | 25.52M | -19.72M | -2.18M | 69.17M | -72.49M | 15.84M | 245.58M | 399.91M | -652.35M | 510.67M | 414.10M | -498.60M | 77.37M | -122.08M | -28.04M | -150.04M | -77.84M | -131.00M | 121.00M | -114.00M | 198.00M | 460.00M | -574.00M | 178.00M | 54.00M | -273.00M | -29.00M | 6,428.00M | -5731.00M | -592.00M | -44.00M | 1,102.00M |