|
Net Income
|
64.00M | | | | | 79.00M | 205.00M | 292.00M | 264.00M | 264.00M | 330.00M | 289.00M | 230.00M | 255.00M | 243.00M | 425.00M | 179.00M | 166.00M | 168.00M | -288.00M | 74.00M | 99.00M | 84.00M | 60.00M | -30.00M | -5.00M | -2.00M | 140.00M | 121.00M | 91.00M | 124.00M | 126.00M | 168.00M | 164.00M | 175.00M | 177.00M | -320.00M | 205.00M | 236.00M | 195.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
Share-based Compensation
|
21.00M | | 17.00M | 18.00M | 25.00M | 13.00M | 13.00M | 15.00M | 28.00M | 16.00M | 14.00M | 14.00M | 27.00M | 18.00M | 16.00M | 15.00M | 31.00M | 18.00M | 17.00M | 19.00M | 36.00M | 22.00M | 19.00M | 19.00M | 22.00M | 11.00M | 10.00M | 11.00M | 23.00M | 13.00M | 11.00M | 11.00M | 20.00M | 15.00M | 13.00M | 12.00M | 31.00M | 12.00M | 13.00M | 14.00M | 24.00M | 16.00M | 17.00M | 15.00M | 27.00M | 17.00M | 19.00M | 20.00M | 40.00M | 26.00M | 22.00M | 22.00M | 44.00M | 27.00M | 28.00M | 26.00M | 44.00M | 24.00M | 29.00M | 14.00M | 44.00M | 31.00M | 28.00M | 26.00M | 40.00M | 30.00M | 32.00M | 26.00M |
|
Deferred Taxes
|
5.00M | 29.00M | -20.00M | 14.00M | 84.00M | -39.00M | -72.00M | -82.00M | 4.00M | 34.00M | -8.00M | 8.00M | 10.00M | -14.00M | 6.00M | -160.00M | -2.00M | -2.00M | 5.00M | -5.00M | -5.00M | 13.00M | 10.00M | -210.00M | 6.00M | -2.00M | -20.00M | 86.00M | 4.00M | 31.00M | -1.00M | -31.00M | 16.00M | 4.00M | 63.00M | 19.00M | -6.00M | -7.00M | -8.00M | 5.00M | -281.00M | 9.00M | 5.00M | 12.00M | 10.00M | -13.00M | 2.00M | 30.00M | 29.00M | 2.00M | 10.00M | -27.00M | 24.00M | -5.00M | 6.00M | -17.00M | 4.00M | -5.00M | -68.00M | 13.00M | | -7.00M | -1.00M | -56.00M | -10.00M | -18.00M | -7.00M | -95.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | -1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-1.00M | 5.00M | -5.00M | 3.00M | | 15.00M | 14.00M | -27.00M | -2.00M | -3.00M | -4.00M | 1.00M | -1.00M | -1.00M | | -78.00M | -2.00M | 23.00M | | | -6.00M | -2.00M | 33.00M | | -3.00M | -2.00M | 126.00M | -137.00M | 37.00M | -16.00M | 33.00M | -69.00M | 27.00M | 14.00M | 15.00M | -42.00M | 32.00M | 16.00M | 38.00M | -56.00M | 21.00M | 83.00M | 4.00M | 51.00M | 241.00M | 45.00M | 39.00M | 36.00M | 72.00M | 1.00M | 1.00M | 47.00M | 63.00M | 1.00M | 1.00M | 62.00M | 51.00M | 1.00M | 1.00M | 56.00M | 25.00M | 1.00M | 1.00M | 30.00M | 22.00M | 2.00M | 4.00M | 14.00M |
|
Asset Writedowns and Impairment
|
27.00M | 14.00M | 8.00M | 5.00M | 19.00M | 1.00M | 1.00M | 9.00M | 6.00M | 7.00M | 7.00M | 10.00M | 6.00M | 7.00M | 7.00M | 10.00M | 10.00M | 12.00M | 14.00M | 12.00M | 11.00M | 12.00M | 16.00M | 40.00M | 4.00M | 9.00M | 7.00M | 10.00M | 4.00M | 8.00M | 4.00M | 9.00M | 7.00M | 8.00M | 4.00M | 5.00M | 5.00M | 12.00M | 5.00M | 4.00M | 4.00M | | | 7.00M | 4.00M | 99.00M | | | 6.00M | 2.00M | | 8.00M | 5.00M | | | 8.00M | 7.00M | 8.00M | 277.00M | | 11.00M | 12.00M | 10.00M | 12.00M | 10.00M | 12.00M | 8.00M | 15.00M |
|
Cash from Operations
|
17.00M | 137.00M | 41.00M | 213.00M | 30.00M | 225.00M | 90.00M | 373.00M | 120.00M | 378.00M | 252.00M | 510.00M | 150.00M | 353.00M | 240.00M | 485.00M | 245.00M | 315.00M | 215.00M | 377.00M | 194.00M | 325.00M | 28.00M | 184.00M | -20.00M | 195.00M | 96.00M | 241.00M | 111.00M | 254.00M | 194.00M | 234.00M | 116.00M | 257.00M | 228.00M | 288.00M | 215.00M | 303.00M | 197.00M | 372.00M | 213.00M | 252.00M | 242.00M | 314.00M | -59.00M | 313.00M | 290.00M | 377.00M | 238.00M | 472.00M | 334.00M | 441.00M | 255.00M | 283.00M | 326.00M | 448.00M | 296.00M | 398.00M | 562.00M | 516.00M | 485.00M | 333.00M | 452.00M | 481.00M | 431.00M | 221.00M | 362.00M | 545.00M |
|
Depreciation & Amortization (CF)
|
41.00M | 40.00M | 41.00M | 40.00M | 39.00M | 36.00M | 60.00M | 67.00M | 63.00M | 64.00M | 63.00M | 63.00M | 62.00M | 61.00M | 84.00M | 94.00M | 94.00M | 92.00M | 91.00M | 95.00M | 96.00M | 97.00M | 98.00M | 93.00M | 68.00M | 63.00M | 62.00M | 60.00M | 66.00M | 64.00M | 60.00M | 56.00M | 55.00M | 54.00M | 51.00M | 52.00M | 51.00M | 50.00M | 53.00M | 56.00M | 54.00M | 53.00M | 55.00M | 76.00M | 79.00M | 76.00M | 77.00M | 76.00M | 76.00M | 77.00M | 84.00M | 84.00M | 82.00M | 82.00M | 80.00M | 73.00M | 67.00M | 71.00M | 71.00M | 62.00M | 62.00M | 63.00M | 63.00M | 69.00M | 72.00M | 73.00M | 72.00M | 71.00M |
|
Change in Receivables
|
140.00M | 63.00M | 40.00M | -50.00M | -42.00M | -51.00M | -16.00M | 275.00M | -13.00M | 39.00M | 5.00M | -42.00M | -35.00M | 98.00M | -41.00M | -41.00M | -53.00M | 56.00M | -34.00M | 17.00M | -40.00M | 43.00M | -3.00M | 119.00M | 15.00M | -31.00M | 15.00M | 25.00M | 15.00M | 4.00M | | 14.00M | -31.00M | -17.00M | 19.00M | 110.00M | -5.00M | -16.00M | 30.00M | 56.00M | 22.00M | -5.00M | 41.00M | 48.00M | 40.00M | -65.00M | 24.00M | 108.00M | 31.00M | -14.00M | 52.00M | 59.00M | 46.00M | 62.00M | 125.00M | 88.00M | 5.00M | -54.00M | -64.00M | -19.00M | -10.00M | -34.00M | -23.00M | 60.00M | 30.00M | -3.00M | 17.00M | 105.00M |
|
Change in Inventory
|
-22.00M | 35.00M | 24.00M | 10.00M | -1.00M | -16.00M | -5.00M | 73.00M | 85.00M | 54.00M | 53.00M | 16.00M | 46.00M | 18.00M | 10.00M | -22.00M | 34.00M | 19.00M | 28.00M | 19.00M | 33.00M | 23.00M | 17.00M | 26.00M | 5.00M | 13.00M | | 6.00M | 13.00M | -26.00M | 2.00M | 18.00M | -26.00M | -3.00M | -17.00M | 107.00M | -34.00M | | 100.00M | 17.00M | 12.00M | 9.00M | 10.00M | 5.00M | 32.00M | 53.00M | 1.00M | -18.00M | 35.00M | 45.00M | 35.00M | 21.00M | 54.00M | 70.00M | 82.00M | 42.00M | 69.00M | 2.00M | -18.00M | -20.00M | 9.00M | -12.00M | -12.00M | -19.00M | 40.00M | 1.00M | 31.00M | 25.00M |
|
Change in Account Payables
|
-53.00M | -5.00M | -5.00M | 56.00M | 8.00M | 47.00M | 30.00M | 28.00M | -56.00M | 37.00M | -17.00M | 1.00M | -42.00M | 36.00M | 5.00M | -30.00M | -7.00M | | -40.00M | 20.00M | -1.00M | 45.00M | -73.00M | 79.00M | -39.00M | 4.00M | -12.00M | 21.00M | -18.00M | -35.00M | 26.00M | 12.00M | 9.00M | -3.00M | 5.00M | -9.00M | -3.00M | -11.00M | 5.00M | 49.00M | -16.00M | 8.00M | 8.00M | 29.00M | -15.00M | 5.00M | -25.00M | 37.00M | 43.00M | 8.00M | -5.00M | 18.00M | 37.00M | 17.00M | 56.00M | 11.00M | -27.00M | -74.00M | -16.00M | -54.00M | 84.00M | -20.00M | 14.00M | 25.00M | 3.00M | -30.00M | 14.00M | 29.00M |
|
Change in Accured Expenses
|
-142.00M | 34.00M | -32.00M | 54.00M | -61.00M | 79.00M | -72.00M | 71.00M | -81.00M | 95.00M | -70.00M | 80.00M | -102.00M | 79.00M | -82.00M | 51.00M | -70.00M | 69.00M | -36.00M | 53.00M | -62.00M | 66.00M | -36.00M | 41.00M | -34.00M | 27.00M | -20.00M | 35.00M | -47.00M | 34.00M | -1.00M | 29.00M | -43.00M | 50.00M | -18.00M | 49.00M | -62.00M | 55.00M | -17.00M | 55.00M | -71.00M | 58.00M | -22.00M | 58.00M | -80.00M | 30.00M | 18.00M | 61.00M | -88.00M | 85.00M | 41.00M | 74.00M | -210.00M | 66.00M | 46.00M | 124.00M | -174.00M | 64.00M | -27.00M | 46.00M | -104.00M | 57.00M | -18.00M | 53.00M | -104.00M | 79.00M | -1.00M | 95.00M |
|
Change in Taxes
|
| | | -4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-128.00M | -9.00M | -23.00M | 75.00M | -126.00M | 36.00M | 67.00M | -12.00M | -33.00M | -15.00M | 44.00M | 20.00M | 31.00M | -28.00M | 70.00M | -15.00M | 9.00M | -32.00M | 13.00M | 2.00M | 86.00M | 5.00M | 117.00M | -182.00M | 93.00M | 36.00M | 23.00M | 97.00M | 16.00M | -24.00M | -39.00M | 37.00M | -61.00M | -15.00M | -70.00M | 244.00M | 24.00M | 2.00M | 3.00M | -25.00M | -26.00M | 72.00M | -32.00M | 26.00M | 195.00M | 9.00M | -12.00M | -10.00M | 95.00M | -80.00M | -8.00M | 7.00M | -40.00M | 47.00M | 26.00M | -25.00M | -85.00M | 49.00M | -90.00M | 79.00M | -40.00M | 158.00M | -35.00M | -34.00M | -173.00M | 187.00M | 47.00M | -91.00M |
|
Capital Expenditures
|
34.00M | 34.00M | 30.00M | 30.00M | -25.00M | 79.00M | 33.00M | 34.00M | 38.00M | 51.00M | 49.00M | 50.00M | 46.00M | 37.00M | 49.00M | 62.00M | 59.00M | 51.00M | 53.00M | 32.00M | 45.00M | 53.00M | 64.00M | 43.00M | 32.00M | 20.00M | 19.00M | 27.00M | 38.00M | 25.00M | 24.00M | 52.00M | 32.00M | 43.00M | 43.00M | 58.00M | 60.00M | 48.00M | 33.00M | 36.00M | 39.00M | 39.00M | 47.00M | 30.00M | 34.00M | 33.00M | 25.00M | 27.00M | 41.00M | 31.00M | 54.00M | 62.00M | 75.00M | 64.00M | 82.00M | 70.00M | 76.00M | 57.00M | 81.00M | 84.00M | 90.00M | 103.00M | 92.00M | 93.00M | 97.00M | 114.00M | 103.00M | 93.00M |
|
Sales of Property, Plant and Equipment
|
| | | 1.00M | | | 6.00M | | | | 17.00M | 1.00M | | | | | 1.00M | 1.00M | | | | 2.00M | 12.00M | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
1.00M | 1.00M | | | -12.00M | 24.00M | 1,298.00M | 3.00M | | 96.00M | | 2.00M | 55.00M | 21.00M | 2,151.00M | 30.00M | 10.00M | | 1.00M | 10.00M | 2.00M | | 1.00M | 10.00M | | | 66.00M | 8.00M | 235.00M | | | 26.00M | 70.00M | | 57.00M | 1.00M | 6.00M | 1.00M | 430.00M | 79.00M | 248.00M | | | 1,160.00M | | | | | | | | | | 18.00M | | 34.00M | 30.00M | 21.00M | | | | | 3.00M | 859.00M | -4.00M | | | |
|
Divestments
|
| | 1.00M | 44.00M | | | 196.00M | -11.00M | | | | 1.00M | | | | | | | | | | | 2.00M | | | | | | | | | | 1.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
20.00M | 42.00M | 19.00M | 13.00M | 4.00M | 4.00M | 30.00M | | 5.00M | 9.00M | | 2.00M | 3.00M | 2.00M | | | 11.00M | | | 1.00M | | | 1.00M | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | 6.00M | 16.00M | | 4.00M | 1.00M | | | | | | | | | | 3.00M |
|
Cash from Investing Activities
|
-11.00M | -17.00M | -6.00M | 20.00M | -31.00M | -2.00M | -1098.00M | -43.00M | 1,500.00M | -126.00M | -32.00M | -48.00M | -18.00M | -56.00M | -2200.00M | -92.00M | -72.00M | -71.00M | -54.00M | -51.00M | -47.00M | -55.00M | -70.00M | -58.00M | -31.00M | -7.00M | -87.00M | -275.00M | -28.00M | -108.00M | -24.00M | -78.00M | -101.00M | -43.00M | -101.00M | -59.00M | -67.00M | -51.00M | -473.00M | -114.00M | -290.00M | -56.00M | -51.00M | -1193.00M | -35.00M | -53.00M | -32.00M | -27.00M | -42.00M | -587.00M | -61.00M | -59.00M | -79.00M | -76.00M | -73.00M | -110.00M | -104.00M | -77.00M | -89.00M | -40.00M | -95.00M | -109.00M | -100.00M | -954.00M | -94.00M | -114.00M | -96.00M | -90.00M |
|
Other financing activities
|
| | | 71.00M | | | | 10.00M | | | | | 80.00M | | | -77.00M | 2.00M | | 3.00M | | 3.00M | | | 6.00M | | | 5.00M | -5.00M | 2.00M | | | | | | | | | | | | | | | -4.00M | | | 4.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-49.00M | -81.00M | 26.00M | 761.00M | 3.00M | -59.00M | 674.00M | -17.00M | -1634.00M | 68.00M | -97.00M | -30.00M | 3.00M | -61.00M | -7.00M | 28.00M | -63.00M | -165.00M | -332.00M | 6.00M | -68.00M | -72.00M | -518.00M | 541.00M | -839.00M | -102.00M | -115.00M | -33.00M | -139.00M | 32.00M | -105.00M | -56.00M | -58.00M | -67.00M | 29.00M | -106.00M | 37.00M | -114.00M | -589.00M | -131.00M | -122.00M | -92.00M | -582.00M | 497.00M | -61.00M | -156.00M | -231.00M | -269.00M | -316.00M | 166.00M | -222.00M | -324.00M | -546.00M | -123.00M | -362.00M | -341.00M | -17.00M | -390.00M | -322.00M | -201.00M | -240.00M | -291.00M | -246.00M | 25.00M | -180.00M | -116.00M | -219.00M | -200.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 35.00M | 35.00M | 34.00M | 35.00M | 41.00M | 41.00M | 39.00M | 44.00M | 44.00M | 44.00M | 44.00M | 34.00M | 33.00M | 33.00M | 33.00M | 38.00M | 37.00M | 37.00M | 38.00M | 42.00M | 43.00M | 42.00M | 43.00M | 48.00M | 48.00M | 48.00M | 47.00M | 52.00M | 52.00M | 51.00M | 51.00M | 56.00M | 55.00M | 56.00M | 55.00M | 59.00M | 59.00M | 59.00M | 59.00M | 63.00M | 63.00M | 62.00M | 62.00M | 67.00M | 66.00M | 66.00M | 66.00M | 69.00M | 69.00M | 68.00M | 68.00M | 71.00M | 70.00M | 71.00M | 70.00M |
|
Exchange Rate Effect
|
| -1.00M | 18.00M | 6.00M | | 1.00M | 5.00M | 19.00M | 3.00M | 17.00M | 3.00M | -6.00M | | -2.00M | -6.00M | 7.00M | -11.00M | -10.00M | -18.00M | 13.00M | -12.00M | 10.00M | 1.00M | -30.00M | -31.00M | 4.00M | -16.00M | -5.00M | -16.00M | 30.00M | -5.00M | -10.00M | -5.00M | 1.00M | 18.00M | -6.00M | 25.00M | -16.00M | -14.00M | -12.00M | 9.00M | -7.00M | 1.00M | -1.00M | -1.00M | -7.00M | 8.00M | 2.00M | 9.00M | | -3.00M | -3.00M | -4.00M | -12.00M | -6.00M | -14.00M | 22.00M | -6.00M | 3.00M | -14.00M | 7.00M | -9.00M | 2.00M | -2.00M | -19.00M | 28.00M | 1.00M | -1.00M |
|
Change in Cash
|
-43.00M | 38.00M | 79.00M | 1,000.00M | 2.00M | 165.00M | -329.00M | 332.00M | -11.00M | 337.00M | 126.00M | 426.00M | 135.00M | 234.00M | -1973.00M | 428.00M | 99.00M | 69.00M | -189.00M | 345.00M | 67.00M | 208.00M | -559.00M | 637.00M | -910.00M | 79.00M | -122.00M | -72.00M | -72.00M | 208.00M | 60.00M | 90.00M | -48.00M | 148.00M | 174.00M | 117.00M | 210.00M | 122.00M | -879.00M | 115.00M | -190.00M | 97.00M | -390.00M | -383.00M | -156.00M | 97.00M | 35.00M | 83.00M | -111.00M | 51.00M | 48.00M | 55.00M | -374.00M | 72.00M | -115.00M | -17.00M | 197.00M | -75.00M | 154.00M | 261.00M | 157.00M | -76.00M | 108.00M | -450.00M | 138.00M | 19.00M | 48.00M | 254.00M |
|
Beginning Cash Balance
|
1,405.00M | 1,362.00M | 1,400.00M | 1,479.00M | 2,479.00M | 2,481.00M | 2,646.00M | 2,317.00M | 2,649.00M | 2,638.00M | 2,975.00M | 3,101.00M | 3,527.00M | 3,662.00M | 3,896.00M | 1,923.00M | 2,351.00M | 2,450.00M | 2,519.00M | 2,330.00M | 2,675.00M | 2,742.00M | 2,950.00M | 1,581.00M | 3,028.00M | 2,118.00M | 2,197.00M | 2,075.00M | 2,003.00M | 1,931.00M | 2,139.00M | 2,199.00M | 2,289.00M | 2,241.00M | 2,389.00M | 2,569.00M | 2,677.00M | 2,889.00M | 3,010.00M | 2,132.00M | 2,247.00M | 2,064.00M | 2,155.00M | 1,765.00M | 1,382.00M | 1,227.00M | 1,323.00M | 1,358.00M | 1,440.00M | 1,329.00M | 1,380.00M | 1,429.00M | 1,487.00M | 1,114.00M | 1,186.00M | 1,070.00M | 1,053.00M | 1,250.00M | 1,175.00M | 1,329.00M | 1,591.00M | 1,747.00M | 1,671.00M | 1,779.00M | 1,329.00M | 1,467.00M | 1,487.00M | 1,535.00M |
|
Free Cash Flow
|
-17.00M | 103.00M | 11.00M | 183.00M | 55.00M | 146.00M | 57.00M | 339.00M | 82.00M | 327.00M | 203.00M | 460.00M | 104.00M | 316.00M | 191.00M | 423.00M | 186.00M | 264.00M | 162.00M | 345.00M | 149.00M | 272.00M | -36.00M | 141.00M | -52.00M | 175.00M | 77.00M | 214.00M | 73.00M | 229.00M | 170.00M | 182.00M | 84.00M | 214.00M | 185.00M | 230.00M | 155.00M | 255.00M | 164.00M | 336.00M | 174.00M | 213.00M | 195.00M | 284.00M | -93.00M | 280.00M | 265.00M | 350.00M | 197.00M | 441.00M | 280.00M | 379.00M | 180.00M | 219.00M | 244.00M | 378.00M | 220.00M | 341.00M | 481.00M | 432.00M | 395.00M | 230.00M | 360.00M | 388.00M | 334.00M | 107.00M | 259.00M | 452.00M |
|
Net Cash Flow
|
-43.00M | 39.00M | 61.00M | 994.00M | 2.00M | 164.00M | -334.00M | 313.00M | -14.00M | 320.00M | 123.00M | 432.00M | 135.00M | 236.00M | -1967.00M | 421.00M | 110.00M | 79.00M | -171.00M | 332.00M | 79.00M | 198.00M | -560.00M | 667.00M | -890.00M | 86.00M | -106.00M | -67.00M | -56.00M | 178.00M | 65.00M | 100.00M | -43.00M | 147.00M | 156.00M | 123.00M | 185.00M | 138.00M | -865.00M | 127.00M | -199.00M | 104.00M | -391.00M | -382.00M | -155.00M | 104.00M | 27.00M | 81.00M | -120.00M | 51.00M | 51.00M | 58.00M | -370.00M | 84.00M | -109.00M | -3.00M | 175.00M | -69.00M | 151.00M | 275.00M | 150.00M | -67.00M | 106.00M | -448.00M | 157.00M | -9.00M | 47.00M | 255.00M |