|
Net Income
|
116.00M | 87.00M | 260.00M | 249.00M | 2.00M | 2.00M | -2.00M | -26.00M | -71.00M | -4.00M | 2.00M | 13.00M | -1.00M | -1.00M | -1.00M | 1.00M | -1.00M | -1.00M | 1.00M | -2.00M | -1.00M | | | -1.00M | | | | | 364.00M | 335.00M | 215.00M | 400.00M | 403.00M | 393.00M | 507.00M | 182.00M | 594.00M | 462.00M | 503.00M | 539.00M | 395.00M | 492.00M | 543.00M | 463.00M | 2,036.00M | -539.00M | -140.00M | 177.00M | 1,435.00M | 356.00M | 926.00M | 700.00M | 825.00M | 614.00M | 1,061.00M | 649.00M | 417.00M | 890.00M | 872.00M | 377.00M | 990.00M | 829.00M | 511.00M | 1,071.00M | 583.00M | 1,060.00M | 912.00M |
|
Share-based Compensation
|
40.00M | 46.00M | 52.00M | 44.00M | 39.00M | 31.00M | 41.00M | 87.00M | 42.00M | 38.00M | 21.00M | 44.00M | 32.00M | 34.00M | 32.00M | 36.00M | 33.00M | 38.00M | 35.00M | 37.00M | 30.00M | 33.00M | 34.00M | 33.00M | 35.00M | 35.00M | 38.00M | 37.00M | 34.00M | 34.00M | 33.00M | 33.00M | 31.00M | 30.00M | 30.00M | 30.00M | 32.00M | 37.00M | 36.00M | 39.00M | 30.00M | 34.00M | 36.00M | 35.00M | 36.00M | 36.00M | 35.00M | 39.00M | 35.00M | 39.00M | 50.00M | 28.00M | 44.00M | 42.00M | 41.00M | 43.00M | 46.00M | 46.00M | 46.00M | 49.00M | 42.00M | 48.00M | 48.00M | 55.00M | 49.00M | 46.00M | 50.00M |
|
Deferred Taxes
|
82.00M | 8.00M | 13.00M | -127.00M | 437.00M | -11.00M | 147.00M | -118.00M | -19.00M | 67.00M | 103.00M | -68.00M | -56.00M | 61.00M | -5.00M | 50.00M | 41.00M | -23.00M | -91.00M | -45.00M | -37.00M | -8.00M | -30.00M | 303.00M | 66.00M | 22.00M | -111.00M | -108.00M | 36.00M | -90.00M | 7.00M | 13.00M | 38.00M | -32.00M | -64.00M | 214.00M | 104.00M | -51.00M | -45.00M | -204.00M | -2.00M | -62.00M | -175.00M | -69.00M | 1,273.00M | -752.00M | -323.00M | -532.00M | 115.00M | 197.00M | -200.00M | -21.00M | 171.00M | -39.00M | 160.00M | -137.00M | -48.00M | 108.00M | 46.00M | -88.00M | 227.00M | 31.00M | -89.00M | -44.00M | -95.00M | 202.00M | 80.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | -1.00M | | | | -1.00M | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
51.00M | -148.00M | 229.00M | 31.00M | 154.00M | -101.00M | 3.00M | 46.00M | 80.00M | 143.00M | 132.00M | 67.00M | -79.00M | 285.00M | 67.00M | 130.00M | 86.00M | 121.00M | 60.00M | 124.00M | 111.00M | 114.00M | 120.00M | 233.00M | 93.00M | 49.00M | 107.00M | 57.00M | 46.00M | 40.00M | 58.00M | 125.00M | 54.00M | 169.00M | 128.00M | 168.00M | 272.00M | 117.00M | 149.00M | 115.00M | 93.00M | 66.00M | 68.00M | 61.00M | 115.00M | 19.00M | 85.00M | 65.00M | 65.00M | 573.00M | 229.00M | 119.00M | 34.00M | 132.00M | 201.00M | 133.00M | 33.00M | 651.00M | 112.00M | 240.00M | 25.00M | 107.00M | 83.00M | 281.00M | 28.00M | 672.00M | 29.00M |
|
Asset Writedowns and Impairment
|
39.00M | -121.00M | -25.00M | -25.00M | -34.00M | -1.00M | -7.00M | -5.00M | -4.00M | -20.00M | -5.00M | 72.00M | -7.00M | -10.00M | 50.00M | 9.00M | 3.00M | 2.00M | 2.00M | 1.00M | 1.00M | | 7.00M | -1.00M | 2.00M | | 7.00M | | | | | 4.00M | 1.00M | | | | | | | | 5.00M | | 15.00M | 2.00M | 21.00M | -1.00M | -1.00M | 5.00M | | | -5.00M | 2.00M | | 9.00M | 84.00M | 5.00M | 5.00M | -14.00M | -6.00M | -1.00M | -1.00M | 1.00M | 5.00M | 4.00M | -5.00M | 1.00M | 11.00M |
|
Non-cash Items
|
| | | 169.00M | | | | 423.00M | | | | 241.00M | | | | 10.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-572.00M | -974.00M | 624.00M | -396.00M | 119.00M | 1,279.00M | 425.00M | 24.00M | 15.00M | 643.00M | 793.00M | 727.00M | 175.00M | 293.00M | 415.00M | 622.00M | -466.00M | 373.00M | 1,199.00M | 258.00M | 434.00M | -70.00M | 1,617.00M | 418.00M | 913.00M | 619.00M | 371.00M | 788.00M | 616.00M | 901.00M | 505.00M | 309.00M | 6.00M | 730.00M | 443.00M | 344.00M | -188.00M | 686.00M | 611.00M | 1,488.00M | 172.00M | 980.00M | 1,422.00M | -233.00M | 4,893.00M | -190.00M | 936.00M | -1016.00M | -1000.00M | 1,931.00M | 843.00M | 1,551.00M | 409.00M | 1,409.00M | 1,372.00M | 1,217.00M | 1,056.00M | 561.00M | 925.00M | 2,143.00M | 1,444.00M | 1,720.00M | 3,048.00M | 383.00M | 1,686.00M | 1,764.00M | 2,204.00M |
|
Depreciation & Amortization (CF)
|
56.00M | 25.00M | 20.00M | 19.00M | 22.00M | 26.00M | 31.00M | 31.00M | 30.00M | 37.00M | -6.00M | 49.00M | 56.00M | 54.00M | 58.00M | 57.00M | 58.00M | 58.00M | 59.00M | 64.00M | 63.00M | 66.00M | 64.00M | 61.00M | 66.00M | 57.00M | 62.00M | 63.00M | 65.00M | 62.00M | 60.00M | 61.00M | 63.00M | 58.00M | 55.00M | 58.00M | 56.00M | 51.00M | 45.00M | 46.00M | 46.00M | 45.00M | 41.00M | 51.00M | 47.00M | 49.00M | 54.00M | 57.00M | 60.00M | 60.00M | -25.00M | 3.00M | -12.00M | 8.00M | -7.00M | -29.00M | -35.00M | -35.00M | -44.00M | -40.00M | -42.00M | -47.00M | -36.00M | -34.00M | -27.00M | -27.00M | -19.00M |
|
Change in Receivables
|
-303.00M | 276.00M | 234.00M | -21.00M | 267.00M | 52.00M | -93.00M | 215.00M | 65.00M | 92.00M | -18.00M | 121.00M | 7.00M | 32.00M | 100.00M | -9.00M | 52.00M | 187.00M | -101.00M | 129.00M | 144.00M | 150.00M | 52.00M | 77.00M | 184.00M | 94.00M | 16.00M | -17.00M | 62.00M | -36.00M | 151.00M | -27.00M | 59.00M | 109.00M | 277.00M | 12.00M | 78.00M | 43.00M | 143.00M | 134.00M | -125.00M | 5.00M | -85.00M | -119.00M | 13.00M | 118.00M | 85.00M | 432.00M | 238.00M | -2.00M | 124.00M | 208.00M | 96.00M | 134.00M | -92.00M | -177.00M | -256.00M | -223.00M | 155.00M | 48.00M | | 45.00M | -266.00M | 6.00M | 220.00M | -117.00M | 348.00M |
|
Change in Account Payables
|
167.00M | 212.00M | -85.00M | -189.00M | 8.00M | 46.00M | -143.00M | 654.00M | 57.00M | -42.00M | -115.00M | 1,273.00M | 370.00M | -560.00M | -238.00M | -313.00M | -557.00M | -255.00M | -212.00M | -294.00M | 121.00M | 127.00M | 268.00M | 604.00M | 419.00M | -602.00M | 864.00M | -187.00M | 669.00M | 492.00M | 11.00M | -1164.00M | -434.00M | 50.00M | 31.00M | -88.00M | -325.00M | -82.00M | -116.00M | 1,051.00M | -201.00M | 460.00M | 809.00M | -710.00M | 2,634.00M | 87.00M | 531.00M | -198.00M | -1050.00M | 1,427.00M | 797.00M | -84.00M | -236.00M | 577.00M | -17.00M | 299.00M | 1,073.00M | 80.00M | 78.00M | 1,840.00M | 448.00M | 1,160.00M | 1,837.00M | 386.00M | 940.00M | 1,238.00M | 1,603.00M |
|
Change in Accured Expenses
|
-172.00M | 98.00M | -66.00M | 166.00M | -161.00M | 244.00M | 23.00M | 89.00M | -256.00M | 181.00M | -36.00M | 31.00M | -165.00M | 94.00M | 161.00M | 81.00M | -193.00M | 170.00M | 85.00M | 72.00M | -183.00M | 85.00M | 150.00M | 85.00M | -196.00M | 52.00M | 103.00M | 123.00M | -295.00M | 99.00M | 172.00M | 198.00M | -259.00M | 122.00M | 118.00M | 225.00M | -373.00M | 153.00M | 122.00M | -2.00M | -177.00M | 86.00M | 48.00M | 89.00M | -432.00M | 227.00M | 111.00M | 223.00M | -163.00M | 316.00M | -7.00M | 154.00M | -461.00M | 228.00M | -181.00M | 195.00M | -219.00M | 166.00M | 117.00M | 290.00M | -436.00M | 220.00M | 189.00M | 132.00M | -452.00M | 179.00M | 246.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 121.00M | 97.00M | 26.00M | 180.00M | -593.00M | 137.00M |
|
Other Working Capital Changes
|
| | | | | | | -307.00M | 365.00M | -110.00M | -177.00M | 415.00M | 328.00M | -466.00M | 345.00M | 476.00M | -227.00M | 80.00M | -10.00M | 220.00M | -259.00M | -74.00M | -72.00M | 783.00M | -544.00M | -27.00M | -66.00M | 148.00M | -210.00M | -46.00M | 17.00M | 549.00M | 86.00M | -221.00M | 26.00M | -89.00M | -207.00M | -187.00M | -94.00M | 233.00M | -264.00M | -260.00M | 32.00M | 479.00M | -207.00M | -179.00M | 124.00M | -97.00M | -284.00M | -177.00M | 353.00M | -20.00M | -187.00M | -204.00M | 56.00M | 30.00M | -142.00M | 266.00M | -122.00M | -48.00M | -364.00M | 28.00M | -430.00M | 493.00M | -293.00M | 136.00M | -184.00M |
|
Capital Expenditures
|
15.00M | 20.00M | 21.00M | 27.00M | 21.00M | 33.00M | 34.00M | 43.00M | 47.00M | 42.00M | 60.00M | 101.00M | 61.00M | 38.00M | 44.00M | -6.00M | 14.00M | 24.00M | 30.00M | 37.00M | 20.00M | 20.00M | 49.00M | 24.00M | 29.00M | 38.00M | 42.00M | 24.00M | 28.00M | 8.00M | 30.00M | 26.00M | 33.00M | 39.00M | 53.00M | 37.00M | 33.00M | 36.00M | 48.00M | 45.00M | 31.00M | 36.00M | 33.00M | 43.00M | 29.00M | 33.00M | 45.00M | 40.00M | 22.00M | 33.00M | 31.00M | 34.00M | 44.00M | 40.00M | 42.00M | 56.00M | 41.00M | 43.00M | 50.00M | 50.00M | 52.00M | 17.00M | 49.00M | 58.00M | 36.00M | 38.00M | 44.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1,285.00M | 1,215.00M | 1,875.00M | 1,480.00M | 1,842.00M | 1,362.00M | 1,579.00M | 1,621.00M | 1,516.00M | 1,509.00M | 1,082.00M | 1,099.00M | 1,174.00M | 1,161.00M | 1,333.00M | 1,326.00M | 1,249.00M | 1,206.00M | 1,371.00M | 1,275.00M | 1,104.00M | 868.00M | 884.00M | 1,496.00M | 1,351.00M | 1,148.00M | 954.00M | 1,089.00M | 956.00M | 1,428.00M | 995.00M | 1,042.00M | 1,274.00M | 1,286.00M | 1,023.00M | 1,374.00M | 1,195.00M | 1,929.00M | 2,003.00M | 1,611.00M | 1,986.00M | 2,026.00M | 2,095.00M | 2,095.00M | 2,050.00M | 2,112.00M | 2,406.00M | 2,986.00M | 2,964.00M | 2,750.00M | 3,278.00M | 2,509.00M | 2,209.00M | 1,781.00M | 1,859.00M | 1,772.00M | 1,464.00M | 2,967.00M | 2,229.00M | 2,570.00M | 3,283.00M | 3,872.00M | 3,981.00M | 4,548.00M | 4,221.00M | 4,262.00M | 4,551.00M |
|
Cash from Investing Activities
|
-2069.00M | -3212.00M | -900.00M | -192.00M | 851.00M | -1040.00M | -833.00M | 288.00M | -73.00M | -523.00M | -463.00M | -87.00M | -234.00M | 407.00M | 940.00M | 3,304.00M | 389.00M | 301.00M | -833.00M | -659.00M | -145.00M | 303.00M | -330.00M | -543.00M | 182.00M | -364.00M | -265.00M | -62.00M | 1.00M | 62.00M | -430.00M | -416.00M | 211.00M | 16.00M | -333.00M | -65.00M | 67.00M | 212.00M | -628.00M | -238.00M | -481.00M | -1148.00M | -107.00M | -1498.00M | -40.00M | -856.00M | -1525.00M | -473.00M | -809.00M | -100.00M | -464.00M | -3007.00M | -1665.00M | -2927.00M | -4649.00M | -4342.00M | -3146.00M | -2874.00M | -1322.00M | -1920.00M | -569.00M | 166.00M | 635.00M | -783.00M | -1741.00M | 802.00M | 1,004.00M |
|
Other financing activities
|
271.00M | 826.00M | 60.00M | 30.00M | 384.00M | 79.00M | 159.00M | 220.00M | 244.00M | 620.00M | 228.00M | 118.00M | 149.00M | 200.00M | -595.00M | -4325.00M | 76.00M | 5.00M | 209.00M | 102.00M | 92.00M | 22.00M | 19.00M | 43.00M | 117.00M | 18.00M | 90.00M | 30.00M | 33.00M | | 209.00M | 34.00M | | 39.00M | 3.00M | 74.00M | 24.00M | 95.00M | 42.00M | 93.00M | 12.00M | 2,193.00M | 338.00M | 1,245.00M | 2,372.00M | -862.00M | 1,022.00M | 1,084.00M | 580.00M | 688.00M | 1,144.00M | 1,604.00M | 1,802.00M | 2,299.00M | 3,072.00M | -288.00M | 1,702.00M | 926.00M | 38.00M | 527.00M | -170.00M | 252.00M | 151.00M | 576.00M | 363.00M | -172.00M | 95.00M |
|
Cash from Financing Activities
|
2,211.00M | 2,835.00M | -607.00M | 106.00M | 759.00M | -1226.00M | 259.00M | -1135.00M | -347.00M | -27.00M | -185.00M | -552.00M | -417.00M | -286.00M | -758.00M | -4881.00M | -114.00M | -504.00M | 411.00M | -99.00M | -521.00M | -506.00M | -531.00M | -99.00M | -905.00M | -516.00M | 119.00M | -1094.00M | -322.00M | -591.00M | 340.00M | -569.00M | -434.00M | -432.00M | -420.00M | -499.00M | -564.00M | -583.00M | -57.00M | -59.00M | 291.00M | 1,205.00M | -432.00M | 150.00M | 628.00M | -511.00M | 676.00M | 159.00M | 433.00M | -534.00M | 360.00M | 1,464.00M | 518.00M | 2,089.00M | 3,606.00M | 2,217.00M | 3,162.00M | 1,190.00M | -322.00M | 381.00M | -1431.00M | -1103.00M | -1173.00M | -1458.00M | -488.00M | -1940.00M | -1858.00M |
|
Dividends Paid - Common
|
37.00M | 37.00M | 44.00M | 46.00M | 45.00M | 46.00M | 75.00M | 17.00M | 46.00M | 57.00M | 55.00M | 54.00M | 88.00M | 61.00M | 63.00M | 93.00M | 92.00M | 105.00M | 103.00M | 101.00M | 100.00M | 111.00M | 237.00M | 17.00M | 219.00M | 110.00M | 19.00M | 117.00M | 115.00M | 124.00M | 122.00M | 118.00M | 117.00M | 127.00M | 124.00M | 123.00M | 122.00M | 131.00M | 127.00M | 126.00M | 124.00M | 129.00M | 127.00M | 124.00M | 122.00M | 128.00M | 125.00M | 122.00M | 129.00M | 126.00M | 129.00M | 127.00M | 129.00M | 137.00M | 135.00M | 133.00M | 134.00M | 141.00M | 139.00M | 136.00M | 138.00M | 147.00M | 145.00M | 144.00M | 144.00M | 152.00M | 151.00M |
|
Exchange Rate Effect
|
-2.00M | 24.00M | -6.00M | -1.00M | -10.00M | -2.00M | 7.00M | -1.00M | 4.00M | | -5.00M | | 7.00M | -5.00M | 7.00M | 1.00M | -20.00M | 1.00M | 17.00M | 7.00M | 3.00M | 11.00M | -21.00M | -14.00M | -19.00M | 22.00M | -15.00M | -9.00M | -12.00M | -26.00M | -15.00M | -22.00M | 5.00M | 16.00M | 11.00M | 3.00M | 12.00M | | | -5.00M | 7.00M | -5.00M | -17.00M | 24.00M | -17.00M | -1.00M | 13.00M | 14.00M | 9.00M | | -18.00M | 7.00M | -20.00M | | -96.00M | 48.00M | 11.00M | 17.00M | -22.00M | 25.00M | -5.00M | 1.00M | 26.00M | -32.00M | 13.00M | 25.00M | -8.00M |
|
Change in Cash
|
-432.00M | -1327.00M | -889.00M | -483.00M | 1,719.00M | -989.00M | -142.00M | -824.00M | -401.00M | 93.00M | 140.00M | 88.00M | -469.00M | 409.00M | 604.00M | -954.00M | -211.00M | 171.00M | 794.00M | -493.00M | -229.00M | -262.00M | 735.00M | -238.00M | 171.00M | -239.00M | 210.00M | -377.00M | 283.00M | 346.00M | 400.00M | -698.00M | -212.00M | 330.00M | -299.00M | -217.00M | -673.00M | 303.00M | -77.00M | 1,186.00M | -122.00M | 977.00M | 828.00M | -1353.00M | 5,464.00M | -1558.00M | 100.00M | -1316.00M | -1367.00M | 1,297.00M | 721.00M | 15.00M | -758.00M | 571.00M | 233.00M | -860.00M | 1,083.00M | -1106.00M | -741.00M | 629.00M | -561.00M | 784.00M | 2,536.00M | -1890.00M | -530.00M | 651.00M | 1,342.00M |
|
Free Cash Flow
|
-587.00M | -994.00M | 603.00M | -423.00M | 98.00M | 1,246.00M | 391.00M | -19.00M | -32.00M | 601.00M | 733.00M | 626.00M | 114.00M | 255.00M | 371.00M | 628.00M | -480.00M | 349.00M | 1,169.00M | 221.00M | 414.00M | -90.00M | 1,568.00M | 394.00M | 884.00M | 581.00M | 329.00M | 764.00M | 588.00M | 893.00M | 475.00M | 283.00M | -27.00M | 691.00M | 390.00M | 307.00M | -221.00M | 650.00M | 563.00M | 1,443.00M | 141.00M | 944.00M | 1,389.00M | -276.00M | 4,864.00M | -223.00M | 891.00M | -1056.00M | -1022.00M | 1,898.00M | 812.00M | 1,517.00M | 365.00M | 1,369.00M | 1,330.00M | 1,161.00M | 1,015.00M | 518.00M | 875.00M | 2,093.00M | 1,392.00M | 1,703.00M | 2,999.00M | 325.00M | 1,650.00M | 1,726.00M | 2,160.00M |
|
Net Cash Flow
|
-430.00M | -1351.00M | -883.00M | -482.00M | 1,729.00M | -987.00M | -149.00M | -823.00M | -405.00M | 93.00M | 145.00M | 88.00M | -476.00M | 414.00M | 597.00M | -955.00M | -191.00M | 170.00M | 777.00M | -500.00M | -232.00M | -273.00M | 756.00M | -224.00M | 190.00M | -261.00M | 225.00M | -368.00M | 295.00M | 372.00M | 415.00M | -676.00M | -217.00M | 314.00M | -310.00M | -220.00M | -685.00M | 315.00M | -74.00M | 1,191.00M | -18.00M | 1,037.00M | 883.00M | -1581.00M | 5,481.00M | -1557.00M | 87.00M | -1330.00M | -1376.00M | 1,297.00M | 739.00M | 8.00M | -738.00M | 571.00M | 329.00M | -908.00M | 1,072.00M | -1123.00M | -719.00M | 604.00M | -556.00M | 783.00M | 2,510.00M | -1858.00M | -543.00M | 626.00M | 1,350.00M |