|
Net Income
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 510.00M | 763.00M | 373.00M | 518.00M | 537.00M | | 507.00M | 584.00M | 692.00M |
|
Share-based Compensation
|
| | | | | | 1.00M | | | 20.00M | 19.00M | 42.00M | -78.00M | 35.00M | 27.00M | 32.00M |
|
Deferred Taxes
|
133.00M | | | 84.00M | | | | | | 29.00M | 62.00M | 5.00M | | -4.00M | | -5.00M |
|
Cash from Discontinued Operations
|
| | | | | | | 133.00M | | | | | | | | |
|
Gains from Investment Securities
|
54.00M | | | 56.00M | 21.00M | | | | | -54.00M | 30.00M | -93.00M | 34.00M | -71.00M | 65.00M | -81.00M |
|
Change in Working Capital
|
-286.00M | | | -344.00M | | | 7.00M | -1.00M | | | -3.00M | | | | | |
|
Change in Receivables
|
| | | | | | | | | -17.00M | 6.00M | 76.00M | | 2.00M | -4.00M | -18.00M |
|
Change in Account Payables
|
| | | | 781.00M | | | | | -217.00M | -125.00M | 161.00M | -43.00M | -256.00M | -127.00M | 195.00M |
|
Change in Accured Expenses
|
| | | | | | 29.00M | | | | -53.00M | | | | | |
|
Other Working Capital Changes
|
-1994.00M | | | 1,588.00M | | | | | | | | | | | | |
|
Cash from Operations
|
-1400.00M | | | 2,077.00M | -2.00M | | 134.00M | | | 516.00M | 393.00M | 567.00M | -849.00M | 265.00M | 529.00M | 745.00M |
|
Amortization
|
| | | 695.00M | 613.00M | 4,312.00M | | 510.00M | 531.00M | 373.00M | 5,170.00M | 5,253.00M | | | | |
|
Depreciation & Amortization (CF)
|
2.00M | | | 4.00M | | | | | | 4.00M | 3.00M | 4.00M | | 3.00M | 11.00M | 16.00M |
|
Capital Expenditures
|
| | | | | | | | | 3.00M | 124.00M | 2.00M | 36.00M | 2.00M | 1.00M | 4.00M |
|
Acquisitions
|
| | | | | | | | | | | | | -6.00M | | |
|
Divestments
|
| | | | | | | | | | -1.00M | | | | | 52.00M |
|
Cash from Investing Activities
|
-143.00M | 270.47M | | 130.00M | | | | | | -6.00M | -452.00M | -1323.00M | 1,740.00M | 84.00M | -490.00M | -8.00M |
|
Other financing activities
|
| | | 278.00M | | 122.00M | 122.00M | -133.00M | 441.00M | 67.00M | 123.00M | | 94.00M | 15.00M | 164.00M | 7.00M |
|
Cash from Financing Activities
|
1,417.00M | | | -2245.00M | 3.00M | | -134.00M | | | -580.00M | -603.00M | -277.00M | 877.00M | -422.00M | 108.00M | -161.00M |
|
Dividends Paid - Common
|
-156.00M | | | -180.00M | | | -127.00M | | | 620.00M | 619.00M | 620.00M | -1229.00M | 707.00M | 702.00M | 706.00M |
|
Exchange Rate Effect
|
-1.00M | | | -1.00M | | | | | | -3.00M | -1.00M | 5.00M | | 1.00M | 1.00M | 6.00M |
|
Change in Cash
|
-126.00M | | | -38.00M | 1.00M | | | | -3.00M | -70.00M | -662.00M | -1033.00M | 1,768.00M | -73.00M | 147.00M | 576.00M |
|
Beginning Cash Balance
|
-315.00M | | | -9.00M | | | | | | | | | | | | |
|
Free Cash Flow
|
-1400.00M | | | 2,077.00M | -2.00M | | 134.00M | | | 513.00M | 269.00M | 565.00M | -885.00M | 263.00M | 528.00M | 741.00M |
|
Net Cash Flow
|
-126.00M | 270.47M | | -38.00M | 1.00M | | | | | -70.00M | -662.00M | -1033.00M | 1,768.00M | -73.00M | 147.00M | 576.00M |