|
Net Income
|
518.26M | 207.86M | 25.84M | 628.37M | 710.00M | 769.00M | 797.00M | 911.00M | 934.00M | 695.00M | 329.00M | 265.00M | -7.00M | | -6.00M | -5.00M | 4.00M | | -965.00M | -4401.00M | -423.00M | 23.00M | -207.00M | -148.00M | 28.00M | 68.00M | 51.00M | -89.00M | -238.00M | -670.00M | -372.00M | -117.00M | -47.00M | 671.00M | 19.00M | -275.00M | -10.00M | -60.00M | 43.00M | 59.00M | 51.00M | -35.00M | -44.00M | -32.00M | -41.00M | -636.00M | -23.00M | -130.00M | -315.00M | -62.00M | -144.00M | 74.00M | 144.00M | -181.00M | -54.00M | -4.00M | 23.50M | -11.00M | -42.00M | -29.00M | 94.00M | -24.90M | -23.20M | -22.80M | 81.10M | | | |
|
Share-based Compensation
|
8.90M | | | | | 16.00M | 17.00M | 19.00M | 20.00M | 23.00M | 15.00M | 25.00M | 34.00M | 23.00M | 17.00M | 21.00M | 23.00M | 20.00M | 18.00M | 12.00M | 18.00M | 14.00M | 8.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 18.00M | 12.00M | 18.00M | 15.00M | 15.00M | 13.00M | 11.00M | 12.00M | 13.00M | 18.00M | 21.00M | 14.00M | 14.00M | 17.00M | 14.00M | 15.00M | 17.00M | 13.00M | 9.00M | 11.00M | 11.00M | 7.00M | 10.00M | 8.00M | 11.00M | 8.00M | 7.00M | 8.00M | 10.90M | 9.00M | 11.00M | 8.00M | 5.10M | 7.70M | 7.10M | 6.50M | 4.30M | 5.70M | 5.90M | 6.10M |
|
Deferred Taxes
|
3.29M | | | | | -40.00M | 41.00M | 23.00M | 68.00M | 1.00M | 16.00M | -12.00M | -10.00M | 1.00M | 26.00M | -25.00M | 102.00M | -6.00M | -32.00M | -82.00M | -35.00M | 25.00M | 10.00M | 12.00M | 15.00M | 2.00M | -31.00M | -38.00M | -38.00M | 32.00M | | | 1.00M | | | -1.00M | -4.00M | | | | -24.00M | 2.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | 1,123.00M | 909.00M | 972.00M | | 1,020.00M | -49.00M | 891.00M | | | 424.00M | 958.00M | | 630.00M | -144.00M | -81.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.18M | | | | 0.36M | | | | 2.70M | | 29.00M | | 107.00M | 108.00M | 119.00M | 126.00M | 135.00M | 12.00M | 41.00M | 46.00M | 59.00M | 1.00M | 1.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 4.61M | | | | 7.09M | | | | 11.19M | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -3.00M | -6.00M | -1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 3.00M | -1.00M | 20.00M | | | 6.00M | -13.00M | 1.00M | | | | -2.30M | 2.90M | -0.10M | -3.70M | -1.40M | 0.70M | -0.40M | -0.30M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 627.00M | 2,121.00M | | 23.00M | 7.00M | 24.00M | 41.00M | 21.00M | 4.00M | 9.00M | 3.00M | 501.00M | 97.00M | 2.00M | | | | | | | | | | | 2.00M | 3.00M | 5.00M | | 21.00M | | 22.00M | | | | | | 4.00M | | 231.00M | | 1.00M | 11.00M | 4.00M | 3.00M | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 2.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
290.74M | | | | | 1,123.00M | 909.00M | 972.00M | 1,005.00M | 1,020.00M | -49.00M | 886.00M | 1,055.00M | 1,020.00M | 424.00M | 958.00M | 210.00M | 630.00M | -144.00M | -81.00M | -564.00M | 302.00M | 112.00M | 189.00M | 210.00M | 134.00M | 110.00M | 13.00M | | -61.00M | -32.00M | -149.00M | | 863.00M | 4.00M | -1.00M | 946.00M | -7.00M | 29.00M | 60.00M | -766.00M | -64.00M | 17.00M | 39.00M | 34.00M | -31.00M | 31.00M | 30.00M | 52.00M | -33.00M | 15.00M | -19.00M | 9.00M | -42.00M | -24.00M | -187.00M | -9.20M | 99.00M | -56.00M | -31.00M | -15.50M | -15.10M | -16.00M | 6.00M | 41.60M | -18.00M | 3.90M | 18.30M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 594.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
116.12M | 18.28M | 25.37M | 83.13M | 86.00M | 94.00M | 104.00M | 115.00M | 125.00M | 355.00M | 141.00M | 146.00M | 148.00M | 355.00M | 180.00M | 180.00M | 181.00M | 399.00M | 756.00M | 148.00M | 107.00M | 191.00M | 75.00M | 74.00M | 68.00M | 65.00M | 67.00M | 68.00M | 77.00M | 54.00M | 44.00M | 43.00M | 45.00M | 51.00M | 39.00M | 37.00M | 37.00M | 41.00M | 35.00M | 33.00M | 31.00M | 49.00M | 48.00M | 49.00M | 52.00M | 50.00M | 50.00M | 49.00M | 49.00M | 49.00M | 48.00M | 45.00M | 34.00M | 29.00M | 28.00M | 28.00M | 19.70M | 16.00M | 16.00M | 14.00M | 12.50M | 13.20M | 13.00M | 12.80M | 5.70M | 5.70M | 4.60M | 4.00M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -41.00M | -6.00M | -1.00M | 6.00M | 23.00M | -22.00M | -36.00M | -29.00M | -32.00M | 17.00M | | -36.00M | -2.00M | 22.00M | -1.80M | -4.00M | 11.00M | 56.00M | 15.80M | -51.00M | 2.00M | 22.60M | 1.40M | -43.80M | -4.90M | 24.50M |
|
Change in Account Payables
|
448.34M | | | 815.41M | 615.00M | 576.64M | 890.85M | 1,274.89M | 832.00M | 1,141.00M | 1,199.00M | 975.00M | 744.00M | | 622.00M | 661.00M | 1,064.00M | 105.00M | 1,130.00M | 750.00M | -276.00M | 261.00M | 217.00M | 218.00M | 16.00M | 149.00M | 195.00M | 269.00M | 17.00M | 8.00M | 228.00M | 99.00M | 128.00M | 48.00M | 85.00M | 63.00M | 99.00M | 37.00M | 34.00M | 32.00M | -1.00M | 1.00M | 37.00M | 27.00M | 4.00M | 15.00M | -17.00M | | -9.00M | 2.00M | | 4.00M | -4.00M | -8.00M | 6.00M | 1.00M | 3.90M | -3.00M | -3.00M | -1.00M | -0.40M | -11.10M | 1.10M | 2.80M | 21.40M | -25.90M | -1.20M | 9.40M |
|
Change in Accured Expenses
|
1,238.60M | | | 1,726.50M | 1,638.00M | 1,768.50M | 1,923.67M | 2,277.76M | 2,511.00M | 2,721.00M | 2,473.00M | 2,394.00M | 2,382.00M | | 1,940.00M | 1,844.00M | 1,854.00M | 1,921.00M | 1,909.00M | 1,888.00M | -691.00M | 998.00M | 870.00M | 814.00M | -181.00M | -191.00M | 389.00M | 402.00M | -31.00M | -53.00M | 274.00M | 273.00M | 240.00M | 204.00M | 206.00M | 357.00M | 48.00M | -42.00M | 162.00M | 156.00M | -120.00M | -57.00M | 191.00M | 193.00M | 9.00M | -18.00M | -3.00M | -6.00M | 7.00M | -14.00M | 12.00M | 4.00M | -18.00M | 148.00M | -3.00M | -147.00M | -9.80M | -14.00M | -10.00M | 8.00M | -4.30M | -6.50M | 1.60M | 9.80M | 1.50M | -41.70M | 3.20M | 22.30M |
|
Change in Taxes
|
-0.46M | | | 140.29M | 96.00M | 0.19M | 116.16M | 187.65M | -83.00M | 31.00M | 11.00M | 14.00M | -4.00M | | 16.00M | 12.00M | 461.00M | 12.00M | -3.00M | 9.00M | -221.00M | | | | | | | | 9.00M | -9.00M | | -20.00M | 1.00M | 1.00M | 18.00M | 19.00M | -1.00M | 19.00M | 20.00M | 17.00M | -16.00M | 2.00M | 18.00M | 19.00M | -5.00M | -7.00M | -5.00M | -1.00M | -2.00M | 2.00M | 1.00M | 2.00M | | 2.00M | 4.00M | 4.00M | -1.20M | 1.00M | 1.00M | 11.00M | -4.30M | -0.90M | 0.50M | 4.60M | -7.10M | 3.10M | -14.80M | -1.30M |
|
Other Working Capital Changes
|
-360.98M | | | 70.17M | 68.00M | 71.08M | 79.17M | 89.80M | -307.00M | 105.00M | 106.00M | 195.00M | 865.00M | -77.00M | 301.00M | 555.00M | -624.00M | -196.00M | 834.00M | 699.00M | -119.00M | 512.00M | 435.00M | 445.00M | 17.00M | -13.00M | 366.00M | 430.00M | -47.00M | -66.00M | 310.00M | 272.00M | 239.00M | 211.00M | 197.00M | 190.00M | 74.00M | -15.00M | 8.00M | -16.00M | -13.00M | 27.00M | 93.00M | -20.00M | 45.00M | -32.00M | -25.00M | -24.00M | 2.00M | -29.00M | -21.00M | -9.00M | 9.00M | -22.00M | -13.00M | | 5.60M | 62.00M | -1.00M | -3.00M | -3.70M | -16.40M | -17.10M | 4.40M | 45.10M | -22.00M | -9.90M | -9.10M |
|
Capital Expenditures
|
-251.93M | | | | | -226.00M | -208.00M | -301.00M | 1,774.00M | -222.00M | -287.00M | -204.00M | 1,615.00M | -222.00M | -240.00M | -85.00M | 743.00M | -111.00M | -195.00M | -60.00M | 543.00M | -26.00M | -22.00M | -23.00M | 158.00M | -11.00M | -10.00M | -4.00M | 57.00M | -4.00M | -3.00M | -7.00M | | -3.00M | -3.00M | -5.00M | 29.00M | -5.00M | -4.00M | -5.00M | 28.00M | 2.00M | 4.00M | 3.00M | 3.00M | 1.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 3.00M | 1.00M | 2.30M | 2.00M | 1.00M | 2.00M | 2.10M | 1.40M | 0.50M | 0.80M | 0.40M | 0.90M | 0.80M | 0.90M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | -1.00M | 779.00M | | | | | 28.00M | -23.00M | 14.00M | 30.00M | 292.00M | 56.00M | | | | | | | | | | 91.00M | 1.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | 0.10M | | | -0.10M | | | |
|
Change in Intangibles
|
-221.96M | | | | | -42.00M | -105.00M | -45.00M | 749.00M | -560.00M | -244.00M | -374.00M | 3,395.00M | -560.00M | -537.00M | -233.00M | 1,775.00M | -335.00M | -603.00M | -234.00M | 1,917.00M | -142.00M | -124.00M | -122.00M | 809.00M | -11.00M | -20.00M | -12.00M | 113.00M | -9.00M | -10.00M | -9.00M | | -7.00M | -7.00M | -8.00M | 58.00M | -7.00M | -9.00M | -8.00M | 54.00M | 7.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 13.00M | 6.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 8.00M | 9.60M | 8.00M | 2.00M | 2.00M | 1.80M | 1.50M | 2.30M | 1.90M | 1.30M | 1.20M | 1.40M | 1.40M |
|
Acquisitions
|
-48.42M | | | | 152.00M | -14.00M | -319.00M | | 827.00M | -27.00M | -103.00M | -96.00M | 452.00M | -27.00M | -105.00M | | 165.00M | -7.00M | -7.00M | | 14.00M | | | -31.00M | 159.00M | -53.00M | | -636.00M | 1,387.00M | | | | 10.00M | | | | | | | | | 2.00M | 1,415.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | -386.00M | -88.00M | -520.00M | | -782.00M | -1097.00M | -492.00M | | | -392.00M | -514.00M | | -579.00M | -253.00M | 190.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
170.18M | | | | | 150.00M | 342.00M | 185.00M | 109.00M | 162.00M | 171.00M | 129.00M | 88.00M | 162.00M | 101.00M | 188.00M | 387.00M | 649.00M | 281.00M | 607.00M | 388.00M | 799.00M | 225.00M | 677.00M | 641.00M | 532.00M | 1,066.00M | 1,076.00M | 472.00M | 875.00M | 870.00M | 240.00M | 286.00M | 378.00M | 354.00M | 894.00M | 1,235.00M | 730.00M | 1,209.00M | 1,023.00M | 1,008.00M | 270.00M | 262.00M | 298.00M | 187.00M | 270.00M | 524.00M | 57.00M | 196.00M | 369.00M | 168.00M | 239.00M | 328.00M | 226.00M | 169.00M | 138.00M | 183.30M | 39.00M | 143.00M | 41.00M | 0.50M | 24.50M | 69.30M | 29.00M | 23.10M | 62.20M | 29.50M | 14.30M |
|
Cash from Investing Activities
|
-542.44M | | | | | -386.00M | -88.00M | -520.00M | -704.00M | -782.00M | -1097.00M | -492.00M | -653.00M | -782.00M | -1151.00M | -514.00M | -575.00M | -579.00M | -832.00M | 190.00M | -398.00M | -105.00M | -302.00M | -212.00M | -554.00M | -193.00M | 216.00M | -331.00M | -131.00M | 342.00M | 501.00M | -6.00M | | -671.00M | -331.00M | -67.00M | -1467.00M | -293.00M | 29.00M | 435.00M | 694.00M | -129.00M | 87.00M | 10.00M | -156.00M | -39.00M | 493.00M | -402.00M | -117.00M | 176.00M | -63.00M | -2.00M | 96.00M | 53.00M | 64.00M | 9.00M | 49.20M | -38.00M | 114.00M | 36.00M | -65.40M | -27.20M | 43.80M | 5.50M | 38.60M | 38.50M | 14.30M | -22.00M |
|
Other financing activities
|
-0.05M | | | 150.09M | 164.06M | 170.22M | 180.65M | 195.49M | 2,119.00M | -1.00M | | -1.00M | | -1.00M | -5.00M | -5.00M | -1.00M | -1.00M | -2.00M | -10.00M | 12.00M | | | | | | | 1.00M | 8.00M | | | | -3.00M | 3.00M | | | -6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-11.93M | | | | | -409.00M | -1545.00M | -166.00M | 33.00M | -20.00M | -10.00M | -113.00M | -6.00M | -20.00M | -5.00M | -30.00M | -1.00M | -1.00M | -18.00M | 991.00M | 251.00M | -67.00M | 3.00M | 5.00M | 75.00M | 1.00M | -44.00M | -7.00M | -28.00M | -15.00M | -6.00M | -700.00M | | 3.00M | -17.00M | 3.00M | 1.00M | 2.00M | | 3.00M | | 3.00M | -1.00M | 4.00M | 1.00M | 4.00M | 1.00M | -241.00M | 9.00M | 4.00M | 1.00M | 4.00M | 1.00M | 3.00M | | 3.00M | | 2.00M | | -213.00M | 45.90M | 1.50M | | 1.60M | | -8.80M | -20.00M | -2.70M |
|
Net Equity Issued and Repurchased
|
835.55M | | | 2,712.41M | | 1,850.00M | -698.00M | | | 1,986.00M | -1135.00M | 267.00M | 409.00M | 1,986.00M | 44.00M | 399.00M | | 1,591.00M | -410.00M | 1,093.00M | | 1,710.00M | -187.00M | -25.00M | | 1,165.00M | 282.00M | -324.00M | -166.00M | 1,225.00M | 462.00M | -857.00M | -96.00M | 933.00M | -347.00M | -57.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
1.19M | | | | | -29.32M | 26.85M | | | | | -14.00M | 13.00M | | 13.00M | -4.00M | -6.00M | -8.00M | -4.00M | -7.00M | 16.00M | 1.00M | | | | -10.00M | | | | 2.00M | -1.00M | -2.00M | | 1.00M | 2.00M | | 7.00M | -2.00M | | -1.00M | -6.00M | -1.00M | | | | | 1.00M | | 1.00M | 3.00M | -3.00M | -1.00M | | -1.00M | -1.00M | -1.00M | 0.10M | | | | 0.20M | | 0.20M | -0.60M | -0.10M | 0.50M | -0.10M | 0.10M |
|
Change in Cash
|
2,238.85M | | | | | 299.00M | -698.00M | 283.00M | 356.00M | 195.00M | -1135.00M | 267.00M | 409.00M | 195.00M | -16.00M | 410.00M | -372.00M | 42.00M | -368.00M | 1,093.00M | -695.00M | 131.00M | -187.00M | -25.00M | -265.00M | -68.00M | 282.00M | -324.00M | -166.00M | 268.00M | 462.00M | -857.00M | -95.00M | 196.00M | -344.00M | -63.00M | 281.00M | -300.00M | 58.00M | 497.00M | -528.00M | -191.00M | 103.00M | 53.00M | -121.00M | -66.00M | 526.00M | -613.00M | -55.00M | 150.00M | -50.00M | -18.00M | 106.00M | 13.00M | 39.00M | -176.00M | 40.10M | 63.00M | 58.00M | -208.00M | -34.80M | -40.80M | 28.00M | 12.50M | 80.10M | 12.20M | -1.90M | -6.30M |
|
Free Cash Flow
|
542.67M | | | | | 1,349.00M | 1,117.00M | 1,273.00M | -769.00M | 1,242.00M | 238.00M | 1,090.00M | -560.00M | 1,242.00M | 664.00M | 1,043.00M | -533.00M | 741.00M | 51.00M | -21.00M | -1107.00M | 328.00M | 134.00M | 212.00M | 52.00M | 145.00M | 120.00M | 17.00M | -57.00M | -57.00M | -29.00M | -142.00M | | 866.00M | 7.00M | 4.00M | 917.00M | -2.00M | 33.00M | 65.00M | -794.00M | -66.00M | 13.00M | 36.00M | 31.00M | -32.00M | 29.00M | 28.00M | 49.00M | -35.00M | 13.00M | -21.00M | 7.00M | -43.00M | -27.00M | -188.00M | -11.50M | 97.00M | -57.00M | -33.00M | -17.60M | -16.50M | -16.50M | 5.20M | 41.20M | -18.90M | 3.10M | 17.40M |
|
Net Cash Flow
|
-263.63M | | | | | 328.00M | -724.00M | 286.00M | 334.00M | 218.00M | -1156.00M | 281.00M | 396.00M | 218.00M | -732.00M | 414.00M | -366.00M | 50.00M | -994.00M | 1,100.00M | -711.00M | 130.00M | -187.00M | -18.00M | -269.00M | -58.00M | 282.00M | -325.00M | -159.00M | 266.00M | 463.00M | -855.00M | | 195.00M | -344.00M | -65.00M | -520.00M | -298.00M | 58.00M | 498.00M | -72.00M | -190.00M | 103.00M | 53.00M | -121.00M | -66.00M | 525.00M | -613.00M | -56.00M | 147.00M | -47.00M | -17.00M | 106.00M | 14.00M | 40.00M | -175.00M | 40.00M | 63.00M | 58.00M | -208.00M | -35.00M | -40.80M | 27.80M | 13.10M | 80.20M | 11.70M | -1.80M | -6.40M |