|
Net Income
|
-6.00M | 57.00M | -118.00M | -38.00M | 26.00M | 90.00M | -27.00M | 7.00M | 52.00M | 82.00M | -132.00M | | 79.00M | 280.00M | -46.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.00M | 9.00M | 6.00M | 7.00M | 7.00M | 7.00M | 6.00M | 1.00M | 6.00M | 1.00M | 5.00M | 5.00M | 7.00M | 6.00M | 6.00M | 5.00M | 7.00M | 6.00M | 4.00M | -2.00M | 4.00M | 4.00M | 3.00M | 4.00M | 10.00M | 11.00M | 5.00M | 6.00M | 6.00M | 7.00M | 6.00M | 8.00M | 8.00M | 8.00M | 6.00M | 7.00M | 6.00M | 1.00M | 5.00M | 6.00M | 6.00M | 4.00M |
|
Deferred Taxes
|
| 18.00M | -52.00M | -34.00M | -7.00M | -52.00M | 197.00M | -25.00M | 31.00M | 52.00M | -22.00M | | | | | | 2,074.00M | 2,190.00M | 2,177.00M | 2,141.00M | 2,070.00M | 2,000.00M | 2,267.00M | 2,236.00M | 2,141.00M | 2,066.00M | 2,367.00M | 2,410.00M | 2,350.00M | 2,370.00M | 2,429.00M | 2,453.00M | 2,437.00M | 2,424.00M | 1,594.00M | 1,567.00M | 1,727.00M | 1,775.00M | 1,961.00M | 1,995.00M | 2,029.00M | 2,058.00M | 2,189.00M | 2,204.00M | 2,013.00M | 1,685.00M | | 1,470.00M | 1,537.00M | 1,734.00M | 2,242.00M | 2,323.00M | 2,484.00M | 2,636.00M | 2,754.00M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 1.00M | 2.00M | 8.00M | 40.00M | 1.00M | 1.00M | 23.00M | 40.00M | -26.00M | -24.00M | 13.00M | 184.00M | 7.00M | 1.00M | 1.00M | 47.00M | | 1.00M | -4.00M | 32.00M | | -4.00M | | 64.00M | | | -6.00M | 64.00M | 19.00M | 18.00M | 7.00M | 9.00M | 3.00M | -84.00M | 1.00M | 173.00M | | | | 44.00M | | 5.00M | -2.00M | 72.00M | -23.00M | | 1.00M | 256.00M | | | | 348.00M | 96.00M | 112.00M | 122.00M | 166.00M | 101.00M | 74.00M | 88.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 33.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 562.00M | 241.00M | 280.00M | 380.00M | 678.00M | 302.00M | 277.00M | 425.00M | 570.00M | 306.00M | 253.00M | 469.00M | 802.00M | 365.00M | 300.00M | 574.00M | 869.00M | 510.00M | 390.00M | 621.00M | 1,056.00M | 512.00M | 503.00M | 524.00M | 1,011.00M | 589.00M | 472.00M | 607.00M | 1,032.00M | 529.00M | 447.00M | 692.00M | 902.00M | 607.00M | 503.00M | 618.00M | 974.00M | 514.00M | 440.00M | 525.00M | 966.00M | 655.00M | 370.00M | -20.00M | 282.00M | 59.00M | 336.00M | 919.00M | 1,293.00M | 943.00M | 1,148.00M | 1,223.00M | 1,491.00M | 845.00M | 819.00M | 963.00M | 1,253.00M | 793.00M | 589.00M | 884.00M | 1,273.00M | 772.00M | 619.00M | 837.00M | 1,403.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 271.00M | 266.00M | 237.00M | 231.00M | 193.00M | 286.00M | 235.00M | 236.00M | 256.00M | 70.00M | 244.00M | 194.00M | 220.00M | 223.00M | 240.00M | 251.00M | 252.00M | 321.00M | 182.00M | 302.00M | 231.00M | 298.00M | 283.00M | 262.00M | 271.00M | 277.00M |
|
Amortization of Deferred Charges
|
| | | | | | | 10.00M | 10.00M | 47.00M | 11.00M | 16.00M | 15.00M | 12.00M | 14.00M | 11.00M | 11.00M | 11.00M | 8.00M | 9.00M | 11.00M | 11.00M | 10.00M | 11.00M | 12.00M | 8.00M | 11.00M | 10.00M | 10.00M | 9.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 8.00M | 5.00M | 8.00M | 7.00M | 215.00M | 271.00M | 266.00M | 237.00M | 231.00M | 193.00M | 286.00M | 235.00M | 236.00M | 256.00M | 70.00M | 244.00M | 194.00M | 220.00M | 223.00M | 240.00M | 251.00M | 252.00M | 321.00M | 182.00M | 302.00M | 231.00M | 298.00M | 283.00M | 262.00M | 271.00M | 277.00M |
|
Depreciation & Amortization (CF)
|
| | | | 23.00M | 24.00M | 20.00M | 23.00M | 21.00M | 22.00M | 30.00M | 32.00M | 29.00M | 30.00M | 33.00M | 34.00M | 37.00M | 39.00M | 43.00M | 41.00M | 45.00M | 46.00M | 48.00M | 49.00M | 56.00M | 56.00M | 57.00M | 61.00M | 65.00M | 63.00M | 64.00M | 63.00M | 65.00M | 66.00M | 65.00M | 61.00M | 67.00M | 62.00M | 66.00M | 67.00M | 66.00M | 62.00M | 68.00M | 69.00M | 71.00M | 74.00M | 72.00M | 68.00M | 62.00M | 69.00M | 73.00M | 58.00M | 51.00M | 59.00M | 57.00M | 56.00M | 52.00M | 55.00M | 53.00M | 61.00M | 58.00M | 58.00M | 60.00M | 56.00M | 60.00M | 58.00M |
|
Change in Receivables
|
| 9.00M | -77.00M | -5.00M | -21.00M | -8.00M | 54.00M | 1.00M | 23.00M | 12.00M | -65.00M | 28.00M | 55.00M | 63.00M | -81.00M | 57.00M | 56.00M | 37.00M | -84.00M | 27.00M | 104.00M | -29.00M | -42.00M | | 68.00M | 63.00M | -89.00M | 11.00M | 95.00M | 43.00M | -84.00M | -30.00M | 66.00M | 76.00M | -53.00M | -16.00M | 84.00M | 72.00M | -96.00M | -2.00M | 79.00M | -12.00M | -75.00M | -163.00M | -80.00M | 87.00M | 41.00M | -24.00M | 141.00M | 58.00M | -32.00M | -9.00M | 148.00M | 55.00M | -97.00M | -34.00M | 86.00M | 32.00M | -41.00M | 8.00M | 86.00M | -32.00M | -113.00M | -40.00M | 96.00M | -76.00M |
|
Change in Accured Expenses
|
| 66.00M | -49.00M | 45.00M | 64.00M | -2.00M | 1.00M | -5.00M | 83.00M | 5.00M | -63.00M | -65.00M | 56.00M | 37.00M | -56.00M | -35.00M | 66.00M | -9.00M | -50.00M | -71.00M | 91.00M | 32.00M | -55.00M | -20.00M | -52.00M | 44.00M | -8.00M | 14.00M | 37.00M | -8.00M | -41.00M | 63.00M | 49.00M | -38.00M | -25.00M | 109.00M | 32.00M | -3.00M | -90.00M | 97.00M | -25.00M | -31.00M | 43.00M | -96.00M | -2.00M | 39.00M | -122.00M | 181.00M | 247.00M | 7.00M | -21.00M | 303.00M | 131.00M | -19.00M | -198.00M | 82.00M | 26.00M | -80.00M | -100.00M | 46.00M | 34.00M | -23.00M | 6.00M | 95.00M | 140.00M | 57.00M |
|
Change in Taxes
|
| | | | | | | -25.00M | 31.00M | 52.00M | | | 18.00M | -30.00M | | -21.00M | -23.00M | 105.00M | | 1.00M | 4.00M | 104.00M | | -15.00M | -57.00M | 115.00M | | -45.00M | 2.00M | 123.00M | | -70.00M | -21.00M | 107.00M | | -44.00M | -5.00M | 127.00M | | -51.00M | -26.00M | 117.00M | | -112.00M | -128.00M | 1.00M | | -80.00M | 38.00M | 242.00M | -228.00M | 158.00M | 215.00M | 267.00M | -634.00M | 66.00M | 84.00M | 101.00M | -332.00M | -34.00M | -6.00M | 78.00M | 7.00M | -183.00M | -37.00M | 68.00M |
|
Other Working Capital Changes
|
| 23.00M | 31.00M | -1.00M | -41.00M | 86.00M | -70.00M | -2.00M | -2.00M | -80.00M | -9.00M | -29.00M | -23.00M | -138.00M | -34.00M | -61.00M | -114.00M | -131.00M | 63.00M | -37.00M | -70.00M | -111.00M | 58.00M | -82.00M | 3.00M | -155.00M | -30.00M | -58.00M | -45.00M | -153.00M | -17.00M | 6.00M | -105.00M | -40.00M | -58.00M | 29.00M | -43.00M | -118.00M | -6.00M | -216.00M | -267.00M | -263.00M | -235.00M | -230.00M | -192.00M | -285.00M | -229.00M | -234.00M | -255.00M | -69.00M | -243.00M | -195.00M | -220.00M | -224.00M | -240.00M | -250.00M | -250.00M | -321.00M | -181.00M | -299.00M | -226.00M | -297.00M | -275.00M | -263.00M | -272.00M | -277.00M |
|
Capital Expenditures
|
| -5.00M | 58.00M | -7.00M | -16.00M | -16.00M | 100.00M | 8.00M | 9.00M | 13.00M | 35.00M | 20.00M | 29.00M | 33.00M | 50.00M | 21.00M | 35.00M | 36.00M | 60.00M | 36.00M | 44.00M | 47.00M | 55.00M | 41.00M | 39.00M | 46.00M | 73.00M | 40.00M | 49.00M | 36.00M | 65.00M | 42.00M | 44.00M | 52.00M | 59.00M | 57.00M | 58.00M | 42.00M | 74.00M | 57.00M | 60.00M | 61.00M | 72.00M | 43.00M | 21.00M | 11.00M | 19.00M | 12.00M | 18.00M | 27.00M | 51.00M | 37.00M | 39.00M | 44.00M | 126.00M | 44.00M | 61.00M | 75.00M | 93.00M | 53.00M | 45.00M | 37.00M | 67.00M | 34.00M | 51.00M | 51.00M |
|
Sales of Property, Plant and Equipment
|
| 3.00M | 4.00M | 6.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 5.00M | 3.00M | 10.00M | 3.00M | 5.00M | 4.00M | 3.00M | 6.00M | 9.00M | 3.00M | 3.00M | 3.00M | 12.00M | 3.00M | 3.00M | 2.00M | 7.00M | 3.00M | 4.00M | 3.00M | 9.00M | 2.00M | 2.00M | 2.00M | 2.00M | 4.00M | 2.00M | 3.00M | 8.00M | 2.00M | 4.00M | 1.00M | 4.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | | 1.00M | | 1.00M | 1.00M | | | | | 1.00M | 2.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 476.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 1,458.00M | 1,720.00M | 1,832.00M | 1,295.00M | 1,318.00M | 1,874.00M | 1,674.00M | 1,365.00M | 1,340.00M | 2,817.00M | 2,143.00M | 1,934.00M | 2,059.00M | 3,060.00M | 2,394.00M | 2,040.00M | 1,959.00M | 3,016.00M | 2,470.00M | 1,912.00M | 2,153.00M | 3,131.00M | 2,444.00M | 2,105.00M | 2,207.00M | 2,924.00M | 2,776.00M | 2,642.00M | 1,955.00M | 3,131.00M | 2,958.00M | 2,101.00M | 1,813.00M | 2,728.00M | 2,572.00M | 2,235.00M | 1,945.00M | 2,896.00M | 3,083.00M | 2,690.00M | 2,053.00M | 2,634.00M | 2,497.00M | 2,212.00M | 2,677.00M | 1,367.00M | 1,679.00M | 629.00M | 1,002.00M | 767.00M | 1,616.00M | 978.00M | 2,014.00M | 1,998.00M | 2,283.00M | 1,694.00M | 2,129.00M | 2,297.00M | 2,610.00M | 1,817.00M | 1,226.00M | 1,741.00M | 3,090.00M | 1,896.00M | 2,220.00M |
|
Cash from Investing Activities
|
| 351.00M | -254.00M | -495.00M | -1732.00M | 211.00M | 413.00M | -860.00M | -1829.00M | -85.00M | 401.00M | -967.00M | -1998.00M | -47.00M | 939.00M | -1208.00M | -2250.00M | 240.00M | 984.00M | -957.00M | -3111.00M | 515.00M | 746.00M | -774.00M | -2943.00M | 300.00M | 732.00M | -1204.00M | -1877.00M | 326.00M | 573.00M | -1059.00M | -2127.00M | 210.00M | 772.00M | -1736.00M | -2012.00M | 71.00M | 251.00M | -1434.00M | -1712.00M | 108.00M | 286.00M | -1482.00M | 1,799.00M | 2,166.00M | 694.00M | -1366.00M | -2669.00M | -896.00M | -1375.00M | -1165.00M | -2705.00M | 294.00M | -723.00M | -1678.00M | -3536.00M | -1716.00M | -416.00M | -1518.00M | -1037.00M | -141.00M | -57.00M | -715.00M | -3241.00M | -698.00M |
|
Other financing activities
|
| | 13.00M | 28.00M | -58.00M | -2.00M | 78.00M | 1.00M | 29.00M | 3.00M | 45.00M | 8.00M | 1.00M | 2.00M | 5.00M | 28.00M | | 8.00M | 1.00M | 5.00M | 6.00M | 1.00M | 5.00M | 6.00M | 1.00M | | -14.00M | 5.00M | 5.00M | 5.00M | 5.00M | 7.00M | 1.00M | 1.00M | | 8.00M | 1.00M | | 6.00M | | 17.00M | -11.00M | 1.00M | 3.00M | 14.00M | 7.00M | 2.00M | 12.00M | 2.00M | 24.00M | | 6.00M | | 34.00M | | 2.00M | | 7.00M | 13.00M | 11.00M | 5.00M | 11.00M | 1.00M | 2.00M | 10.00M | 3.00M |
|
Cash from Financing Activities
|
| -887.00M | 22.00M | 200.00M | 1,348.00M | -735.00M | -433.00M | 586.00M | 1,130.00M | -107.00M | -1185.00M | 783.00M | 1,379.00M | -659.00M | -1253.00M | 2,498.00M | | -1032.00M | -1390.00M | 716.00M | 2,183.00M | -1379.00M | -1338.00M | 527.00M | 2,088.00M | -1246.00M | -1297.00M | 1,138.00M | 926.00M | -901.00M | -1612.00M | 950.00M | 1,189.00M | -964.00M | -1483.00M | 1,024.00M | 1,365.00M | -935.00M | -787.00M | 937.00M | 1,090.00M | -937.00M | -772.00M | 962.00M | -1186.00M | -2159.00M | -1662.00M | 914.00M | 2,516.00M | -852.00M | 109.00M | 30.00M | 1,552.00M | -1720.00M | -222.00M | 841.00M | 2,625.00M | 512.00M | -472.00M | 897.00M | 139.00M | -1079.00M | -738.00M | 98.00M | 2,373.00M | -664.00M |
|
Exchange Rate Effect
|
| 10.00M | 3.00M | 3.00M | -8.00M | 11.00M | 6.00M | -1.00M | 6.00M | -21.00M | 10.00M | 3.00M | -2.00M | 4.00M | 1.00M | -2.00M | -15.00M | 9.00M | | -1.00M | 3.00M | -16.00M | -9.00M | -26.00M | 6.00M | -9.00M | -21.00M | 18.00M | -5.00M | 1.00M | -20.00M | 12.00M | 24.00M | 5.00M | 4.00M | 9.00M | -11.00M | -3.00M | -11.00M | -2.00M | 6.00M | -14.00M | 23.00M | -29.00M | 25.00M | 32.00M | 14.00M | -10.00M | 6.00M | -11.00M | 4.00M | -2.00M | -23.00M | -28.00M | 21.00M | 5.00M | 1.00M | -10.00M | 18.00M | -13.00M | -2.00M | 13.00M | -29.00M | 8.00M | 27.00M | -5.00M |
|
Change in Cash
|
| 36.00M | 12.00M | -12.00M | -12.00M | 165.00M | 288.00M | 2.00M | -268.00M | 357.00M | -468.00M | 72.00M | -152.00M | 100.00M | 52.00M | -37.00M | -66.00M | 86.00M | 104.00M | 148.00M | -304.00M | 176.00M | -89.00M | 230.00M | -325.00M | 56.00M | 3.00M | 424.00M | -349.00M | 458.00M | -530.00M | 350.00M | -222.00M | 153.00M | -100.00M | -200.00M | -40.00M | 107.00M | -33.00M | -59.00M | -91.00M | 123.00M | 192.00M | -179.00M | 618.00M | 321.00M | -895.00M | -126.00M | 772.00M | -466.00M | -319.00M | 11.00M | 47.00M | 37.00M | -79.00M | -13.00M | 53.00M | 39.00M | -77.00M | -45.00M | -16.00M | 66.00M | -52.00M | 10.00M | -4.00M | 36.00M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | 28.00M | | 22.00M | 94.00M | 72.00M | 78.00M | 89.00M | 54.00M | 30.00M | 175.00M | | 68.00M | 43.00M | 24.00M | 139.00M | 97.00M | 107.00M | 84.00M | 126.00M | 141.00M | 88.00M | | | | | | | | | | | |
|
Free Cash Flow
|
| 567.00M | 183.00M | 287.00M | 396.00M | 694.00M | 202.00M | 269.00M | 416.00M | 557.00M | 271.00M | 233.00M | 440.00M | 769.00M | 315.00M | 279.00M | 539.00M | 833.00M | 450.00M | 354.00M | 577.00M | 1,009.00M | 457.00M | 462.00M | 485.00M | 965.00M | 516.00M | 432.00M | 558.00M | 996.00M | 464.00M | 405.00M | 648.00M | 850.00M | 548.00M | 446.00M | 560.00M | 932.00M | 440.00M | 383.00M | 465.00M | 905.00M | 583.00M | 327.00M | -41.00M | 271.00M | 40.00M | 324.00M | 901.00M | 1,266.00M | 892.00M | 1,111.00M | 1,184.00M | 1,447.00M | 719.00M | 775.00M | 902.00M | 1,178.00M | 700.00M | 536.00M | 839.00M | 1,236.00M | 705.00M | 585.00M | 786.00M | 1,352.00M |
|
Net Cash Flow
|
| 26.00M | 9.00M | -15.00M | -4.00M | 154.00M | 282.00M | 3.00M | -274.00M | 378.00M | -478.00M | 69.00M | -150.00M | 96.00M | 51.00M | 1,590.00M | -1676.00M | 77.00M | 104.00M | 149.00M | -307.00M | 192.00M | -80.00M | 256.00M | -331.00M | 65.00M | 24.00M | 406.00M | -344.00M | 457.00M | -510.00M | 338.00M | -246.00M | 148.00M | -104.00M | -209.00M | -29.00M | 110.00M | -22.00M | -57.00M | -97.00M | 137.00M | 169.00M | -150.00M | 593.00M | 289.00M | -909.00M | -116.00M | 766.00M | -455.00M | -323.00M | 13.00M | 70.00M | 65.00M | -100.00M | -18.00M | 52.00M | 49.00M | -95.00M | -32.00M | -14.00M | 53.00M | -23.00M | 2.00M | -31.00M | 41.00M |