|
Net Income
|
-1.00M | 171.00M | 245.00M | 68.00M | 11.00M | 156.00M | 132.00M | 51.00M | -49.00M | -6.00M | 116.00M | 86.00M | 23.00M | 111.00M | 192.00M | 154.00M | 110.00M | 131.00M | 122.00M | 91.00M | 84.00M | 183.00M | 167.00M | 128.00M | 176.00M | 174.00M | 156.00M | 188.00M | 118.00M | 180.00M | 100.00M | 201.00M | 97.00M | 102.00M | 642.00M | -78.00M | 217.00M | 716.00M | -452.00M | 695.00M | 428.00M | 248.00M | 626.00M | -1226.00M | 909.00M | 484.00M | 1,114.00M | 620.00M | 703.00M | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M |
|
Share-based Compensation
|
| 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 4.00M | 3.00M | 3.00M | 4.00M | 5.00M | 5.00M | 4.00M | 4.00M | 6.00M | 4.00M | 5.00M | 4.00M | 7.00M | 4.00M | 5.00M | 4.00M | 7.00M | 6.00M | 5.00M | 5.00M | 8.00M | 6.00M | 5.00M | 7.00M | 9.00M | 7.00M | 6.00M | 6.00M | 9.00M | 7.00M | 7.00M | 7.00M | 9.00M | 7.00M | 8.00M | 7.00M | 9.00M | 8.00M | 8.00M | 8.00M | 11.00M | 9.00M | 9.00M | | | | | | | | | | | | |
|
Deferred Taxes
|
18.00M | 14.00M | 20.00M | 51.00M | -16.00M | 6.00M | 45.00M | -23.00M | 1.00M | -25.00M | -37.00M | -20.00M | -9.00M | 7.00M | -28.00M | 9.00M | 1.00M | 5.00M | 13.00M | -8.00M | 5.00M | 8.00M | 89.00M | -32.00M | 2.00M | 5.00M | 11.00M | -65.00M | -5.00M | 13.00M | 18.00M | -40.00M | -3.00M | | -392.00M | -47.00M | 14.00M | 163.00M | -39.00M | 144.00M | 74.00M | 18.00M | 107.00M | -353.00M | 213.00M | 75.00M | 201.00M | 112.00M | 94.00M | -24.00M | 301.00M | -126.00M | -265.00M | -180.00M | 216.00M | 68.00M | 81.00M | -106.00M | 230.00M | 137.00M | 13.00M | 49.00M | -82.00M | 59.00M | 89.00M | 163.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.22M | 0.22M | 0.43M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-18.00M | 110.00M | 246.00M | 8.00M | -23.00M | 155.00M | 19.00M | 19.00M | 67.00M | 4.40M | -7.00M | 1.90M | 6.00M | 9.30M | 13.00M | 41.00M | 14.00M | 22.00M | 6.00M | 22.00M | 14.00M | 65.00M | 32.00M | 47.00M | 60.00M | 3.00M | -109.00M | 61.00M | 44.00M | 56.00M | -37.00M | 160.00M | -11.00M | 7.00M | -8.00M | -191.00M | 101.00M | 457.00M | -775.00M | 660.00M | 362.00M | 81.00M | 537.00M | -1729.00M | 1,060.00M | 532.00M | 988.00M | 501.00M | 510.00M | -78.00M | 1,420.00M | -674.00M | -1155.00M | -684.00M | 1,020.00M | 93.00M | 433.00M | -424.00M | 1,006.00M | 608.00M | 136.00M | 755.00M | -132.00M | -74.00M | 466.00M | 843.00M |
|
Asset Writedowns and Impairment
|
3.00M | 11.00M | 8.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 7.91M | | | | 6.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 205.00M | 163.00M | 110.00M | 143.00M | 164.00M | 114.00M | 57.00M | -53.00M | 144.00M | 99.00M | 148.00M | 117.00M | 168.00M | 205.00M | 57.00M | 194.00M | 287.00M | 258.00M | 129.00M | 222.00M | 282.00M | 240.00M | 215.00M | 255.00M | 285.00M | 320.00M | 265.00M | 234.00M | 336.00M | 280.00M | 136.00M | 309.00M | 301.00M | 306.00M | 154.00M | 310.00M | 362.00M | 355.00M | 200.00M | 276.00M | 404.00M | 328.00M | 167.00M | 447.00M | 505.00M | 372.00M | 354.00M | 563.00M | 601.00M | 463.00M | 198.00M | 557.00M | 666.00M | 631.00M | 250.00M | 575.00M | 650.00M | 577.00M | 353.00M | 742.00M | 912.00M | 642.00M | 310.00M | 741.00M | 1,114.00M |
|
Depreciation & Amortization (CF)
|
| 7.00M | 17.00M | 10.00M | 7.00M | 13.00M | 11.00M | 11.00M | 12.00M | 15.00M | 4.00M | 11.00M | 11.00M | 10.00M | 12.00M | 9.00M | 11.00M | 10.00M | 20.00M | 13.00M | 12.00M | 13.00M | 13.00M | 14.00M | 13.00M | 12.00M | 13.00M | 12.00M | 12.00M | 10.00M | 14.00M | 14.00M | 13.00M | 13.00M | 15.00M | 18.00M | 14.00M | 16.00M | 15.00M | 19.00M | 17.00M | 18.00M | 18.00M | 22.00M | 20.00M | 20.00M | 47.00M | 23.00M | 23.00M | 23.00M | 49.00M | 37.00M | 41.00M | 24.00M | 25.00M | 40.00M | 34.00M | 14.00M | 24.00M | 34.00M | 42.00M | 39.00M | 15.00M | 47.00M | 46.00M | 33.00M |
|
Change in Account Payables
|
| 30.00M | 30.00M | 40.00M | 23.00M | 23.00M | 27.00M | 33.00M | 44.00M | 27.00M | -24.00M | 47.00M | 82.00M | 56.00M | -26.00M | 83.00M | 72.00M | 79.00M | -50.00M | 59.00M | 75.00M | 18.00M | 22.00M | 138.00M | 68.00M | 9.00M | 18.00M | 86.00M | 166.00M | 21.00M | 94.00M | 92.00M | 104.00M | 69.00M | -77.00M | 72.00M | 123.00M | 110.00M | 129.00M | 113.00M | 179.00M | -37.00M | -71.00M | 134.00M | 185.00M | 281.00M | -1.00M | 221.00M | 236.00M | 89.00M | 13.00M | 289.00M | 307.00M | 212.00M | 287.00M | 293.00M | 240.00M | 144.00M | -27.00M | 279.00M | 428.00M | 171.00M | 75.00M | 777.00M | 292.00M | 188.00M |
|
Change in Accured Expenses
|
| -4.00M | 18.00M | -29.00M | 17.00M | -15.00M | 9.00M | -70.00M | 4.00M | 17.00M | | -10.00M | 17.00M | 26.00M | 45.00M | -88.00M | 49.00M | 54.00M | 62.00M | -102.00M | 30.00M | 42.00M | 19.00M | -100.00M | 32.00M | 57.00M | 66.00M | -90.00M | 57.00M | 44.00M | 50.00M | -139.00M | 57.00M | 36.00M | 70.00M | -137.00M | 52.00M | 48.00M | 37.00M | -93.00M | 85.00M | 47.00M | 35.00M | -123.00M | 72.00M | 17.00M | 29.00M | -80.00M | 103.00M | 72.00M | 33.00M | -136.00M | 105.00M | 34.00M | 85.00M | -121.00M | 94.00M | 35.00M | 82.00M | -161.00M | 127.00M | 89.00M | 79.00M | -135.00M | 81.00M | 97.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 7.00M | -14.00M | 4.00M | | -2.00M | -5.00M | 5.00M | 1.00M | -5.00M | -3.00M | 5.00M | 6.00M | -7.00M | | 2.00M | 8.00M | -5.00M | 27.00M | 5.00M | | -5.00M | -19.00M | -4.00M | 10.00M | -6.00M | 39.00M | 12.00M | 27.00M | -7.00M | -66.00M | 5.00M | 32.00M | -3.00M | 9.00M | 8.00M | 6.00M | 8.00M | -21.00M | 25.00M | 22.00M | -11.00M | -14.00M | 11.00M | 14.00M | | 1.00M | 33.00M | -10.00M | -11.00M | -1.00M | 20.00M | 9.00M | -23.00M | -34.00M | 24.00M | -7.00M | 13.00M | | 8.00M | 8.00M | -8.00M | 6.00M | 22.00M | 43.00M | -8.00M |
|
Capital Expenditures
|
| 11.00M | 11.00M | 8.00M | 4.00M | 5.00M | 10.00M | 9.00M | 7.00M | 7.00M | 9.00M | 9.00M | 9.00M | 6.00M | 9.00M | 8.00M | 10.00M | 8.00M | 13.00M | 4.00M | 5.00M | 4.00M | 5.00M | 3.00M | 3.00M | 4.00M | 4.00M | 6.00M | 4.00M | 3.00M | 4.00M | 5.00M | 9.00M | 7.00M | 11.00M | 6.00M | 10.00M | 9.00M | 8.00M | 8.00M | 9.00M | 8.00M | 9.00M | 6.00M | 17.00M | 10.00M | -13.00M | 12.00M | 10.00M | 8.00M | -15.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 2.00M | 8.00M | 7.00M | 5.00M | 6.00M | 4.00M | 3.00M | 4.00M | 5.00M |
|
Change in Acquisitions & Divestments
|
| 250.00M | 342.00M | 176.00M | 164.00M | 417.00M | 129.00M | 149.00M | 242.00M | 201.00M | 216.00M | 195.00M | 165.00M | 329.00M | 238.00M | 221.00M | 238.00M | 252.00M | 219.00M | 252.00M | 229.00M | 194.00M | 344.00M | 267.00M | 408.00M | 286.00M | 238.00M | 368.00M | 452.00M | 340.00M | 351.00M | 249.00M | 291.00M | 275.00M | 357.00M | 393.00M | 281.00M | 246.00M | 207.00M | 269.00M | 356.00M | 363.00M | 253.00M | 321.00M | 242.00M | -92.00M | 620.00M | 65.00M | 45.00M | 13.00M | 1,338.00M | 351.00M | 351.00M | 209.00M | 202.00M | 303.00M | 278.00M | 245.00M | 310.00M | 464.00M | 388.00M | 1,502.00M | 848.00M | 497.00M | 851.00M | 1,254.00M |
|
Cash from Investing Activities
|
| 1.00M | -31.00M | -239.00M | -176.00M | 13.00M | -127.00M | -30.00M | 56.00M | -97.00M | 63.00M | -100.00M | -204.00M | 47.00M | -47.00M | -102.00M | -128.00M | -90.00M | -189.00M | 39.00M | -136.00M | -234.00M | 20.00M | -88.00M | -301.00M | -231.00M | -4.00M | -108.00M | -199.00M | -79.00M | -70.00M | -246.00M | -87.00M | -126.00M | -99.00M | -54.00M | -211.00M | -115.00M | -71.00M | -56.00M | -160.00M | -310.00M | -153.00M | -136.00M | -106.00M | -170.00M | -148.00M | -153.00M | -373.00M | -365.00M | -166.00M | -162.00M | -162.00M | -322.00M | -287.00M | -362.00M | -558.00M | -318.00M | -370.00M | -355.00M | -385.00M | 251.00M | -1207.00M | -58.00M | -556.00M | -403.00M |
|
Other financing activities
|
| -2.00M | -3.00M | -2.00M | -3.00M | -1.00M | -4.00M | 3.00M | -10.00M | -1.00M | -3.00M | -3.00M | -3.00M | -4.00M | -3.00M | 4.00M | 5.00M | -21.00M | -2.00M | -2.00M | -6.00M | -5.00M | -4.00M | -4.00M | -5.00M | -4.00M | -15.00M | -12.00M | -5.00M | -4.00M | -11.00M | -15.00M | -4.00M | -10.00M | -25.00M | -37.00M | -4.00M | -12.00M | -7.00M | -19.00M | -10.00M | -1.00M | -24.00M | -26.00M | -14.00M | -14.00M | -56.00M | -32.00M | -18.00M | -32.00M | -16.00M | -29.00M | -7.00M | -34.00M | -23.00M | -33.00M | -12.00M | -36.00M | -48.00M | -57.00M | -10.00M | -33.00M | -54.00M | -36.00M | -46.00M | -29.00M |
|
Cash from Financing Activities
|
| -12.00M | -23.00M | -26.00M | -44.00M | -57.00M | -47.00M | -33.00M | -69.00M | -52.00M | -32.00M | -62.00M | -74.00M | -62.00M | -87.00M | -62.00M | -64.00M | -68.00M | -147.00M | -80.00M | -145.00M | -98.00M | -81.00M | -78.00M | -107.00M | -122.00M | -191.00M | -88.00M | -101.00M | -104.00M | -133.00M | -124.00M | -159.00M | -107.00M | -224.00M | -153.00M | -182.00M | -152.00M | -116.00M | -126.00M | -115.00M | -110.00M | -195.00M | -312.00M | -121.00M | -127.00M | -238.00M | -154.00M | -134.00M | -154.00M | -243.00M | -188.00M | -284.00M | -359.00M | -163.00M | -197.00M | -224.00M | -181.00M | -199.00M | -286.00M | -205.00M | -182.00M | -204.00M | -225.00M | -200.00M | -246.00M |
|
Dividends Paid - Common
|
| 62.00M | 63.00M | 63.00M | 63.00M | 63.00M | 63.00M | 64.00M | 63.00M | 64.00M | 64.00M | 64.00M | 64.00M | 63.00M | 109.00M | 65.00M | 65.00M | 65.00M | 180.00M | 67.00M | 71.00M | 70.00M | 192.00M | 71.00M | 74.00M | 73.00M | 229.00M | 74.00M | 77.00M | 78.00M | 246.00M | 77.00M | 81.00M | 81.00M | 161.00M | 80.00M | 86.00M | 85.00M | 85.00M | 85.00M | 90.00M | 90.00M | 90.00M | 90.00M | 95.00M | 95.00M | 95.00M | 95.00M | 100.00M | 100.00M | 100.00M | 99.00M | 109.00M | 108.00M | 107.00M | 106.00M | 117.00M | 115.00M | 116.00M | 116.00M | 125.00M | 124.00M | 125.00M | 125.00M | 133.00M | 134.00M |
|
Change in Cash
|
| 194.00M | 109.00M | -155.00M | -77.00M | 120.00M | -60.00M | -6.00M | -66.00M | -5.00M | 130.00M | -14.00M | -161.00M | 153.00M | 71.00M | -107.00M | 2.00M | 129.00M | -78.00M | 88.00M | -59.00M | -50.00M | 179.00M | 49.00M | -153.00M | -68.00M | 125.00M | 69.00M | -66.00M | 153.00M | 77.00M | -234.00M | 63.00M | 68.00M | -17.00M | -53.00M | -83.00M | 95.00M | 168.00M | 18.00M | 1.00M | -16.00M | -20.00M | -281.00M | 220.00M | 208.00M | -14.00M | 47.00M | 56.00M | 82.00M | 54.00M | -152.00M | 111.00M | -15.00M | 181.00M | -309.00M | -207.00M | 151.00M | 8.00M | -288.00M | 152.00M | 981.00M | -769.00M | 27.00M | -15.00M | 465.00M |
|
Free Cash Flow
|
| 194.00M | 152.00M | 102.00M | 139.00M | 159.00M | 104.00M | 48.00M | -60.00M | 137.00M | 90.00M | 139.00M | 108.00M | 162.00M | 196.00M | 49.00M | 184.00M | 279.00M | 245.00M | 125.00M | 217.00M | 278.00M | 235.00M | 212.00M | 252.00M | 281.00M | 316.00M | 259.00M | 230.00M | 333.00M | 276.00M | 131.00M | 300.00M | 294.00M | 295.00M | 148.00M | 300.00M | 353.00M | 347.00M | 192.00M | 267.00M | 396.00M | 319.00M | 161.00M | 430.00M | 495.00M | 385.00M | 342.00M | 553.00M | 593.00M | 478.00M | 194.00M | 553.00M | 662.00M | 628.00M | 246.00M | 571.00M | 648.00M | 569.00M | 346.00M | 737.00M | 906.00M | 638.00M | 307.00M | 737.00M | 1,109.00M |
|
Net Cash Flow
|
| 194.00M | 109.00M | -155.00M | -77.00M | 120.00M | -60.00M | -6.00M | -66.00M | -5.00M | 130.00M | -14.00M | -161.00M | 153.00M | 71.00M | -107.00M | 2.00M | 129.00M | -78.00M | 88.00M | -59.00M | -50.00M | 179.00M | 49.00M | -153.00M | -68.00M | 125.00M | 69.00M | -66.00M | 153.00M | 77.00M | -234.00M | 63.00M | 68.00M | -17.00M | -53.00M | -83.00M | 95.00M | 168.00M | 18.00M | 1.00M | -16.00M | -20.00M | -281.00M | 220.00M | 208.00M | -14.00M | 47.00M | 56.00M | 82.00M | 54.00M | -152.00M | 111.00M | -15.00M | 181.00M | -309.00M | -207.00M | 151.00M | 8.00M | -288.00M | 152.00M | 981.00M | -769.00M | 27.00M | -15.00M | 465.00M |