|
Net Income
|
536.00M | 588.00M | 617.00M | 656.00M | 387.00M | 630.00M | 645.00M | 651.00M | 607.00M | 646.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -421.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
Share-based Compensation
|
| | | | | | | | 38.00M | 18.00M | 46.00M | 20.00M | 29.00M | 19.00M | 50.00M | 22.00M | 32.00M | 20.00M | 53.00M | 23.00M | 34.00M | 20.00M | 55.00M | 22.00M | 32.00M | 19.00M | 53.00M | 21.00M | 31.00M | 17.00M | 54.00M | 21.00M | 35.00M | 18.00M | 53.00M | 21.00M | 28.00M | 19.00M | 50.00M | 12.00M | 17.00M | 17.00M | 49.00M | 17.00M | 16.00M | 16.00M | 53.00M | 22.00M | 38.00M | 20.00M | 49.00M | 28.00M | 29.00M | 16.00M | 60.00M | 20.00M | 14.00M | 23.00M | 60.00M | 25.00M | 19.00M | 24.00M | 65.00M | 27.00M | 23.00M | 32.00M | 72.00M |
|
Deferred Taxes
|
54.00M | -20.00M | -18.00M | -39.00M | 34.00M | 21.00M | 36.00M | -62.00M | 8.00M | 38.00M | 88.00M | -46.00M | 22.00M | -8.00M | 57.00M | -8.00M | -17.00M | -31.00M | 83.00M | 36.00M | -21.00M | -16.00M | 2.00M | 53.00M | -22.00M | -38.00M | 18.00M | -9.00M | -36.00M | -5.00M | 91.00M | 6.00M | -51.00M | -13.00M | 62.00M | 110.00M | 13.00M | -11.00M | 76.00M | -51.00M | 53.00M | | 26.00M | -62.00M | -99.00M | -48.00M | 23.00M | 4.00M | 6.00M | -71.00M | -81.00M | 14.00M | -7.00M | -9.00M | 3.00M | -65.00M | -20.00M | -136.00M | 47.00M | 11.00M | 12.00M | -104.00M | -6.00M | 21.00M | -24.00M | 7.00M | 25.00M |
|
Gains from Investment Securities
|
| | -9.00M | -63.00M | | | -35.00M | 44.00M | -20.00M | 37.00M | -9.00M | 32.00M | -38.00M | -7.00M | -20.00M | 10.00M | -7.00M | 8.00M | -5.00M | -2.00M | -21.00M | 8.00M | -5.00M | | -7.00M | -5.00M | 4.00M | 1.00M | | -4.00M | 101.00M | | | -4.00M | 2.00M | 8.00M | -2.00M | -5.00M | 1.00M | -1.00M | | | | | | | | -3.00M | 6.00M | 12.00M | 7.00M | | -3.00M | 4.00M | 46.00M | | 3.00M | 9.00M | 19.00M | 2.00M | 6.00M | -10.00M | -17.00M | -16.00M | -2.00M | 3.00M | 4.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
-7.00M | -2.00M | -5.00M | -4.00M | | | | 86.00M | | | | -27.00M | | | | 70.00M | 30.00M | 75.00M | -23.00M | 100.00M | 45.00M | 23.00M | 1.00M | -5.00M | 57.00M | 2.00M | 9.00M | 1.00M | 6.00M | 2.00M | -9.00M | -8.00M | -9.00M | 87.00M | 2.00M | 11.00M | -25.00M | 11.00M | -6.00M | 13.00M | 5.00M | 16.00M | -10.00M | 7.00M | -30.00M | -5.00M | -31.00M | -5.00M | -13.00M | -2.00M | -4.00M | -2.00M | 81.00M | -8.00M | -22.00M | -2.00M | -7.00M | -1.00M | -9.00M | -6.00M | 30.00M | 18.00M | 6.00M | -3.00M | -7.00M | -6.00M | -2.00M |
|
Cash from Operations
|
690.00M | 521.00M | 1,164.00M | 902.00M | 733.00M | 569.00M | 941.00M | 968.00M | 680.00M | 474.00M | 903.00M | 839.00M | 662.00M | 531.00M | 940.00M | 1,063.00M | 777.00M | 548.00M | 1,040.00M | 839.00M | 820.00M | 569.00M | 1,003.00M | 906.00M | 727.00M | 496.00M | 885.00M | 841.00M | 614.00M | 706.00M | 997.00M | 824.00M | 691.00M | 614.00M | 990.00M | 759.00M | 616.00M | 681.00M | 897.00M | 862.00M | 605.00M | 644.00M | 914.00M | 970.00M | 768.00M | 1,026.00M | 962.00M | 963.00M | 598.00M | 627.00M | 994.00M | 1,106.00M | 386.00M | 528.00M | 969.00M | 673.00M | 735.00M | 722.00M | 1,152.00M | 1,136.00M | 681.00M | 990.00M | 1,167.00M | 1,269.00M | 600.00M | 884.00M | 1,261.00M |
|
Depreciation & Amortization (CF)
|
82.00M | 90.00M | 90.00M | 89.00M | 92.00M | 93.00M | 93.00M | 98.00M | 99.00M | 103.00M | 113.00M | 106.00M | 106.00M | 105.00M | 106.00M | 108.00M | 110.00M | 111.00M | 108.00M | 110.00M | 108.00M | 107.00M | 114.00M | 113.00M | 114.00M | 111.00M | 112.00M | 112.00M | 106.00M | 109.00M | 114.00M | 114.00M | 109.00M | 117.00M | 128.00M | 121.00M | 129.00M | 129.00M | 127.00M | 126.00M | 128.00M | 128.00M | 130.00M | 133.00M | 133.00M | 133.00M | 134.00M | 139.00M | 137.00M | 137.00M | 140.00M | 142.00M | 138.00M | 138.00M | 134.00M | 135.00M | 128.00M | 145.00M | 144.00M | 150.00M | 150.00M | 157.00M | 150.00M | 148.00M | 148.00M | 151.00M | 158.00M |
|
Change in Receivables
|
-15.00M | -71.00M | -18.00M | 47.00M | -99.00M | 64.00M | 91.00M | -96.00M | 157.00M | -4.00M | -26.00M | 3.00M | 90.00M | 29.00M | 47.00M | -185.00M | 175.00M | 19.00M | -57.00M | -100.00M | 77.00M | 121.00M | 24.00M | -113.00M | 150.00M | 72.00M | -50.00M | -97.00M | 95.00M | 37.00M | -6.00M | -109.00M | 52.00M | 12.00M | -14.00M | -35.00M | 211.00M | -11.00M | -4.00M | -117.00M | 145.00M | 33.00M | -113.00M | -84.00M | 211.00M | -332.00M | 59.00M | -76.00M | 170.00M | 18.00M | 10.00M | -114.00M | 197.00M | -6.00M | -20.00M | 56.00M | 57.00M | 55.00M | -50.00M | -25.00M | 252.00M | 57.00M | -125.00M | -128.00M | 174.00M | -22.00M | 28.00M |
|
Change in Inventory
|
-34.00M | 36.00M | 8.00M | -54.00M | -56.00M | -29.00M | 148.00M | -53.00M | 85.00M | 63.00M | -1.00M | -17.00M | 38.00M | 8.00M | 2.00M | -27.00M | 15.00M | 103.00M | -11.00M | -10.00M | 67.00M | 23.00M | -39.00M | 9.00M | 23.00M | -31.00M | 7.00M | 14.00M | 32.00M | 3.00M | -39.00M | 8.00M | -9.00M | | -7.00M | 24.00M | 33.00M | -3.00M | 6.00M | 22.00M | 32.00M | 31.00M | 6.00M | 8.00M | -29.00M | 205.00M | 38.00M | 37.00M | 40.00M | -1.00M | -2.00M | 35.00M | 215.00M | 117.00M | 90.00M | -89.00M | 24.00M | -78.00M | -96.00M | -44.00M | -11.00M | 28.00M | 77.00M | 6.00M | 86.00M | -89.00M | -6.00M |
|
Change in Accured Expenses
|
3.00M | -65.00M | 417.00M | -61.00M | 27.00M | -233.00M | 111.00M | 30.00M | 153.00M | -172.00M | 81.00M | 137.00M | -35.00M | -113.00M | 121.00M | 22.00M | 112.00M | -23.00M | 32.00M | -97.00M | 100.00M | -108.00M | 108.00M | -43.00M | 111.00M | -188.00M | 59.00M | -49.00M | 80.00M | -11.00M | 32.00M | -1.00M | 98.00M | -159.00M | 100.00M | -135.00M | 33.00M | -129.00M | 109.00M | 5.00M | 44.00M | -58.00M | -38.00M | 88.00M | 220.00M | 127.00M | 121.00M | 52.00M | -75.00M | -179.00M | 147.00M | 121.00M | -28.00M | -139.00M | 176.00M | -124.00M | -2.00M | 155.00M | 15.00M | 141.00M | 8.00M | 186.00M | 133.00M | 189.00M | -57.00M | -191.00M | 278.00M |
|
Other Working Capital Changes
|
32.00M | -52.00M | 32.00M | -148.00M | 36.00M | 4.00M | -129.00M | -46.00M | -30.00M | -18.00M | 4.00M | -10.00M | -52.00M | -10.00M | 33.00M | -1.00M | -22.00M | -14.00M | -21.00M | 44.00M | | -26.00M | -3.00M | 4.00M | -25.00M | 1.00M | 10.00M | -19.00M | -30.00M | 4.00M | -24.00M | 37.00M | 2.00M | -16.00M | 2.00M | 8.00M | -4.00M | 27.00M | 32.00M | -19.00M | -37.00M | 13.00M | -34.00M | -29.00M | 38.00M | -1.00M | -14.00M | 3.00M | 13.00M | 2.00M | 5.00M | 35.00M | 18.00M | -2.00M | -53.00M | 88.00M | -22.00M | 21.00M | -2.00M | 14.00M | 26.00M | -28.00M | 4.00M | 14.00M | 14.00M | -7.00M | 15.00M |
|
Capital Expenditures
|
73.00M | 137.00M | 137.00M | 228.00M | 81.00M | 123.00M | 114.00M | 232.00M | 78.00M | 147.00M | 99.00M | 213.00M | 60.00M | 129.00M | 128.00M | 248.00M | 94.00M | 149.00M | 176.00M | 251.00M | 168.00M | 146.00M | 179.00M | 264.00M | 122.00M | 158.00M | 179.00M | 232.00M | 114.00M | 134.00M | 144.00M | 201.00M | 121.00M | 108.00M | 153.00M | 171.00M | 118.00M | 98.00M | 105.00M | 115.00M | 71.00M | 75.00M | 80.00M | 109.00M | 82.00M | 77.00M | 90.00M | 161.00M | 107.00M | 130.00M | 137.00M | 193.00M | 122.00M | 178.00M | 175.00M | 221.00M | 163.00M | 184.00M | 161.00M | 197.00M | 126.00M | 117.00M | 134.00M | 184.00M | 124.00M | 108.00M | 155.00M |
|
Acquisitions
|
| | | | | | | | | | 12.00M | -6.00M | | | | | | | | 3.00M | 25.00M | | | 62.00M | | | 13.00M | | | | | 5.00M | | | | | 727.00M | | 1.00M | | | | 1,711.00M | | 351.00M | 1.00M | | 1.00M | | | | | | | 727.00M | -8.00M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-13.00M | -7.00M | 20.00M | | -7.00M | -6.00M | 107.00M | 73.00M | 36.00M | 135.00M | 2.00M | 250.00M | 32.00M | 39.00M | 49.00M | 27.00M | 54.00M | 38.00M | 103.00M | 72.00M | 74.00M | 103.00M | 100.00M | 6.00M | 110.00M | 85.00M | 203.00M | 201.00M | 50.00M | 37.00M | 71.00M | 220.00M | 48.00M | 66.00M | 35.00M | 242.00M | | 19.00M | 9.00M | 128.00M | | 14.00M | | 117.00M | 16.00M | 26.00M | | 82.00M | | 46.00M | 9.00M | 86.00M | 14.00M | 21.00M | 20.00M | 267.00M | 14.00M | 132.00M | 118.00M | 238.00M | 78.00M | 100.00M | 82.00M | 304.00M | 97.00M | 253.00M | 158.00M |
|
Cash from Investing Activities
|
-82.00M | -135.00M | -267.00M | -357.00M | -87.00M | -128.00M | -223.00M | -220.00M | -71.00M | -1040.00M | 113.00M | -215.00M | -41.00M | -280.00M | -303.00M | -241.00M | -232.00M | -166.00M | -230.00M | -262.00M | -249.00M | -65.00M | -141.00M | -404.00M | -257.00M | -181.00M | 94.00M | -341.00M | -144.00M | -196.00M | -105.00M | -54.00M | -158.00M | -154.00M | -220.00M | 61.00M | -881.00M | -132.00M | -161.00M | 4.00M | -98.00M | -114.00M | -1863.00M | -24.00M | -459.00M | -58.00M | -151.00M | -111.00M | -142.00M | -147.00M | -173.00M | -130.00M | -141.00M | -341.00M | -946.00M | -173.00M | -264.00M | -174.00M | -161.00M | -143.00M | -193.00M | -111.00M | -150.00M | -80.00M | -159.00M | -401.00M | -154.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | 40.00M | 23.00M | -1.00M | -6.00M | 4.00M | -7.00M | -15.00M | -5.00M | -13.00M | -20.00M | 20.00M | 5.00M | | -35.00M | 48.00M | -23.00M | -20.00M | 44.00M | -92.00M | 32.00M | 104.00M | 9.00M |
|
Cash from Financing Activities
|
-455.00M | -210.00M | -955.00M | -650.00M | -677.00M | -437.00M | -631.00M | -879.00M | -417.00M | 616.00M | -765.00M | -676.00M | -465.00M | -265.00M | -728.00M | -843.00M | -462.00M | -384.00M | -964.00M | -332.00M | 303.00M | -1133.00M | -607.00M | -733.00M | -641.00M | -115.00M | -570.00M | -950.00M | -441.00M | -426.00M | -680.00M | -686.00M | -520.00M | -599.00M | -648.00M | -683.00M | -437.00M | -542.00M | -722.00M | -978.00M | -392.00M | -512.00M | 1,054.00M | -1020.00M | -308.00M | -833.00M | -827.00M | -951.00M | -334.00M | -550.00M | -784.00M | -1106.00M | -204.00M | -181.00M | 99.00M | -666.00M | -375.00M | -580.00M | -846.00M | -992.00M | -361.00M | -845.00M | -904.00M | -1279.00M | -458.00M | -409.00M | -1028.00M |
|
Dividends Paid - Common
|
-203.00M | -251.00M | -248.00M | 1,683.00M | -222.00M | -298.00M | 1,324.00M | 338.00M | 261.00M | 307.00M | 282.00M | 353.00M | 278.00M | 315.00M | 358.00M | 326.00M | 290.00M | 335.00M | 405.00M | 352.00M | 316.00M | 346.00M | 328.00M | 456.00M | 329.00M | 360.00M | 344.00M | 460.00M | 340.00M | 364.00M | 349.00M | 455.00M | 345.00M | 371.00M | 354.00M | 459.00M | 352.00M | 404.00M | 366.00M | 469.00M | 366.00M | 404.00M | 370.00M | 474.00M | 373.00M | 411.00M | 378.00M | 492.00M | 376.00M | 420.00M | 387.00M | 496.00M | 378.00M | 436.00M | 392.00M | 485.00M | 390.00M | 457.00M | 396.00M | 506.00M | 394.00M | 473.00M | 408.00M | 514.00M | 406.00M | 474.00M | 420.00M |
|
Exchange Rate Effect
|
-6.00M | 18.00M | 9.00M | -142.00M | -8.00M | -10.00M | 12.00M | -33.00M | 4.00M | 3.00M | -45.00M | -15.00M | 10.00M | -35.00M | 5.00M | -4.00M | -35.00M | -46.00M | -9.00M | -4.00M | -41.00M | -5.00M | -61.00M | -35.00M | -59.00M | | -23.00M | -25.00M | 15.00M | -13.00M | 1.00M | -67.00M | 19.00M | 33.00M | 17.00M | 18.00M | 18.00M | -25.00M | -6.00M | -3.00M | 2.00M | 2.00M | -20.00M | 9.00M | -30.00M | 8.00M | 8.00M | -2.00M | -15.00M | 12.00M | -16.00M | 4.00M | 4.00M | -25.00M | -42.00M | 3.00M | -4.00M | -16.00M | -13.00M | 14.00M | -14.00M | -3.00M | 11.00M | -48.00M | 33.00M | 29.00M | -15.00M |
|
Change in Cash
|
147.00M | 194.00M | -49.00M | -247.00M | -39.00M | -6.00M | 99.00M | -164.00M | 196.00M | 53.00M | 206.00M | -67.00M | 166.00M | -49.00M | -86.00M | -25.00M | 48.00M | -48.00M | -163.00M | 241.00M | 833.00M | -634.00M | 194.00M | -266.00M | -230.00M | 200.00M | 386.00M | -475.00M | 44.00M | 71.00M | 213.00M | 17.00M | 32.00M | -106.00M | 139.00M | 155.00M | -684.00M | -18.00M | 8.00M | -115.00M | 117.00M | 20.00M | 85.00M | -65.00M | -29.00M | 143.00M | -8.00M | -101.00M | 107.00M | -58.00M | 21.00M | -126.00M | 45.00M | -19.00M | 80.00M | -163.00M | 92.00M | -48.00M | 132.00M | 15.00M | 113.00M | 31.00M | 124.00M | -138.00M | 16.00M | 103.00M | 64.00M |
|
Beginning Cash Balance
|
555.00M | 702.00M | 896.00M | 847.00M | 600.00M | 561.00M | 555.00M | 654.00M | 490.00M | 686.00M | 739.00M | 945.00M | 878.00M | 1,044.00M | 995.00M | 909.00M | 884.00M | 932.00M | 884.00M | 721.00M | 962.00M | 1,795.00M | 1,161.00M | 1,355.00M | 1,089.00M | 859.00M | 1,059.00M | 1,445.00M | 970.00M | 1,014.00M | 1,085.00M | 1,298.00M | 1,315.00M | 1,347.00M | 1,241.00M | 1,380.00M | 1,535.00M | 851.00M | 833.00M | 841.00M | 726.00M | 843.00M | 863.00M | 948.00M | 883.00M | 854.00M | 997.00M | 989.00M | 888.00M | 995.00M | 937.00M | 958.00M | 832.00M | 877.00M | 858.00M | 938.00M | 775.00M | 867.00M | 819.00M | 951.00M | 966.00M | 1,079.00M | 1,110.00M | 1,234.00M | 1,096.00M | 1,112.00M | 1,215.00M |
|
Free Cash Flow
|
617.00M | 384.00M | 1,027.00M | 674.00M | 652.00M | 446.00M | 827.00M | 736.00M | 602.00M | 327.00M | 804.00M | 626.00M | 602.00M | 402.00M | 812.00M | 815.00M | 683.00M | 399.00M | 864.00M | 588.00M | 652.00M | 423.00M | 824.00M | 642.00M | 605.00M | 338.00M | 706.00M | 609.00M | 500.00M | 572.00M | 853.00M | 623.00M | 570.00M | 506.00M | 837.00M | 588.00M | 498.00M | 583.00M | 792.00M | 747.00M | 534.00M | 569.00M | 834.00M | 861.00M | 686.00M | 949.00M | 872.00M | 802.00M | 491.00M | 497.00M | 857.00M | 913.00M | 264.00M | 350.00M | 794.00M | 452.00M | 572.00M | 538.00M | 991.00M | 939.00M | 555.00M | 873.00M | 1,033.00M | 1,085.00M | 476.00M | 776.00M | 1,106.00M |
|
Net Cash Flow
|
153.00M | 176.00M | -58.00M | -105.00M | -31.00M | 4.00M | 87.00M | -131.00M | 192.00M | 50.00M | 251.00M | -52.00M | 156.00M | -14.00M | -91.00M | -21.00M | 83.00M | -2.00M | -154.00M | 245.00M | 874.00M | -629.00M | 255.00M | -231.00M | -171.00M | 200.00M | 409.00M | -450.00M | 29.00M | 84.00M | 212.00M | 84.00M | 13.00M | -139.00M | 122.00M | 137.00M | -702.00M | 7.00M | 14.00M | -112.00M | 115.00M | 18.00M | 105.00M | -74.00M | 1.00M | 135.00M | -16.00M | -99.00M | 122.00M | -70.00M | 37.00M | -130.00M | 41.00M | 6.00M | 122.00M | -166.00M | 96.00M | -32.00M | 145.00M | 1.00M | 127.00M | 34.00M | 113.00M | -90.00M | -17.00M | 74.00M | 79.00M |