|
Net Income
|
153.00M | 104.00M | 27.00M | 26.00M | 22.00M | 21.00M | 76.00M | 184.00M | 10.00M | 169.00M | 130.00M | 105.00M | -2.00M | 174.00M | 133.00M | 123.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | 170.00M | | -1.00M | -2.00M | 3.00M | 165.00M | 179.00M | -1.00M | 172.00M | -1.00M | 192.00M | 233.00M | 181.00M | 217.00M | 210.00M | 182.00M | 187.00M | 241.00M | 203.00M | 185.00M | 241.00M | 310.00M | 417.00M | 261.00M | -59.00M | 100.00M | 143.00M | 72.00M | 152.00M | 104.00M | 87.00M | 102.00M | -209.00M | 181.00M | 25.00M | 96.00M | -50.00M | 221.00M | 103.00M | 194.00M | 191.00M | 336.00M | 82.00M |
|
Share-based Compensation
|
12.00M | 13.00M | 13.00M | 12.00M | 21.00M | 14.00M | 12.00M | 2.00M | 9.00M | 9.00M | 5.00M | 6.00M | 8.00M | 8.00M | 8.00M | 10.00M | 9.00M | 8.00M | 10.00M | 13.00M | 6.00M | 7.00M | | | | 11.00M | 12.00M | 12.00M | 13.00M | 13.00M | 13.00M | 12.00M | 11.00M | 14.00M | 16.00M | 8.00M | 10.00M | 16.00M | 9.00M | 6.00M | 13.00M | 18.00M | 13.00M | 13.00M | 22.00M | 17.00M | -2.00M | 9.00M | 16.00M | 19.00M | 8.00M | 10.00M | 21.00M | 29.00M | 13.00M | 13.00M | 16.00M | 26.00M | 19.00M | 13.00M | 27.00M | 24.00M | 17.00M | 10.00M |
|
Deferred Taxes
|
4.00M | 6.00M | 2.00M | 3.00M | 16.00M | 3.00M | -1.00M | 8.00M | 26.00M | 40.00M | 5.00M | -2.00M | -13.00M | -2.00M | 15.00M | -17.00M | -12.00M | 3.00M | -1.00M | -7.00M | 12.00M | -14.00M | | | | 20.00M | -5.00M | -2.00M | -2.00M | -34.00M | 3.00M | -4.00M | -33.00M | -6.00M | 20.00M | -3.00M | 5.00M | -9.00M | -13.00M | 7.00M | 5.00M | -7.00M | -7.00M | 20.00M | 21.00M | -62.00M | -11.00M | 2.00M | 4.00M | 5.00M | -6.00M | -5.00M | -3.00M | -114.00M | -27.00M | -5.00M | -55.00M | -66.00M | 26.00M | -1.00M | -18.00M | 3.00M | -2.00M | 84.00M |
|
Cash from Discontinued Operations
|
| | 17.00M | 18.00M | -13.00M | 33.00M | 22.00M | 33.00M | -36.00M | -11.00M | | | | | | | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | | | | | 4.00M | -1.00M | | -1.00M | | -2.00M | 1.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-7.00M | 256.00M | -27.00M | 12.00M | -4.00M | 320.00M | -3.00M | -22.00M | | 320.00M | -9.00M | 38.00M | -9.00M | 272.00M | -17.00M | 4.00M | 1.00M | 275.00M | -11.00M | -16.00M | | 339.00M | | | | | 335.00M | 14.00M | -34.00M | -5.00M | 372.00M | -18.00M | -12.00M | 6.00M | 269.00M | -16.00M | -9.00M | 54.00M | 178.00M | -19.00M | -2.00M | -5.00M | 267.00M | 71.00M | -6.00M | -12.00M | 250.00M | -8.00M | -10.00M | 11.00M | 107.00M | -16.00M | -21.00M | 3.00M | 107.00M | -1.00M | -19.00M | | 367.00M | 5.00M | -10.00M | 14.00M | 255.00M | 12.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | | | | | | | | 445.00M | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 83.00M | | | | 5.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
232.00M | 315.00M | 94.00M | 152.00M | 197.00M | 376.00M | 148.00M | 77.00M | 181.00M | 292.00M | 131.00M | 37.00M | 165.00M | 287.00M | 208.00M | 117.00M | 161.00M | 291.00M | 179.00M | 33.00M | 222.00M | 337.00M | | | | 262.00M | 331.00M | 170.00M | 101.00M | 212.00M | 385.00M | 260.00M | 64.00M | 252.00M | 400.00M | 259.00M | 190.00M | 154.00M | 389.00M | 271.00M | 227.00M | 308.00M | 740.00M | 383.00M | 246.00M | 264.00M | 383.00M | 41.00M | 181.00M | 229.00M | 335.00M | 178.00M | 209.00M | 341.00M | 430.00M | 20.00M | 153.00M | 182.00M | 340.00M | 221.00M | 180.00M | 286.00M | 294.00M | 93.00M |
|
Depreciation & Amortization (CF)
|
49.00M | 46.00M | 48.00M | 46.00M | 44.00M | 45.00M | 45.00M | 43.00M | 42.00M | 43.00M | 46.00M | 43.00M | 44.00M | 45.00M | 44.00M | 46.00M | 46.00M | 46.00M | 44.00M | 45.00M | 44.00M | 47.00M | | | | 40.00M | 43.00M | 41.00M | 41.00M | 39.00M | 42.00M | 40.00M | 41.00M | 40.00M | 45.00M | 44.00M | 44.00M | 45.00M | 47.00M | 44.00M | 44.00M | 45.00M | 47.00M | 51.00M | 53.00M | 53.00M | 54.00M | 55.00M | 55.00M | 57.00M | 57.00M | 56.00M | 58.00M | 60.00M | 62.00M | 61.00M | 57.00M | 58.00M | 59.00M | 54.00M | 53.00M | 55.00M | 57.00M | 56.00M |
|
Change in Receivables
|
-55.00M | -11.00M | 34.00M | -92.00M | 88.00M | -9.00M | -60.00M | 6.00M | 67.00M | 20.00M | -79.00M | 44.00M | 63.00M | 24.00M | -80.00M | 9.00M | 51.00M | 28.00M | -74.00M | -2.00M | 51.00M | 1.00M | | | | 52.00M | 28.00M | -74.00M | 17.00M | 55.00M | 3.00M | -35.00M | 4.00M | 60.00M | -5.00M | -33.00M | -35.00M | 57.00M | 43.00M | -73.00M | -13.00M | 188.00M | -75.00M | 8.00M | -80.00M | 26.00M | -36.00M | 53.00M | -84.00M | 87.00M | 28.00M | -63.00M | -15.00M | 79.00M | 12.00M | -108.00M | 93.00M | 31.00M | 18.00M | -84.00M | 20.00M | -7.00M | 216.00M | -118.00M |
|
Change in Inventory
|
-5.00M | 47.00M | -21.00M | 62.00M | 6.00M | -53.00M | 44.00M | 24.00M | 25.00M | -56.00M | 31.00M | 34.00M | 1.00M | -67.00M | 32.00M | 25.00M | 10.00M | -56.00M | 44.00M | 31.00M | -14.00M | -62.00M | | | | 9.00M | -41.00M | 23.00M | 40.00M | 7.00M | -51.00M | 10.00M | 30.00M | 18.00M | -37.00M | 13.00M | 61.00M | -23.00M | -44.00M | -6.00M | 9.00M | -53.00M | | 70.00M | 70.00M | 80.00M | 62.00M | 37.00M | 35.00M | -19.00M | -35.00M | 6.00M | -15.00M | -4.00M | -45.00M | 14.00M | -57.00M | 23.00M | -35.00M | 6.00M | 6.00M | 42.00M | -117.00M | 55.00M |
|
Change in Accured Expenses
|
42.00M | 62.00M | 131.00M | -240.00M | 65.00M | 74.00M | -107.00M | -22.00M | 39.00M | 38.00M | -114.00M | 14.00M | 53.00M | 57.00M | -68.00M | 9.00M | 26.00M | 3.00M | -63.00M | -11.00M | 33.00M | 24.00M | | | | 97.00M | 59.00M | -153.00M | 11.00M | 67.00M | 41.00M | -89.00M | -24.00M | 49.00M | 17.00M | -52.00M | 9.00M | -12.00M | 72.00M | -82.00M | 2.00M | 133.00M | 238.00M | 20.00M | 3.00M | 71.00M | 217.00M | -96.00M | -34.00M | 37.00M | 46.00M | -28.00M | -26.00M | 132.00M | 79.00M | -138.00M | -25.00M | 43.00M | -20.00M | -137.00M | -1.00M | 51.00M | -37.00M | -40.00M |
|
Change in Taxes
|
33.00M | 10.00M | 18.00M | -57.00M | 23.00M | -4.00M | 15.00M | -63.00M | 49.00M | -45.00M | 4.00M | -15.00M | -9.00M | -16.00M | 10.00M | -18.00M | 16.00M | 7.00M | 18.00M | -84.00M | 21.00M | 24.00M | | | | -18.00M | 33.00M | 62.00M | -82.00M | 21.00M | 11.00M | 71.00M | -142.00M | 55.00M | 17.00M | 29.00M | -41.00M | 10.00M | 28.00M | 4.00M | -35.00M | 5.00M | 40.00M | 30.00M | -132.00M | 22.00M | -10.00M | 24.00M | -2.00M | 33.00M | -20.00M | 14.00M | | 66.00M | 72.00M | -8.00M | -81.00M | -55.00M | -3.00M | 42.00M | -58.00M | -1.00M | 19.00M | -107.00M |
|
Other Working Capital Changes
|
1.00M | 28.00M | | | 4.00M | 5.00M | -9.00M | -8.00M | 3.00M | -7.00M | 2.00M | -2.00M | -3.00M | 6.00M | -1.00M | -2.00M | -4.00M | -4.00M | 7.00M | | -4.00M | -9.00M | | | | -7.00M | -7.00M | 6.00M | 7.00M | 1.00M | -9.00M | 6.00M | -1.00M | -3.00M | -6.00M | 13.00M | 2.00M | -5.00M | -4.00M | 10.00M | -1.00M | -3.00M | -8.00M | 18.00M | -1.00M | 12.00M | 1.00M | 14.00M | -12.00M | -4.00M | -14.00M | 30.00M | -7.00M | -8.00M | -14.00M | 22.00M | -2.00M | -32.00M | -13.00M | 38.00M | 1.00M | -11.00M | -19.00M | 41.00M |
|
Capital Expenditures
|
51.00M | 61.00M | 34.00M | 42.00M | 33.00M | 92.00M | 34.00M | 55.00M | 70.00M | 69.00M | 37.00M | 45.00M | 37.00M | 73.00M | 54.00M | 48.00M | 32.00M | 60.00M | 27.00M | 36.00M | 25.00M | 50.00M | | | | 45.00M | 59.00M | 59.00M | 58.00M | 44.00M | 70.00M | 49.00M | 40.00M | 37.00M | 68.00M | 36.00M | 50.00M | 49.00M | 71.00M | 54.00M | 57.00M | 47.00M | 96.00M | 69.00M | 82.00M | 81.00M | 99.00M | 52.00M | 57.00M | 63.00M | 79.00M | 46.00M | 42.00M | 56.00M | 84.00M | 24.00M | 52.00M | 55.00M | 81.00M | 39.00M | 53.00M | 53.00M | 75.00M | 36.00M |
|
Acquisitions
|
| | | | | 38.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | 128.00M | | | | |
|
Cash from Investing Activities
|
-53.00M | -60.00M | -33.00M | -42.00M | -53.00M | -103.00M | -34.00M | 717.00M | -70.00M | -69.00M | -37.00M | -126.00M | -37.00M | -77.00M | -54.00M | 60.00M | -33.00M | -28.00M | -27.00M | -35.00M | -27.00M | -49.00M | | | | -45.00M | -329.00M | -58.00M | -56.00M | -22.00M | -69.00M | -36.00M | -38.00M | -38.00M | -747.00M | -36.00M | -41.00M | -49.00M | -70.00M | -42.00M | -56.00M | -47.00M | -107.00M | -151.00M | -107.00M | -83.00M | -111.00M | -56.00M | -56.00M | -55.00M | -62.00M | -45.00M | -42.00M | -55.00M | -81.00M | -23.00M | -33.00M | -38.00M | -81.00M | 89.00M | -54.00M | -53.00M | -76.00M | -34.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | | 15.00M | 2.00M | 38.00M | | -7.00M | 33.00M | 9.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-157.00M | -173.00M | -35.00M | -190.00M | -55.00M | -426.00M | 75.00M | -697.00M | -339.00M | -117.00M | -77.00M | 115.00M | -116.00M | -243.00M | 242.00M | -397.00M | -148.00M | -382.00M | -128.00M | 25.00M | -164.00M | -325.00M | | | | -197.00M | -15.00M | -104.00M | -35.00M | -175.00M | -331.00M | -176.00M | -1.00M | 469.00M | -691.00M | -192.00M | -146.00M | -91.00M | -386.00M | -183.00M | -155.00M | 77.00M | -262.00M | -247.00M | -277.00M | -420.00M | -447.00M | -92.00M | -143.00M | -128.00M | -326.00M | -35.00M | -280.00M | -211.00M | -227.00M | 155.00M | -259.00M | -278.00M | -273.00M | -237.00M | -109.00M | -299.00M | -279.00M | -59.00M |
|
Dividends Paid - Common
|
64.00M | 65.00M | 70.00M | 71.00M | 70.00M | 71.00M | 77.00M | 77.00M | 76.00M | 73.00M | 79.00M | 80.00M | 78.00M | 78.00M | 83.00M | 84.00M | 83.00M | 85.00M | 93.00M | 91.00M | 93.00M | 91.00M | | | | 100.00M | 108.00M | 104.00M | 102.00M | 103.00M | 112.00M | 108.00M | 109.00M | 125.00M | 124.00M | 123.00M | 123.00M | 123.00M | 134.00M | 134.00M | 133.00M | 135.00M | 142.00M | 141.00M | 141.00M | 139.00M | 143.00M | 143.00M | 144.00M | 143.00M | 141.00M | 293.00M | 147.00M | 147.00M | 1.00M | 300.00M | 150.00M | 150.00M | | 305.00M | 152.00M | 152.00M | | 306.00M |
|
Exchange Rate Effect
|
-2.00M | 7.00M | 5.00M | -3.00M | | | 10.00M | -4.00M | 2.00M | | -6.00M | 1.00M | 2.00M | -3.00M | 4.00M | -2.00M | -1.00M | -4.00M | 1.00M | -4.00M | -6.00M | 2.00M | | | | 4.00M | | -1.00M | -3.00M | 2.00M | 1.00M | 4.00M | -4.00M | 2.00M | -5.00M | | -3.00M | 1.00M | | -2.00M | 1.00M | -7.00M | 3.00M | 3.00M | 8.00M | -1.00M | 2.00M | -3.00M | | 1.00M | -4.00M | -4.00M | 3.00M | 1.00M | | | -23.00M | -3.00M | | 2.00M | -5.00M | 1.00M | 2.00M | -1.00M |
|
Change in Cash
|
20.00M | 89.00M | 31.00M | -83.00M | 87.00M | -154.00M | 199.00M | 93.00M | -226.00M | 106.00M | 11.00M | 27.00M | 6.00M | -36.00M | 400.00M | -222.00M | -22.00M | -124.00M | 24.00M | 18.00M | 23.00M | -35.00M | | | | 24.00M | -13.00M | 7.00M | 6.00M | 17.00M | -16.00M | 52.00M | 21.00M | 685.00M | -1043.00M | 31.00M | | 15.00M | -67.00M | 44.00M | 17.00M | 331.00M | 374.00M | -12.00M | -130.00M | -240.00M | -173.00M | -110.00M | -18.00M | 47.00M | -57.00M | 94.00M | -110.00M | 76.00M | 122.00M | 152.00M | -162.00M | -137.00M | -14.00M | 75.00M | 12.00M | -65.00M | -59.00M | -1.00M |
|
Beginning Cash Balance
|
97.00M | 117.00M | 206.00M | 237.00M | 154.00M | 241.00M | 87.00M | 286.00M | 379.00M | 153.00M | 256.00M | 270.00M | 297.00M | 303.00M | 267.00M | 667.00M | 445.00M | 423.00M | 299.00M | 323.00M | 341.00M | 364.00M | 382.00M | 383.00M | 390.00M | 390.00M | 414.00M | 401.00M | 408.00M | 414.00M | 434.00M | 416.00M | 468.00M | 489.00M | 1,069.00M | 131.00M | 162.00M | 163.00M | 178.00M | 106.00M | 151.00M | 165.00M | 497.00M | 872.00M | 862.00M | 732.00M | 492.00M | 320.00M | 210.00M | 194.00M | 240.00M | 184.00M | 278.00M | 166.00M | 245.00M | 366.00M | 517.00M | 356.00M | 216.00M | 203.00M | 278.00M | 291.00M | 226.00M | 167.00M |
|
Free Cash Flow
|
181.00M | 254.00M | 60.00M | 110.00M | 164.00M | 284.00M | 114.00M | 22.00M | 111.00M | 223.00M | 94.00M | -8.00M | 128.00M | 214.00M | 154.00M | 69.00M | 129.00M | 231.00M | 152.00M | -3.00M | 197.00M | 287.00M | | | | 217.00M | 272.00M | 111.00M | 43.00M | 168.00M | 315.00M | 211.00M | 24.00M | 215.00M | 332.00M | 223.00M | 140.00M | 105.00M | 318.00M | 217.00M | 170.00M | 261.00M | 644.00M | 314.00M | 164.00M | 183.00M | 284.00M | -11.00M | 124.00M | 166.00M | 256.00M | 132.00M | 167.00M | 285.00M | 346.00M | -4.00M | 101.00M | 127.00M | 259.00M | 182.00M | 127.00M | 233.00M | 219.00M | 57.00M |
|
Net Cash Flow
|
22.00M | 82.00M | 26.00M | -80.00M | 89.00M | -153.00M | 189.00M | 97.00M | -228.00M | 106.00M | 17.00M | 26.00M | 12.00M | -33.00M | 396.00M | -220.00M | -20.00M | -119.00M | 24.00M | 23.00M | 31.00M | -37.00M | | | | 20.00M | -13.00M | 8.00M | 10.00M | 15.00M | -15.00M | 48.00M | 25.00M | 683.00M | -1038.00M | 31.00M | 3.00M | 14.00M | -67.00M | 46.00M | 16.00M | 338.00M | 371.00M | -15.00M | -138.00M | -239.00M | -175.00M | -107.00M | -18.00M | 46.00M | -53.00M | 98.00M | -113.00M | 75.00M | 122.00M | 152.00M | -139.00M | -134.00M | -14.00M | 73.00M | 17.00M | -66.00M | -61.00M | |