|
Net Income
|
102.00M | 77.00M | 270.00M | -2.00M | -1.00M | -21.00M | -26.00M | 648.00M | -2.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
Share-based Compensation
|
58.00M | 60.00M | 32.00M | 27.00M | 35.00M | 36.00M | 32.00M | 45.00M | 51.00M | 53.00M | 43.00M | 50.00M | 50.00M | 52.00M | 73.00M | 74.00M | 81.00M |
|
Deferred Taxes
|
2.00M | 24.00M | 73.00M | -12.00M | -11.00M | -10.00M | -16.00M | 5.00M | -35.00M | -23.00M | -20.00M | -2.00M | -32.00M | 5.00M | -149.00M | -100.00M | -18.00M |
|
Cash from Discontinued Operations
|
74.00M | 55.00M | 8.00M | -8.00M | -2.00M | -4.00M | 16.00M | 10.00M | -3.00M | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.60M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
275.00M | 301.00M | 295.00M | 292.00M | 263.00M | 312.00M | 236.00M | 323.00M | 347.00M | 245.00M | 207.00M | 241.00M | 303.00M | 100.00M | 73.00M | 347.00M | 264.00M |
|
Asset Writedowns and Impairment
|
3.00M | | 2.00M | | | | | | | | | | 329.00M | | 445.00M | | |
|
Non-cash Items
|
| | 83.00M | 5.79M | | | | | | | | | | | | | |
|
Cash from Operations
|
738.00M | 819.00M | 698.00M | 620.00M | 777.00M | 771.00M | 874.00M | 778.00M | 868.00M | 976.00M | 992.00M | 1,546.00M | 1,276.00M | 786.00M | 1,158.00M | 695.00M | 981.00M |
|
Amortization of Goodwill
|
| | 258.00M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
188.00M | 183.00M | 173.00M | 178.00M | 182.00M | 180.00M | 169.00M | 165.00M | 163.00M | 166.00M | 180.00M | 180.00M | 211.00M | 224.00M | 236.00M | 235.00M | 219.00M |
|
Change in Receivables
|
10.00M | 21.00M | 33.00M | 52.00M | 8.00M | -24.00M | -6.00M | 52.00M | 1.00M | 24.00M | 32.00M | 27.00M | -82.00M | 84.00M | 13.00M | 34.00M | 145.00M |
|
Change in Inventory
|
5.00M | -6.00M | 37.00M | -1.00M | 11.00M | -1.00M | 25.00M | 45.00M | 19.00M | 21.00M | 7.00M | -50.00M | 282.00M | 18.00M | -58.00M | -55.00M | -63.00M |
|
Change in Accured Expenses
|
-39.00M | 30.00M | -52.00M | 10.00M | -30.00M | -17.00M | 93.00M | 57.00M | -34.00M | -47.00M | 17.00M | 291.00M | 311.00M | -47.00M | 157.00M | -140.00M | -124.00M |
|
Change in Taxes
|
1.00M | -20.00M | -44.00M | -36.00M | 15.00M | -21.00M | 29.00M | -62.00M | 12.00M | 1.00M | 26.00M | 14.00M | -90.00M | 35.00M | 152.00M | -147.00M | 2.00M |
|
Other Working Capital Changes
|
8.00M | 9.00M | -21.00M | 3.00M | -11.00M | -6.00M | -6.00M | -6.00M | 5.00M | -4.00M | 6.00M | -2.00M | 30.00M | -16.00M | 1.00M | -25.00M | 9.00M |
|
Capital Expenditures
|
196.00M | 201.00M | 228.00M | 192.00M | 194.00M | 138.00M | 125.00M | 172.00M | 231.00M | 194.00M | 206.00M | 254.00M | 331.00M | 251.00M | 228.00M | 212.00M | 220.00M |
|
Sales of Property, Plant and Equipment
|
| | 747.00M | | | | | | | | | | | | | | |
|
Acquisitions
|
| 19.00M | | 93.00M | | | | 290.00M | | 681.00M | | | 85.00M | | | | |
|
Divestments
|
-1.00M | -2.00M | 747.00M | | | | | | | | | | | | | 17.00M | 128.00M |
|
Cash from Investing Activities
|
-197.00M | -231.00M | 544.00M | -277.00M | -55.00M | -138.00M | -106.00M | -430.00M | -205.00M | -859.00M | -196.00M | -252.00M | -452.00M | -229.00M | -223.00M | -175.00M | -94.00M |
|
Other financing activities
|
| 10.00M | 9.00M | 10.00M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-540.00M | -706.00M | -1078.00M | -321.00M | -685.00M | -592.00M | -696.00M | -316.00M | -645.00M | -399.00M | -815.00M | -523.00M | -1391.00M | -689.00M | -753.00M | -655.00M | -924.00M |
|
Dividends Paid - Common
|
258.00M | 282.00M | 303.00M | 315.00M | 335.00M | 368.00M | 391.00M | 406.00M | 421.00M | 467.00M | 503.00M | 544.00M | 564.00M | 571.00M | 588.00M | 600.00M | 609.00M |
|
Exchange Rate Effect
|
-9.00M | -1.00M | 8.00M | -6.00M | -3.00M | -7.00M | -19.00M | -13.00M | -1.00M | -3.00M | -2.00M | -5.00M | 12.00M | -6.00M | | -26.00M | |
|
Change in Cash
|
-8.00M | -119.00M | 172.00M | 8.00M | 32.00M | 30.00M | 53.00M | 19.00M | 14.00M | -285.00M | -21.00M | 766.00M | -555.00M | -138.00M | 182.00M | -161.00M | -37.00M |
|
Beginning Cash Balance
|
214.00M | 206.00M | 87.00M | 259.00M | 267.00M | 299.00M | 329.00M | 382.00M | 404.00M | 311.00M | 132.00M | 105.00M | 874.00M | 321.00M | 185.00M | 363.00M | 204.00M |
|
Free Cash Flow
|
542.00M | 618.00M | 470.00M | 428.00M | 583.00M | 633.00M | 749.00M | 606.00M | 637.00M | 782.00M | 786.00M | 1,292.00M | 945.00M | 535.00M | 930.00M | 483.00M | 761.00M |
|
Net Cash Flow
|
1.00M | -118.00M | 164.00M | 22.00M | 37.00M | 41.00M | 72.00M | 32.00M | 18.00M | -282.00M | -19.00M | 771.00M | -567.00M | -132.00M | 182.00M | -135.00M | -37.00M |