|
Net Income
|
337.00M | 319.00M | 283.00M | 529.00M | 505.00M | 467.00M | 480.00M | 639.00M | 560.00M | 606.00M | 701.00M | 584.00M | 631.00M | 626.00M | 695.00M |
|
Share-based Compensation
|
3.00M | 3.00M | 3.00M | 3.00M | 5.00M | 6.00M | 5.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 8.00M | 6.00M | 8.00M |
|
Gains from Investment Securities
|
290.00M | 398.00M | 158.00M | 141.00M | 293.00M | 358.00M | 259.00M | 227.00M | 266.00M | 397.00M | 226.00M | 225.00M | 664.00M | 413.00M | 520.00M |
|
Cash from Operations
|
423.00M | 305.00M | 1,160.00M | 1,283.00M | 1,437.00M | 1,380.00M | 795.00M | 2,222.00M | 1,534.00M | 1,055.00M | 2,090.00M | 1,320.00M | 956.00M | 1,620.00M | 937.00M |
|
Depreciation & Amortization (CF)
|
76.00M | 80.00M | 82.00M | 86.00M | 90.00M | 104.00M | 108.00M | 110.00M | 123.00M | 147.00M | 147.00M | 152.00M | 153.00M | 158.00M | 180.00M |
|
Change in Account Payables
|
428.00M | 189.00M | 634.00M | 805.00M | 1,124.00M | 856.00M | 438.00M | 968.00M | 940.00M | 637.00M | 1,318.00M | 900.00M | 648.00M | 959.00M | 1,041.00M |
|
Change in Taxes
|
103.00M | 84.00M | 75.00M | -51.00M | -13.00M | 27.00M | 65.00M | -83.00M | 20.00M | 45.00M | -23.00M | 61.00M | -12.00M | -21.00M | 12.00M |
|
Other Working Capital Changes
|
307.00M | 137.00M | 167.00M | -493.00M | -11.00M | -136.00M | 205.00M | -139.00M | 184.00M | 89.00M | -32.00M | 23.00M | -49.00M | 105.00M | 4.00M |
|
Capital Expenditures
|
11.00M | 9.00M | 7.00M | 5.00M | 6.00M | 8.00M | 7.00M | 6.00M | 7.00M | 5.00M | 7.00M | 5.00M | 5.00M | 4.00M | 3.00M |
|
Divestments
|
29.00M | 42.00M | 28.00M | 214.00M | 91.00M | 96.00M | 98.00M | 55.00M | 17.00M | 42.00M | 70.00M | 349.00M | 81.00M | 99.00M | 150.00M |
|
Change in Acquisitions & Divestments
|
1,801.00M | 1,349.00M | 1,102.00M | 1,177.00M | 915.00M | 1,005.00M | 1,866.00M | 1,493.00M | 1,586.00M | 2,127.00M | 3,613.00M | 3,934.00M | 2,913.00M | 3,196.00M | 3,483.00M |
|
Cash from Investing Activities
|
-2188.00M | -1849.00M | -2168.00M | -3165.00M | -2408.00M | -1838.00M | -1408.00M | -3264.00M | -1384.00M | -1845.00M | -1916.00M | -2808.00M | -809.00M | -3464.00M | -1869.00M |
|
Other financing activities
|
| | | 4.00M | 10.00M | -1.00M | -1.00M | 8.00M | 5.00M | 4.00M | 1.00M | 10.00M | 11.00M | | |
|
Cash from Financing Activities
|
1,400.00M | 1,368.00M | 1,400.00M | 1,458.00M | 1,595.00M | 562.00M | 667.00M | 863.00M | 659.00M | 1,944.00M | -161.00M | 213.00M | 882.00M | 435.00M | 1,237.00M |
|
Dividends Paid - Common
|
| | | | 25.00M | 25.00M | 25.00M | 26.00M | 26.00M | 31.00M | 31.00M | 33.00M | 30.00M | 35.00M | 33.00M |
|
Change in Cash
|
-365.00M | -176.00M | 392.00M | -424.00M | 624.00M | 104.00M | 54.00M | -179.00M | 809.00M | 1,154.00M | 13.00M | -1275.00M | 1,029.00M | -1409.00M | 305.00M |
|
Free Cash Flow
|
412.00M | 296.00M | 1,153.00M | 1,278.00M | 1,431.00M | 1,372.00M | 788.00M | 2,216.00M | 1,527.00M | 1,050.00M | 2,083.00M | 1,315.00M | 951.00M | 1,616.00M | 934.00M |
|
Net Cash Flow
|
-365.00M | -176.00M | 392.00M | -424.00M | 624.00M | 104.00M | 54.00M | -179.00M | 809.00M | 1,154.00M | 13.00M | -1275.00M | 1,029.00M | -1409.00M | 305.00M |