|
Net Income
|
402.00M | 12.00M | | 6.00M | 383.00M | | -4.00M | | 388.00M | 435.00M | | | 588.00M | 500.00M | 464.00M | 602.00M |
|
Depreciation and Depletion
|
56.00M | 56.00M | 57.00M | 59.00M | 61.00M | 63.00M | 64.00M | 60.00M | 68.00M | 69.00M | 66.00M | 65.00M | 66.00M | 72.00M | 75.00M | 74.00M |
|
Share-based Compensation
|
19.00M | 20.00M | 19.00M | 9.00M | 24.00M | 28.00M | 29.00M | 33.00M | 34.00M | 36.00M | 22.00M | 33.00M | 22.00M | 34.00M | 38.00M | 36.00M |
|
Gains from Investment Securities
|
203.00M | 240.00M | 221.00M | 187.00M | 102.00M | 169.00M | 104.00M | 99.00M | 86.00M | 201.00M | 88.00M | 116.00M | 91.00M | 179.00M | 83.00M | 76.00M |
|
Cash from Operations
|
468.00M | -19.00M | 622.00M | 1,063.00M | 468.00M | -67.00M | 650.00M | 1,050.00M | 419.00M | -119.00M | 742.00M | 913.00M | 250.00M | 94.00M | 593.00M | 1,050.00M |
|
Amortizatization of Intangibles
|
103.00M | 101.00M | 103.00M | 98.00M | 96.00M | 93.00M | 89.00M | 84.00M | 80.00M | 81.00M | 77.00M | 75.00M | 70.00M | 75.00M | 74.00M | 72.00M |
|
Depreciation & Amortization (CF)
|
56.00M | 56.00M | 57.00M | 59.00M | 61.00M | 63.00M | 64.00M | 60.00M | 68.00M | 69.00M | 66.00M | 65.00M | 66.00M | 72.00M | 75.00M | 74.00M |
|
Change in Receivables
|
139.00M | 22.00M | -54.00M | 124.00M | 22.00M | 10.00M | 50.00M | 91.00M | -165.00M | 39.00M | 25.00M | 258.00M | -81.00M | -104.00M | 191.00M | 210.00M |
|
Change in Inventory
|
244.00M | 203.00M | 95.00M | -140.00M | 122.00M | 50.00M | -87.00M | -196.00M | 59.00M | 57.00M | 41.00M | -76.00M | 154.00M | 34.00M | 29.00M | -75.00M |
|
Change in Account Payables
|
319.00M | -37.00M | 87.00M | 112.00M | 87.00M | -127.00M | -53.00M | -7.00M | 31.00M | -128.00M | 30.00M | 127.00M | 146.00M | -259.00M | -6.00M | 209.00M |
|
Change in Accured Expenses
|
| | | | | | 151.00M | 116.00M | -34.00M | -232.00M | 169.00M | 136.00M | -200.00M | -7.00M | 178.00M | 123.00M |
|
Other Working Capital Changes
|
77.00M | -319.00M | 129.00M | 253.00M | 119.00M | -8.00M | -42.00M | 82.00M | -129.00M | -32.00M | 104.00M | -26.00M | -101.00M | -117.00M | 82.00M | -68.00M |
|
Capital Expenditures
|
100.00M | 59.00M | 74.00M | 77.00M | 143.00M | 70.00M | 80.00M | 94.00M | 145.00M | 64.00M | 90.00M | 102.00M | 152.00M | 86.00M | 110.00M | 134.00M |
|
Sales of Property, Plant and Equipment
|
3.00M | | | 1.00M | | 1.00M | | | | | | | | | | |
|
Acquisitions
|
| | | | 127.00M | 20.00M | | | | 259.00M | | 54.00M | 269.00M | 10.00M | | 99.00M |
|
Cash from Investing Activities
|
-100.00M | -85.00M | -118.00M | -95.00M | -266.00M | -84.00M | -120.00M | -88.00M | -188.00M | -349.00M | -137.00M | -240.00M | -407.00M | -223.00M | -148.00M | -269.00M |
|
Other financing activities
|
-30.00M | -24.00M | -35.00M | -3.00M | 5.00M | 1.00M | -30.00M | -25.00M | 7.00M | -11.00M | -24.00M | -6.00M | -6.00M | -9.00M | -41.00M | -25.00M |
|
Cash from Financing Activities
|
-420.00M | 140.00M | -505.00M | -37.00M | 673.00M | -227.00M | -24.00M | -900.00M | -153.00M | -57.00M | 914.00M | -1277.00M | -286.00M | 1,361.00M | -165.00M | -293.00M |
|
Dividends Paid - Common
|
| | | | | 27.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 17.00M | 16.00M | 16.00M | 32.00M | 16.00M |
|
Exchange Rate Effect
|
-3.00M | -12.00M | -25.00M | 37.00M | 8.00M | -11.00M | -31.00M | 24.00M | -19.00M | -22.00M | 39.00M | -75.00M | 27.00M | 57.00M | -16.00M | -2.00M |
|
Change in Cash
|
-55.00M | 24.00M | -26.00M | 947.00M | 883.00M | -389.00M | 475.00M | 86.00M | 59.00M | -547.00M | 1,554.00M | -679.00M | -416.00M | 1,289.00M | 264.00M | 486.00M |
|
Free Cash Flow
|
368.00M | -78.00M | 548.00M | 986.00M | 325.00M | -137.00M | 570.00M | 956.00M | 274.00M | -183.00M | 652.00M | 811.00M | 98.00M | 8.00M | 483.00M | 916.00M |
|
Net Cash Flow
|
-52.00M | 36.00M | -1.00M | 931.00M | 875.00M | -378.00M | 506.00M | 62.00M | 78.00M | -525.00M | 1,519.00M | -604.00M | -443.00M | 1,232.00M | 280.00M | 488.00M |