|
Net Income
|
399.00M | 460.00M | 619.00M | 50.00M | 18.00M | 16.00M | 19.00M | 25.00M | 18.00M | 14.00M | 177.00M | | | | | | 969.00M | 1,022.00M | 1,007.00M | 964.00M | 1,036.00M | 1,126.00M | 1,192.00M | 975.00M | 1,146.00M | 1,222.00M | 1,276.00M | 1,203.00M | 1,226.00M | 1,327.00M | 1,248.00M | 1,048.00M | 1,332.00M | 1,400.00M | 1,362.00M | -2507.00M | 1,452.00M | 1,280.00M | 2,356.00M | 1,740.00M | 1,436.00M | 1,556.00M | 1,648.00M | 1,590.00M | 1,606.00M | 1,099.00M | 781.00M | 1,379.00M | 1,448.00M | 1,447.00M | 1,273.00M | 1,442.00M | 1,134.00M | 1,263.00M | 1,549.00M | 1,021.00M | 1,408.00M | 1,501.00M | 1,515.00M | 505.00M | 185.00M | 224.00M | 189.00M | 147.00M | 171.00M | 186.00M | -36.00M | -17.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | 168.00M | 165.00M | 166.00M | 168.00M | 163.00M | 172.00M | 168.00M | 169.00M | 179.00M | 185.00M | 182.00M | 180.00M | 170.00M | 184.00M | 180.00M | 183.00M | 179.00M | 193.00M | 186.00M | 163.00M | 163.00M | 172.00M | 165.00M | 173.00M | 153.00M | 161.00M | 166.00M | 164.00M | 171.00M | 164.00M | 171.00M | 168.00M | 167.00M | 161.00M | 166.00M | 163.00M | 161.00M | 166.00M | 166.00M | -3.00M | 166.00M | 163.00M | 171.00M | -7.00M | 174.00M | 198.00M | 191.00M | -17.00M |
|
Share-based Compensation
|
42.00M | 35.00M | 18.00M | 23.00M | 50.00M | 36.00M | 37.00M | 41.00M | 49.00M | 42.00M | 38.00M | 39.00M | 51.00M | 40.00M | 40.00M | 39.00M | 54.00M | 37.00M | 38.00M | 41.00M | 52.00M | 50.00M | 41.00M | 44.00M | 52.00M | 39.00M | 41.00M | 43.00M | 53.00M | 43.00M | 49.00M | 39.00M | 50.00M | 44.00M | 39.00M | 43.00M | 52.00M | 38.00M | 41.00M | 44.00M | 41.00M | 34.00M | 37.00M | 41.00M | 44.00M | 34.00M | 40.00M | 50.00M | 77.00M | 39.00M | 56.00M | 45.00M | 60.00M | 53.00M | 50.00M | 25.00M | 59.00M | 50.00M | 39.00M | 49.00M | 53.00M | 55.00M | 45.00M | 36.00M | 61.00M | 57.00M | 36.00M | 42.00M |
|
Deferred Taxes
|
272.00M | 73.00M | 87.00M | -385.00M | 72.00M | 415.00M | 201.00M | 190.00M | 68.00M | 90.00M | 39.00M | -528.00M | 132.00M | 57.00M | 130.00M | -235.00M | 27.00M | 158.00M | 72.00M | 5.00M | 2.00M | 66.00M | 187.00M | -123.00M | 93.00M | 33.00M | 158.00M | 31.00M | 48.00M | 134.00M | -36.00M | -68.00M | -42.00M | -50.00M | 15.00M | 2,529.00M | 47.00M | 67.00M | -596.00M | -104.00M | 80.00M | -36.00M | -342.00M | 477.00M | -58.00M | -219.00M | -12.00M | 114.00M | 63.00M | 38.00M | 88.00M | -11.00M | 21.00M | 99.00M | 88.00M | -388.00M | 225.00M | -29.00M | -28.00M | 21.00M | 3.00M | -39.00M | -10.00M | -183.00M | -19.00M | -12.00M | 85.00M | -36.00M |
|
Gains from Sales and Divestitures
|
| | | -1.31M | | | | -1.59M | | | | 1.51M | | | | 3.38M | | | | 3.00M | | | | 1.79M | | | | 1.68M | | | | 1.49M | | | | 1.29M | | | | 0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-142.00M | 428.00M | -12.00M | -13.00M | -96.00M | -98.00M | 97.00M | 70.00M | 108.00M | 32.00M | -207.00M | -222.00M | -22.00M | 126.00M | -62.00M | -150.00M | 33.00M | | | -204.00M | 105.00M | | | 64.00M | 178.00M | -28.00M | -301.00M | 253.00M | -88.00M | 36.00M | -106.00M | -124.00M | 29.00M | 84.00M | 83.00M | -1838.00M | 123.00M | -343.00M | -30.00M | 944.00M | 40.00M | -45.00M | -93.00M | 385.00M | 179.00M | 106.00M | 84.00M | -878.00M | 96.00M | 181.00M | -171.00M | -78.00M | 67.00M | -148.00M | -119.00M | 558.00M | 350.00M | 293.00M | -89.00M | -20.00M | 158.00M | 28.00M | 35.00M | -30.00M | 196.00M | 113.00M | 31.00M | -484.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 94.00M | 15.00M | | | 255.00M |
|
Cash from Restructuring
|
-148.00M | -146.00M | 741.00M | 211.00M | 142.00M | 128.00M | 212.00M | 118.00M | 133.00M | 94.00M | 410.00M | 106.00M | 122.00M | 134.00M | 100.00M | 87.00M | 128.00M | 171.00M | 120.00M | 244.00M | 214.00M | 117.00M | 122.00M | 145.00M | 131.00M | 129.00M | 133.00M | 153.00M | 125.00M | 140.00M | 302.00M | 123.00M | 129.00M | 224.00M | 233.00M | 387.00M | 191.00M | 266.00M | 299.00M | 335.00M | 84.00M | 126.00M | 96.00M | 240.00M | 62.00M | 280.00M | 144.00M | 89.00M | 141.00M | 101.00M | 96.00M | 231.00M | 387.00M | 227.00M | 100.00M | 552.00M | 141.00M | 102.00M | 88.00M | 513.00M | 93.00M | 44.00M | 52.00M | 50.00M | 45.00M | 39.00M | -367.00M | 116.00M |
|
Non-cash Items
|
| | | 27.43M | | | | 24.72M | | | | 21.67M | | | | 19.47M | | | | 15.59M | | | | 16.02M | | | | 17.20M | | | | 15.54M | | | | 12.29M | | | | 815.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
341.00M | 1,126.00M | 1,148.00M | 1,331.00M | 743.00M | 1,090.00M | 1,325.00M | 1,045.00M | -443.00M | 1,138.00M | 661.00M | 1,477.00M | 196.00M | 973.00M | 999.00M | 1,349.00M | 341.00M | 1,256.00M | 1,070.00M | 1,668.00M | 688.00M | 1,341.00M | 1,233.00M | 1,818.00M | 421.00M | 1,408.00M | 1,727.00M | 1,963.00M | 319.00M | 1,583.00M | 1,554.00M | 2,042.00M | 940.00M | 1,447.00M | 1,407.00M | 2,172.00M | 1,136.00M | 1,861.00M | 1,878.00M | 1,559.00M | 1,134.00M | 1,678.00M | 1,471.00M | 2,614.00M | 939.00M | 1,480.00M | 1,007.00M | 2,782.00M | 978.00M | 1,278.00M | 1,119.00M | 2,663.00M | 36.00M | 789.00M | 2,083.00M | 2,366.00M | -784.00M | 1,360.00M | 1,809.00M | 2,955.00M | 448.00M | 1,371.00M | 1,997.00M | 2,281.00M | 597.00M | 1,319.00M | 3,288.00M | 1,204.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 70.00M | 68.00M | 61.00M | 58.00M | 53.00M | 54.00M | 51.00M | 53.00M | 74.00M | 75.00M | 78.00M | 77.00M | 101.00M | 92.00M | 105.00M | 100.00M | 109.00M | 95.00M | 100.00M | 91.00M | 98.00M | 123.00M | 98.00M | 96.00M | 90.00M | 89.00M | 89.00M | 90.00M | 170.00M | 120.00M | 137.00M | 122.00M | 163.00M | 114.00M | 134.00M | 136.00M | 122.00M | 118.00M | 142.00M | 132.00M | 125.00M | 146.00M | 186.00M | 202.00M | 200.00M | 206.00M | 206.00M | 230.00M |
|
Depreciation & Amortization (CF)
|
234.00M | 235.00M | 242.00M | 246.00M | 233.00M | 241.00M | 242.00M | 271.00M | 242.00M | 236.00M | 226.00M | 253.00M | 230.00M | 225.00M | 226.00M | 245.00M | 248.00M | 247.00M | 245.00M | 249.00M | 238.00M | 233.00M | 227.00M | 226.00M | 163.00M | 172.00M | 168.00M | 169.00M | 179.00M | 185.00M | 182.00M | 180.00M | 170.00M | 184.00M | 180.00M | 183.00M | 179.00M | 193.00M | 186.00M | 163.00M | 163.00M | 172.00M | 165.00M | 173.00M | 153.00M | 161.00M | 166.00M | 164.00M | 171.00M | 164.00M | 171.00M | 168.00M | 167.00M | 161.00M | 166.00M | 163.00M | 161.00M | 166.00M | 166.00M | -3.00M | 166.00M | 163.00M | 171.00M | -7.00M | 174.00M | 198.00M | 191.00M | -17.00M |
|
Change in Receivables
|
461.00M | -119.00M | -544.00M | -158.00M | -90.00M | 278.00M | 381.00M | 119.00M | 172.00M | 365.00M | -104.00M | -117.00M | 40.00M | -20.00M | 140.00M | -41.00M | 142.00M | 53.00M | 187.00M | -17.00M | 154.00M | 271.00M | 104.00M | -357.00M | 170.00M | 80.00M | -302.00M | -149.00M | 208.00M | 149.00M | 135.00M | 55.00M | -23.00M | 299.00M | 132.00M | 274.00M | 61.00M | -158.00M | -34.00M | 367.00M | -198.00M | 100.00M | 176.00M | -89.00M | -41.00M | -735.00M | 161.00M | -54.00M | -143.00M | 270.00M | 292.00M | -411.00M | 285.00M | 619.00M | -244.00M | 79.00M | 422.00M | 83.00M | -161.00M | -411.00M | -53.00M | 202.00M | 69.00M | -89.00M | 424.00M | 494.00M | 117.00M | -210.00M |
|
Change in Inventory
|
49.00M | 205.00M | -604.00M | -125.00M | 122.00M | 9.00M | 225.00M | -56.00M | 330.00M | 59.00M | 51.00M | -130.00M | 108.00M | -30.00M | -25.00M | -78.00M | 51.00M | -15.00M | 58.00M | -135.00M | 115.00M | 107.00M | 57.00M | -79.00M | 86.00M | -61.00M | -5.00M | -250.00M | 241.00M | -29.00M | 21.00M | -215.00M | 286.00M | 12.00M | 102.00M | -141.00M | 163.00M | 26.00M | 270.00M | 44.00M | 221.00M | 52.00M | 3.00M | -176.00M | 163.00M | 168.00M | -47.00M | -217.00M | 158.00M | 113.00M | 245.00M | 169.00M | 331.00M | 103.00M | -44.00M | 50.00M | 238.00M | 100.00M | 110.00M | 101.00M | 140.00M | -63.00M | 156.00M | 53.00M | 181.00M | 323.00M | 100.00M | 32.00M |
|
Change in Account Payables
|
-629.00M | -12.00M | 36.00M | 436.00M | -80.00M | 177.00M | 232.00M | 263.00M | -4.00M | 264.00M | 105.00M | 162.00M | -203.00M | 12.00M | -29.00M | 207.00M | -295.00M | 265.00M | -2.00M | 384.00M | -41.00M | 141.00M | 54.00M | 153.00M | -112.00M | 88.00M | 11.00M | -4.00M | -113.00M | 113.00M | -18.00M | 272.00M | 115.00M | 199.00M | 90.00M | 520.00M | 57.00M | 167.00M | 242.00M | 267.00M | -29.00M | 21.00M | -81.00M | 207.00M | -54.00M | -310.00M | -96.00M | 475.00M | 57.00M | 345.00M | -23.00M | 365.00M | -199.00M | -41.00M | -125.00M | 210.00M | 114.00M | | -18.00M | 348.00M | -381.00M | -42.00M | 281.00M | 220.00M | -149.00M | 353.00M | 206.00M | 314.00M |
|
Change in Accured Expenses
|
-283.00M | -99.00M | 321.00M | -112.00M | 117.00M | -15.00M | 342.00M | 104.00M | -66.00M | 174.00M | 20.00M | -182.00M | -407.00M | 52.00M | 22.00M | 60.00M | -287.00M | -147.00M | 12.00M | 221.00M | -392.00M | 144.00M | 97.00M | 332.00M | -528.00M | -136.00M | -131.00M | 128.00M | -517.00M | 225.00M | 295.00M | 230.00M | -291.00M | 13.00M | -10.00M | 310.00M | -242.00M | -206.00M | 36.00M | 486.00M | -248.00M | 87.00M | 28.00M | 578.00M | -407.00M | 381.00M | 193.00M | 388.00M | -359.00M | 103.00M | 362.00M | 407.00M | -602.00M | -139.00M | -80.00M | 1,178.00M | -583.00M | 143.00M | 100.00M | 610.00M | -565.00M | 227.00M | 358.00M | 213.00M | -123.00M | 553.00M | 164.00M | 731.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -209.00M | -10.00M | 194.00M | -20.00M | -373.00M | -110.00M | -204.00M |
|
Other Working Capital Changes
|
-31.00M | 39.00M | 41.00M | -6.00M | 28.00M | -25.00M | 43.00M | -20.00M | 14.00M | 9.00M | 30.00M | -78.00M | 28.00M | -13.00M | 62.00M | 1.00M | -18.00M | 14.00M | 32.00M | 393.00M | -236.00M | 104.00M | -49.00M | 61.00M | -58.00M | 96.00M | 73.00M | -201.00M | 54.00M | 84.00M | -138.00M | 106.00M | 25.00M | -22.00M | -16.00M | 581.00M | 43.00M | -217.00M | -182.00M | 138.00M | 217.00M | 22.00M | -171.00M | 362.00M | -166.00M | 60.00M | -140.00M | 55.00M | 66.00M | 32.00M | 226.00M | -48.00M | 29.00M | 9.00M | -163.00M | -107.00M | -110.00M | -98.00M | 67.00M | -83.00M | -63.00M | 113.00M | 78.00M | -17.00M | -35.00M | 185.00M | 49.00M | 34.00M |
|
Capital Expenditures
|
-109.00M | -117.00M | 578.00M | 257.00M | 70.00M | 115.00M | 166.00M | 300.00M | 124.00M | 165.00M | 177.00M | 332.00M | 152.00M | 200.00M | 234.00M | 298.00M | 148.00M | 196.00M | 203.00M | 400.00M | 192.00M | 229.00M | 259.00M | 414.00M | 165.00M | 243.00M | 277.00M | 388.00M | 194.00M | 281.00M | 274.00M | 346.00M | 168.00M | 233.00M | 212.00M | 418.00M | 140.00M | 199.00M | 183.00M | 306.00M | 141.00M | 171.00M | 192.00M | 335.00M | 139.00M | 227.00M | 249.00M | 291.00M | 221.00M | 185.00M | 208.00M | 281.00M | 183.00M | 158.00M | 184.00M | 241.00M | 193.00M | 233.00M | 249.00M | 66.00M | 233.00M | 259.00M | 279.00M | 100.00M | 251.00M | 303.00M | 374.00M | 58.00M |
|
Sales of Property, Plant and Equipment
|
8.00M | 9.00M | 4.00M | 10.00M | 1.00M | 1.00M | 6.00M | 6.00M | 1.00M | 2.00M | | 3.00M | 1.00M | | 1.00M | 3.00M | | 6.00M | 1.00M | 8.00M | 7.00M | 4.00M | 1.00M | 6.00M | 1.00M | 2.00M | | 12.00M | 1.00M | | 3.00M | 17.00M | 24.00M | 1.00M | 21.00M | 40.00M | 2.00M | 1.00M | 1.00M | 11.00M | 2.00M | 8.00M | 31.00M | 2.00M | 7.00M | | 10.00M | 40.00M | 14.00M | | 4.00M | 9.00M | 10.00M | 1.00M | | 18.00M | 11.00M | 2.00M | 8.00M | 22.00M | | | | | 23.00M | | | 8.00M |
|
Acquisitions
|
-20.00M | -8.00M | 496.00M | | | 996.00M | 322.00M | -15.00M | 7.00M | 1.00M | 619.00M | 346.00M | 1.00M | 63.00M | -2.00M | 376.00M | 122.00M | 338.00M | 603.00M | 70.00M | | 2.00M | 2.00M | | 185.00M | | | 5,043.00M | 1,056.00M | 28.00M | 1,484.00M | 5.00M | | 15.00M | 57.00M | 10.00M | | | 51.00M | 484.00M | | | | 46.00M | | | | 261.00M | 1,303.00M | 24.00M | 7.00M | -8.00M | 176.00M | 2.00M | | | | 661.00M | 55.00M | 2.00M | | 4,913.00M | 2,134.00M | 1,833.00M | 5.00M | 2,158.00M | 37.00M | 11.00M |
|
Divestments
|
| | | | | | | 7.00M | 217.00M | -2.00M | 955.00M | -14.00M | | 18.00M | | 3.00M | | | | 3.00M | | 1.00M | 156.00M | 3.00M | 2.00M | | 1.00M | -2.00M | | | 304.00M | -8.00M | | | | | | | | | | | | | | | | | 190.00M | | 13.00M | | | | | | | | | | | | | -293.00M | | | | |
|
Change in Acquisitions & Divestments
|
1.00M | | | | | 10.00M | 84.00M | 18.00M | 62.00M | 114.00M | 112.00M | 66.00M | 92.00M | 66.00M | 129.00M | 272.00M | 166.00M | 210.00M | 272.00M | 474.00M | 410.00M | 533.00M | 1,181.00M | 1,164.00M | 1,106.00M | 953.00M | 1,991.00M | 2,537.00M | 880.00M | 905.00M | 873.00M | 1,023.00M | 825.00M | 1,016.00M | 952.00M | 1,621.00M | 1,838.00M | 1,670.00M | 1,126.00M | 1,398.00M | 796.00M | 1,367.00M | 1,155.00M | 1,146.00M | 843.00M | 746.00M | 1,045.00M | 874.00M | 612.00M | 719.00M | 575.00M | 619.00M | 304.00M | 342.00M | 238.00M | 371.00M | 386.00M | 246.00M | 176.00M | 163.00M | 155.00M | 237.00M | 172.00M | 306.00M | 338.00M | 415.00M | 295.00M | 421.00M |
|
Cash from Investing Activities
|
-126.00M | -158.00M | -566.00M | -283.00M | -381.00M | -1111.00M | -488.00M | -289.00M | 16.00M | -90.00M | 187.00M | -724.00M | -122.00M | -421.00M | -322.00M | -563.00M | -311.00M | -552.00M | -691.00M | -405.00M | -345.00M | -860.00M | -434.00M | -237.00M | -920.00M | -1625.00M | -39.00M | -3930.00M | -1196.00M | -346.00M | -1734.00M | -66.00M | -604.00M | -388.00M | -1199.00M | -1383.00M | 994.00M | 611.00M | -172.00M | -406.00M | -609.00M | 266.00M | 221.00M | -411.00M | 350.00M | -708.00M | -52.00M | -577.00M | -1304.00M | 61.00M | -104.00M | 286.00M | -10.00M | 424.00M | 126.00M | -633.00M | -29.00M | -680.00M | -45.00M | -539.00M | -273.00M | -5132.00M | -2797.00M | -1955.00M | -371.00M | -1509.00M | -488.00M | -343.00M |
|
Other financing activities
|
| | | 1.00M | 2.00M | 2.00M | 1.00M | 8.00M | 13.00M | 17.00M | 1.00M | 11.00M | 12.00M | 4.00M | 12.00M | 28.00M | 24.00M | 57.00M | 20.00M | 31.00M | 30.00M | 19.00M | 22.00M | 31.00M | 47.00M | 9.00M | 13.00M | 12.00M | -14.00M | -1.00M | -25.00M | -2.00M | -33.00M | -72.00M | -26.00M | -12.00M | -116.00M | -2.00M | -23.00M | -1.00M | -30.00M | -2.00M | -40.00M | -7.00M | -38.00M | -2.00M | -14.00M | -5.00M | -30.00M | -3.00M | -41.00M | -7.00M | -17.00M | -4.00M | -24.00M | -3.00M | -34.00M | -4.00M | -27.00M | 93.00M | 36.00M | -10.00M | -21.00M | -2.00M | -32.00M | -3.00M | 233.00M | 271.00M |
|
Cash from Financing Activities
|
-150.00M | -524.00M | -654.00M | -824.00M | -249.00M | -295.00M | -757.00M | -746.00M | 786.00M | -596.00M | -385.00M | -919.00M | 169.00M | -217.00M | -220.00M | -938.00M | -58.00M | -592.00M | 517.00M | -300.00M | -48.00M | -646.00M | -809.00M | -825.00M | 367.00M | -437.00M | -843.00M | 950.00M | -223.00M | -598.00M | 1,529.00M | -362.00M | -618.00M | -965.00M | -804.00M | -1129.00M | -1448.00M | -2038.00M | 84.00M | -1630.00M | -1235.00M | -2328.00M | 1,072.00M | -4109.00M | -2446.00M | 5,187.00M | -769.00M | -2053.00M | -2217.00M | -1660.00M | -1318.00M | -3059.00M | -1719.00M | -2113.00M | -2777.00M | 279.00M | -1973.00M | 1,110.00M | -2564.00M | -2336.00M | 3,696.00M | 1,602.00M | 1,760.00M | -219.00M | -1180.00M | 759.00M | -219.00M | -1313.00M |
|
Dividends Paid - Common
|
-224.00M | -228.00M | 1,136.00M | 234.00M | 231.00M | 233.00M | 240.00M | 240.00M | 264.00M | 266.00M | 266.00M | 295.00M | 291.00M | 291.00M | 298.00M | 331.00M | 322.00M | 343.00M | 330.00M | 358.00M | 363.00M | 373.00M | 365.00M | 409.00M | 415.00M | 436.00M | 410.00M | 465.00M | 499.00M | 458.00M | 453.00M | 505.00M | 503.00M | 546.00M | 505.00M | 565.00M | 556.00M | 560.00M | 553.00M | 603.00M | 606.00M | 597.00M | 595.00M | 644.00M | 635.00M | 650.00M | 636.00M | 671.00M | 640.00M | 664.00M | 646.00M | 676.00M | 668.00M | 691.00M | 669.00M | 691.00M | 725.00M | 691.00M | 728.00M | 711.00M | 703.00M | 743.00M | 715.00M | 741.00M | 732.00M | 747.00M | 735.00M | 762.00M |
|
Exchange Rate Effect
|
-78.00M | 110.00M | 70.00M | -27.00M | -63.00M | -84.00M | 109.00M | | 67.00M | 20.00M | -126.00M | -21.00M | 47.00M | -102.00M | 82.00M | 26.00M | -67.00M | -102.00M | 54.00M | -40.00M | -45.00M | 75.00M | -144.00M | -225.00M | -252.00M | 33.00M | -236.00M | -91.00M | 118.00M | -67.00M | 37.00M | -202.00M | 149.00M | 73.00M | 108.00M | 10.00M | 156.00M | -249.00M | -69.00M | -39.00M | 48.00M | -16.00M | -81.00M | 65.00M | -189.00M | 98.00M | 72.00M | 87.00M | -14.00M | 30.00M | -37.00M | -18.00M | 15.00M | -133.00M | -231.00M | 166.00M | 28.00M | -33.00M | -56.00M | 75.00M | -40.00M | -21.00M | 108.00M | -184.00M | 44.00M | 123.00M | | 9.00M |
|
Change in Cash
|
-13.00M | 554.00M | -2.00M | 197.00M | 50.00M | -400.00M | 189.00M | 10.00M | 426.00M | 472.00M | 337.00M | -187.00M | 290.00M | 233.00M | 539.00M | -126.00M | -95.00M | 10.00M | 950.00M | 923.00M | 250.00M | -90.00M | -154.00M | 531.00M | -384.00M | -621.00M | 609.00M | -1108.00M | -982.00M | 572.00M | 1,386.00M | 1,412.00M | -133.00M | 167.00M | -488.00M | -330.00M | 838.00M | 185.00M | 1,721.00M | -516.00M | -662.00M | -400.00M | 2,683.00M | -1841.00M | -1346.00M | 6,057.00M | 258.00M | 239.00M | -2557.00M | -291.00M | -340.00M | -128.00M | -1678.00M | -1033.00M | -799.00M | 2,178.00M | -2758.00M | 1,757.00M | -856.00M | 155.00M | 3,831.00M | -2180.00M | 1,068.00M | -77.00M | -910.00M | 692.00M | 2,581.00M | -443.00M |
|
Free Cash Flow
|
450.00M | 1,243.00M | 570.00M | 1,074.00M | 673.00M | 975.00M | 1,159.00M | 745.00M | -567.00M | 973.00M | 484.00M | 1,145.00M | 44.00M | 773.00M | 765.00M | 1,051.00M | 193.00M | 1,060.00M | 867.00M | 1,268.00M | 496.00M | 1,112.00M | 974.00M | 1,404.00M | 256.00M | 1,165.00M | 1,450.00M | 1,575.00M | 125.00M | 1,302.00M | 1,280.00M | 1,696.00M | 772.00M | 1,214.00M | 1,195.00M | 1,754.00M | 996.00M | 1,662.00M | 1,695.00M | 1,253.00M | 993.00M | 1,507.00M | 1,279.00M | 2,279.00M | 800.00M | 1,253.00M | 758.00M | 2,491.00M | 757.00M | 1,093.00M | 911.00M | 2,382.00M | -147.00M | 631.00M | 1,899.00M | 2,125.00M | -977.00M | 1,127.00M | 1,560.00M | 2,889.00M | 215.00M | 1,112.00M | 1,718.00M | 2,181.00M | 346.00M | 1,016.00M | 2,914.00M | 1,146.00M |
|
Net Cash Flow
|
65.00M | 444.00M | -72.00M | 224.00M | 113.00M | -316.00M | 80.00M | 10.00M | 359.00M | 452.00M | 463.00M | -166.00M | 243.00M | 335.00M | 457.00M | -152.00M | -28.00M | 112.00M | 896.00M | 963.00M | 295.00M | -165.00M | -10.00M | 756.00M | -132.00M | -654.00M | 845.00M | -1017.00M | -1100.00M | 639.00M | 1,349.00M | 1,614.00M | -282.00M | 94.00M | -596.00M | -340.00M | 682.00M | 434.00M | 1,790.00M | -477.00M | -710.00M | -384.00M | 2,764.00M | -1906.00M | -1157.00M | 5,959.00M | 186.00M | 152.00M | -2543.00M | -321.00M | -303.00M | -110.00M | -1693.00M | -900.00M | -568.00M | 2,012.00M | -2786.00M | 1,790.00M | -800.00M | 80.00M | 3,871.00M | -2159.00M | 960.00M | 107.00M | -954.00M | 569.00M | 2,581.00M | -452.00M |