|
Net Income
|
86.00M | 485.00M | 1.00M | -6.00M | -7.00M | -4.00M | -23.00M | -9.00M | -1.00M | 2.00M | -1.00M | 35.00M | 6.00M | -36.00M | 36.00M | 35.00M | 6.00M | -36.00M | 30.00M | 46.00M | 5.00M | 4.00M | -1.00M | -3.00M | -6.00M | -155.00M | 116.00M | -31.00M | -5.00M | 178.00M | -40.00M | -30.00M | 13.00M | 964.00M | 38.00M | -2.00M | 183.00M | 1,186.00M | -38.00M | 34.00M | 189.00M | 1,378.00M | -44.00M | 57.00M | 240.00M | 1,084.00M | 445.00M | 198.00M | 20.00M | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M |
|
Depreciation and Depletion
|
36.00M | 36.00M | 44.00M | 39.00M | 36.00M | 36.00M | 37.00M | 37.00M | 41.00M | 42.00M | 44.00M | 44.00M | 44.00M | 42.00M | 41.00M | 40.00M | 42.00M | 42.00M | 42.00M | 39.00M | 36.00M | 35.00M | 34.00M | 36.00M | 39.00M | 40.00M | 42.00M | 45.00M | 49.00M | 51.00M | 50.00M | 49.00M | 52.00M | 55.00M | 58.00M | 60.00M | 57.00M | 56.00M | 55.00M | 51.00M | 48.00M | 48.00M | 52.00M | 49.00M | 49.00M | 47.00M | 44.00M | 37.00M | 40.00M | 45.00M | 44.00M | 45.00M | 51.00M | 46.00M | 45.00M | 47.00M | 47.00M | 33.00M | 33.00M | 33.00M | 36.00M | 42.00M | 48.00M | 44.00M | 42.00M | 43.00M | 43.00M | 44.00M |
|
Share-based Compensation
|
35.00M | 37.00M | 39.00M | 27.00M | 38.00M | 34.00M | 36.00M | 35.00M | 38.00M | 39.00M | 41.00M | 40.00M | 43.00M | 37.00M | 49.00M | 49.00M | 47.00M | 46.00M | 53.00M | 47.00M | 52.00M | 49.00M | 56.00M | 61.00M | 61.00M | 62.00M | 73.00M | 69.00M | 68.00M | 63.00M | 81.00M | 89.00M | 81.00M | 71.00M | 85.00M | 97.00M | 94.00M | 92.00M | 99.00M | 105.00M | 100.00M | 98.00M | 98.00M | 111.00M | 107.00M | 103.00M | 114.00M | 111.00M | 180.00M | 218.00M | 244.00M | 280.00M | 336.00M | 346.00M | 346.00M | 422.00M | 423.00M | 419.00M | 448.00M | 495.00M | 475.00M | 451.00M | 519.00M | 511.00M | 498.00M | 469.00M | 490.00M | 543.00M |
|
Deferred Taxes
|
-1.00M | 1.00M | -23.00M | -24.00M | 2.00M | -39.00M | -8.00M | 25.00M | -9.00M | 9.00M | 6.00M | -5.00M | -12.00M | 18.00M | -63.00M | 53.00M | -5.00M | 4.00M | -39.00M | 77.00M | -11.00M | -4.00M | 31.00M | -6.00M | -10.00M | 13.00M | -97.00M | -2.00M | -9.00M | 51.00M | 30.00M | -9.00M | -22.00M | -5.00M | 53.00M | -4.00M | -21.00M | 26.00M | -6.00M | -9.00M | -12.00M | -23.00M | 37.00M | -18.00M | -12.00M | -72.00M | -77.00M | 17.00M | -6.00M | 58.00M | -111.00M | -16.00M | 4.00M | 118.00M | 14.00M | -28.00M | -262.00M | -99.00M | -239.00M | -126.00M | -184.00M | -51.00M | -193.00M | -91.00M | -136.00M | -51.00M | -157.00M | 58.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | 53.00M | | | | 40.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.00M | 3.00M | -23.00M | 4.00M | 6.00M | -5.00M | -8.00M | -5.00M | -8.00M | -3.00M | -5.00M | -14.00M | -8.00M | -1.00M | 1.00M | -4.00M | 17.00M | 7.00M | 7.00M | 7.00M | -18.00M | -5.00M | -8.00M | -12.00M | -7.00M | -9.00M | 141.00M | 23.00M | 6.00M | 7.00M | 72.00M | 45.00M | 6.00M | 10.00M | 92.00M | 39.00M | 10.00M | 9.00M | 141.00M | 63.00M | 13.00M | 17.00M | 158.00M | 71.00M | 33.00M | 24.00M | 116.00M | 99.00M | 69.00M | 77.00M | 138.00M | 167.00M | 188.00M | 110.00M | 146.00M | 125.00M | 134.00M | 117.00M | 257.00M | 212.00M | 218.00M | 202.00M | 370.00M | 239.00M | 197.00M | 176.00M | 370.00M | 244.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 46.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
98.00M | 105.00M | 113.00M | 85.00M | 58.00M | 62.00M | 100.00M | 126.00M | 98.00M | 114.00M | 146.00M | 102.00M | 101.00M | 108.00M | 50.00M | 107.00M | 105.00M | 156.00M | 84.00M | 139.00M | 97.00M | 97.00M | 124.00M | 121.00M | 115.00M | 375.00M | 163.00M | 141.00M | 128.00M | -167.00M | 209.00M | 136.00M | 122.00M | 130.00M | 204.00M | 160.00M | 140.00M | 174.00M | 241.00M | 155.00M | 147.00M | 135.00M | 197.00M | 170.00M | 168.00M | 117.00M | 85.00M | 171.00M | 248.00M | 405.00M | 273.00M | 361.00M | 583.00M | 703.00M | 612.00M | 637.00M | 424.00M | 541.00M | 459.00M | 610.00M | 531.00M | 632.00M | 575.00M | 703.00M | 615.00M | 653.00M | 573.00M | 827.00M |
|
Cash from Operations
|
143.00M | 935.00M | -66.00M | -140.00M | 245.00M | 1,044.00M | -151.00M | -211.00M | 258.00M | 1,138.00M | -172.00M | -110.00M | 260.00M | 1,278.00M | -182.00M | -145.00M | 256.00M | 1,449.00M | -194.00M | -190.00M | 332.00M | 1,388.00M | -84.00M | -118.00M | 365.00M | 1,475.00M | -133.00M | -188.00M | 317.00M | 1,612.00M | -281.00M | -205.00M | 292.00M | 1,802.00M | -290.00M | -78.00M | 252.00M | 1,975.00M | -37.00M | -143.00M | 341.00M | 2,248.00M | -122.00M | -127.00M | 317.00M | 1,937.00M | 287.00M | 45.00M | 279.00M | 2,384.00M | 542.00M | 145.00M | 85.00M | 3,320.00M | 339.00M | 328.00M | 284.00M | 3,592.00M | 842.00M | -97.00M | 613.00M | 3,951.00M | 417.00M | 362.00M | 1,069.00M | 4,395.00M | 381.00M | 637.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
30.00M | 27.00M | 42.00M | 36.00M | 32.00M | 19.00M | 21.00M | 19.00M | 20.00M | 19.00M | 19.00M | 28.00M | 17.00M | 10.00M | 16.00M | 14.00M | 16.00M | 15.00M | 21.00M | 11.00M | 14.00M | 12.00M | 16.00M | 18.00M | 18.00M | 19.00M | 19.00M | 10.00M | 9.00M | 11.00M | 13.00M | 6.00M | 5.00M | 7.00M | 4.00M | 5.00M | 5.00M | 8.00M | 7.00M | 6.00M | 7.00M | 6.00M | 7.00M | 8.00M | 8.00M | 7.00M | 6.00M | 9.00M | 51.00M | 68.00M | 69.00M | 69.00M | 164.00M | 163.00M | 163.00M | 162.00M | 162.00M | 160.00M | 162.00M | 158.00M | 156.00M | 156.00M | 160.00M | 157.00M | 157.00M | 158.00M | 165.00M | 165.00M |
|
Depreciation & Amortization (CF)
|
36.00M | 36.00M | 44.00M | 39.00M | 36.00M | 36.00M | 37.00M | 37.00M | 41.00M | 42.00M | 44.00M | 44.00M | 44.00M | 42.00M | 41.00M | 40.00M | 42.00M | 42.00M | 42.00M | 39.00M | 36.00M | 35.00M | 34.00M | 36.00M | 39.00M | 40.00M | 42.00M | 45.00M | 49.00M | 51.00M | 50.00M | 49.00M | 52.00M | 55.00M | 58.00M | 60.00M | 57.00M | 56.00M | 55.00M | 51.00M | 48.00M | 48.00M | 52.00M | 49.00M | 49.00M | 47.00M | 44.00M | 37.00M | 40.00M | 45.00M | 44.00M | 45.00M | 51.00M | 46.00M | 45.00M | 47.00M | 47.00M | 33.00M | 33.00M | 33.00M | 36.00M | 42.00M | 48.00M | 44.00M | 42.00M | 43.00M | 43.00M | 44.00M |
|
Change in Receivables
|
-300.00M | 170.00M | 164.00M | 13.00M | 318.00M | -264.00M | -69.00M | 12.00M | 333.00M | -215.00M | -94.00M | -5.00M | 426.00M | -297.00M | -114.00M | 1.00M | 357.00M | -229.00M | -141.00M | 11.00M | 297.00M | -160.00M | -143.00M | 4.00M | 323.00M | -251.00M | -100.00M | 28.00M | 403.00M | -306.00M | -105.00M | 14.00M | 399.00M | -275.00M | -143.00M | 14.00M | 414.00M | -221.00M | -212.00M | -21.00M | 477.00M | -291.00M | -176.00M | 16.00M | 500.00M | -384.00M | -73.00M | -47.00M | 225.00M | 89.00M | -163.00M | 21.00M | 451.00M | -149.00M | -292.00M | -62.00M | 518.00M | -187.00M | -311.00M | -33.00M | 555.00M | -138.00M | -332.00M | -31.00M | 591.00M | -293.00M | -196.00M | 49.00M |
|
Change in Account Payables
|
7.00M | -25.00M | 33.00M | 9.00M | 47.00M | 7.00M | -23.00M | 5.00M | 41.00M | -4.00M | -66.00M | 39.00M | 45.00M | -4.00M | -61.00M | 12.00M | 46.00M | 18.00M | -72.00M | 32.00M | 56.00M | -32.00M | -41.00M | 32.00M | 84.00M | 9.00M | -90.00M | -6.00M | 109.00M | -26.00M | -100.00M | -2.00M | 95.00M | 11.00M | -104.00M | 61.00M | 115.00M | -16.00M | -148.00M | 24.00M | 186.00M | -5.00M | -115.00M | -5.00M | 180.00M | -64.00M | -78.00M | -58.00M | 145.00M | 107.00M | 12.00M | -107.00M | 191.00M | 2.00M | -181.00M | -71.00M | 131.00M | 152.00M | -309.00M | -5.00M | 156.00M | 135.00M | -153.00M | -75.00M | 394.00M | -34.00M | -212.00M | -135.00M |
|
Change in Accured Expenses
|
-103.00M | -22.00M | 23.00M | -57.00M | 92.00M | 51.00M | | -82.00M | 123.00M | 53.00M | -71.00M | -74.00M | 128.00M | 42.00M | -56.00M | -96.00M | 126.00M | -43.00M | -67.00M | -103.00M | 190.00M | -24.00M | -20.00M | -139.00M | 249.00M | -46.00M | -40.00M | -145.00M | 45.00M | 31.00M | 47.00M | -148.00M | 65.00M | 133.00M | -40.00M | -147.00M | 58.00M | 137.00M | 27.00M | -191.00M | 45.00M | 205.00M | -43.00M | -180.00M | 59.00M | 167.00M | 54.00M | -248.00M | -21.00M | 147.00M | 52.00M | -212.00M | -311.00M | 131.00M | 35.00M | -175.00M | 76.00M | 8.00M | 640.00M | -232.00M | 391.00M | -29.00M | -699.00M | -507.00M | 207.00M | 127.00M | 109.00M | -378.00M |
|
Change in Taxes
|
-1.00M | -150.00M | 119.00M | | 2.00M | 280.00M | -268.00M | -13.00M | | 208.00M | -210.00M | 1.00M | | 256.00M | -276.00M | 112.00M | 1.00M | 273.00M | -265.00M | 143.00M | 18.00M | 114.00M | -302.00M | 56.00M | 54.00M | 114.00M | -175.00M | 17.00M | 9.00M | 409.00M | -499.00M | 38.00M | -17.00M | 410.00M | -387.00M | -2.00M | -29.00M | 382.00M | -350.00M | 47.00M | -46.00M | 333.00M | -339.00M | 22.00M | -35.00M | 335.00M | -375.00M | 17.00M | 65.00M | 124.00M | -155.00M | -11.00M | 128.00M | 78.00M | -224.00M | -6.00M | -21.00M | 673.00M | -710.00M | -565.00M | -132.00M | 435.00M | 310.00M | -51.00M | 73.00M | 584.00M | -633.00M | -19.00M |
|
Other Working Capital Changes
|
-140.00M | 345.00M | -99.00M | 157.00M | 180.00M | -406.00M | 203.00M | 267.00M | 214.00M | -336.00M | 261.00M | 148.00M | 207.00M | -436.00M | 205.00M | 233.00M | 233.00M | -471.00M | 380.00M | 318.00M | 8.00M | -587.00M | 179.00M | 155.00M | 284.00M | -1199.00M | 310.00M | 298.00M | -2.00M | -916.00M | 812.00M | 311.00M | -61.00M | -804.00M | 622.00M | 236.00M | 71.00M | -615.00M | 240.00M | 332.00M | -5.00M | -735.00M | 275.00M | 354.00M | 91.00M | -736.00M | 159.00M | 428.00M | -13.00M | -514.00M | 33.00M | 444.00M | 598.00M | -823.00M | 217.00M | -111.00M | 219.00M | 178.00M | -887.00M | 939.00M | 260.00M | -908.00M | 138.00M | 538.00M | 17.00M | -922.00M | 650.00M | 636.00M |
|
Capital Expenditures
|
50.00M | 31.00M | -17.00M | 32.00M | 34.00M | 34.00M | -26.00M | 51.00M | 84.00M | 31.00M | -52.00M | 44.00M | 48.00M | 33.00M | 10.00M | 70.00M | 45.00M | 32.00M | -18.00M | 47.00M | 46.00M | 28.00M | -17.00M | 55.00M | 61.00M | 67.00M | -41.00M | 70.00M | 324.00M | 55.00M | -33.00M | 86.00M | 46.00M | 46.00M | -50.00M | 50.00M | 27.00M | 20.00M | -11.00M | 35.00M | 45.00M | 49.00M | -50.00M | 38.00M | 30.00M | 39.00M | -29.00M | 38.00M | 33.00M | 30.00M | -29.00M | 42.00M | 65.00M | 61.00M | -11.00M | 77.00M | 55.00M | 88.00M | -10.00M | 84.00M | 63.00M | 61.00M | -17.00M | 33.00M | 31.00M | 35.00M | -15.00M | 38.00M |
|
Change in Intangibles
|
| | | | | 3.00M | 10.00M | 3.00M | | | 12.00M | | | | 10.00M | | | | 12.00M | | | 10.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 8.00M | 153.00M | | | | 77.00M | | | | | | | | | 3.00M | | 6.00M | 8.00M | 9.00M | 57.00M | 24.00M | 381.00M | 9.00M | 67.00M | 19.00M | | | | | | | | | | | | 1.00M | | | | | 64.00M | | | | | 85.00M | 2,960.00M | 19.00M | | | 5,682.00M | | | | | | | | | | 83.00M | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 60.00M | | | | 1,025.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
117.00M | 28.00M | 134.00M | 322.00M | 96.00M | 205.00M | 1,037.00M | 638.00M | 777.00M | 55.00M | 156.00M | 136.00M | 130.00M | 116.00M | 458.00M | 81.00M | 109.00M | 89.00M | 54.00M | 79.00M | 68.00M | 171.00M | 26.00M | 229.00M | 229.00M | 76.00M | 86.00M | 940.00M | 2.00M | 48.00M | 175.00M | 298.00M | 18.00M | 16.00M | 27.00M | 46.00M | 22.00M | 69.00M | 149.00M | 41.00M | 65.00M | 69.00M | 128.00M | 156.00M | 131.00M | 121.00M | 188.00M | 156.00M | 109.00M | 136.00M | 149.00M | 1,053.00M | 376.00M | 19.00M | 76.00M | 244.00M | -19.00M | 110.00M | 114.00M | 301.00M | 189.00M | 1.00M | 185.00M | 235.00M | 402.00M | 19.00M | 208.00M | 1,473.00M |
|
Cash from Investing Activities
|
50.00M | -82.00M | -457.00M | 22.00M | -54.00M | -934.00M | -31.00M | 285.00M | 519.00M | -24.00M | -283.00M | -50.00M | -15.00M | -17.00M | -143.00M | | -2.00M | -345.00M | -138.00M | 949.00M | -121.00M | -409.00M | -468.00M | -61.00M | 26.00M | -60.00M | -87.00M | 816.00M | -323.00M | 85.00M | -207.00M | 98.00M | -55.00M | -65.00M | 5.00M | -128.00M | -308.00M | -105.00M | 9.00M | -51.00M | -57.00M | -209.00M | -318.00M | -57.00M | -39.00M | -15.00M | 14.00M | -130.00M | -3136.00M | -262.00M | -437.00M | 796.00M | -5478.00M | -428.00M | -311.00M | -256.00M | -448.00M | 155.00M | -373.00M | 210.00M | 34.00M | -219.00M | -252.00M | -188.00M | -489.00M | -416.00M | -1225.00M | 1,198.00M |
|
Other financing activities
|
-4.00M | -2.00M | 10.00M | 6.00M | 4.00M | 13.00M | -5.00M | 32.00M | 16.00M | 20.00M | 3.00M | 29.00M | 14.00M | 19.00M | 9.00M | 44.00M | 12.00M | 9.00M | 4.00M | 33.00M | 10.00M | 9.00M | 30.00M | 18.00M | 20.00M | 13.00M | 34.00M | 9.00M | 11.00M | 10.00M | 29.00M | | | | -1.00M | | | -1.00M | | -2.00M | -3.00M | -2.00M | -1.00M | | -1.00M | | | | | -2.00M | | | | | -1.00M | | -1.00M | | | 17.00M | -19.00M | -1.00M | 1.00M | | -4.00M | | 3.00M | -1.00M |
|
Cash from Financing Activities
|
-21.00M | 30.00M | -26.00M | -248.00M | -168.00M | -19.00M | -32.00M | -177.00M | -455.00M | -184.00M | -190.00M | -226.00M | -300.00M | -679.00M | -139.00M | -33.00M | -71.00M | -90.00M | -68.00M | -1350.00M | 5.00M | -32.00M | -174.00M | -123.00M | -435.00M | -708.00M | -156.00M | -961.00M | -124.00M | -759.00M | -155.00M | -166.00M | -209.00M | -774.00M | -483.00M | 158.00M | 100.00M | -727.00M | -170.00M | -111.00M | -299.00M | -215.00M | -340.00M | -325.00M | -217.00M | -254.00M | 2,830.00M | -1153.00M | -434.00M | -992.00M | -597.00M | -786.00M | 3,858.00M | -443.00M | -897.00M | -913.00M | -442.00M | -1549.00M | -1365.00M | 849.00M | -16.00M | -1684.00M | 454.00M | 761.00M | -3260.00M | 847.00M | 142.00M | -4372.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 45.00M | 44.00M | 45.00M | 44.00M | 50.00M | 51.00M | 51.00M | 51.00M | 55.00M | 56.00M | 54.00M | 55.00M | 74.00M | 69.00M | 69.00M | 71.00M | 82.00M | 79.00M | 77.00M | 80.00M | 89.00M | 88.00M | 88.00M | 88.00M | 105.00M | 100.00M | 100.00M | 102.00M | 129.00M | 122.00M | 123.00M | 127.00M | 141.00M | 139.00M | 139.00M | 142.00M | 158.00M | 163.00M | 161.00M | 164.00M | 190.00M | 195.00M | 195.00M | 194.00M | 222.00M | 224.00M | 221.00M | 222.00M | 260.00M | 256.00M | 257.00M | 261.00M | 296.00M | 300.00M | 292.00M | 301.00M | 341.00M |
|
Exchange Rate Effect
|
-2.00M | | 6.00M | | 1.00M | 2.00M | -2.00M | 1.00M | -1.00M | 6.00M | -2.00M | -3.00M | -1.00M | | -2.00M | 1.00M | | -1.00M | -3.00M | -1.00M | -8.00M | 2.00M | 1.00M | -5.00M | -16.00M | 4.00M | -9.00M | -1.00M | -10.00M | 17.00M | -8.00M | -5.00M | 4.00M | -5.00M | 15.00M | -5.00M | 8.00M | -10.00M | -4.00M | -4.00M | 2.00M | -4.00M | 3.00M | | -2.00M | -10.00M | 6.00M | -1.00M | 11.00M | 4.00M | -1.00M | -2.00M | -4.00M | -12.00M | -4.00M | -16.00M | 15.00M | 3.00M | -2.00M | -17.00M | 13.00M | -8.00M | -1.00M | | -12.00M | 16.00M | -1.00M | -1.00M |
|
Change in Cash
|
170.00M | 883.00M | -543.00M | -366.00M | 24.00M | 93.00M | -216.00M | -102.00M | 321.00M | 936.00M | -647.00M | -389.00M | -56.00M | 582.00M | -466.00M | -177.00M | 183.00M | 1,013.00M | -403.00M | -592.00M | 208.00M | 949.00M | -725.00M | -307.00M | -60.00M | 711.00M | -385.00M | -334.00M | -140.00M | 955.00M | -651.00M | -278.00M | 32.00M | 958.00M | -753.00M | -53.00M | 52.00M | 1,133.00M | -202.00M | -309.00M | -13.00M | 1,820.00M | -777.00M | -509.00M | 59.00M | 1,658.00M | 3,137.00M | -1239.00M | -3280.00M | 1,134.00M | -493.00M | 153.00M | -1539.00M | 2,437.00M | -873.00M | -857.00M | -591.00M | 2,201.00M | -898.00M | 945.00M | 644.00M | 2,040.00M | 618.00M | 935.00M | -2692.00M | 4,842.00M | -703.00M | -2538.00M |
|
Beginning Cash Balance
|
169.00M | 339.00M | 1,222.00M | 679.00M | 313.00M | 337.00M | 430.00M | 214.00M | 112.00M | 433.00M | 1,369.00M | 722.00M | 333.00M | 277.00M | 859.00M | 393.00M | 216.00M | 399.00M | 1,412.00M | 1,009.00M | 417.00M | 625.00M | 1,574.00M | 849.00M | 542.00M | 482.00M | 1,193.00M | 808.00M | 474.00M | 334.00M | 1,289.00M | 638.00M | 360.00M | 392.00M | 1,282.00M | 582.00M | 426.00M | 481.00M | 1,666.00M | 1,393.00M | 1,088.00M | 1,126.00M | 2,893.00M | 2,139.00M | 1,582.00M | 1,713.00M | 3,305.00M | 6,413.00M | 5,232.00M | 2,030.00M | 3,055.00M | 2,711.00M | 2,796.00M | 1,094.00M | 3,669.00M | 2,982.00M | 2,138.00M | 1,544.00M | 3,746.00M | 789.00M | 830.00M | 2,175.00M | 2,991.00M | 1,937.00M | 5,127.00M | 601.00M | 3,587.00M | 6,044.00M |
|
Free Cash Flow
|
93.00M | 904.00M | -49.00M | -172.00M | 211.00M | 1,010.00M | -125.00M | -262.00M | 174.00M | 1,107.00M | -120.00M | -154.00M | 212.00M | 1,245.00M | -192.00M | -215.00M | 211.00M | 1,417.00M | -176.00M | -237.00M | 286.00M | 1,360.00M | -67.00M | -173.00M | 304.00M | 1,408.00M | -92.00M | -258.00M | -7.00M | 1,557.00M | -248.00M | -291.00M | 246.00M | 1,756.00M | -240.00M | -128.00M | 225.00M | 1,955.00M | -26.00M | -178.00M | 296.00M | 2,199.00M | -72.00M | -165.00M | 287.00M | 1,898.00M | 316.00M | 7.00M | 246.00M | 2,354.00M | 571.00M | 103.00M | 20.00M | 3,259.00M | 350.00M | 251.00M | 229.00M | 3,504.00M | 852.00M | -181.00M | 550.00M | 3,890.00M | 434.00M | 329.00M | 1,038.00M | 4,360.00M | 396.00M | 599.00M |
|
Net Cash Flow
|
172.00M | 883.00M | -549.00M | -366.00M | 23.00M | 91.00M | -214.00M | -103.00M | 322.00M | 930.00M | -645.00M | -386.00M | -55.00M | 582.00M | -464.00M | -178.00M | 183.00M | 1,014.00M | -400.00M | -591.00M | 216.00M | 947.00M | -726.00M | -302.00M | -44.00M | 707.00M | -376.00M | -333.00M | -130.00M | 938.00M | -643.00M | -273.00M | 28.00M | 963.00M | -768.00M | -48.00M | 44.00M | 1,143.00M | -198.00M | -305.00M | -15.00M | 1,824.00M | -780.00M | -509.00M | 61.00M | 1,668.00M | 3,131.00M | -1238.00M | -3291.00M | 1,130.00M | -492.00M | 155.00M | -1535.00M | 2,449.00M | -869.00M | -841.00M | -606.00M | 2,198.00M | -896.00M | 962.00M | 631.00M | 2,048.00M | 619.00M | 935.00M | -2680.00M | 4,826.00M | -702.00M | -2537.00M |