|
Net Income
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -60.00M | 52.00M | 97.00M | 111.00M | 15.00M | -52.00M | -20.00M | 8.00M | 45.00M | -1231.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -57.00M | -95.00M | 38.00M | 79.00M | 47.00M | 276.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -84.00M | -39.00M | 52.00M | 29.00M | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 21.00M | 94.00M | 106.00M | 102.00M | 79.00M | 115.00M | -6.00M | -1.00M |
|
Deferred Taxes
|
-15.00M | -18.00M | 19.00M | 79.00M | -17.00M | -3.00M | 11.00M | 23.00M | 9.00M | -22.00M | -123.00M | -37.00M | 25.00M | 32.00M | 4.00M | -43.00M | 81.00M | 22.00M | -42.00M | -43.00M | 6.00M | 5.00M | -13.00M | 355.00M | | -3.00M | 17.00M | | 2.00M | 5.00M | | 11.00M | 5.00M | -90.00M | 10.00M | -247.00M | 25.00M | 9.00M | -5.00M | -3.00M | 3.00M | -3.00M | | -14.00M | -10.00M | -6.00M | 5.00M | -27.00M | 8.00M | 28.00M | 4.00M | 7.00M | 16.00M | 17.00M | 16.00M | -12.00M | 14.00M | 5.00M | 5.00M | -10.00M | 11.00M | 7.00M | 5.00M | -22.00M | 13.00M | 13.00M | 24.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | | | -2.00M |
|
Gains from Investment Securities
|
14.00M | 3.00M | 18.00M | 131.00M | 9.00M | 20.00M | 16.00M | 48.00M | 9.00M | 52.00M | 46.00M | 94.00M | 14.00M | 42.00M | 19.00M | 33.00M | 41.00M | 60.00M | 50.00M | 29.00M | 29.00M | 30.00M | 153.00M | 37.00M | 37.00M | 35.00M | 12.00M | 8.00M | 20.00M | 11.00M | 12.00M | 18.00M | 14.00M | 111.00M | 3.00M | 16.00M | 72.00M | 90.00M | 95.00M | 87.00M | 70.00M | 61.00M | 15.00M | | 4.00M | 11.00M | 20.00M | 14.00M | 8.00M | 18.00M | 11.00M | -87.00M | 30.00M | 13.00M | 14.00M | 9.00M | 24.00M | 13.00M | 21.00M | 16.00M | 43.00M | 56.00M | 24.00M | 40.00M | 88.00M | 36.00M | 39.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | 5.00M | | | | | | | 180.00M | -178.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 26.00M | 8.00M | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 9.00M | -7.00M | 58.00M | -7.00M | -7.00M | -6.00M | -6.00M | -4.00M | -3.00M | -2.00M | -4.00M | | | | | | | | | | | |
|
Cash from Operations
|
-172.00M | 164.00M | -19.00M | -9.00M | -5.00M | 437.00M | 109.00M | 8.00M | 225.00M | -2.00M | 89.00M | 338.00M | -107.00M | 52.00M | 44.00M | 153.00M | -93.00M | -4.00M | 178.00M | 216.00M | -17.00M | 37.00M | 158.00M | -8.00M | -108.00M | -31.00M | 54.00M | 132.00M | -21.00M | 9.00M | 20.00M | 53.00M | -115.00M | 325.00M | 28.00M | -45.00M | -130.00M | 94.00M | 72.00M | 129.00M | 48.00M | 33.00M | 118.00M | 57.00M | 41.00M | 109.00M | 95.00M | 122.00M | 50.00M | 104.00M | 122.00M | 2.00M | 89.00M | 125.00M | 122.00M | 60.00M | 35.00M | 253.00M | -40.00M | 83.00M | 91.00M | 165.00M | 153.00M | 53.00M | 98.00M | 210.00M | 198.00M |
|
Amortization of Goodwill
|
| | 6.00M | | | | | | | | | | | | 178.00M | | | | | | | | | 446.00M | | | | | | | | | | | | | | | | | | | | | 62.00M | 37.00M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
14.00M | 14.00M | 13.00M | 14.00M | 15.00M | 14.00M | 16.00M | 17.00M | 17.00M | 18.00M | 19.00M | 17.00M | 16.00M | 17.00M | 15.00M | 17.00M | 15.00M | 16.00M | 18.00M | 19.00M | 18.00M | 18.00M | 19.00M | 17.00M | 11.00M | 8.00M | 10.00M | 10.00M | 9.00M | 10.00M | 12.00M | 14.00M | 13.00M | 14.00M | 11.00M | 10.00M | 13.00M | 17.00M | 17.00M | 16.00M | 25.00M | 23.00M | 28.00M | 28.00M | 27.00M | 21.00M | 26.00M | 41.00M | 38.00M | 38.00M | 38.00M | 32.00M | 33.00M | 33.00M | 33.00M | 38.00M | 36.00M | 34.00M | 34.00M | 37.00M | 36.00M | 35.00M | 41.00M | 44.00M | 41.00M | 45.00M | 43.00M |
|
Change in Receivables
|
-223.00M | 158.00M | -126.00M | 84.00M | 438.00M | -255.00M | -32.00M | 30.00M | -82.00M | 107.00M | -149.00M | -141.00M | -132.00M | 88.00M | 138.00M | -85.00M | 95.00M | -35.00M | -184.00M | 124.00M | -121.00M | 28.00M | 27.00M | -104.00M | -3.00M | 52.00M | -30.00M | -60.00M | -54.00M | 29.00M | 16.00M | -112.00M | -38.00M | -32.00M | -30.00M | -330.00M | 134.00M | -64.00M | 74.00M | 59.00M | 48.00M | 70.00M | 5.00M | -162.00M | 169.00M | -129.00M | 10.00M | -177.00M | -24.00M | 53.00M | 312.00M | 135.00M | -370.00M | 9.00M | -114.00M | 20.00M | 130.00M | -58.00M | 2.00M | -42.00M | 30.00M | -15.00M | -12.00M | -2.00M | 72.00M | 56.00M | -88.00M |
|
Change in Account Payables
|
-54.00M | -71.00M | -108.00M | -122.00M | -28.00M | -37.00M | -60.00M | -52.00M | -29.00M | 2.00M | | -83.00M | -4.00M | 56.00M | 65.00M | -131.00M | 17.00M | -48.00M | -70.00M | 150.00M | -20.00M | -11.00M | -12.00M | 33.00M | -102.00M | -33.00M | -104.00M | -35.00M | -9.00M | 41.00M | 7.00M | -45.00M | -75.00M | -51.00M | -18.00M | -49.00M | 63.00M | -27.00M | 36.00M | 40.00M | 39.00M | 28.00M | 16.00M | -60.00M | 125.00M | -102.00M | -8.00M | -55.00M | 33.00M | 32.00M | 332.00M | 50.00M | -400.00M | 34.00M | -74.00M | 64.00M | 110.00M | -33.00M | -31.00M | -95.00M | 78.00M | | 16.00M | 54.00M | 5.00M | 20.00M | -77.00M |
|
Change in Accured Expenses
|
35.00M | 21.00M | 31.00M | -216.00M | 74.00M | 18.00M | 5.00M | -88.00M | 38.00M | -1.00M | -47.00M | 41.00M | -29.00M | -24.00M | 4.00M | 41.00M | -28.00M | 10.00M | 4.00M | | -9.00M | 8.00M | -15.00M | -13.00M | | 4.00M | -9.00M | -3.00M | -20.00M | 9.00M | -8.00M | -31.00M | 16.00M | -14.00M | 37.00M | -25.00M | 2.00M | 2.00M | 14.00M | -7.00M | 9.00M | 10.00M | 12.00M | -40.00M | 31.00M | -9.00M | 24.00M | -8.00M | 9.00M | 4.00M | 28.00M | -3.00M | -43.00M | 26.00M | 33.00M | | -36.00M | 42.00M | -14.00M | 30.00M | -35.00M | 57.00M | 9.00M | -37.00M | 20.00M | -29.00M | 50.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | -73.00M | -82.00M | -13.00M | 117.00M | -13.00M | 33.00M | 2.00M | -8.00M | -11.00M | -4.00M | 8.00M | 33.00M | 1.00M | -11.00M | -9.00M | -33.00M | 6.00M | -11.00M | -2.00M | 7.00M | 12.00M | -5.00M | 21.00M | 15.00M | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-52.00M | -27.00M | 173.00M | 153.00M | 169.00M | 92.00M | -429.00M | -54.00M | 80.00M | -63.00M | 148.00M | -104.00M | -181.00M | 467.00M | 6.00M | -53.00M | 88.00M | -33.00M | -97.00M | -98.00M | 70.00M | 18.00M | 21.00M | 35.00M | -44.00M | -94.00M | -30.00M | -56.00M | -46.00M | 93.00M | -72.00M | -43.00M | 15.00M | 2.00M | | -215.00M | 38.00M | -96.00M | -5.00M | 3.00M | 17.00M | 9.00M | 56.00M | -54.00M | -59.00M | -57.00M | -31.00M | 13.00M | -62.00M | 6.00M | 15.00M | 82.00M | 24.00M | 12.00M | -6.00M | 1.00M | 40.00M | 10.00M | 17.00M | 15.00M | 11.00M | 43.00M | 14.00M | -8.00M | 43.00M | -134.00M | 30.00M |
|
Capital Expenditures
|
7.00M | 9.00M | 6.00M | 19.00M | 14.00M | 5.00M | 20.00M | 27.00M | 26.00M | 21.00M | 19.00M | 17.00M | 16.00M | 17.00M | 20.00M | 22.00M | 20.00M | 20.00M | 17.00M | 21.00M | 15.00M | 19.00M | 12.00M | 7.00M | 1.00M | 3.00M | 4.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | | 2.00M | 9.00M | 2.00M | 4.00M | 2.00M | 2.00M | 4.00M | 4.00M | 10.00M | 2.00M | 2.00M | 4.00M | 12.00M | 6.00M | 10.00M | 6.00M | 8.00M | 6.00M | 13.00M | 20.00M | 32.00M | 19.00M | 19.00M | 22.00M | 20.00M | 25.00M | -1.00M | 12.00M | 41.00M | 9.00M | 7.00M | 8.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | -2.00M | 2.00M | | 127.00M | | 6.00M | 1.00M | 9.00M | | | | | | | 48.00M | 59.00M | | | 1.00M | | | | | | | | | 24.00M | | | 2.00M | 1.00M | | | | | | | 44.00M | | 18.00M | 42.00M | | -13.00M | | | | | 6.00M | | | 1.00M | | | 2.00M |
|
Change in Intangibles
|
| | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 289.00M | 164.00M | | | 14.00M | 2.00M | | -1.00M | -1.00M | | | | | | | | | | | | | 22.00M | | 889.00M | | -2.00M | | | 6.00M | | 357.00M | -3.00M | | | | | | 9.00M | | | 823.00M | | | 14.00M | 385.00M | | | | | | | | | | | 739.00M | -1.00M | | | 2.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | 61.00M | | | -1.00M | 29.00M | 7.00M | | | | -12.00M | 94.00M |
|
Cash from Investing Activities
|
-5.00M | -8.00M | -7.00M | 11.00M | -38.00M | -18.00M | -27.00M | -314.00M | -34.00M | -24.00M | -19.00M | -11.00M | -15.00M | -16.00M | -19.00M | 102.00M | -20.00M | -14.00M | -16.00M | -12.00M | -15.00M | -10.00M | -12.00M | -7.00M | -1.00M | 20.00M | 29.00M | 53.00M | -25.00M | -2.00M | -895.00M | -59.00M | -1.00M | -2.00M | -1.00M | -8.00M | 125.00M | -457.00M | -96.00M | -63.00M | -69.00M | -62.00M | -17.00M | -10.00M | -11.00M | -14.00M | -13.00M | -839.00M | -22.00M | -16.00M | 16.00M | -406.00M | 12.00M | 157.00M | -83.00M | -49.00M | 42.00M | -63.00M | -22.00M | -27.00M | 11.00M | 8.00M | -752.00M | -43.00M | -9.00M | -15.00M | 71.00M |
|
Other financing activities
|
13.00M | -26.00M | 12.00M | -6.00M | | | | | 1.00M | 2.00M | | | 2.00M | 2.00M | -1.00M | 1.00M | | | -49.00M | 58.00M | 1.00M | 7.00M | 2.00M | | -1.00M | 1.00M | -4.00M | -1.00M | 1.00M | | -1.00M | 1.00M | | | | 1.00M | | 46.00M | 1.00M | 10.00M | -2.00M | -1.00M | 1.00M | -2.00M | 3.00M | | | -17.00M | -1.00M | -9.00M | -1.00M | -4.00M | -4.00M | -5.00M | -4.00M | 5.00M | 27.00M | -27.00M | -6.00M | -4.00M | 16.00M | | 2.00M | | -1.00M | 9.00M | 2.00M |
|
Cash from Financing Activities
|
-41.00M | -18.00M | -33.00M | -74.00M | 1.00M | -84.00M | -175.00M | -78.00M | -202.00M | -46.00M | -76.00M | -53.00M | -15.00M | -34.00M | -19.00M | -48.00M | -15.00M | -54.00M | -14.00M | -65.00M | -84.00M | -63.00M | -31.00M | -32.00M | -75.00M | -23.00M | -30.00M | -64.00M | -18.00M | -20.00M | 638.00M | -16.00M | -15.00M | -246.00M | -11.00M | -18.00M | 51.00M | 421.00M | 80.00M | 102.00M | -17.00M | -61.00M | -19.00M | -36.00M | -155.00M | -28.00M | 224.00M | 184.00M | -22.00M | -52.00M | -66.00M | 227.00M | -52.00M | -163.00M | -75.00M | -109.00M | -54.00M | -72.00M | -124.00M | -109.00M | -91.00M | -67.00M | 633.00M | -101.00M | -6.00M | -213.00M | -131.00M |
|
Dividends Paid - Common
|
17.00M | -1.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 7.00M | 7.00M | 8.00M | 7.00M | 15.00M | | 12.00M | 12.00M | 85.00M | 19.00M | 14.00M | 16.00M | 12.00M | 40.00M | | | 7.00M | 11.00M | 12.00M | 11.00M | 12.00M | 12.00M | 11.00M | 11.00M | 11.00M | 11.00M | 45.00M | | | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 15.00M | 14.00M | 14.00M | 14.00M | 16.00M | 15.00M | 16.00M | 15.00M | 17.00M | 17.00M | 17.00M | 16.00M | 19.00M | 18.00M | 19.00M | 18.00M | 21.00M | 20.00M | 20.00M | 20.00M | 21.00M | 22.00M |
|
Dividends Paid - Preferred
|
0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-6.00M | 18.00M | 2.00M | -7.00M | -13.00M | -8.00M | 33.00M | -5.00M | 13.00M | -4.00M | -16.00M | 2.00M | 8.00M | -15.00M | 16.00M | | -21.00M | -32.00M | 11.00M | 8.00M | 6.00M | 9.00M | -36.00M | -31.00M | -28.00M | 7.00M | -16.00M | -6.00M | 5.00M | -7.00M | 2.00M | -11.00M | 5.00M | 4.00M | 4.00M | -1.00M | 1.00M | -25.00M | 6.00M | -10.00M | 7.00M | -7.00M | -12.00M | 20.00M | -21.00M | 2.00M | 8.00M | 20.00M | 3.00M | 2.00M | -5.00M | -3.00M | -7.00M | -15.00M | -19.00M | 26.00M | 4.00M | 5.00M | -5.00M | 9.00M | -1.00M | | 13.00M | -26.00M | 9.00M | 11.00M | -1.00M |
|
Change in Cash
|
-224.00M | 156.00M | -57.00M | -79.00M | -55.00M | 327.00M | -60.00M | -389.00M | 2.00M | -76.00M | -22.00M | 276.00M | -129.00M | -13.00M | 22.00M | 207.00M | -149.00M | -104.00M | 159.00M | 147.00M | -110.00M | -27.00M | 79.00M | -78.00M | -212.00M | -27.00M | 37.00M | 115.00M | -59.00M | -20.00M | -235.00M | -33.00M | -126.00M | 81.00M | 20.00M | -72.00M | 47.00M | 33.00M | 62.00M | 158.00M | -31.00M | -97.00M | 70.00M | 31.00M | -146.00M | 69.00M | 314.00M | -513.00M | 9.00M | 38.00M | 67.00M | -180.00M | 42.00M | 104.00M | -55.00M | -72.00M | 27.00M | 123.00M | -191.00M | -44.00M | 10.00M | 100.00M | 48.00M | -112.00M | 92.00M | -38.00M | 135.00M |
|
Beginning Cash Balance
|
1,145.00M | 921.00M | 1,077.00M | 1,020.00M | 963.00M | 908.00M | 1,235.00M | 1,175.00M | 786.00M | 788.00M | 712.00M | 690.00M | 966.00M | 837.00M | 824.00M | 846.00M | 1,053.00M | 904.00M | 800.00M | 959.00M | 1,106.00M | 996.00M | 969.00M | 1,048.00M | 970.00M | 758.00M | 731.00M | 768.00M | 883.00M | 824.00M | 804.00M | 569.00M | 536.00M | 410.00M | 491.00M | 511.00M | 439.00M | 486.00M | 519.00M | 581.00M | 739.00M | 708.00M | 611.00M | 681.00M | 712.00M | 566.00M | 635.00M | 949.00M | 436.00M | 445.00M | 483.00M | 550.00M | 370.00M | 412.00M | 516.00M | 461.00M | 389.00M | 416.00M | 539.00M | 348.00M | 304.00M | 314.00M | 414.00M | 454.00M | 350.00M | 441.00M | 404.00M |
|
Free Cash Flow
|
-179.00M | 155.00M | -25.00M | -28.00M | -19.00M | 432.00M | 89.00M | -19.00M | 199.00M | -23.00M | 70.00M | 321.00M | -123.00M | 35.00M | 24.00M | 131.00M | -113.00M | -24.00M | 161.00M | 195.00M | -32.00M | 18.00M | 146.00M | -15.00M | -109.00M | -34.00M | 50.00M | 130.00M | -24.00M | 6.00M | 18.00M | 50.00M | -118.00M | 322.00M | 28.00M | -47.00M | -139.00M | 92.00M | 68.00M | 127.00M | 46.00M | 29.00M | 114.00M | 47.00M | 39.00M | 107.00M | 91.00M | 110.00M | 44.00M | 94.00M | 116.00M | -6.00M | 83.00M | 112.00M | 102.00M | 28.00M | 16.00M | 234.00M | -62.00M | 63.00M | 66.00M | 166.00M | 141.00M | 12.00M | 89.00M | 203.00M | 190.00M |
|
Net Cash Flow
|
-218.00M | 138.00M | -59.00M | -72.00M | -42.00M | 335.00M | -93.00M | -384.00M | -11.00M | -72.00M | -6.00M | 274.00M | -137.00M | 2.00M | 6.00M | 207.00M | -128.00M | -72.00M | 148.00M | 139.00M | -116.00M | -36.00M | 115.00M | -47.00M | -184.00M | -34.00M | 53.00M | 121.00M | -64.00M | -13.00M | -237.00M | -22.00M | -131.00M | 77.00M | 16.00M | -71.00M | 46.00M | 58.00M | 56.00M | 168.00M | -38.00M | -90.00M | 82.00M | 11.00M | -125.00M | 67.00M | 306.00M | -533.00M | 6.00M | 36.00M | 72.00M | -177.00M | 49.00M | 119.00M | -36.00M | -98.00M | 23.00M | 118.00M | -186.00M | -53.00M | 11.00M | 106.00M | 34.00M | -91.00M | 83.00M | -18.00M | 138.00M |