|
Net Income
|
399.00M | 386.00M | 571.00M | 474.00M | 611.00M | 476.00M | 449.00M | 469.00M | 332.00M | 385.00M | 423.00M | 383.00M | 448.00M | 475.00M | 494.00M | 33.00M | 498.00M | 492.00M | 516.00M | 307.00M | 56.00M | 8.00M | 1.00M | -15.00M | 450.00M | -332.00M | 492.00M | 307.00M | 525.00M | 543.00M | 530.00M | 489.00M | 546.00M | 514.00M | 555.00M | 600.00M | 70.00M | 435.00M | 439.00M | 398.00M | 439.00M | 462.00M | 649.00M | 524.00M | 637.00M | 657.00M | 452.00M | 508.00M | 555.00M | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 459.00M | 597.00M | 102.00M | 92.00M | 691.00M | 529.00M | 103.00M | 110.00M |
|
Share-based Compensation
|
10.00M | 18.00M | 35.00M | 23.00M | 4.00M | 24.00M | 13.00M | 11.00M | 12.00M | 19.00M | 6.00M | 11.00M | 13.00M | 30.00M | 14.00M | 10.00M | 30.00M | 22.00M | 21.00M | 19.00M | 9.00M | 27.00M | 15.00M | 1.00M | 15.00M | 36.00M | 17.00M | 7.00M | 15.00M | 30.00M | 19.00M | 13.00M | 20.00M | 30.00M | 14.00M | 12.00M | 18.00M | 8.00M | 19.00M | -4.00M | 16.00M | 32.00M | 26.00M | 22.00M | 15.00M | 39.00M | 47.00M | 46.00M | 22.00M | 20.00M | -12.00M | -4.00M | 16.00M | 52.00M | 33.00M | 49.00M | 24.00M | 47.00M | 60.00M | 38.00M | 32.00M | 39.00M | 39.00M | 21.00M | 32.00M | 41.00M | 42.00M |
|
Deferred Taxes
|
-46.00M | -17.00M | 45.00M | 159.00M | 86.00M | -95.00M | 29.00M | -32.00M | 45.00M | 91.00M | 64.00M | 74.00M | 115.00M | 59.00M | 146.00M | -96.00M | 14.00M | 56.00M | 58.00M | 23.00M | 51.00M | 12.00M | -6.00M | 6.00M | 171.00M | -517.00M | -32.00M | 123.00M | -34.00M | 37.00M | -16.00M | -2.00M | -25.00M | -9.00M | -7.00M | -28.00M | -27.00M | 44.00M | 27.00M | -42.00M | 11.00M | 15.00M | -18.00M | 21.00M | -9.00M | 21.00M | -42.00M | 75.00M | -35.00M | -39.00M | 32.00M | -28.00M | -52.00M | 17.00M | -96.00M | 74.00M | -50.00M | -188.00M | -59.00M | -25.00M | -11.00M | -68.00M | -7.00M | 48.00M | 7.00M | -37.00M | 234.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | -0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-32.00M | -19.00M | -10.00M | 8.00M | 107.00M | -10.00M | -28.00M | -140.00M | -39.00M | -10.00M | 3.00M | 69.00M | 37.00M | 8.00M | 8.00M | -88.00M | 53.00M | 13.00M | 9.00M | -39.00M | 43.00M | -7.00M | -77.00M | -20.00M | 35.00M | 2.00M | 1.00M | -84.00M | 30.00M | | -105.00M | 26.00M | 26.00M | -4.00M | 7.00M | 9.00M | 27.00M | -2.00M | -7.00M | -110.00M | 27.00M | 3.00M | 10.00M | 5.00M | 38.00M | 9.00M | 6.00M | -8.00M | 39.00M | -7.00M | -7.00M | -50.00M | 23.00M | -2.00M | | -7.00M | 43.00M | 17.00M | 14.00M | -15.00M | 61.00M | 21.00M | 11.00M | -31.00M | 39.00M | 11.00M | 6.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 171.00M | | | 42.00M | 3.00M | | | | | | | 20.00M | 2.00M | | | | | | | | | 74.00M | | | | | | | | | | | 17.00M | 3.00M | | | | | | | | 11.00M | 665.00M | | | | 5.00M | 109.00M | | | | |
|
Non-cash Items
|
| | | | | | | 19.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
692.00M | 997.00M | 791.00M | 1,001.00M | 464.00M | 587.00M | 745.00M | 948.00M | 250.00M | 771.00M | 750.00M | 517.00M | 585.00M | 740.00M | 844.00M | 1,119.00M | 607.00M | 576.00M | 912.00M | 945.00M | 437.00M | 842.00M | 976.00M | 590.00M | 20.00M | 772.00M | 849.00M | 665.00M | 553.00M | 860.00M | 948.00M | 871.00M | 436.00M | 825.00M | 805.00M | 863.00M | 542.00M | 787.00M | 692.00M | 949.00M | 317.00M | 609.00M | 886.00M | 924.00M | 704.00M | 1,579.00M | 559.00M | 887.00M | 321.00M | 565.00M | 782.00M | 1,062.00M | 204.00M | 740.00M | 798.00M | 991.00M | 613.00M | 787.00M | 927.00M | 1,215.00M | 438.00M | 1,021.00M | 958.00M | 817.00M | 327.00M | 770.00M | 708.00M |
|
Depreciation & Amortization (CF)
|
177.00M | 190.00M | 196.00M | 220.00M | 193.00M | 209.00M | 205.00M | 206.00M | 243.00M | 287.00M | 291.00M | 270.00M | 218.00M | 214.00M | 210.00M | 215.00M | 221.00M | 212.00M | 208.00M | 222.00M | 218.00M | 217.00M | 220.00M | 207.00M | 194.00M | 189.00M | 182.00M | 181.00M | 172.00M | 177.00M | 179.00M | 177.00M | 178.00M | 180.00M | 182.00M | 184.00M | 211.00M | 224.00M | 217.00M | 230.00M | 234.00M | 236.00M | 230.00M | 217.00M | 213.00M | 201.00M | 192.00M | 190.00M | 189.00M | 189.00M | 194.00M | 194.00M | 188.00M | 192.00M | 188.00M | 186.00M | 188.00M | 189.00M | 189.00M | 187.00M | 185.00M | 188.00M | 191.00M | 217.00M | 218.00M | 222.00M | 176.00M |
|
Other Working Capital Changes
|
156.00M | 730.00M | 102.00M | 117.00M | -157.00M | -32.00M | 14.00M | 151.00M | -151.00M | 89.00M | -93.00M | 417.00M | 215.00M | 94.00M | 26.00M | -454.00M | 121.00M | 167.00M | -29.00M | -101.00M | 210.00M | 5.00M | -152.00M | 113.00M | 446.00M | -29.00M | -101.00M | 129.00M | 105.00M | -57.00M | -197.00M | -185.00M | 264.00M | -73.00M | -37.00M | -6.00M | -103.00M | 211.00M | -225.00M | -272.00M | 375.00M | 150.00M | -126.00M | -111.00M | 144.00M | -634.00M | 198.00M | -71.00M | 400.00M | 95.00M | -63.00M | -478.00M | 369.00M | -21.00M | -182.00M | -149.00M | 85.00M | -50.00M | -146.00M | -471.00M | 367.00M | -232.00M | -289.00M | -24.00M | 476.00M | -5.00M | 208.00M |
|
Capital Expenditures
|
211.00M | 185.00M | 167.00M | 285.00M | 184.00M | 179.00M | 248.00M | 353.00M | 234.00M | 201.00M | 221.00M | 312.00M | 259.00M | 227.00M | 277.00M | 330.00M | 274.00M | 220.00M | 203.00M | 256.00M | 258.00M | 181.00M | 291.00M | 309.00M | 284.00M | 243.00M | 271.00M | 258.00M | 220.00M | 177.00M | 185.00M | 189.00M | 215.00M | 171.00M | 209.00M | 190.00M | 189.00M | 158.00M | 219.00M | 311.00M | 316.00M | 253.00M | 298.00M | 342.00M | 352.00M | 284.00M | 258.00M | 323.00M | 298.00M | 201.00M | 235.00M | 273.00M | 253.00M | 217.00M | 209.00M | 197.00M | 201.00M | 188.00M | 160.00M | 217.00M | 194.00M | 158.00M | 160.00M | 209.00M | 204.00M | 197.00M | 340.00M |
|
Sales of Property, Plant and Equipment
|
3.00M | -1.00M | 7.00M | 16.00M | | 3.00M | 1.00M | 5.00M | | | | 28.00M | 1.00M | 5.00M | | 3.00M | 74.00M | 12.00M | 27.00M | 16.00M | 5.00M | 4.00M | 27.00M | 2.00M | | | | | | | | | | | | | | | | 35.00M | | | | 36.00M | | | | 26.00M | | | 1.00M | 12.00M | | | 6.00M | 5.00M | | | 1.00M | 26.00M | | | 635.00M | 2.00M | | | |
|
Acquisitions
|
11.00M | 154.00M | | 293.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 12.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
5.00M | 14.00M | 12.00M | 9.00M | 10.00M | 9.00M | 10.00M | 18.00M | 5.00M | 4.00M | 211.00M | | | 7.00M | 7.00M | 9.00M | | | 6.00M | 10.00M | | | 3.00M | 31.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-169.00M | -427.00M | -152.00M | -540.00M | -119.00M | -170.00M | -223.00M | -269.00M | -218.00M | -214.00M | 37.00M | -286.00M | -251.00M | -221.00M | -257.00M | -455.00M | -179.00M | -212.00M | -199.00M | -254.00M | -134.00M | -147.00M | -244.00M | -245.00M | -281.00M | -245.00M | -297.00M | -227.00M | -229.00M | -155.00M | -192.00M | -156.00M | -178.00M | -209.00M | -290.00M | -174.00M | -256.00M | -156.00M | -220.00M | -270.00M | -324.00M | -198.00M | -245.00M | -275.00M | -359.00M | -331.00M | -287.00M | -1328.00M | -245.00M | -242.00M | -249.00M | -320.00M | -116.00M | -161.00M | -240.00M | -268.00M | -115.00M | 40.00M | -191.00M | -152.00M | -181.00M | -195.00M | 470.00M | -194.00M | -119.00M | -193.00M | -338.00M |
|
Other financing activities
|
-17.00M | 19.00M | -10.00M | -18.00M | -20.00M | -6.00M | -23.00M | 1.00M | 9.00M | 4.00M | -21.00M | -11.00M | -6.00M | 20.00M | 11.00M | -23.00M | -10.00M | 18.00M | -1.00M | -17.00M | -21.00M | 14.00M | -15.00M | -38.00M | -12.00M | 17.00M | 1.00M | -10.00M | -7.00M | 6.00M | 3.00M | -31.00M | -9.00M | -37.00M | -3.00M | -39.00M | -6.00M | -35.00M | | -16.00M | -8.00M | -71.00M | -13.00M | -22.00M | -24.00M | -15.00M | -1.00M | 14.00M | -30.00M | -7.00M | -3.00M | -8.00M | -15.00M | -27.00M | -3.00M | -2.00M | -11.00M | -20.00M | -9.00M | -5.00M | -21.00M | -41.00M | -3.00M | -21.00M | -24.00M | -34.00M | -17.00M |
|
Cash from Financing Activities
|
-295.00M | -594.00M | -480.00M | -419.00M | -417.00M | -495.00M | -594.00M | -353.00M | -332.00M | -261.00M | -438.00M | -710.00M | -335.00M | -303.00M | -348.00M | -816.00M | -386.00M | -291.00M | -676.00M | -832.00M | -180.00M | -501.00M | -642.00M | -570.00M | 104.00M | -508.00M | -455.00M | -439.00M | -315.00M | -688.00M | -534.00M | -648.00M | -367.00M | -397.00M | -916.00M | -741.00M | -283.00M | -747.00M | -453.00M | -632.00M | -42.00M | -371.00M | -747.00M | -632.00M | 220.00M | -787.00M | -205.00M | -795.00M | -52.00M | -342.00M | -547.00M | -755.00M | 133.00M | -753.00M | -489.00M | -651.00M | -397.00M | -755.00M | -468.00M | -754.00M | -485.00M | -513.00M | -1482.00M | -686.00M | -683.00M | -500.00M | -388.00M |
|
Dividends Paid - Common
|
278.00M | 210.00M | 249.00M | 249.00M | 250.00M | 275.00M | 271.00M | 270.00M | 269.00M | 280.00M | 275.00M | 275.00M | 277.00M | 290.00M | 292.00M | 292.00M | 289.00M | 313.00M | 311.00M | 310.00M | 309.00M | 318.00M | 315.00M | 314.00M | 310.00M | 321.00M | 321.00M | 320.00M | 318.00M | 332.00M | 331.00M | 330.00M | 329.00M | 345.00M | 343.00M | 342.00M | 341.00M | 350.00M | 348.00M | 347.00M | 345.00M | 355.00M | 354.00M | 354.00M | 357.00M | 365.00M | 365.00M | 364.00M | 359.00M | 389.00M | 385.00M | 383.00M | 384.00M | 391.00M | 392.00M | 391.00M | 391.00M | 399.00M | 399.00M | 399.00M | 398.00M | 411.00M | 411.00M | 408.00M | 405.00M | 419.00M | 418.00M |
|
Exchange Rate Effect
|
| 23.00M | | 6.00M | -57.00M | -6.00M | 20.00M | 17.00M | 9.00M | 27.00M | -25.00M | 11.00M | 22.00M | -7.00M | 16.00M | 9.00M | -39.00M | -22.00M | -18.00M | 16.00M | -12.00M | 10.00M | -28.00M | -417.00M | -45.00M | -3.00M | -57.00M | -23.00M | 7.00M | 4.00M | 6.00M | -28.00M | 21.00M | -3.00M | 5.00M | 13.00M | 7.00M | -26.00M | -9.00M | -2.00M | 1.00M | 3.00M | -12.00M | 9.00M | -28.00M | 8.00M | 3.00M | 21.00M | -7.00M | 5.00M | -6.00M | -3.00M | 2.00M | -8.00M | -18.00M | -7.00M | -4.00M | -16.00M | -34.00M | -30.00M | -12.00M | -3.00M | 2.00M | -27.00M | 17.00M | 17.00M | -5.00M |
|
Change in Cash
|
228.00M | -1.00M | 159.00M | 48.00M | -129.00M | -84.00M | -52.00M | 343.00M | -291.00M | 323.00M | 324.00M | -468.00M | 21.00M | 209.00M | 255.00M | -143.00M | 3.00M | 51.00M | 19.00M | -125.00M | 111.00M | 204.00M | 62.00M | -642.00M | -202.00M | 16.00M | 40.00M | -24.00M | 16.00M | 21.00M | 228.00M | 39.00M | -88.00M | 216.00M | -396.00M | -39.00M | 10.00M | -142.00M | 10.00M | 45.00M | -48.00M | 43.00M | -118.00M | 26.00M | 537.00M | 469.00M | 70.00M | -1215.00M | 17.00M | -14.00M | -20.00M | -16.00M | 223.00M | -182.00M | 51.00M | 65.00M | 97.00M | 56.00M | 234.00M | 279.00M | -240.00M | 310.00M | -52.00M | -90.00M | -458.00M | 94.00M | -23.00M |
|
Beginning Cash Balance
|
364.00M | 592.00M | 591.00M | 750.00M | 798.00M | 669.00M | 585.00M | 533.00M | 876.00M | 585.00M | 908.00M | 1,232.00M | 764.00M | 785.00M | 994.00M | 1,249.00M | 1,106.00M | 1,109.00M | 1,160.00M | 1,179.00M | 1,054.00M | 1,165.00M | 1,369.00M | 1,431.00M | 789.00M | 587.00M | 603.00M | 643.00M | 619.00M | 635.00M | 656.00M | 884.00M | 923.00M | 835.00M | 1,051.00M | 655.00M | 616.00M | 626.00M | 484.00M | 494.00M | 539.00M | 491.00M | 534.00M | 416.00M | 442.00M | 979.00M | 1,448.00M | 1,518.00M | 303.00M | 320.00M | 306.00M | 286.00M | 270.00M | 493.00M | 311.00M | 362.00M | 427.00M | 524.00M | 580.00M | 814.00M | 1,093.00M | 853.00M | 1,163.00M | 1,100.00M | 1,021.00M | 540.00M | 640.00M |
|
Free Cash Flow
|
481.00M | 812.00M | 624.00M | 716.00M | 280.00M | 408.00M | 497.00M | 595.00M | 16.00M | 570.00M | 529.00M | 205.00M | 326.00M | 513.00M | 567.00M | 789.00M | 333.00M | 356.00M | 709.00M | 689.00M | 179.00M | 661.00M | 685.00M | 281.00M | -264.00M | 529.00M | 578.00M | 407.00M | 333.00M | 683.00M | 763.00M | 682.00M | 221.00M | 654.00M | 596.00M | 673.00M | 353.00M | 629.00M | 473.00M | 638.00M | 1.00M | 356.00M | 588.00M | 582.00M | 352.00M | 1,295.00M | 301.00M | 564.00M | 23.00M | 364.00M | 547.00M | 789.00M | -49.00M | 523.00M | 589.00M | 794.00M | 412.00M | 599.00M | 767.00M | 998.00M | 244.00M | 863.00M | 798.00M | 608.00M | 123.00M | 573.00M | 368.00M |
|
Net Cash Flow
|
228.00M | -24.00M | 159.00M | 42.00M | -72.00M | -78.00M | -72.00M | 326.00M | -300.00M | 296.00M | 349.00M | -479.00M | -1.00M | 216.00M | 239.00M | -152.00M | 42.00M | 73.00M | 37.00M | -141.00M | 123.00M | 194.00M | 90.00M | -225.00M | -157.00M | 19.00M | 97.00M | -1.00M | 9.00M | 17.00M | 222.00M | 67.00M | -109.00M | 219.00M | -401.00M | -52.00M | 3.00M | -116.00M | 19.00M | 47.00M | -49.00M | 40.00M | -106.00M | 17.00M | 565.00M | 461.00M | 67.00M | -1236.00M | 24.00M | -19.00M | -14.00M | -13.00M | 221.00M | -174.00M | 69.00M | 72.00M | 101.00M | 72.00M | 268.00M | 309.00M | -228.00M | 313.00M | -54.00M | -63.00M | -475.00M | 77.00M | -18.00M |