|
Net Income
|
407.43M | 354.00M | 383.00M | 349.00M | 384.00M | 413.00M | 427.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,123.00M | 1,057.00M | 1,115.00M |
|
Share-based Compensation
|
48.82M | 33.00M | 36.00M | 46.00M | 47.00M | 62.00M | 68.00M | 86.00M | 70.00M | 69.00M | 79.00M | 87.00M | 90.00M | 106.00M | 122.00M | 141.00M |
|
Deferred Taxes
|
-26.00M | -35.00M | -18.00M | 16.00M | 28.00M | -6.00M | -14.00M | -137.00M | 7.00M | 301.00M | 35.00M | 41.00M | 94.00M | 38.00M | 68.00M | -67.00M |
|
Gains from Sales and Divestitures
|
0.36M | 0.46M | 0.35M | 1.30M | 0.51M | 1.53M | 1.08M | | | | | | | | | |
|
Gains from Investment Securities
|
153.00M | 10.11M | 9.92M | 7.55M | 4.93M | 3.32M | 2.63M | 191.00M | 154.00M | 221.00M | 205.00M | 290.00M | 501.00M | 274.00M | 254.00M | 358.00M |
|
Asset Writedowns and Impairment
|
13.00M | 37.00M | 31.00M | 6.00M | 5.00M | 49.00M | | 578.00M | | | | | | | 23.00M | |
|
Cash from Restructuring
|
| | | 16.00M | 1.00M | 20.00M | 136.00M | 8.00M | | | 25.00M | 14.00M | | | 12.00M | 37.00M |
|
Non-cash Items
|
| 6.10M | 78.00M | 45.00M | 3.20M | 68.00M | 2.60M | | | | | | | | | |
|
Cash from Operations
|
811.86M | 440.00M | 669.00M | 588.00M | 574.00M | 632.00M | 727.00M | 776.00M | 909.00M | 1,028.00M | 963.00M | 1,252.00M | 1,083.00M | 1,706.00M | 1,696.00M | 1,939.00M |
|
Amortizatization of Intangibles
|
13.00M | 14.00M | 13.00M | 4.00M | 3.00M | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
11.00M | 6.00M | 6.00M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
104.00M | 103.00M | 109.00M | 104.00M | 122.00M | 137.00M | 138.00M | 170.00M | 188.00M | 210.00M | 190.00M | 202.00M | 278.00M | 258.00M | 323.00M | 613.00M |
|
Change in Receivables
|
-33.00M | -5.00M | 11.00M | 30.00M | 55.00M | 16.00M | -55.00M | -73.00M | -11.00M | 35.00M | 42.00M | 167.00M | 6.00M | 101.00M | -3.00M | 193.00M |
|
Change in Account Payables
|
122.76M | -55.00M | 24.00M | -9.00M | -15.00M | 42.00M | -26.00M | 5.00M | 20.00M | -19.00M | 23.00M | 92.00M | -162.00M | 181.00M | -160.00M | 235.00M |
|
Change in Accured Expenses
|
-125.00M | -12.00M | 24.00M | -27.00M | 51.00M | -40.00M | 48.00M | 27.00M | -41.00M | 120.00M | 217.00M | 32.00M | -278.00M | -45.00M | 149.00M | -60.00M |
|
Change in Taxes
|
138.00M | | | | | | | | | 41.00M | | | | | | |
|
Other Working Capital Changes
|
-119.00M | 85.00M | -69.00M | -71.00M | -33.00M | 84.00M | -49.00M | -75.00M | 30.00M | 40.00M | 173.00M | -26.00M | 140.00M | -98.00M | 88.00M | 67.00M |
|
Capital Expenditures
|
59.00M | 42.00M | 88.00M | 87.00M | 115.00M | 140.00M | 133.00M | 134.00M | 144.00M | 111.00M | 127.00M | 188.00M | 163.00M | 152.00M | 158.00M | 207.00M |
|
Acquisitions
|
6.00M | 190.00M | 26.00M | 112.00M | 1,121.00M | | 226.00M | 1,466.00M | 776.00M | 75.00M | 206.00M | 157.00M | 2,430.00M | 41.00M | 5,766.00M | |
|
Divestments
|
75.33M | 1.00M | | | | | | | | 286.00M | 132.00M | | 190.00M | | | |
|
Change in Acquisitions & Divestments
|
756.06M | 350.00M | 501.00M | 372.00M | 452.00M | 281.00M | 319.00M | 411.00M | 424.00M | 374.00M | 543.00M | 402.00M | 285.00M | 320.00M | 719.00M | 199.00M |
|
Cash from Investing Activities
|
-73.93M | -118.00M | -146.00M | -128.00M | -1216.00M | -155.00M | -435.00M | -1657.00M | -890.00M | 196.00M | -414.00M | -122.00M | -2653.00M | 49.00M | -5994.00M | -953.00M |
|
Other financing activities
|
7.00M | 3.00M | 10.00M | 7.00M | 16.00M | 15.00M | -19.00M | -3.00M | | | | 3.00M | 7.00M | 8.00M | 3.00M | 27.00M |
|
Cash from Financing Activities
|
-336.00M | -595.00M | -325.00M | -479.00M | 547.00M | -460.00M | -400.00M | 948.00M | -53.00M | -1027.00M | -2472.00M | 1,910.00M | 1,418.00M | 1,036.00M | 4,220.00M | -2561.00M |
|
Dividends Paid - Common
|
6.00M | 2.00M | | 65.00M | 87.00M | 98.00M | 149.00M | 200.00M | 243.00M | 280.00M | 305.00M | 320.00M | 350.00M | 383.00M | 441.00M | 541.00M |
|
Exchange Rate Effect
|
27.00M | -6.00M | -7.00M | 10.00M | -4.00M | -23.00M | -11.00M | -6.00M | 15.00M | -10.00M | -188.00M | 353.00M | -331.00M | -1293.00M | 202.00M | -537.00M |
|
Change in Cash
|
220.00M | -279.00M | 191.00M | -9.00M | -99.00M | -6.00M | -119.00M | 61.00M | -19.00M | 187.00M | -2111.00M | 3,393.00M | -483.00M | 1,498.00M | 124.00M | -2112.00M |
|
Free Cash Flow
|
752.86M | 398.00M | 581.00M | 501.00M | 459.00M | 492.00M | 594.00M | 642.00M | 765.00M | 917.00M | 836.00M | 1,064.00M | 920.00M | 1,554.00M | 1,538.00M | 1,732.00M |
|
Net Cash Flow
|
401.93M | -273.00M | 198.00M | -19.00M | -95.00M | 17.00M | -108.00M | 67.00M | -34.00M | 197.00M | -1923.00M | 3,040.00M | -152.00M | 2,791.00M | -78.00M | -1575.00M |