|
Net Income
|
167.00M | 94.00M | 59.00M | 32.00M | 60.00M | 95.00M | 100.00M | 100.00M | 103.00M | 91.00M | 109.00M | 81.00M | 84.00M | 92.00M | 89.00M | 85.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 132.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
Share-based Compensation
|
| 8.00M | 8.00M | 10.00M | 8.00M | 9.00M | 8.00M | 8.00M | 7.00M | 10.00M | 9.00M | 10.00M | 10.00M | 12.00M | 12.00M | 12.00M | 9.00M | 9.00M | 14.00M | 15.00M | 14.00M | 16.00M | 15.00M | 17.00M | 14.00M | 18.00M | 17.00M | 19.00M | 16.00M | 19.00M | 20.00M | 31.00M | 15.00M | 19.00M | 18.00M | 18.00M | 15.00M | 18.00M | 18.00M | 18.00M | 16.00M | 20.00M | 21.00M | 22.00M | 17.00M | 23.00M | 24.00M | 23.00M | 19.00M | 24.00M | 23.00M | 24.00M | 25.00M | 24.00M | 27.00M | 30.00M | 26.00M | 34.00M | 30.00M | 32.00M | 30.00M | 39.00M | 36.00M | 36.00M | 35.00M | 46.00M | 41.00M |
|
Deferred Taxes
|
| | 38.00M | -29.00M | -9.00M | 4.00M | | -30.00M | -11.00M | -10.00M | 3.00M | | -8.00M | -28.00M | 16.00M | 36.00M | -23.00M | -5.00M | 13.00M | 43.00M | -10.00M | -11.00M | 2.00M | 13.00M | -55.00M | -9.00M | 3.00M | 47.00M | 2.00M | -9.00M | -3.00M | -127.00M | 29.00M | -21.00M | -12.00M | 11.00M | -9.00M | -27.00M | 24.00M | 313.00M | -16.00M | 15.00M | -20.00M | 56.00M | -1.00M | -2.00M | 22.00M | 22.00M | 20.00M | 35.00M | 39.00M | | 17.00M | 18.00M | -18.00M | 21.00M | 12.00M | 18.00M | 14.00M | 24.00M | -2.00M | -38.00M | -22.00M | -5.00M | 6.00M | 6.00M | 18.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.46M | | 0.30M | 0.32M | 0.35M | 0.13M | 0.70M | 0.74M | 1.30M | 0.09M | 0.23M | 0.25M | 0.51M | 1.34M | 1.47M | 1.51M | 1.53M | 0.84M | 0.84M | 0.84M | 1.08M | 0.88M | 1.18M | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
50.00M | 87.00M | 17.00M | -1.00M | 37.00M | 1.00M | 1.00M | 35.00M | 26.00M | 8.00M | 1.00M | 40.00M | 9.68M | 9.51M | 2.00M | 61.00M | 11.00M | 27.00M | 3.00M | 52.00M | 4.53M | 6.00M | 3.54M | 43.00M | 30.00M | 5.00M | 1.00M | 56.00M | 35.00M | 17.00M | 14.00M | 24.00M | 26.00M | 33.00M | 67.00M | 28.00M | 27.00M | 72.00M | 96.00M | 26.00M | 22.00M | 107.00M | 60.00M | 16.00M | 41.00M | 39.00M | 138.00M | 72.00M | 45.00M | 348.00M | 32.00M | 76.00M | -43.00M | 176.00M | 71.00M | 70.00M | 18.00M | 118.00M | 62.00M | 56.00M | -27.00M | 129.00M | 134.00M | 122.00M | 45.00M | 131.00M | 44.00M |
|
Asset Writedowns and Impairment
|
| | 8.00M | 2.00M | 3.00M | | 34.00M | | 1.00M | | 5.00M | 25.00M | 2.00M | 28.00M | 1.00M | 1.00M | 1.00M | | 4.00M | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 5.00M | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | 4.00M | 8.00M | 3.00M | 1.00M | 1.00M | | | | 18.00M | 2.00M | | | 128.00M | 6.00M | | 2.00M | 3.00M | 5.00M | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | 12.00M | | | | | 28.00M | 5.00M | 4.00M | | | |
|
Non-cash Items
|
| | | | | 6.50M | 5.90M | 6.10M | 5.60M | 5.20M | 5.30M | 5.80M | 5.70M | 5.70M | 5.70M | 5.30M | 4.90M | 57.00M | 3.80M | 3.20M | 4.47M | 53.00M | 3.70M | 3.30M | 72.00M | 60.00M | 2.82M | 80.00M | 98.00M | 2.00M | 69.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 4.00M | 354.00M | -16.00M | 239.00M | 34.00M | 183.00M | 171.00M | 259.00M | 6.00M | 233.00M | 108.00M | 210.00M | 38.00M | 232.00M | 149.00M | 106.00M | 82.00M | 237.00M | 183.00M | 200.00M | 24.00M | 225.00M | 231.00M | 175.00M | 66.00M | 255.00M | 255.00M | 174.00M | 63.00M | 284.00M | 244.00M | 270.00M | 95.00M | 300.00M | 375.00M | 279.00M | 14.00M | 360.00M | 337.00M | 186.00M | 101.00M | 339.00M | 380.00M | 441.00M | -4.00M | 435.00M | 394.00M | 73.00M | 232.00M | 384.00M | 605.00M | 375.00M | 232.00M | 494.00M | 565.00M | 414.00M | 300.00M | 417.00M | 530.00M | 460.00M | 244.00M | 705.00M | 663.00M | 746.00M | 221.00M |
|
Amortizatization of Intangibles
|
| | 3.00M | 3.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 1.00M | 1.00M | | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | 1.00M | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 23.00M | 27.00M | 26.00M | 25.00M | 25.00M | 25.00M | 28.00M | 27.00M | 26.00M | 28.00M | 28.00M | 26.00M | 25.00M | 26.00M | 27.00M | 27.00M | 28.00M | 33.00M | 34.00M | 35.00M | 35.00M | 34.00M | 33.00M | 34.00M | 34.00M | 34.00M | 36.00M | 38.00M | 41.00M | 46.00M | 45.00M | 45.00M | 47.00M | 47.00M | 48.00M | 53.00M | 53.00M | 53.00M | 51.00M | 48.00M | 48.00M | 47.00M | 47.00M | 48.00M | 50.00M | 51.00M | 53.00M | 63.00M | 68.00M | 67.00M | 81.00M | 67.00M | 65.00M | 63.00M | 63.00M | 69.00M | 65.00M | 64.00M | 125.00M | 155.00M | 153.00M | 153.00M | 153.00M | 156.00M | 158.00M | 158.00M |
|
Change in Receivables
|
| | -9.00M | -73.00M | 80.00M | -9.00M | -63.00M | -13.00M | 26.00M | 17.00M | 1.00M | -33.00M | 20.00M | 15.00M | -9.00M | 4.00M | -14.00M | 36.00M | 14.00M | 19.00M | 42.00M | -32.00M | -17.00M | 23.00M | -36.00M | -18.00M | -42.00M | 41.00M | 5.00M | 1.00M | -59.00M | -20.00M | 29.00M | -12.00M | -47.00M | 19.00M | 127.00M | -75.00M | -41.00M | 24.00M | 50.00M | -30.00M | -13.00M | 35.00M | 174.00M | -47.00M | -18.00M | 58.00M | -6.00M | -18.00M | -8.00M | 38.00M | 39.00M | 36.00M | -6.00M | 32.00M | -10.00M | -62.00M | -3.00M | 72.00M | 17.00M | 39.00M | 43.00M | 94.00M | -48.00M | -97.00M | -27.00M |
|
Change in Account Payables
|
| | -72.00M | 96.00M | -80.00M | | | 63.00M | -12.00M | 77.00M | -117.00M | 76.00M | -37.00M | 87.00M | -132.00M | 73.00M | -26.00M | 74.00M | -126.00M | 63.00M | -8.00M | 80.00M | -128.00M | 98.00M | -42.00M | 65.00M | -122.00M | 73.00M | -18.00M | 75.00M | -134.00M | 82.00M | -27.00M | 88.00M | -138.00M | 97.00M | | 97.00M | -204.00M | 88.00M | -40.00M | 101.00M | -136.00M | 98.00M | 29.00M | 157.00M | -255.00M | 161.00M | -93.00M | 41.00M | -158.00M | 48.00M | -9.00M | 122.00M | -113.00M | 181.00M | -118.00M | 58.00M | -164.00M | 64.00M | -14.00M | 144.00M | -140.00M | 245.00M | -55.00M | 147.00M | -411.00M |
|
Change in Accured Expenses
|
| | -8.00M | 10.00M | -54.00M | 103.00M | -10.00M | -51.00M | -55.00M | 101.00M | -5.00M | -17.00M | -80.00M | 15.00M | 10.00M | 28.00M | -52.00M | 135.00M | -5.00M | -27.00M | -58.00M | 4.00M | 10.00M | 4.00M | -67.00M | 22.00M | 82.00M | 11.00M | -89.00M | 36.00M | 26.00M | 54.00M | -98.00M | 11.00M | 5.00M | 41.00M | 65.00M | -118.00M | 99.00M | 74.00M | 351.00M | -165.00M | -5.00M | 36.00M | -53.00M | 159.00M | -124.00M | 50.00M | -52.00M | -206.00M | -5.00M | -15.00M | -82.00M | -1.00M | 50.00M | -12.00M | -86.00M | 1.00M | 195.00M | 39.00M | -110.00M | 24.00M | 136.00M | -110.00M | -134.00M | 40.00M | 69.00M |
|
Other Working Capital Changes
|
| | -47.00M | -152.00M | 117.00M | -28.00M | 13.00M | -17.00M | 108.00M | -38.00M | -130.00M | -9.00M | 127.00M | -47.00M | -142.00M | -9.00M | 105.00M | -44.00M | -48.00M | -46.00M | 128.00M | -29.00M | -32.00M | 17.00M | 121.00M | -63.00M | -61.00M | -46.00M | 147.00M | -36.00M | -65.00M | -121.00M | 152.00M | -68.00M | -460.00M | 406.00M | 208.00M | -77.00M | -57.00M | -34.00M | 288.00M | -102.00M | -58.00M | 45.00M | 204.00M | -74.00M | -60.00M | -96.00M | 255.00M | -60.00M | -53.00M | -2.00M | 292.00M | -97.00M | -109.00M | -184.00M | 300.00M | -111.00M | -99.00M | -2.00M | 274.00M | -130.00M | -101.00M | 24.00M | 257.00M | -139.00M | -185.00M |
|
Capital Expenditures
|
| | 15.00M | 13.00M | 11.00M | 9.00M | 12.00M | 10.00M | 10.00M | 14.00M | 27.00M | 37.00M | 16.00M | 25.00M | 22.00M | 24.00M | 20.00M | 25.00M | 35.00M | 35.00M | 31.00M | 35.00M | 27.00M | 47.00M | 24.00M | 35.00M | 32.00M | 42.00M | 23.00M | 28.00M | 34.00M | 49.00M | 36.00M | 28.00M | 38.00M | 42.00M | 16.00M | 29.00M | 27.00M | 39.00M | 20.00M | 43.00M | 25.00M | 39.00M | 26.00M | 42.00M | 60.00M | 60.00M | 42.00M | 39.00M | 32.00M | 50.00M | 35.00M | 42.00M | 41.00M | 34.00M | 40.00M | 39.00M | 37.00M | 42.00M | 39.00M | 52.00M | 56.00M | 60.00M | 49.00M | 59.00M | 69.00M |
|
Acquisitions
|
| | 1.00M | -14.00M | | | 72.00M | 114.00M | | | | 24.00M | | | 40.00M | 15.00M | | | | | | | | | 226.00M | | | | 213.00M | 1,247.00M | | 6.00M | | | | 776.00M | | | | 75.00M | 193.00M | | | 13.00M | 157.00M | | | | 2,430.00M | | | | | 41.00M | | | | | | 5,766.00M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | -8.00M | | 108.00M | | | 24.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 102.00M | 237.00M | 163.00M | 15.00M | 38.00M | 134.00M | 100.00M | 198.00M | 88.00M | 115.00M | 97.00M | 151.00M | 61.00M | 63.00M | 118.00M | 132.00M | 106.00M | 96.00M | 93.00M | 107.00M | 46.00M | 35.00M | 29.00M | 88.00M | 119.00M | 83.00M | 94.00M | 100.00M | 134.00M | 83.00M | 120.00M | 81.00M | 133.00M | 90.00M | 81.00M | 77.00M | 173.00M | 43.00M | 138.00M | 171.00M | 120.00M | 114.00M | 114.00M | 120.00M | 138.00M | 30.00M | 28.00M | 132.00M | 106.00M | 19.00M | 76.00M | 146.00M | 83.00M | 15.00M | 184.00M | 112.00M | 131.00M | 292.00M | 44.00M | 75.00M | 22.00M | 58.00M | 105.00M | 220.00M | 67.00M |
|
Cash from Investing Activities
|
| | -8.00M | -64.00M | 33.00M | -47.00M | -65.00M | -39.00M | -24.00M | -52.00M | -20.00M | -50.00M | 63.00M | -77.00M | -13.00M | -101.00M | -14.00M | -1128.00M | -42.00M | -32.00M | -46.00M | -48.00M | -2.00M | -59.00M | -326.00M | -92.00M | 36.00M | -53.00M | -294.00M | -1279.00M | -18.00M | -66.00M | -8.00M | -96.00M | 31.00M | -817.00M | -8.00M | 159.00M | 76.00M | -31.00M | -74.00M | -89.00M | 32.00M | -283.00M | -154.00M | 9.00M | -12.00M | 35.00M | -2700.00M | 175.00M | -7.00M | -121.00M | -390.00M | 146.00M | 219.00M | 74.00M | -133.00M | -159.00M | 134.00M | -5836.00M | -232.00M | 214.00M | 73.00M | -1008.00M | -258.00M | -59.00M | -145.00M |
|
Other financing activities
|
| | | | 1.00M | 2.00M | -1.00M | 1.00M | 3.00M | 7.00M | -4.00M | 4.00M | 1.00M | -2.00M | | 8.00M | 2.00M | 11.00M | -2.00M | 5.00M | 3.00M | 3.00M | -1.00M | 10.00M | 2.00M | 3.00M | 11.00M | -35.00M | 2.00M | 31.00M | 5.00M | -41.00M | | | | | | | | | | | | | 2.00M | 1.00M | | | -1.00M | 9.00M | -1.00M | | -1.00M | -1.00M | 1.00M | 9.00M | -1.00M | 1.00M | -1.00M | 4.00M | | | -3.00M | 30.00M | 1.00M | | -1.00M |
|
Cash from Financing Activities
|
| | -121.00M | -4.00M | -68.00M | -190.00M | -172.00M | -165.00M | -27.00M | -69.00M | -9.00M | -220.00M | -159.00M | -158.00M | -86.00M | -76.00M | -35.00M | 812.00M | -121.00M | -109.00M | -153.00M | -220.00M | -42.00M | -45.00M | 4.00M | -92.00M | -133.00M | -179.00M | 28.00M | 1,124.00M | -135.00M | -69.00M | -192.00M | -272.00M | 46.00M | 365.00M | -337.00M | -498.00M | -71.00M | -121.00M | -302.00M | -271.00M | -156.00M | -1743.00M | 468.00M | -762.00M | -114.00M | 2,318.00M | 164.00M | -773.00M | 397.00M | 1,630.00M | 368.00M | 2,335.00M | 1,572.00M | -3239.00M | -613.00M | 5,029.00M | -1397.00M | 1,201.00M | -1875.00M | -458.00M | -204.00M | -24.00M | -1083.00M | -1462.00M | 159.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 21.00M | 22.00M | 21.00M | 22.00M | 22.00M | 22.00M | 22.00M | 25.00M | 26.00M | 25.00M | 25.00M | 43.00M | 40.00M | 41.00M | 41.00M | 53.00M | 53.00M | 53.00M | 53.00M | 63.00M | 64.00M | 63.00M | 63.00M | 72.00M | 73.00M | 72.00M | 73.00M | 77.00M | 78.00M | 77.00M | 78.00M | 80.00M | 81.00M | 81.00M | 81.00M | 88.00M | 91.00M | 90.00M | 89.00M | 97.00M | 99.00M | 98.00M | 98.00M | 108.00M | 108.00M | 127.00M | 127.00M | 138.00M | 138.00M | 138.00M | 138.00M | 155.00M | 155.00M |
|
Exchange Rate Effect
|
| | 17.00M | -3.00M | -8.00M | -11.00M | 13.00M | | 4.00M | 1.00M | -12.00M | | 7.00M | -9.00M | 8.00M | 4.00M | -6.00M | -2.00M | 2.00M | 2.00M | 2.00M | | | -15.00M | -8.00M | 5.00M | -3.00M | -5.00M | 6.00M | -5.00M | | -7.00M | 2.00M | 8.00M | 5.00M | | | -13.00M | 1.00M | 2.00M | -8.00M | -2.00M | -7.00M | -171.00M | -12.00M | 9.00M | 6.00M | 350.00M | -177.00M | 69.00M | -78.00M | -145.00M | -164.00M | -518.00M | -1042.00M | 431.00M | 29.00M | -259.00M | -70.00M | 502.00M | -311.00M | 31.00M | 205.00M | -462.00M | 403.00M | 245.00M | 5.00M |
|
Change in Cash
|
| | -108.00M | 283.00M | -59.00M | -9.00M | -190.00M | -21.00M | 124.00M | 139.00M | -35.00M | -37.00M | 19.00M | -34.00M | -53.00M | 59.00M | 94.00M | -212.00M | -79.00M | 98.00M | -14.00M | -70.00M | -28.00M | 106.00M | -99.00M | -4.00M | -34.00M | 18.00M | -5.00M | 14.00M | -90.00M | 142.00M | 46.00M | -90.00M | 177.00M | -152.00M | 30.00M | -73.00M | 20.00M | 210.00M | -47.00M | -176.00M | -30.00M | -1858.00M | 682.00M | -303.00M | -124.00M | 3,138.00M | -2319.00M | -456.00M | 544.00M | 1,748.00M | 419.00M | 2,338.00M | 981.00M | -2240.00M | -152.00M | 5,025.00M | -1033.00M | -3716.00M | -1888.00M | 247.00M | 318.00M | -789.00M | -275.00M | -530.00M | 240.00M |
|
Beginning Cash Balance
|
333.00M | 419.00M | 419.00M | 311.00M | 594.00M | 535.00M | 526.00M | 336.00M | 315.00M | 439.00M | 578.00M | 543.00M | 506.00M | 525.00M | 491.00M | 438.00M | 497.00M | 591.00M | 379.00M | 300.00M | 398.00M | 384.00M | 314.00M | 321.00M | 427.00M | 328.00M | 324.00M | 283.00M | 336.00M | 330.00M | 347.00M | 261.00M | 340.00M | 446.00M | 353.00M | 529.00M | 375.00M | 395.00M | 304.00M | 335.00M | 47.00M | 176.00M | 334.00M | 2,190.00M | 333.00M | 1,014.00M | 708.00M | -393.00M | 3,093.00M | 846.00M | -241.00M | -1355.00M | 67.00M | -1884.00M | -680.00M | 2,742.00M | 525.00M | 322.00M | 6,373.00M | 4,169.00M | 2,276.00M | 169.00M | -52.00M | 1,381.00M | 965.00M | 1,262.00M | 230.00M |
|
Free Cash Flow
|
| | -11.00M | 341.00M | -27.00M | 230.00M | 22.00M | 173.00M | 161.00M | 245.00M | -21.00M | 196.00M | 92.00M | 185.00M | 16.00M | 208.00M | 129.00M | 81.00M | 47.00M | 202.00M | 152.00M | 165.00M | -3.00M | 178.00M | 207.00M | 140.00M | 34.00M | 213.00M | 232.00M | 146.00M | 29.00M | 235.00M | 208.00M | 242.00M | 57.00M | 258.00M | 359.00M | 250.00M | -13.00M | 321.00M | 317.00M | 143.00M | 76.00M | 300.00M | 354.00M | 399.00M | -64.00M | 375.00M | 352.00M | 34.00M | 200.00M | 334.00M | 570.00M | 333.00M | 191.00M | 460.00M | 525.00M | 375.00M | 263.00M | 375.00M | 491.00M | 408.00M | 188.00M | 645.00M | 614.00M | 687.00M | 152.00M |
|
Net Cash Flow
|
| | -125.00M | 286.00M | -51.00M | 2.00M | -203.00M | -21.00M | 120.00M | 138.00M | -23.00M | -37.00M | 12.00M | -25.00M | -61.00M | 55.00M | 100.00M | -210.00M | -81.00M | 96.00M | -16.00M | -68.00M | -20.00M | 121.00M | -91.00M | -9.00M | -31.00M | 23.00M | -11.00M | 19.00M | -90.00M | 149.00M | 44.00M | -98.00M | 172.00M | -152.00M | 30.00M | -60.00M | 19.00M | 208.00M | -39.00M | -174.00M | -23.00M | -1687.00M | 694.00M | -312.00M | -130.00M | 2,788.00M | -2142.00M | -525.00M | 622.00M | 1,893.00M | 583.00M | 2,856.00M | 2,023.00M | -2671.00M | -181.00M | 5,284.00M | -963.00M | -4218.00M | -1577.00M | 216.00M | 113.00M | -327.00M | -678.00M | -775.00M | 235.00M |