|
Net Income
|
3.00M | 60.00M | 497.00M | 561.00M | 416.00M | 445.00M | 342.00M | 729.00M | 568.00M | 1,098.00M | 461.00M | 83.00M | 405.00M | 293.00M | 184.00M | 694.00M | 270.00M | 226.00M | 481.00M | 377.00M | 268.00M | 532.00M | 748.00M | 705.00M | 493.00M | 383.00M | 253.00M | 717.00M | 230.00M | 288.00M | 344.00M | 426.00M | 340.00M | 275.00M | 195.00M | 792.00M | 396.00M | 566.00M | 536.00M | 317.00M | 234.00M | 238.00M | 408.00M | 499.00M | 391.00M | 472.00M | 226.00M | 693.00M | 693.00M | 712.00M | 533.00M | 797.00M | 1,307.00M | 1,552.00M | 1,369.00M | 1,024.00M | 1,172.00M | 928.00M | 824.00M | 542.00M | 719.00M | 481.00M | 18.00M | 561.00M | 292.00M | 217.00M | 110.00M | 454.00M |
|
Depreciation and Depletion
|
| | 196.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 218.00M | 221.00M | 221.00M | 224.00M | 228.00M | 234.00M | 246.00M |
|
Share-based Compensation
|
| | 20.00M | 11.00M | 10.00M | 4.00M | 25.00M | 11.00M | 5.00M | | 27.00M | -2.00M | 7.00M | 14.00M | 22.00M | 30.00M | 15.00M | 4.00M | 11.00M | 13.00M | 20.00M | 13.00M | 10.00M | 12.00M | 26.00M | 16.00M | 22.00M | 15.00M | 28.00M | 17.00M | 13.00M | 16.00M | 32.00M | 16.00M | 15.00M | 3.00M | 29.00M | 34.00M | 25.00M | 21.00M | 43.00M | 2.00M | 21.00M | 23.00M | 51.00M | 24.00M | 39.00M | 37.00M | 76.00M | 38.00M | 21.00M | 26.00M | 69.00M | 28.00M | 26.00M | 24.00M | 65.00M | 21.00M | 12.00M | 14.00M | 66.00M | 18.00M | -10.00M | | 50.00M | 22.00M | 21.00M | -10.00M |
|
Deferred Taxes
|
-4.00M | -136.00M | -3.00M | 205.00M | -112.00M | -60.00M | -73.00M | 199.00M | 59.00M | | 21.00M | -91.00M | 20.00M | 17.00M | 102.00M | 118.00M | -6.00M | -59.00M | 69.00M | 157.00M | -66.00M | 34.00M | 19.00M | -46.00M | 4.00M | 25.00M | -24.00M | -12.00M | 50.00M | 36.00M | -50.00M | 20.00M | 1.00M | -83.00M | 55.00M | -687.00M | -21.00M | -71.00M | -32.00M | 77.00M | 39.00M | -28.00M | -3.00M | 13.00M | 64.00M | -15.00M | 8.00M | 18.00M | -7.00M | -30.00M | -58.00M | -34.00M | 144.00M | -159.00M | -24.00M | -50.00M | 47.00M | -39.00M | 9.00M | -40.00M | -64.00M | -28.00M | -15.00M | -23.00M | -42.00M | -17.00M | 5.00M | 9.00M |
|
Gains from Sales and Divestitures
|
| | | | | -1.03M | | | | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
202.00M | -128.00M | 92.00M | 115.00M | 25.00M | 94.00M | 86.00M | 95.00M | 41.00M | 11.72M | -114.00M | -115.00M | 102.00M | 137.00M | 84.00M | 201.00M | 85.00M | 41.00M | 26.00M | 133.00M | 100.00M | 27.00M | -17.00M | 105.00M | 124.00M | -55.00M | -5.00M | 162.00M | 44.00M | -14.00M | -55.00M | 687.00M | 140.00M | 20.00M | -334.00M | 454.00M | 105.00M | 11.00M | 31.00M | 100.00M | 34.00M | -138.00M | -44.00M | 361.00M | -241.00M | 9.00M | 397.00M | 133.00M | -150.00M | 57.00M | -63.00M | -153.00M | 159.00M | -471.00M | -237.00M | 1,006.00M | 113.00M | -33.00M | -16.00M | 79.00M | 136.00M | -15.00M | 30.00M | 29.00M | 94.00M | 10.00M | -229.00M | 349.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 174.00M | 16.00M | 30.00M | 146.00M | 146.00M | | | 23.00M | 236.00M | | | | 41.00M | | 31.00M | 37.00M | 61.00M | 11.00M | 9.00M | 8.00M | 6.00M | 1.00M | 18.00M | 62.00M | 20.00M | 12.00M | 21.00M | | 109.00M | 9.00M | 35.00M | 6.00M | 92.00M | 44.00M | 3.00M | 3.00M | 4.00M | 31.00M | 23.00M | | 71.00M | 1.00M | 3.00M | 16.00M | 17.00M | 3.00M | 43.00M | 74.00M | 189.00M | 3.00M | 7.00M | 507.00M | 2.00M | | 105.00M | 232.00M | 24.00M |
|
Non-cash Items
|
| | | | | 4.74M | | | | 43.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-14.00M | -510.00M | 1,992.00M | -612.00M | 1,395.00M | -91.00M | -871.00M | -3212.00M | -666.00M | | 2,087.00M | 2,704.00M | -783.00M | -146.00M | 483.00M | 2,478.00M | 357.00M | 1,991.00M | 2,521.00M | 357.00M | -358.00M | 1,341.00M | 3,441.00M | 519.00M | 45.00M | 362.00M | 691.00M | 607.00M | 25.00M | -394.00M | 1,665.00M | -7804.00M | -1489.00M | -591.00M | -1169.00M | -2717.00M | -3574.00M | 395.00M | -501.00M | -1104.00M | -2035.00M | -678.00M | -926.00M | -1813.00M | -655.00M | 219.00M | -1080.00M | -870.00M | 298.00M | 2,709.00M | 2,846.00M | 742.00M | -1206.00M | 531.00M | 4,023.00M | 130.00M | -1610.00M | 2,509.00M | 992.00M | 2,569.00M | 700.00M | 468.00M | 1,300.00M | 322.00M | -342.00M | 4,298.00M | 1,809.00M | -313.00M |
|
Depreciation & Amortization (CF)
|
195.00M | 204.00M | 209.00M | 222.00M | 242.00M | 239.00M | 252.00M | 211.00M | 202.00M | | 207.00M | -237.00M | 214.00M | 434.00M | 217.00M | 435.00M | 227.00M | 227.00M | 227.00M | 228.00M | 219.00M | 213.00M | 214.00M | 248.00M | 216.00M | 225.00M | 217.00M | 224.00M | 231.00M | 221.00M | 226.00M | 222.00M | 225.00M | 227.00M | 232.00M | 240.00M | 235.00M | 239.00M | 232.00M | 235.00M | 245.00M | 248.00M | 249.00M | 251.00M | 245.00M | 244.00M | 238.00M | 249.00M | 249.00M | 243.00M | 247.00M | 257.00M | 257.00M | 257.00M | 260.00M | 254.00M | 259.00M | 262.00M | 261.00M | 277.00M | 280.00M | 286.00M | 288.00M | 287.00M | 287.00M | 291.00M | 296.00M | 307.00M |
|
Change in Receivables
|
-1325.00M | -212.00M | -713.00M | 499.00M | -1014.00M | 1,768.00M | 1,685.00M | -975.00M | 166.00M | | 623.00M | 2,928.00M | -2170.00M | -1715.00M | -472.00M | -38.00M | 146.00M | -49.00M | -189.00M | -204.00M | -433.00M | 1,329.00M | -1853.00M | 532.00M | -550.00M | 127.00M | -72.00M | -418.00M | 172.00M | 305.00M | -14.00M | 7,600.00M | 2,185.00M | 1,908.00M | 1,311.00M | 2,773.00M | 2,450.00M | 1,657.00M | 1,306.00M | 2,425.00M | 1,778.00M | 1,835.00M | 2,101.00M | 1,967.00M | 2,045.00M | 411.00M | 2,147.00M | | 515.00M | 195.00M | 350.00M | -482.00M | 937.00M | 1,218.00M | -542.00M | 69.00M | -488.00M | -358.00M | 403.00M | -294.00M | -61.00M | 241.00M | -656.00M | 29.00M | 655.00M | -852.00M | -34.00M | -624.00M |
|
Change in Inventory
|
280.00M | -324.00M | -735.00M | 2,009.00M | -723.00M | -147.00M | 1,157.00M | 3,463.00M | 501.00M | | -809.00M | -727.00M | 629.00M | -208.00M | 1,415.00M | 1,512.00M | -1386.00M | -2241.00M | -1161.00M | 2,247.00M | -28.00M | -2373.00M | -780.00M | 1,907.00M | -739.00M | -595.00M | -353.00M | 815.00M | -406.00M | 123.00M | -770.00M | 1,707.00M | -222.00M | -907.00M | 426.00M | 840.00M | 600.00M | -1756.00M | 578.00M | 352.00M | -166.00M | -686.00M | -142.00M | 1,015.00M | -182.00M | -1257.00M | 1,069.00M | 2,796.00M | 1,138.00M | -1361.00M | -182.00M | 3,244.00M | 2,881.00M | -2532.00M | -939.00M | 885.00M | -52.00M | -2865.00M | -584.00M | 612.00M | -295.00M | -1148.00M | 210.00M | 1,071.00M | -137.00M | -2015.00M | -1013.00M | 1,654.00M |
|
Change in Account Payables
|
| | | | | | | | -538.00M | | 714.00M | 2,010.00M | -1071.00M | -1662.00M | 1,197.00M | 2,310.00M | -1552.00M | -507.00M | -95.00M | 1,863.00M | -851.00M | -751.00M | 295.00M | 2,474.00M | -1071.00M | -155.00M | 28.00M | 424.00M | -527.00M | -183.00M | 156.00M | 715.00M | 303.00M | -1060.00M | 498.00M | -2.00M | -567.00M | -698.00M | 489.00M | 467.00M | -260.00M | -482.00M | -66.00M | 1,155.00M | 811.00M | 70.00M | 179.00M | 340.00M | 561.00M | 788.00M | 887.00M | 291.00M | 2,501.00M | 19.00M | -814.00M | -317.00M | -1556.00M | -1206.00M | 201.00M | 502.00M | -713.00M | -544.00M | -161.00M | 699.00M | -423.00M | -734.00M | 2,955.00M | -734.00M |
|
Change in Accured Expenses
|
-1090.00M | -1048.00M | -323.00M | 899.00M | -218.00M | -476.00M | 1,991.00M | 420.00M | -881.00M | | 410.00M | -888.00M | -334.00M | 171.00M | 1,322.00M | 89.00M | 65.00M | -1076.00M | 1,321.00M | -59.00M | -375.00M | -1040.00M | 1,378.00M | 240.00M | -770.00M | -895.00M | 784.00M | -62.00M | -469.00M | -111.00M | 293.00M | 182.00M | -541.00M | -1000.00M | 55.00M | 1,010.00M | 231.00M | 152.00M | -287.00M | -61.00M | -169.00M | 97.00M | -134.00M | 771.00M | 488.00M | -728.00M | 654.00M | 873.00M | -450.00M | 26.00M | -345.00M | 696.00M | 1,363.00M | -1216.00M | -63.00M | -128.00M | -837.00M | 268.00M | -90.00M | -131.00M | -148.00M | -359.00M | 104.00M | 127.00M | -244.00M | -153.00M | -405.00M | -21.00M |
|
Other Working Capital Changes
|
-95.00M | 35.00M | -16.00M | 51.00M | 155.00M | -1259.00M | -52.00M | 3,491.00M | -525.00M | | 18.00M | -4115.00M | 1,354.00M | 1,912.00M | 1,245.00M | -209.00M | -81.00M | -915.00M | 381.00M | 388.00M | -189.00M | -1167.00M | 1,838.00M | -702.00M | 184.00M | -919.00M | 888.00M | -613.00M | -128.00M | 143.00M | 400.00M | -239.00M | -143.00M | -1449.00M | 275.00M | 641.00M | 432.00M | 87.00M | 201.00M | -650.00M | 495.00M | -28.00M | -23.00M | 1,005.00M | 436.00M | 622.00M | -591.00M | 1,659.00M | -413.00M | -367.00M | -407.00M | -111.00M | 2,141.00M | -548.00M | -664.00M | -650.00M | -328.00M | -254.00M | 456.00M | -568.00M | -163.00M | -465.00M | -117.00M | 80.00M | -263.00M | 304.00M | 149.00M | -862.00M |
|
Capital Expenditures
|
393.00M | 436.00M | 497.00M | 442.00M | 291.00M | 377.00M | 335.00M | 310.00M | 268.00M | | 443.00M | -25.00M | 341.00M | 625.00M | 252.00M | 615.00M | 248.00M | 194.00M | 217.00M | 254.00M | 188.00M | 210.00M | 207.00M | 289.00M | 244.00M | 296.00M | 279.00M | 306.00M | 180.00M | 216.00M | 225.00M | 261.00M | 200.00M | 252.00M | 244.00M | 353.00M | 196.00M | 183.00M | 176.00M | 287.00M | 198.00M | 185.00M | 183.00M | 262.00M | 194.00M | 166.00M | 198.00M | 265.00M | 174.00M | 253.00M | 287.00M | 455.00M | 217.00M | 283.00M | 341.00M | 478.00M | 327.00M | 287.00M | 441.00M | 439.00M | 328.00M | 362.00M | 381.00M | 492.00M | 291.00M | 305.00M | 296.00M | 356.00M |
|
Sales of Property, Plant and Equipment
|
4.00M | 7.00M | 7.00M | 15.00M | 3.00M | 10.00M | 41.00M | 4.00M | 7.00M | 20.00M | 3.00M | 17.00M | 15.00M | 24.00M | 32.00M | 521.00M | 10.00M | 16.00M | 10.00M | 50.00M | 6.00M | 13.00M | 10.00M | 385.00M | 6.00M | | | | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
20.00M | 154.00M | | | 2.00M | 3.00M | | | 43.00M | | 12.00M | 150.00M | 33.00M | 35.00M | 21.00M | 26.00M | 16.00M | | 19.00M | 9.00M | | | 3.00M | 2,755.00M | | 69.00M | 14.00M | 396.00M | 84.00M | 36.00M | 16.00M | -6.00M | 90.00M | 90.00M | 7.00M | | | | 324.00M | 140.00M | 1,876.00M | 68.00M | 2.00M | | 8.00M | -5.00M | | 12.00M | | 5.00M | 496.00M | 1,063.00M | | | | 22.00M | | | 11.00M | 12.00M | 915.00M | 21.00M | | -9.00M | 90.00M | 5.00M | 13.00M | |
|
Divestments
|
21.00M | | | | | | | | | | | | | 5.00M | 22.00M | | 31.00M | 105.00M | 14.00M | | 78.00M | 3.00M | 7.00M | | 1.00M | 134.00M | 459.00M | | 11.00M | 85.00M | 8.00M | | 25.00M | 124.00M | 23.00M | | 14.00M | 12.00M | 151.00M | | 18.00M | 5.00M | 20.00M | | 7.00M | 84.00M | 617.00M | | 14.00M | 44.00M | 15.00M | | 5.00M | 7.00M | 39.00M | | 13.00M | 4.00M | 4.00M | | 6.00M | 10.00M | 15.00M | | 10.00M | 31.00M | 37.00M | |
|
Change in Acquisitions & Divestments
|
933.00M | 472.00M | 313.00M | 454.00M | 319.00M | 368.00M | 375.00M | 318.00M | 677.00M | | 481.00M | 76.00M | 442.00M | 861.00M | 147.00M | 731.00M | 506.00M | 161.00M | 159.00M | 169.00M | 321.00M | 370.00M | 260.00M | 288.00M | 346.00M | 389.00M | 208.00M | 176.00M | 376.00M | 489.00M | 297.00M | 497.00M | 220.00M | 204.00M | 148.00M | 413.00M | | | | 13.00M | 50.00M | 17.00M | | 37.00M | 5.00M | -5.00M | 1.00M | 5.00M | 1.00M | | | | | | | | | | | | | | | 84.00M | 248.00M | 19.00M | 9.00M | 1.00M |
|
Cash from Investing Activities
|
335.00M | -649.00M | -429.00M | -351.00M | -433.00M | -452.00M | -502.00M | -639.00M | -446.00M | | -249.00M | -184.00M | -163.00M | -188.00M | -562.00M | -973.00M | 169.00M | -111.00M | -232.00M | -403.00M | -145.00M | -112.00M | -163.00M | -2987.00M | -261.00M | -146.00M | 100.00M | 286.00M | -448.00M | -365.00M | -418.00M | 8,083.00M | 2,048.00M | 1,300.00M | 1,123.00M | 2,820.00M | 2,180.00M | 1,368.00M | 1,027.00M | 2,007.00M | -271.00M | 1,617.00M | 1,905.00M | 2,008.00M | 1,853.00M | 320.00M | 2,555.00M | -263.00M | -169.00M | -225.00M | -893.00M | -1382.00M | -342.00M | -305.00M | -301.00M | -452.00M | -328.00M | -283.00M | -450.00M | -435.00M | -1230.00M | -382.00M | -390.00M | -700.00M | -129.00M | -262.00M | -253.00M | -373.00M |
|
Other financing activities
|
2.00M | | 3.00M | 5.00M | 2.00M | 1.00M | 4.00M | 1.00M | 14.00M | | -8.00M | -8.00M | 6.00M | 10.00M | 10.00M | 3.00M | 7.00M | 9.00M | 29.00M | 28.00M | 14.00M | 24.00M | 49.00M | -149.00M | 7.00M | 9.00M | 7.00M | 4.00M | 1.00M | -4.00M | 17.00M | 20.00M | -10.00M | 3.00M | 11.00M | 66.00M | -6.00M | 19.00M | 19.00M | 1.00M | -42.00M | | 6.00M | 14.00M | -11.00M | 14.00M | 13.00M | 11.00M | -37.00M | 37.00M | 1.00M | 5.00M | -30.00M | 9.00M | 15.00M | 14.00M | -107.00M | 4.00M | 1.00M | | -37.00M | -2.00M | 19.00M | -16.00M | -29.00M | 6.00M | 2.00M | |
|
Cash from Financing Activities
|
-381.00M | 26.00M | -228.00M | -110.00M | -620.00M | -70.00M | 1,189.00M | 3,515.00M | 1,444.00M | | -1133.00M | -2642.00M | 900.00M | 761.00M | 23.00M | -1082.00M | -792.00M | -1480.00M | -885.00M | -85.00M | -1535.00M | -682.00M | -369.00M | -991.00M | 7.00M | -239.00M | -938.00M | -1479.00M | 221.00M | 382.00M | -737.00M | -445.00M | -180.00M | -759.00M | -50.00M | -39.00M | 1,277.00M | -1453.00M | 72.00M | 291.00M | 1,065.00M | -792.00M | -703.00M | -230.00M | 3,342.00M | -3570.00M | -1715.00M | 1,520.00M | 1,077.00M | -1653.00M | -978.00M | 436.00M | 3,318.00M | -1827.00M | -3855.00M | -135.00M | 598.00M | -2729.00M | -669.00M | -1804.00M | -2.00M | -659.00M | -804.00M | -65.00M | 587.00M | -2166.00M | -1618.00M | 310.00M |
|
Dividends Paid - Common
|
90.00M | 90.00M | 90.00M | 90.00M | 96.00M | 96.00M | 96.00M | 96.00M | 101.00M | | 107.00M | -122.00M | 115.00M | 231.00M | 115.00M | 230.00M | 125.00M | 125.00M | 126.00M | 125.00M | 158.00M | 157.00M | 155.00M | 154.00M | 177.00M | 173.00M | 170.00M | 167.00M | 177.00M | 176.00M | 175.00M | 173.00M | 183.00M | 181.00M | 180.00M | 186.00M | 190.00M | 189.00M | 189.00M | 190.00M | 198.00M | 197.00M | 197.00M | 197.00M | 203.00M | 202.00M | 202.00M | 202.00M | 208.00M | 209.00M | 209.00M | 208.00M | 226.00M | 227.00M | 224.00M | 222.00M | 248.00M | 246.00M | 244.00M | 239.00M | 257.00M | 246.00M | 241.00M | 241.00M | 247.00M | 248.00M | 248.00M | 244.00M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 3.00M | -19.00M | 19.00M | -13.00M | -1.00M | 20.00M | -30.00M | 16.00M | 18.00M | -7.00M | 6.00M |
|
Change in Cash
|
-60.00M | -1133.00M | 1,335.00M | -1073.00M | 342.00M | -613.00M | -184.00M | -336.00M | 332.00M | | 705.00M | -122.00M | -46.00M | 427.00M | -56.00M | 423.00M | -266.00M | 400.00M | 1,404.00M | -131.00M | -2038.00M | 547.00M | 2,909.00M | -3459.00M | -209.00M | -23.00M | -147.00M | -586.00M | -202.00M | -377.00M | 510.00M | -166.00M | 379.00M | -50.00M | -96.00M | 64.00M | -117.00M | 310.00M | 598.00M | 1,194.00M | -1241.00M | 147.00M | 276.00M | -35.00M | 4,540.00M | -3031.00M | -240.00M | 387.00M | 1,206.00M | 831.00M | 975.00M | -204.00M | 1,770.00M | -1601.00M | -133.00M | -457.00M | -1346.00M | -500.00M | -146.00M | 349.00M | -545.00M | -574.00M | 126.00M | -473.00M | 132.00M | 1,888.00M | -69.00M | -370.00M |
|
Free Cash Flow
|
-407.00M | -946.00M | 1,495.00M | -1054.00M | 1,104.00M | -468.00M | -1206.00M | -3522.00M | -934.00M | | 1,644.00M | 2,729.00M | -1124.00M | -771.00M | 231.00M | 1,863.00M | 109.00M | 1,797.00M | 2,304.00M | 103.00M | -546.00M | 1,131.00M | 3,234.00M | 230.00M | -199.00M | 66.00M | 412.00M | 301.00M | -155.00M | -610.00M | 1,440.00M | -8065.00M | -1689.00M | -843.00M | -1413.00M | -3070.00M | -3770.00M | 212.00M | -677.00M | -1391.00M | -2233.00M | -863.00M | -1109.00M | -2075.00M | -849.00M | 53.00M | -1278.00M | -1135.00M | 124.00M | 2,456.00M | 2,559.00M | 287.00M | -1423.00M | 248.00M | 3,682.00M | -348.00M | -1937.00M | 2,222.00M | 551.00M | 2,130.00M | 372.00M | 106.00M | 919.00M | -170.00M | -633.00M | 3,993.00M | 1,513.00M | -669.00M |
|
Net Cash Flow
|
-60.00M | -1133.00M | 1,335.00M | -1073.00M | 342.00M | -613.00M | -184.00M | -336.00M | 332.00M | | 705.00M | -122.00M | -46.00M | 427.00M | -56.00M | 423.00M | -266.00M | 400.00M | 1,404.00M | -131.00M | -2038.00M | 547.00M | 2,909.00M | -3459.00M | -209.00M | -23.00M | -147.00M | -586.00M | -202.00M | -377.00M | 510.00M | -166.00M | 379.00M | -50.00M | -96.00M | 64.00M | -117.00M | 310.00M | 598.00M | 1,194.00M | -1241.00M | 147.00M | 276.00M | -35.00M | 4,540.00M | -3031.00M | -240.00M | 387.00M | 1,206.00M | 831.00M | 975.00M | -204.00M | 1,770.00M | -1601.00M | -133.00M | -457.00M | -1340.00M | -503.00M | -127.00M | 330.00M | -532.00M | -573.00M | 106.00M | -443.00M | 116.00M | 1,870.00M | -62.00M | -376.00M |