|
Net Income
|
363.00M | | | | 342.00M | 136.00M | 554.00M | 174.00M | 349.00M | 347.00M | 650.00M | 203.00M | 381.00M | 353.00M | 474.00M | 10.00M | 350.00M | 313.00M | 423.00M | 317.60M | 2.70M | 2.70M | 10.20M | 31.90M | 10.50M | -0.10M | 7.80M | 265.50M | | -2.50M | | | 567.20M | | | | 438.20M | 511.40M | 561.60M | 347.00M | 555.60M | 441.70M | 718.70M | 131.70M | 469.70M | 495.30M | 733.50M | 407.10M | 550.30M | 543.40M | 779.90M | 522.80M | 702.40M | 685.80M | 673.10M | 353.70M | 380.20M | 496.70M | 937.00M | 340.10M | 981.20M | 317.30M | 944.40M | 639.10M | 764.00M | 554.00M | 979.20M | 584.10M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | -0.10M | -0.10M | 2,684.00M | 37.30M | 1.10M | 1.40M | 3,033.00M | 38.30M | 0.30M | | 2,888.90M | 39.20M | 0.70M | 1.70M | 2.00M | 44.90M | 1.00M | 0.60M | 0.50M |
|
Deferred Taxes
|
217.00M | 143.00M | 302.00M | 582.00M | 121.00M | 91.00M | 192.00M | 405.00M | 330.00M | 195.00M | 239.00M | 30.00M | 261.00M | 156.00M | 175.00M | 44.00M | 246.00M | 121.00M | 215.00M | 129.20M | 299.00M | 111.00M | -25.00M | 483.80M | 238.30M | 211.90M | 78.40M | 279.60M | 330.20M | 222.10M | -599.30M | -3.00M | 136.20M | 287.90M | 316.80M | 160.60M | 87.30M | 62.40M | -106.70M | 61.30M | 16.80M | -52.30M | 51.40M | -33.70M | 27.90M | 32.10M | 82.50M | 53.60M | 44.30M | 42.40M | 104.40M | -83.50M | -17.70M | 39.10M | -4.80M | -153.80M | 68.00M | 67.80M | 35.70M | 13.50M | -113.30M | 57.20M | 145.60M | -31.50M | 165.20M | -218.80M | 177.20M | 187.40M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.20M | 4.40M | 5.50M | 59.70M | | -2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
16.00M | 11.00M | -10.00M | 226.00M | 148.00M | -2.00M | -3.00M | -25.00M | 24.00M | 3.00M | -19.00M | 1.00M | -65.00M | -16.00M | 13.00M | -2.00M | -36.00M | 67.00M | -95.00M | 260.80M | 25.00M | 38.00M | 46.00M | 26.10M | -32.40M | 130.10M | 17.90M | 34.60M | 68.30M | 132.90M | 42.20M | 211.20M | 99.10M | 88.90M | 146.60M | 89.30M | 59.80M | -99.90M | -121.50M | 333.70M | 55.60M | 2.50M | -0.50M | 181.70M | 84.90M | 1.60M | 103.70M | -171.00M | 168.90M | -10.50M | -7.80M | 18.60M | -49.40M | -18.80M | -3.00M | 189.20M | 96.00M | -3.30M | -6.70M | 49.20M | 74.50M | -1.10M | -2.50M | 104.00M | 130.90M | 308.60M | 280.20M | -160.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 90.00M | 49.00M | 49.00M | | 13.00M | 287.00M | 62.00M | 154.00M | 144.00M | -71.60M | 33.00M | | | | | | | | | | 2,264.90M | 2.90M | 11.20M | 1.90M | -2.50M | 76.50M | | | | | | | | | | | | | | | | 11.60M | | 68.80M | 24.90M | 23.90M | 112.00M | | | 85.60M | 12.00M | 142.50M | | | | | | |
|
Cash from Operations
|
317.00M | 540.00M | 1,014.00M | 604.00M | 2.00M | 580.00M | 1,120.00M | 960.00M | 830.00M | 902.00M | 1,606.00M | 450.00M | 876.00M | 837.00M | 1,199.00M | 892.00M | 756.00M | 760.00M | 1,524.00M | 1,056.20M | 1,133.00M | 1,064.00M | 1,518.00M | 887.40M | 1,257.70M | 941.20M | 1,711.80M | 838.00M | 799.90M | 925.90M | 1,695.20M | 1,100.80M | 806.80M | 910.20M | 1,407.20M | 1,146.20M | 802.20M | 1,204.60M | 1,925.80M | 1,290.60M | 808.30M | 992.50M | 1,549.10M | 920.20M | 615.70M | 1,130.50M | 1,176.00M | 910.70M | -117.20M | 1,161.10M | 1,929.10M | 866.90M | 1,622.20M | 1,368.50M | 1,742.50M | 554.80M | 717.80M | 1,163.80M | 1,794.10M | 1,336.30M | 1,442.20M | 1,462.00M | 2,172.70M | 1,727.10M | 1,450.00M | 1,221.10M | 2,459.70M | 1,813.20M |
|
Amortizatization of Intangibles
|
13.00M | 12.00M | 16.00M | 22.00M | 30.00M | 39.00M | 44.00M | 26.00M | 34.00M | 38.00M | 36.00M | 29.00M | 34.00M | 30.00M | 36.00M | 36.00M | 34.00M | 29.00M | 38.00M | 29.60M | 38.00M | 41.00M | 35.00M | 30.20M | 38.30M | 27.20M | 36.10M | 43.40M | 40.50M | 32.70M | 36.50M | 18.90M | 35.10M | 36.50M | 33.20M | 24.30M | 27.40M | 24.00M | 31.20M | 31.20M | 25.10M | 21.00M | 25.50M | 64.90M | 23.40M | 22.20M | 21.60M | 69.30M | 22.70M | 17.70M | 21.50M | 73.50M | 22.90M | 16.10M | 24.10M | 19.80M | 25.00M | 25.20M | 25.50M | 20.90M | 24.40M | 21.70M | 28.20M | 28.60M | | | | |
|
Depreciation & Amortization (CF)
|
382.00M | 397.00M | 421.00M | 397.00M | 408.00M | 405.00M | 424.00M | 404.00M | 403.00M | 410.00M | 445.00M | 397.00M | 423.00M | 460.00M | 470.00M | 429.00M | 420.00M | 443.00M | 447.00M | 402.50M | 491.00M | 443.00M | 499.00M | 479.60M | 495.40M | 497.70M | 534.90M | 481.70M | 497.10M | 513.80M | 539.30M | 412.10M | 481.90M | 485.50M | 518.50M | 511.30M | 539.70M | 553.20M | 602.60M | 591.10M | 605.80M | 622.60M | 645.20M | 640.90M | 672.20M | 679.50M | 644.60M | 686.50M | 696.30M | 707.30M | 700.30M | 721.80M | 792.40M | 802.60M | 821.80M | 786.00M | 775.50M | 741.60M | 792.30M | 780.60M | 787.10M | 821.90M | 852.70M | 828.30M | 833.40M | 853.10M | 879.60M | 813.90M |
|
Change in Receivables
|
102.00M | -73.00M | -97.00M | 27.00M | 617.00M | 185.00M | -36.00M | 100.00M | -181.00M | 128.00M | 2.00M | -56.00M | -207.00M | 114.00M | 97.00M | 12.00M | 4.00M | 49.00M | -57.00M | -18.90M | 83.00M | -10.00M | -54.00M | 41.30M | 2.30M | 31.70M | -16.50M | -217.70M | 10.80M | 155.20M | 74.80M | -14.20M | -235.80M | -34.70M | 69.20M | 172.80M | -39.70M | 249.60M | -157.60M | -198.20M | -57.50M | -108.00M | 40.50M | -122.80M | 32.60M | 48.10M | 58.20M | -9.60M | 12.90M | 202.60M | -16.30M | -79.50M | 24.30M | 421.50M | 49.90M | 186.00M | -348.40M | 70.60M | 163.80M | -122.00M | -34.90M | 244.20M | -77.50M | 24.20M | 1.50M | 174.90M | 36.00M | 33.60M |
|
Change in Inventory
|
118.00M | -431.00M | 707.00M | 81.00M | -83.00M | 12.00M | -169.00M | 19.00M | -121.00M | -25.00M | -129.00M | 99.00M | 126.00M | 73.00M | -30.00M | 55.00M | 1.00M | 60.00M | -133.00M | -47.20M | -209.00M | 2.00M | -15.00M | 121.20M | -132.10M | -15.90M | -45.80M | 232.40M | 95.40M | 11.60M | -118.60M | -48.60M | -13.40M | 22.90M | -68.00M | 40.60M | -28.50M | -2.70M | -67.50M | 78.00M | 26.40M | 88.20M | 2.00M | 131.60M | 35.80M | 84.50M | -22.90M | 45.50M | -39.50M | -92.80M | -215.10M | 47.20M | -27.60M | 138.10M | 24.10M | 179.30M | 115.90M | 199.20M | 29.30M | 159.60M | -104.30M | -7.00M | -77.20M | 16.50M | -138.60M | 24.30M | -36.40M | 35.70M |
|
Change in Account Payables
|
3.00M | 15.00M | -47.00M | 37.00M | -83.00M | -85.00M | 5.00M | 127.00M | -126.00M | 39.00M | 21.00M | 22.00M | -26.00M | -74.00M | -35.00M | 75.00M | -3.00M | -54.00M | 29.00M | 122.10M | 33.00M | -72.00M | -1.00M | -34.90M | 45.80M | -59.00M | -0.10M | 29.80M | -34.40M | 11.80M | 70.40M | 117.10M | -250.70M | 80.20M | 79.50M | 33.00M | -129.30M | 75.70M | 8.60M | 81.60M | -152.60M | 80.20M | 40.00M | 38.20M | -111.10M | 46.40M | 86.60M | -57.20M | 171.80M | -74.30M | 10.10M | 93.00M | -1.00M | 485.80M | -115.40M | 119.80M | -255.90M | 318.50M | -225.60M | -90.00M | -99.50M | 176.50M | -62.80M | 70.80M | 6.20M | 280.70M | 40.40M | -75.30M |
|
Change in Accured Expenses
|
-321.00M | 34.00M | 4.00M | 40.00M | -55.00M | 212.00M | -189.00M | 94.00M | -114.00M | 58.00M | 10.00M | 75.00M | -166.00M | 27.00M | 122.00M | 94.00M | -179.00M | 14.00M | 1.00M | 101.40M | -131.00M | 40.00M | 160.00M | 168.30M | -203.10M | -14.40M | 220.30M | -51.90M | -212.90M | -31.10M | 32.60M | 182.90M | -289.30M | 0.40M | 28.60M | 78.50M | -63.20M | -49.10M | 213.40M | 48.70M | -219.70M | -3.30M | -98.90M | 116.40M | -242.70M | -68.20M | 26.30M | 29.10M | -185.70M | -87.70M | 140.40M | -79.20M | -61.80M | 219.90M | -67.20M | -36.60M | -127.60M | -104.50M | 87.30M | -17.20M | -66.80M | 175.40M | 53.20M | 20.20M | -92.70M | -78.00M | 245.00M | 28.70M |
|
Change in Taxes
|
| | | | | | 387.00M | -44.00M | -96.00M | -102.00M | 156.00M | 235.00M | -30.00M | -62.00M | -38.00M | 304.00M | -69.00M | -145.00M | -64.00M | 364.20M | -16.00M | -70.00M | 106.00M | -19.60M | 33.50M | -145.60M | 43.80M | 188.50M | -169.20M | -134.50M | -89.30M | 435.80M | 186.80M | -259.60M | -237.30M | 402.00M | -74.30M | -53.50M | -119.70M | 400.70M | -77.00M | -93.10M | -189.80M | 498.80M | -93.90M | -70.50M | -338.50M | 523.00M | -80.80M | -156.60M | -233.70M | 689.80M | -51.80M | -166.40M | -294.60M | 618.20M | -150.90M | -282.80M | -133.00M | 588.70M | -57.70M | -243.60M | -231.00M | 772.30M | -153.40M | -315.10M | -218.70M | 719.20M |
|
Other Working Capital Changes
|
12.00M | -37.00M | 96.00M | 173.00M | 14.00M | -80.00M | 249.00M | 19.00M | 77.00M | 6.00M | 142.00M | 82.00M | -47.00M | 78.00M | 88.00M | -112.00M | 17.00M | -5.00M | 4.00M | -168.30M | 77.00M | 55.00M | 139.00M | -14.90M | -26.20M | 6.00M | 9.70M | -78.50M | -21.60M | -4.70M | 67.60M | -25.90M | 45.90M | 86.10M | 73.70M | -24.00M | 133.30M | 51.80M | -43.20M | -12.90M | 67.30M | -120.90M | -6.60M | -55.90M | -74.80M | 24.80M | 24.00M | -28.50M | 83.50M | 80.00M | -0.80M | 43.70M | -133.90M | 278.40M | 179.50M | 13.80M | 94.60M | -18.00M | 14.90M | -47.50M | 91.30M | 98.60M | 3.90M | 112.20M | 141.50M | -100.10M | 92.40M | 135.20M |
|
Capital Expenditures
|
897.00M | 650.00M | 576.00M | 669.00M | 609.00M | 495.00M | 525.00M | 716.00M | 540.00M | 573.00M | 736.00M | 820.00M | 741.00M | 630.00M | 737.00M | 917.00M | 843.00M | 794.00M | 844.00M | 1,135.40M | 907.00M | 976.00M | 1,014.00M | 1,233.00M | 1,077.00M | 1,104.50M | 1,101.20M | 1,225.30M | 1,203.50M | 1,082.30M | 1,101.20M | 1,394.10M | 1,365.80M | 1,144.60M | 1,267.80M | 1,913.10M | 1,905.80M | 1,317.60M | 1,465.00M | 1,622.50M | 1,565.40M | 1,421.30M | 1,349.30M | 1,715.40M | 1,792.70M | 1,452.20M | 1,445.50M | 1,555.90M | 1,492.70M | 1,292.10M | 1,302.20M | 1,572.60M | 1,686.60M | 1,451.50M | 1,610.40M | 1,923.20M | 2,090.10M | 1,959.60M | 1,717.40M | 1,610.90M | 1,761.70M | 1,556.60M | 1,850.30M | 2,462.40M | 2,100.20M | 1,920.00M | 1,981.00M | 2,451.80M |
|
Sales of Property, Plant and Equipment
|
172.00M | 68.00M | 18.00M | 20.00M | 139.00M | 8.00M | 13.00M | 27.00M | 69.00M | 25.00M | 22.00M | 7.00M | 8.00M | | 5.00M | 5.00M | 72.00M | | | | | 2.00M | | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 101.50M | | | 7.20M | 2.30M | | | 1,334.60M | 5.80M | | | | -2.80M | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 1.90M | 4.30M | -0.20M | -1.60M | 546.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
158.00M | 253.00M | 113.00M | 224.00M | 473.00M | 376.00M | 628.00M | 340.00M | 484.00M | 228.00M | 382.00M | 285.00M | 334.00M | 183.00M | 182.00M | 289.00M | 168.00M | 217.00M | 250.00M | 223.40M | 148.00M | 335.00M | 263.00M | 285.80M | 228.20M | 287.60M | 921.50M | 781.10M | 1,137.70M | 639.30M | 650.00M | 530.70M | 487.90M | 801.20M | 519.50M | 447.70M | 508.60M | 529.20M | 513.10M | 459.10M | 111.90M | 87.60M | 674.70M | 620.00M | 635.60M | 335.70M | 321.70M | 351.30M | 325.50M | 806.30M | 439.90M | 329.70M | 497.40M | 747.50M | 588.50M | 910.40M | 517.60M | 688.70M | 933.80M | 655.00M | 572.50M | 584.60M | 1,186.40M | 534.50M | | | | |
|
Cash from Investing Activities
|
-727.00M | -751.00M | -619.00M | -819.00M | -430.00M | -562.00M | -583.00M | -948.00M | -613.00M | -667.00M | -687.00M | -923.00M | -792.00M | -738.00M | -751.00M | -1110.00M | -772.00M | -871.00M | -877.00M | -1297.80M | -981.00M | -1087.00M | -1011.00M | -1326.90M | -1020.90M | -1173.60M | -1053.90M | -1324.20M | -1138.30M | -1161.40M | -1129.00M | -1617.90M | 776.20M | -1173.00M | -1325.90M | -1933.70M | -1927.80M | -1311.10M | -1449.80M | -1664.90M | -1582.80M | -2012.20M | -1762.60M | -1786.90M | -1766.00M | -1481.60M | -1459.70M | -1526.60M | -1634.20M | -1595.60M | -1676.40M | -1527.70M | -2893.20M | -1305.80M | -1623.50M | -1929.30M | -2245.20M | -2020.30M | -378.00M | -1623.50M | -1669.30M | -1580.40M | -1519.80M | -2826.50M | -2102.00M | -3245.30M | -2401.80M | -4189.90M |
|
Other financing activities
|
| | -13.00M | 10.00M | | | | -2.00M | | | 3.00M | 2.00M | 4.00M | 1.00M | | | 8.00M | -7.00M | 5.00M | -16.00M | 4.00M | 1.00M | -13.00M | -3.60M | 4.90M | -13.20M | -4.00M | -115.40M | 18.00M | -17.60M | -7.20M | -8.90M | 2.20M | -7.90M | 1.30M | 0.80M | 3.00M | -19.40M | 0.60M | -10.40M | 13.90M | -18.20M | -4.40M | -17.10M | -32.70M | -5.30M | -18.50M | -43.70M | -30.40M | -48.10M | 82.90M | -46.00M | -65.80M | -31.80M | -19.20M | 11.40M | -55.80M | -12.00M | -8.10M | -4.10M | -31.90M | -3.40M | -15.10M | 0.40M | -18.70M | 21.40M | 0.10M | -10.80M |
|
Cash from Financing Activities
|
709.00M | -141.00M | 124.00M | -172.00M | 756.00M | 2.00M | -285.00M | -808.00M | 114.00M | -443.00M | -790.00M | 148.00M | -19.00M | -88.00M | -302.00M | 54.00M | -84.00M | 49.00M | -617.00M | 213.30M | 22.00M | -79.00M | -503.00M | 409.10M | -209.30M | 237.20M | -675.20M | -14.40M | 352.40M | 294.40M | -600.80M | 457.90M | -1687.10M | 307.70M | 65.20M | 709.30M | 1,029.50M | 177.30M | 74.20M | -119.10M | 693.50M | 1,046.30M | 313.60M | 809.50M | 2,388.50M | -815.00M | 242.80M | 590.40M | 1,637.10M | 470.20M | 814.30M | -314.50M | 1,545.10M | -167.00M | -162.90M | 1,353.70M | 1,364.40M | 813.70M | -1359.70M | 258.60M | 129.90M | 84.50M | -601.60M | 1,046.20M | 698.00M | 2,010.80M | 770.30M | 1,537.90M |
|
Dividends Paid - Common
|
169.00M | 195.00M | -928.00M | 1,322.00M | 197.00M | 202.00M | 203.00M | 222.00M | 223.00M | 223.00M | 222.00M | 230.00M | 229.00M | 229.00M | 229.00M | 229.00M | 230.00M | 239.00M | 240.00M | 245.30M | 245.00M | 245.00M | 246.00M | 261.60M | 261.00M | 261.10M | 261.30M | 316.60M | 276.50M | 276.60M | 276.70M | 291.20M | 291.40M | 293.50M | 290.10M | 316.90M | 306.10M | 308.10M | 308.30M | 333.00M | 333.60M | 334.50M | 333.90M | 348.00M | 363.70M | 340.90M | 351.10M | 369.20M | 372.00M | 374.50M | 376.20M | -2642.20M | 398.80M | 404.70M | 409.00M | 432.70M | 431.80M | 431.80M | 430.20M | 458.20M | 466.90M | 469.10M | 471.40M | 495.30M | 501.00M | 499.50M | 499.40M | 510.10M |
|
Change in Cash
|
299.00M | -352.00M | 519.00M | -387.00M | 328.00M | 20.00M | 252.00M | -796.00M | 331.00M | -208.00M | 129.00M | -325.00M | 65.00M | 11.00M | 146.00M | -164.00M | -100.00M | -62.00M | 30.00M | -29.20M | 174.00M | -102.00M | 4.00M | -31.00M | 27.90M | 4.80M | -17.40M | -10.00M | 14.00M | 56.40M | -34.60M | -59.20M | -104.10M | 44.90M | 146.50M | -78.20M | -96.10M | 70.80M | 550.20M | -493.40M | -81.00M | 26.60M | 100.10M | -57.20M | 1,238.20M | -1166.10M | -40.90M | -25.50M | -114.30M | 35.70M | 1,067.00M | -975.30M | 274.10M | -104.30M | -43.90M | -20.80M | -163.00M | -42.80M | 56.40M | -28.60M | -97.20M | -33.90M | 51.30M | -53.20M | 46.00M | -13.40M | 828.20M | -838.80M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | 200.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-580.00M | -110.00M | 438.00M | -65.00M | -607.00M | 85.00M | 595.00M | 244.00M | 290.00M | 329.00M | 870.00M | -370.00M | 135.00M | 207.00M | 462.00M | -25.00M | -87.00M | -34.00M | 680.00M | -79.20M | 226.00M | 88.00M | 504.00M | -345.60M | 180.70M | -163.30M | 610.60M | -387.30M | -403.60M | -156.40M | 594.00M | -293.30M | -559.00M | -234.40M | 139.40M | -766.90M | -1103.60M | -113.00M | 460.80M | -331.90M | -757.10M | -428.80M | 199.80M | -795.20M | -1177.00M | -321.70M | -269.50M | -645.20M | -1609.90M | -131.00M | 626.90M | -705.70M | -64.40M | -83.00M | 132.10M | -1368.40M | -1372.30M | -795.80M | 76.70M | -274.60M | -319.50M | -94.60M | 322.40M | -735.30M | -650.20M | -698.90M | 478.70M | -638.60M |
|
Net Cash Flow
|
299.00M | -352.00M | 519.00M | -387.00M | 328.00M | 20.00M | 252.00M | -796.00M | 331.00M | -208.00M | 129.00M | -325.00M | 65.00M | 11.00M | 146.00M | -164.00M | -100.00M | -62.00M | 30.00M | -28.30M | 174.00M | -102.00M | 4.00M | -30.40M | 27.50M | 4.80M | -17.30M | -500.60M | 14.00M | 58.90M | -34.60M | -59.20M | -104.10M | 44.90M | 146.50M | -78.20M | -96.10M | 70.80M | 550.20M | -493.40M | -81.00M | 26.60M | 100.10M | -57.20M | 1,238.20M | -1166.10M | -40.90M | -25.50M | -114.30M | 35.70M | 1,067.00M | -975.30M | 274.10M | -104.30M | -43.90M | -20.80M | -163.00M | -42.80M | 56.40M | -28.60M | -97.20M | -33.90M | 51.30M | -53.20M | 46.00M | -13.40M | 828.20M | -838.80M |