|
Net Income
|
19.00M | 27.00M | 26.00M | -126.00M | 24.00M | 7.00M | 112.00M | -554.00M | 1.00M | -3.00M | -35.00M | -8.00M | 11.00M | 59.00M | 27.00M | -32.00M | -32.00M | | -116.00M | -31.00M | -43.00M | -7.00M | | | | -10.00M | 5.00M | 92.00M | -9.00M | -382.00M | -1.00M | -730.00M | 1.00M | 8.00M | 26.00M | -664.00M | -1.00M | 192.00M | -1.00M | 26.00M | | 1.00M | | | | 3.00M | | | | 4.00M | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 150.00M | -7.00M | | -39.00M | -128.00M | -37.00M |
|
Deferred Taxes
|
-25.00M | -86.00M | 87.00M | 39.00M | 29.00M | 88.00M | -86.00M | -449.00M | 17.00M | 11.00M | -95.00M | -132.00M | 101.00M | -29.00M | 29.00M | 61.00M | 13.00M | -59.00M | -36.00M | -76.00M | 56.00M | -4.00M | 31.00M | -36.00M | -12.00M | 29.00M | -25.00M | -42.00M | 31.00M | -474.00M | -32.00M | -318.00M | -6.00M | -12.00M | 15.00M | 675.00M | 180.00M | 3.00M | 38.00M | 92.00M | 62.00M | -47.00M | -11.00M | -12.00M | 2.00M | 52.00M | -396.00M | 109.00M | 21.00M | -94.00M | -4.00M | -329.00M | -7.00M | -36.00M | 43.00M | 4.00M | -11.00M | -108.00M | 17.00M | 48.00M | 222.00M | 36.00M | 165.00M | -312.00M | 10.00M | 139.00M | 253.00M |
|
Cash from Discontinued Operations
|
| | | | -13.00M | -5.00M | 120.00M | 107.00M | | | -1.00M | 389.00M | | 131.00M | -1.00M | -46.00M | -38.00M | 7.00M | -77.00M | -55.00M | -44.00M | -7.00M | 126.00M | -125.00M | | | 7.00M | -7.00M | 4.00M | -787.00M | | | -35.00M | 20.00M | -92.00M | | 74.00M | 238.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
200.00M | 106.00M | 83.00M | 95.00M | 260.00M | 169.00M | 160.00M | 109.00M | 304.00M | 202.00M | 141.00M | 324.00M | 325.00M | 200.00M | 55.00M | 67.00M | 295.00M | 137.00M | 74.00M | 64.00M | 237.00M | 95.00M | 69.00M | 79.00M | 103.00M | 144.00M | 72.00M | 69.00M | 182.00M | 165.00M | 78.00M | 62.00M | 74.00M | 144.00M | 73.00M | 86.00M | -72.00M | 281.00M | 104.00M | 57.00M | -99.00M | 335.00M | 60.00M | 67.00M | 52.00M | 124.00M | 82.00M | 75.00M | 50.00M | 322.00M | 35.00M | 52.00M | -54.00M | 195.00M | 62.00M | 68.00M | -89.00M | 289.00M | 67.00M | 34.00M | 124.00M | 86.00M | 60.00M | 186.00M | -129.00M | -91.00M | -48.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 48.00M | | 261.00M | 352.00M | 166.00M | 107.00M | 31.00M | 79.00M | 8.00M | 37.00M | 231.00M | 326.00M | 161.00M | 235.00M | 79.00M | 623.00M | 168.00M | 90.00M | 2.00M | 277.00M | | 93.00M | 79.00M | 183.00M | | 116.00M | | 161.00M | 50.00M | 158.00M | 849.00M | 9.00M | 473.00M | 872.00M | 29.00M | 201.00M | 1.00M | 482.00M | 50.00M | 1,182.00M | 20.00M | 179.00M | 159.00M | 721.00M | 46.00M | 38.00M | 74.00M | 216.00M | 49.00M | -144.00M | 63.00M |
|
Cash from Operations
|
357.00M | 514.00M | 1,006.00M | 334.00M | 668.00M | 747.00M | 1,001.00M | 1,049.00M | 502.00M | 675.00M | 1,136.00M | 571.00M | 534.00M | 580.00M | 1,015.00M | 772.00M | 618.00M | 567.00M | 855.00M | 675.00M | 221.00M | 232.00M | 763.00M | 575.00M | 437.00M | 153.00M | 915.00M | 629.00M | 640.00M | 723.00M | 819.00M | 715.00M | 708.00M | 254.00M | 739.00M | 803.00M | 515.00M | 399.00M | 767.00M | 662.00M | 690.00M | 324.00M | 761.00M | 691.00M | 373.00M | 447.00M | 1,267.00M | 668.00M | 253.00M | 351.00M | 775.00M | 523.00M | 457.00M | 408.00M | 784.00M | 1,066.00M | 625.00M | 562.00M | 1,122.00M | 725.00M | 287.00M | 392.00M | 985.00M | 1,088.00M | 545.00M | 976.00M | 1,297.00M |
|
Depreciation & Amortization (CF)
|
245.00M | 253.00M | 269.00M | 282.00M | 293.00M | 291.00M | 292.00M | 302.00M | 305.00M | 317.00M | 325.00M | 315.00M | 360.00M | 346.00M | 332.00M | 356.00M | 329.00M | 332.00M | 321.00M | 312.00M | 306.00M | 319.00M | 312.00M | 308.00M | 298.00M | 299.00M | 283.00M | 264.00M | 290.00M | 296.00M | 291.00M | 299.00M | 291.00M | 290.00M | 303.00M | 285.00M | 254.00M | 258.00M | 258.00M | 233.00M | 246.00M | 266.00M | 262.00M | 271.00M | 268.00M | 271.00M | 264.00M | 265.00M | 275.00M | 263.00M | 257.00M | 261.00M | 270.00M | 264.00M | 266.00M | 272.00M | 273.00M | 277.00M | 286.00M | 311.00M | 318.00M | 315.00M | 312.00M | 319.00M | 337.00M | 354.00M | 365.00M |
|
Change in Receivables
|
-80.00M | 83.00M | 79.00M | -144.00M | 64.00M | 5.00M | 67.00M | -38.00M | 112.00M | 70.00M | 3.00M | 51.00M | 189.00M | -14.00M | 16.00M | 50.00M | -42.00M | -149.00M | 56.00M | -11.00M | 219.00M | 93.00M | 182.00M | 26.00M | 337.00M | 107.00M | -130.00M | 64.00M | -37.00M | -329.00M | 31.00M | 98.00M | -50.00M | 170.00M | 159.00M | -102.00M | 39.00M | -45.00M | 131.00M | 81.00M | -9.00M | -1.00M | -17.00M | -46.00M | 40.00M | -10.00M | 10.00M | -88.00M | 79.00M | 41.00M | -2.00M | 52.00M | 77.00M | 185.00M | 147.00M | 123.00M | 62.00M | -122.00M | 44.00M | -145.00M | 232.00M | 7.00M | 337.00M | -215.00M | 99.00M | -125.00M | 42.00M |
|
Change in Inventory
|
-47.00M | 58.00M | -1.00M | 24.00M | -3.00M | 4.00M | -10.00M | -1.00M | 69.00M | 19.00M | 30.00M | 23.00M | 11.00M | 32.00M | -33.00M | -34.00M | 4.00M | 8.00M | -6.00M | -22.00M | 12.00M | 27.00M | 36.00M | -27.00M | 35.00M | 19.00M | -43.00M | 15.00M | 24.00M | -36.00M | -24.00M | -6.00M | 16.00M | 27.00M | 23.00M | -38.00M | 16.00M | 17.00M | -20.00M | 23.00M | 18.00M | -43.00M | 28.00M | -31.00M | -23.00M | 69.00M | -31.00M | 5.00M | -14.00M | 7.00M | 77.00M | 23.00M | 44.00M | 183.00M | 134.00M | 56.00M | -191.00M | -85.00M | 23.00M | -53.00M | -72.00M | 41.00M | -27.00M | -28.00M | 28.00M | 1.00M | -39.00M |
|
Change in Accured Expenses
|
-192.00M | -100.00M | 133.00M | -207.00M | 56.00M | -147.00M | 199.00M | 149.00M | 59.00M | -313.00M | 481.00M | 124.00M | 266.00M | -21.00M | 58.00M | 32.00M | 174.00M | -426.00M | -326.00M | -180.00M | 415.00M | -609.00M | 513.00M | 197.00M | 273.00M | 180.00M | -1.00M | 81.00M | 93.00M | -650.00M | -10.00M | -52.00M | -65.00M | -66.00M | 293.00M | 1.00M | -66.00M | -24.00M | 141.00M | 16.00M | 25.00M | -54.00M | -1.00M | -71.00M | -99.00M | 18.00M | -17.00M | -88.00M | -337.00M | 45.00M | 35.00M | 6.00M | -124.00M | 275.00M | -43.00M | 362.00M | -293.00M | -12.00M | 118.00M | 55.00M | -85.00M | -75.00M | 292.00M | 29.00M | 25.00M | -141.00M | 263.00M |
|
Change in Taxes
|
-9.00M | 63.00M | 42.00M | -8.00M | -97.00M | 7.00M | 110.00M | 146.00M | -105.00M | -47.00M | 1.00M | 317.00M | -161.00M | -88.00M | 98.00M | 104.00M | -123.00M | -11.00M | 68.00M | 161.00M | -206.00M | 30.00M | -63.00M | 150.00M | -15.00M | -116.00M | 5.00M | 179.00M | -148.00M | -107.00M | -15.00M | 71.00M | 38.00M | -99.00M | 57.00M | 57.00M | | -62.00M | 1.00M | 54.00M | -35.00M | -140.00M | 51.00M | 41.00M | 36.00M | -103.00M | 129.00M | -3.00M | -92.00M | -347.00M | 64.00M | 104.00M | 7.00M | -121.00M | -17.00M | 80.00M | -7.00M | -78.00M | 18.00M | -42.00M | -327.00M | -137.00M | -50.00M | 380.00M | -83.00M | 1.00M | -402.00M |
|
Other Working Capital Changes
|
124.00M | 15.00M | -6.00M | 44.00M | 70.00M | -239.00M | -25.00M | -191.00M | -13.00M | -136.00M | 316.00M | 236.00M | 156.00M | 137.00M | 86.00M | 210.00M | 192.00M | -45.00M | -550.00M | 45.00M | 444.00M | -128.00M | 123.00M | 284.00M | 290.00M | 525.00M | 288.00M | 202.00M | -274.00M | -199.00M | -197.00M | -200.00M | -111.00M | 266.00M | 111.00M | 29.00M | 170.00M | 6.00M | 11.00M | 1.00M | -47.00M | 108.00M | 65.00M | 43.00M | 79.00M | -4.00M | 531.00M | -175.00M | -142.00M | -165.00M | -53.00M | 46.00M | -59.00M | 246.00M | -438.00M | -182.00M | -64.00M | -10.00M | -2.00M | 38.00M | 91.00M | -224.00M | -44.00M | -92.00M | -169.00M | -29.00M | 135.00M |
|
Capital Expenditures
|
574.00M | 619.00M | 572.00M | 755.00M | 493.00M | 509.00M | 526.00M | 782.00M | 479.00M | 540.00M | 813.00M | 598.00M | 579.00M | 492.00M | 510.00M | 527.00M | 401.00M | 465.00M | 464.00M | 658.00M | 399.00M | 509.00M | 481.00M | 627.00M | 619.00M | 549.00M | 519.00M | 621.00M | 640.00M | 615.00M | 515.00M | 575.00M | 474.00M | 649.00M | 464.00M | 590.00M | 495.00M | 499.00M | 598.00M | 529.00M | 504.00M | 566.00M | 558.00M | 777.00M | 576.00M | 386.00M | 413.00M | 525.00M | 432.00M | 567.00M | 535.00M | 582.00M | 766.00M | 893.00M | 1,052.00M | 1,840.00M | 1,551.00M | 1,845.00M | 1,899.00M | 2,429.00M | 2,148.00M | 1,685.00M | 1,832.00M | 1,727.00M | 1,254.00M | 1,332.00M | 1,808.00M |
|
Sales of Property, Plant and Equipment
|
| | 12.00M | 1.00M | | 2.00M | 9.00M | 12.00M | 4.00M | 18.00M | 67.00M | 28.00M | 4.00M | -2.00M | 2.00M | 42.00M | 6.00M | 37.00M | 9.00M | -57.00M | 4.00M | 12.00M | 13.00M | -33.00M | | | | -1.00M | | | | | | | | 15.00M | | | | 2.00M | | 17.00M | 6.00M | 127.00M | 15.00M | 2.00M | | -8.00M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 34.00M | 66.00M | 137.00M | 17.00M | 138.00M | 19.00M | 1.00M | 3,404.00M | | 13.00M | 5.00M | 2.00M | | | | 4.00M | | 728.00M | | | 17.00M | 1.00M | -1.00M | | 6.00M | 5.00M | 50.00M | -9.00M | | 2.00M | 588.00M | 19.00M | | | 24.00M | | | | 56.00M | 136.00M | 10.00M | 74.00M | 10.00M | 42.00M | | 81.00M | 12.00M | 565.00M | | | 7.00M | 129.00M | | 290.00M | 21.00M | 231.00M | 57.00M | 16.00M | 6.00M | 167.00M | 4.00M | 108.00M | -8.00M |
|
Divestments
|
| | | | 99.00M | 99.00M | 171.00M | 226.00M | 8.00M | | 39.00M | 880.00M | 63.00M | 269.00M | 100.00M | 207.00M | 1.00M | 134.00M | 32.00M | 3.00M | 29.00M | 861.00M | 778.00M | 139.00M | | 2.00M | 94.00M | 42.00M | 115.00M | 41.00M | 1.00M | 381.00M | 4.00M | 29.00M | 6.00M | 69.00M | 1,180.00M | 628.00M | -12.00M | 224.00M | | 229.00M | -3.00M | -48.00M | | | -3.00M | 128.00M | | | 33.00M | 4.00M | 1.00M | | | | 98.00M | | | 156.00M | 11.00M | | | 412.00M | 5.00M | | 100.00M |
|
Change in Acquisitions & Divestments
|
999.00M | 1,270.00M | 1,008.00M | 1,249.00M | 1,006.00M | 2,133.00M | 1,444.00M | 1,203.00M | 1,241.00M | 1,824.00M | 1,126.00M | 1,884.00M | 1,505.00M | 2,100.00M | 1,511.00M | 1,321.00M | 1,335.00M | 976.00M | 1,064.00M | 986.00M | 1,049.00M | 1,149.00M | 1,137.00M | 1,168.00M | 1,076.00M | 1,384.00M | 1,223.00M | 1,168.00M | 1,603.00M | 1,159.00M | 985.00M | 1,157.00M | 907.00M | 1,023.00M | 1,012.00M | 598.00M | 149.00M | 269.00M | 592.00M | 292.00M | 150.00M | 180.00M | 194.00M | 142.00M | 254.00M | 87.00M | 98.00M | 188.00M | 257.00M | 59.00M | 209.00M | 91.00M | 197.00M | 148.00M | 309.00M | 395.00M | 356.00M | 350.00M | 296.00M | 316.00M | 141.00M | 393.00M | 197.00M | 65.00M | 33.00M | 19.00M | 18.00M |
|
Cash from Investing Activities
|
77.00M | -461.00M | -660.00M | -873.00M | -595.00M | -360.00M | -392.00M | -693.00M | -601.00M | -156.00M | -977.00M | -3172.00M | -725.00M | 373.00M | -324.00M | -219.00M | -581.00M | -125.00M | -561.00M | -507.00M | -326.00M | -65.00M | 27.00M | -292.00M | -720.00M | -350.00M | -569.00M | -727.00M | -548.00M | -778.00M | -543.00M | -267.00M | -317.00M | -779.00M | -859.00M | -644.00M | 416.00M | -296.00M | -310.00M | -315.00M | -663.00M | -450.00M | -598.00M | -1010.00M | -735.00M | -626.00M | -495.00M | -439.00M | -387.00M | -758.00M | -583.00M | -1323.00M | -1153.00M | -1430.00M | -1242.00M | -2011.00M | -1624.00M | -2126.00M | -1923.00M | -2515.00M | -2386.00M | -1838.00M | -1865.00M | -1611.00M | -1282.00M | -1600.00M | -1736.00M |
|
Other financing activities
|
73.00M | 1.00M | 1.00M | 115.00M | 13.00M | 16.00M | 21.00M | 11.00M | -5.00M | 79.00M | 79.00M | 49.00M | 12.00M | 16.00M | -4.00M | 19.00M | 55.00M | 72.00M | 30.00M | 19.00M | 78.00M | 32.00M | 4.00M | 44.00M | 67.00M | 30.00M | 20.00M | 9.00M | 28.00M | 66.00M | 60.00M | 36.00M | 29.00M | 51.00M | 16.00M | 4.00M | 14.00M | 14.00M | 16.00M | 5.00M | -35.00M | 72.00M | 32.00M | 57.00M | -13.00M | 59.00M | 33.00M | 28.00M | 94.00M | 1.00M | -255.00M | 525.00M | 27.00M | 11.00M | 84.00M | 111.00M | 18.00M | 49.00M | 9.00M | 66.00M | 31.00M | 66.00M | 40.00M | 85.00M | 73.00M | 201.00M | 63.00M |
|
Cash from Financing Activities
|
-87.00M | 418.00M | -88.00M | 367.00M | 1,515.00M | -823.00M | -670.00M | -728.00M | -463.00M | 1,083.00M | -273.00M | 1,065.00M | 37.00M | -899.00M | -481.00M | -524.00M | 310.00M | -1109.00M | 164.00M | -501.00M | -132.00M | -118.00M | -594.00M | -418.00M | 113.00M | -124.00M | 97.00M | -58.00M | -180.00M | 137.00M | -215.00M | -489.00M | -79.00M | 143.00M | 614.00M | -635.00M | -630.00M | -99.00M | -434.00M | -480.00M | 402.00M | -294.00M | -241.00M | 47.00M | 1,030.00M | 128.00M | -501.00M | -735.00M | 993.00M | -311.00M | -161.00M | 276.00M | 818.00M | 1,106.00M | 939.00M | 895.00M | 1,016.00M | 1,513.00M | 1,211.00M | 1,665.00M | 2,606.00M | 1,153.00M | 1,428.00M | -224.00M | 1,317.00M | 145.00M | 791.00M |
|
Dividends Paid - Common
|
12.00M | 322.00M | 227.00M | 285.00M | 72.00M | 470.00M | 409.00M | 294.00M | 43.00M | 671.00M | 276.00M | 98.00M | 19.00M | 559.00M | 163.00M | 154.00M | 31.00M | 180.00M | 174.00M | 172.00M | 36.00M | 161.00M | 180.00M | 108.00M | 70.00M | 71.00M | 68.00M | 117.00M | 78.00M | 158.00M | 120.00M | 120.00M | 79.00M | 105.00M | 79.00M | 161.00M | 86.00M | 86.00M | 86.00M | 86.00M | 90.00M | 91.00M | 91.00M | 155.00M | 95.00M | 95.00M | 96.00M | 136.00M | 100.00M | 100.00M | 101.00M | 100.00M | 105.00M | 106.00M | 105.00M | 106.00M | 111.00M | 111.00M | 111.00M | 111.00M | 116.00M | 122.00M | 123.00M | 122.00M | 125.00M | 213.00M | 185.00M |
|
Exchange Rate Effect
|
-2.00M | 16.00M | 5.00M | 3.00M | -21.00M | -23.00M | 23.00M | 29.00M | 15.00M | 14.00M | -108.00M | -43.00M | 25.00M | -22.00M | 6.00M | -4.00M | -8.00M | -31.00M | 2.00M | -22.00M | -22.00M | 8.00M | -41.00M | 4.00M | -27.00M | 8.00M | -21.00M | -12.00M | 6.00M | 2.00M | -1.00M | 30.00M | 11.00M | -5.00M | 15.00M | -13.00M | 5.00M | -25.00M | -30.00M | -4.00M | -4.00M | 2.00M | -26.00M | 10.00M | -32.00M | -5.00M | 4.00M | 9.00M | -22.00M | 18.00M | -21.00M | -21.00M | 20.00M | -38.00M | -26.00M | -12.00M | -18.00M | -19.00M | -71.00M | -162.00M | -15.00M | -28.00M | -4.00M | -16.00M | -1.00M | -4.00M | -17.00M |
|
Change in Cash
|
345.00M | 487.00M | 263.00M | -187.00M | 1,567.00M | -459.00M | -38.00M | -309.00M | -540.00M | 1,619.00M | -231.00M | -1584.00M | -30.00M | 30.00M | 259.00M | 17.00M | 356.00M | -707.00M | 475.00M | -382.00M | -229.00M | 102.00M | 155.00M | -147.00M | -202.00M | -296.00M | 417.00M | -150.00M | -78.00M | 86.00M | 60.00M | -59.00M | 288.00M | -367.00M | 417.00M | -510.00M | 380.00M | -26.00M | -20.00M | -119.00M | 372.00M | -422.00M | -112.00M | -269.00M | 638.00M | -103.00M | 274.00M | -554.00M | 779.00M | -580.00M | -52.00M | -490.00M | 78.00M | 89.00M | 383.00M | 53.00M | -10.00M | -67.00M | 325.00M | -345.00M | 565.00M | -407.00M | 411.00M | -520.00M | 527.00M | -365.00M | 348.00M |
|
Free Cash Flow
|
-217.00M | -105.00M | 434.00M | -421.00M | 175.00M | 238.00M | 475.00M | 267.00M | 23.00M | 135.00M | 323.00M | -27.00M | -45.00M | 88.00M | 505.00M | 245.00M | 217.00M | 102.00M | 391.00M | 17.00M | -178.00M | -277.00M | 282.00M | -52.00M | -182.00M | -396.00M | 396.00M | 8.00M | | 108.00M | 304.00M | 140.00M | 234.00M | -395.00M | 275.00M | 213.00M | 20.00M | -100.00M | 169.00M | 133.00M | 186.00M | -242.00M | 203.00M | -86.00M | -203.00M | 61.00M | 854.00M | 143.00M | -179.00M | -216.00M | 240.00M | -59.00M | -309.00M | -485.00M | -268.00M | -774.00M | -926.00M | -1283.00M | -777.00M | -1704.00M | -1861.00M | -1293.00M | -847.00M | -639.00M | -709.00M | -356.00M | -511.00M |
|
Net Cash Flow
|
347.00M | 471.00M | 258.00M | -172.00M | 1,588.00M | -436.00M | -61.00M | -372.00M | -562.00M | 1,602.00M | -114.00M | -1536.00M | -154.00M | 54.00M | 210.00M | 29.00M | 347.00M | -667.00M | 458.00M | -333.00M | -237.00M | 49.00M | 196.00M | -135.00M | -170.00M | -321.00M | 443.00M | -156.00M | -88.00M | 82.00M | 61.00M | -41.00M | 312.00M | -382.00M | 494.00M | -476.00M | 301.00M | 4.00M | 23.00M | -133.00M | 429.00M | -420.00M | -78.00M | -272.00M | 668.00M | -51.00M | 271.00M | -506.00M | 859.00M | -718.00M | 31.00M | -524.00M | 122.00M | 84.00M | 481.00M | -50.00M | 17.00M | -51.00M | 410.00M | -125.00M | 507.00M | -293.00M | 548.00M | -747.00M | 580.00M | -479.00M | 352.00M |