|
Net Income
|
569.00M | 314.00M | 363.00M | 251.00M | 1,312.00M | 1,197.00M | 1,420.00M | 897.00M | 389.00M | 274.00M | 736.00M | 538.00M | 785.00M | 483.00M | 1,017.00M | 581.00M | 892.00M | 889.00M | 702.00M | 675.00M | 732.00M | 810.00M | 706.00M | 703.00M | 663.00M | 573.00M | 567.00M | 730.00M | 731.00M | 548.00M | 629.00M | 751.00M | 592.00M | 713.00M | 716.00M | 2,584.00M | 717.00M | 832.00M | 845.00M | 525.00M | 928.00M | 817.00M | 777.00M | 782.00M | 566.00M | 805.00M | 2,456.00M | 951.00M | 1,293.00M | 1,105.00M | 888.00M | 827.00M | 1,047.00M | 1,394.00M | 1,781.00M | 196.00M | 1,188.00M | 1,634.00M | 1,569.00M | 268.00M | 1,879.00M | 1,755.00M | -93.00M | 1,546.00M | 29.00M | 599.00M | 1,639.00M |
|
Gains from Investment Securities
|
190.00M | -582.00M | -347.00M | 1,366.00M | 403.00M | 129.00M | 394.00M | 91.00M | 234.00M | -182.00M | 307.00M | 138.00M | 356.00M | -8.00M | 288.00M | 26.00M | -400.00M | 86.00M | 72.00M | 81.00M | 699.00M | 97.00M | 33.00M | 4.00M | 517.00M | 92.00M | 26.00M | | 779.00M | 22.00M | -14.00M | -68.00M | -130.00M | 5.00M | 61.00M | 87.00M | 396.00M | 348.00M | 83.00M | 171.00M | 115.00M | 759.00M | 76.00M | 434.00M | 159.00M | 377.00M | 90.00M | 174.00M | 185.00M | 295.00M | 449.00M | 137.00M | 138.00M | 367.00M | 95.00M | 361.00M | 1,256.00M | 236.00M | -339.00M | 416.00M | 2,119.00M | 165.00M | 398.00M | -1315.00M | 697.00M | 315.00M | 97.00M |
|
Asset Writedowns and Impairment
|
| | | | | | 13.00M | 404.00M | 405.00M | 528.00M | 166.00M | 801.00M | 203.00M | 343.00M | 97.00M | 334.00M | 55.00M | | 10.00M | 134.00M | 3.00M | 28.00M | | | 6.00M | | 137.00M | 11.00M | 14.00M | 33.00M | 23.00M | 14.00M | 10.00M | 9.00M | 8.00M | 10.00M | 7.00M | 5.00M | 5.00M | 64.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1,649.00M | 1,225.00M | 1,529.00M | 1,758.00M | 1,278.00M | 1,745.00M | 1,846.00M | 2,120.00M | 2,167.00M | 2,211.00M | 3,108.00M | 3,356.00M | 3,556.00M | 3,689.00M | 4,206.00M | 3,501.00M | 3,832.00M | 1,866.00M | 1,461.00M | 3,388.00M | 1,615.00M | 1,517.00M | 1,445.00M | 1,973.00M | 1,460.00M | 1,643.00M | 1,667.00M | 2,006.00M | 1,331.00M | 1,523.00M | 1,266.00M | 1,867.00M | 1,757.00M | 1,408.00M | 1,431.00M | 1,532.00M | 1,238.00M | 1,569.00M | 1,852.00M | 1,355.00M | 1,544.00M | 813.00M | 1,906.00M | 1,192.00M | 1,414.00M | 1,187.00M | 2,000.00M | 1,357.00M | 1,366.00M | 962.00M | 1,853.00M | 870.00M | 1,260.00M | 510.00M | 1,076.00M | 1,033.00M | 890.00M | 442.00M | 1,276.00M | 582.00M | 849.00M | 255.00M | 1,270.00M | 333.00M | 589.00M | 399.00M | 1,252.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 283.00M | 271.00M | 284.00M | 314.00M | 303.00M | 315.00M | 313.00M | 340.00M | 309.00M | 317.00M | 315.00M | 333.00M | 289.00M | 292.00M | 300.00M | 311.00M | 280.00M | 278.00M | -34.00M | 207.00M | 197.00M | 194.00M | 194.00M | 205.00M | 202.00M | 201.00M | 208.00M | 215.00M | 208.00M | 214.00M | 213.00M | 216.00M | 221.00M | 218.00M |
|
Change in Receivables
|
-257.00M | 132.00M | -103.00M | -178.00M | -235.00M | -188.00M | -296.00M | -359.00M | -461.00M | -465.00M | -906.00M | 1,807.00M | 17.00M | 56.00M | 130.00M | -4.00M | -203.00M | 174.00M | 58.00M | -21.00M | -171.00M | 147.00M | 26.00M | 5.00M | -141.00M | 140.00M | -97.00M | -49.00M | -32.00M | -21.00M | 12.00M | -1.00M | -106.00M | 98.00M | 40.00M | 59.00M | -14.00M | 15.00M | 26.00M | 28.00M | -35.00M | 52.00M | 19.00M | -4.00M | -15.00M | 80.00M | -77.00M | -46.00M | 19.00M | -15.00M | -26.00M | -50.00M | 29.00M | -2.00M | -37.00M | 5.00M | 34.00M | 1.00M | -77.00M | 175.00M | -32.00M | 13.00M | -9.00M | -23.00M | 37.00M | 11.00M | -20.00M |
|
Change in Account Payables
|
734.00M | 687.00M | 798.00M | 800.00M | 679.00M | 794.00M | 990.00M | 985.00M | 951.00M | 971.00M | 1,337.00M | 4,143.00M | 2,928.00M | 3,019.00M | 3,424.00M | 2,634.00M | 2,400.00M | 1,627.00M | 1,626.00M | 1,153.00M | 978.00M | 654.00M | 1,042.00M | 940.00M | 835.00M | 879.00M | 982.00M | 828.00M | 919.00M | 735.00M | 675.00M | 1,002.00M | 666.00M | 660.00M | 811.00M | 753.00M | 572.00M | 774.00M | 475.00M | 522.00M | 468.00M | 551.00M | 640.00M | 445.00M | 368.00M | 568.00M | 665.00M | 422.00M | 204.00M | 274.00M | 292.00M | 4.00M | 143.00M | 366.00M | 208.00M | 9.00M | 9.00M | -46.00M | -62.00M | -453.00M | -41.00M | -2.00M | -216.00M | -43.00M | -136.00M | -59.00M | -537.00M |
|
Change in Taxes
|
187.00M | 30.00M | -111.00M | 33.00M | -71.00M | 252.00M | -181.00M | 137.00M | -152.00M | 63.00M | 149.00M | 206.00M | -20.00M | 125.00M | 280.00M | 327.00M | 193.00M | 413.00M | -184.00M | 571.00M | -320.00M | 237.00M | -187.00M | 393.00M | -156.00M | 286.00M | -173.00M | 7.00M | -367.00M | 231.00M | -229.00M | 272.00M | 271.00M | 97.00M | -45.00M | -1563.00M | -131.00M | -49.00M | 218.00M | 26.00M | 316.00M | -584.00M | 183.00M | -159.00M | 153.00M | -270.00M | -1392.00M | 90.00M | 331.00M | -233.00M | 227.00M | -229.00M | 325.00M | -268.00M | -548.00M | -18.00M | 154.00M | -574.00M | 131.00M | -678.00M | 291.00M | -512.00M | 157.00M | -329.00M | 117.00M | -384.00M | 359.00M |
|
Change in Acquisitions & Divestments
|
3,575.00M | 138.00M | 348.00M | 737.00M | 712.00M | 343.00M | 582.00M | 1,087.00M | 891.00M | 876.00M | 5,111.00M | 7,507.00M | 705.00M | 353.00M | 4,318.00M | 2,009.00M | 5,011.00M | 575.00M | 3,768.00M | 277.00M | 4,450.00M | 309.00M | 3,697.00M | 19.00M | 484.00M | 926.00M | 419.00M | 1,395.00M | 408.00M | 328.00M | 242.00M | 5,745.00M | 1,385.00M | 1,189.00M | 808.00M | 1,298.00M | 943.00M | 2,926.00M | 2,122.00M | 1,897.00M | 760.00M | 1,345.00M | 1,022.00M | 2,157.00M | 726.00M | 1,255.00M | 707.00M | 1,037.00M | 651.00M | 817.00M | 1,251.00M | 1,438.00M | 545.00M | 1,619.00M | 833.00M | 1,421.00M | 949.00M | 599.00M | 564.00M | 1,699.00M | 2,286.00M | 1,312.00M | 1,234.00M | 2,373.00M | 5,935.00M | 1,881.00M | 1,750.00M |
|
Cash from Investing Activities
|
-1325.00M | -983.00M | -1579.00M | -1589.00M | -1969.00M | -1207.00M | -1904.00M | -2352.00M | -2013.00M | -3021.00M | -2745.00M | -3050.00M | -4436.00M | -3622.00M | -4441.00M | -4453.00M | -3085.00M | -2725.00M | -1711.00M | -3570.00M | -2123.00M | -1471.00M | -550.00M | -97.00M | -2078.00M | -1488.00M | -517.00M | -814.00M | -1487.00M | -942.00M | -209.00M | -1217.00M | -1527.00M | -990.00M | -370.00M | -2544.00M | -199.00M | -1244.00M | -1729.00M | -410.00M | -1291.00M | -1436.00M | -219.00M | -225.00M | -1716.00M | -404.00M | -1391.00M | -1108.00M | -969.00M | 130.00M | -332.00M | -1207.00M | -1210.00M | 1,293.00M | -930.00M | -693.00M | -77.00M | 1,565.00M | 490.00M | -1161.00M | 227.00M | 2,067.00M | -1030.00M | 1,517.00M | -359.00M | 1,533.00M | 28.00M |
|
Other financing activities
|
90.00M | 79.00M | 105.00M | 90.00M | 89.00M | 102.00M | 108.00M | 120.00M | 124.00M | 151.00M | 197.00M | 261.00M | 297.00M | 304.00M | 494.00M | 362.00M | 134.00M | 247.00M | 757.00M | 652.00M | 536.00M | 487.00M | 143.00M | 87.00M | 84.00M | -310.00M | 3.00M | 479.00M | 45.00M | 37.00M | 35.00M | 42.00M | 18.00M | 5.00M | 16.00M | -4.00M | 7.00M | -19.00M | -5.00M | -14.00M | -13.00M | -21.00M | 35.00M | 21.00M | -5.00M | -17.00M | -7.00M | 2.00M | -12.00M | -12.00M | -1.00M | -11.00M | 25.00M | -66.00M | -20.00M | -22.00M | 41.00M | -105.00M | -50.00M | -46.00M | -50.00M | -53.00M | -59.00M | -52.00M | -58.00M | -65.00M | -75.00M |
|
Cash from Financing Activities
|
-45.00M | 248.00M | 143.00M | 353.00M | -23.00M | 16.00M | 273.00M | -105.00M | -171.00M | -4.00M | 160.00M | 79.00M | 901.00M | -176.00M | 1,056.00M | 164.00M | -156.00M | 682.00M | 607.00M | 3.00M | -32.00M | 233.00M | -523.00M | 175.00M | 322.00M | -1409.00M | -739.00M | -361.00M | -766.00M | -515.00M | 446.00M | -784.00M | -876.00M | -355.00M | -382.00M | -452.00M | -473.00M | -515.00M | -525.00M | -103.00M | -686.00M | -292.00M | -451.00M | -284.00M | -446.00M | 598.00M | -583.00M | -684.00M | -470.00M | -671.00M | -756.00M | -842.00M | -737.00M | -907.00M | -612.00M | -1295.00M | -933.00M | -1011.00M | -992.00M | -787.00M | -256.00M | -1320.00M | -826.00M | -1084.00M | -1261.00M | -162.00M | -1462.00M |
|
Dividends Paid - Common
|
131.00M | 131.00M | 131.00M | 131.00M | 131.00M | 131.00M | 133.00M | 140.00M | 135.00M | 125.00M | 144.00M | 148.00M | 148.00M | 148.00M | 149.00M | 158.00M | 159.00M | 156.00M | 157.00M | 163.00M | 163.00M | 161.00M | 162.00M | 168.00M | 165.00M | 163.00M | 161.00M | 167.00M | 167.00M | 163.00M | 162.00M | 166.00M | 166.00M | 162.00M | 163.00M | 170.00M | 195.00M | 201.00M | 199.00M | 198.00M | 195.00M | 194.00M | 190.00M | 192.00M | 195.00M | 193.00M | 192.00M | 189.00M | 219.00M | 211.00M | 217.00M | 208.00M | 250.00M | 248.00M | 242.00M | 239.00M | 248.00M | 243.00M | 239.00M | 236.00M | 278.00M | 272.00M | 270.00M | 267.00M | 306.00M | 301.00M | 299.00M |
|
Exchange Rate Effect
|
-24.00M | 3.00M | 22.00M | -3.00M | 2.00M | 19.00M | 35.00M | 24.00M | -16.00M | 17.00M | 48.00M | 2.00M | -60.00M | 29.00M | 34.00M | -156.00M | -36.00M | -31.00M | 4.00M | -27.00M | -9.00M | -21.00M | 42.00M | -59.00M | 1.00M | -6.00M | 6.00M | -1.00M | 21.00M | 185.00M | 67.00M | -277.00M | -8.00M | -4.00M | -16.00M | 28.00M | 23.00M | -43.00M | -16.00M | 66.00M | -12.00M | 42.00M | -39.00M | -3.00M | | -1.00M | 9.00M | 13.00M | -78.00M | 58.00M | -26.00M | 22.00M | -89.00M | 2.00M | 3.00M | 188.00M | -14.00M | -85.00M | 8.00M | 170.00M | -28.00M | -40.00M | 138.00M | -149.00M | 33.00M | -36.00M | -15.00M |
|
Change in Cash
|
255.00M | 493.00M | 115.00M | 519.00M | -712.00M | 573.00M | 250.00M | -313.00M | -33.00M | -797.00M | 571.00M | 387.00M | -39.00M | -80.00M | 855.00M | -944.00M | 555.00M | -208.00M | 361.00M | -206.00M | -549.00M | 258.00M | 414.00M | 1,992.00M | -295.00M | -1260.00M | 417.00M | 830.00M | -901.00M | 251.00M | 1,570.00M | -411.00M | -654.00M | 59.00M | 663.00M | -1436.00M | 589.00M | -233.00M | -418.00M | 908.00M | -445.00M | -873.00M | 1,197.00M | 680.00M | -748.00M | 1,380.00M | 35.00M | -422.00M | -151.00M | 479.00M | 739.00M | -1157.00M | -776.00M | 898.00M | -463.00M | -767.00M | -134.00M | 911.00M | 782.00M | -1196.00M | 792.00M | 962.00M | -448.00M | 617.00M | -998.00M | 1,734.00M | -197.00M |
|
Free Cash Flow
|
1,649.00M | 1,225.00M | 1,529.00M | 1,758.00M | 1,278.00M | 1,745.00M | 1,846.00M | 2,120.00M | 2,167.00M | 2,211.00M | 3,108.00M | 3,356.00M | 3,556.00M | 3,689.00M | 4,206.00M | 3,501.00M | 3,832.00M | 1,866.00M | 1,461.00M | 3,388.00M | 1,615.00M | 1,517.00M | 1,445.00M | 1,973.00M | 1,460.00M | 1,643.00M | 1,667.00M | 2,006.00M | 1,331.00M | 1,523.00M | 1,266.00M | 1,867.00M | 1,757.00M | 1,408.00M | 1,431.00M | 1,532.00M | 1,238.00M | 1,569.00M | 1,852.00M | 1,355.00M | 1,544.00M | 813.00M | 1,906.00M | 1,192.00M | 1,414.00M | 1,187.00M | 2,000.00M | 1,357.00M | 1,366.00M | 962.00M | 1,853.00M | 870.00M | 1,260.00M | 510.00M | 1,076.00M | 1,033.00M | 890.00M | 442.00M | 1,276.00M | 582.00M | 849.00M | 255.00M | 1,270.00M | 333.00M | 589.00M | 399.00M | 1,252.00M |
|
Net Cash Flow
|
279.00M | 490.00M | 93.00M | 522.00M | -714.00M | 554.00M | 215.00M | -337.00M | -17.00M | -814.00M | 523.00M | 385.00M | 21.00M | -109.00M | 821.00M | -788.00M | 591.00M | -177.00M | 357.00M | -179.00M | -540.00M | 279.00M | 372.00M | 2,051.00M | -296.00M | -1254.00M | 411.00M | 831.00M | -922.00M | 66.00M | 1,503.00M | -134.00M | -646.00M | 63.00M | 679.00M | -1464.00M | 566.00M | -190.00M | -402.00M | 842.00M | -433.00M | -915.00M | 1,236.00M | 683.00M | -748.00M | 1,381.00M | 26.00M | -435.00M | -73.00M | 421.00M | 765.00M | -1179.00M | -687.00M | 896.00M | -466.00M | -955.00M | -120.00M | 996.00M | 774.00M | -1366.00M | 820.00M | 1,002.00M | -586.00M | 766.00M | -1031.00M | 1,770.00M | -182.00M |