|
Net Income
|
-305.00M | 938.00M | 1,926.00M | 109.00M | 256.00M | 1,072.00M | 1,377.00M | 1,721.00M | 3,519.00M | 3,038.00M | 2,706.00M | 3,619.00M | 5,888.00M | 6,525.00M | 6,856.00M | 7,177.00M | 6,998.00M |
|
Depreciation and Depletion
|
| | 194.00M | 198.00M | 211.00M | 191.00M | 185.00M | 200.00M | 214.00M | 258.00M | 306.00M | 320.00M | 345.00M | 404.00M | 471.00M | 346.00M | 389.00M |
|
Share-based Compensation
|
147.00M | 126.00M | 146.00M | 182.00M | 162.00M | 177.00M | 187.00M | 201.00M | 220.00M | 258.00M | 263.00M | 307.00M | 346.00M | 413.00M | 490.00M | 577.00M | 668.00M |
|
Deferred Taxes
|
19.00M | -186.00M | 122.00M | 161.00M | 102.00M | -58.00M | 134.00M | -21.00M | 12.00M | -71.00M | -49.00M | -80.00M | -80.00M | 223.00M | -24.00M | 633.00M | -639.00M |
|
Gains from Investment Securities
|
-24.00M | -20.00M | -19.00M | -23.00M | | | | 77.00M | 125.00M | 164.00M | 86.00M | 172.00M | 178.00M | 266.00M | 179.00M | 291.00M | 248.00M |
|
Asset Writedowns and Impairment
|
63.00M | 17.00M | | 421.00M | 278.00M | | | | | | | | | | | | |
|
Cash from Restructuring
|
156.00M | 246.00M | -30.00M | 168.00M | | | | | | | | | 148.00M | -4.00M | | | 179.00M |
|
Cash from Operations
|
333.00M | 1,723.00M | 2,429.00M | 1,851.00M | 623.00M | 1,800.00M | 1,163.00M | 2,566.00M | 3,789.00M | 3,787.00M | 3,247.00M | 3,804.00M | 5,442.00M | 5,399.00M | 8,700.00M | 8,677.00M | 7,958.00M |
|
Amortization of Goodwill
|
| | | 421.00M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
291.00M | 305.00M | 246.00M | 422.00M | 410.00M | 375.00M | 371.00M | 389.00M | 407.00M | 457.00M | 363.00M | 376.00M | 394.00M | 444.00M | 515.00M | 392.00M | 435.00M |
|
Change in Receivables
|
-587.00M | 767.00M | -292.00M | -493.00M | 404.00M | 21.00M | 61.00M | 542.00M | 37.00M | -16.00M | 207.00M | 427.00M | 1,989.00M | 1,109.00M | -903.00M | 69.00M | -49.00M |
|
Change in Inventory
|
-360.00M | -145.00M | 163.00M | -679.00M | 141.00M | 154.00M | 266.00M | 216.00M | 809.00M | 1,014.00M | -248.00M | 421.00M | 405.00M | 1,590.00M | -207.00M | -304.00M | 494.00M |
|
Change in Accured Expenses
|
-660.00M | 469.00M | -310.00M | -435.00M | 36.00M | -83.00M | -133.00M | 184.00M | 371.00M | 170.00M | -247.00M | 327.00M | 465.00M | 390.00M | -138.00M | 281.00M | 307.00M |
|
Change in Taxes
|
-229.00M | 262.00M | 289.00M | 79.00M | 102.00M | 142.00M | -24.00M | 173.00M | 121.00M | 886.00M | 44.00M | 68.00M | 396.00M | -541.00M | 53.00M | 389.00M | 250.00M |
|
Other Working Capital Changes
|
-36.00M | -179.00M | 267.00M | -412.00M | 63.00M | 146.00M | -175.00M | 611.00M | 156.00M | 199.00M | 135.00M | 161.00M | 755.00M | 1,039.00M | -167.00M | -287.00M | -283.00M |
|
Capital Expenditures
|
249.00M | 169.00M | 209.00M | 162.00M | 197.00M | 241.00M | 215.00M | 253.00M | 345.00M | 622.00M | 441.00M | 422.00M | 668.00M | 787.00M | 1,106.00M | 1,190.00M | 2,260.00M |
|
Sales of Property, Plant and Equipment
|
| | 130.00M | | 7.00M | 25.00M | | | | | | | | | | | |
|
Acquisitions
|
| 323.00M | | 4,190.00M | 1.00M | 12.00M | 4.00M | 16.00M | 68.00M | 6.00M | 28.00M | 107.00M | 12.00M | 441.00M | 25.00M | | 29.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | 33.00M |
|
Change in Acquisitions & Divestments
|
1,317.00M | 1,408.00M | 1,923.00M | 1,019.00M | 1,013.00M | 878.00M | 1,100.00M | 1,234.00M | 2,743.00M | 3,276.00M | 1,940.00M | 1,754.00M | 1,471.00M | 1,363.00M | 1,268.00M | 2,451.00M | 5,528.00M |
|
Cash from Investing Activities
|
112.00M | -862.00M | 707.00M | -4660.00M | 215.00M | -161.00M | -281.00M | -425.00M | -2526.00M | 571.00M | -443.00M | -130.00M | -1216.00M | -1357.00M | -1535.00M | -2327.00M | -2782.00M |
|
Other financing activities
|
| | 14.00M | | 23.00M | 30.00M | 56.00M | 23.00M | 55.00M | | | | | | | | 3.00M |
|
Cash from Financing Activities
|
-281.00M | -576.00M | 960.00M | -1754.00M | -519.00M | -348.00M | 913.00M | -3532.00M | 341.00M | -5928.00M | -3115.00M | -1337.00M | -4591.00M | -7043.00M | -3032.00M | -4470.00M | -5977.00M |
|
Dividends Paid - Common
|
319.00M | 349.00M | 397.00M | 434.00M | 456.00M | 485.00M | 487.00M | 444.00M | 430.00M | 605.00M | 771.00M | 787.00M | 838.00M | 873.00M | 975.00M | 1,200.00M | 1,400.00M |
|
Exchange Rate Effect
|
1.00M | -3.00M | 6.00M | -5.00M | | | | | | | | | | | | | |
|
Change in Cash
|
165.00M | 282.00M | 4,102.00M | -4568.00M | 319.00M | 1,291.00M | 1,795.00M | -1391.00M | 1,604.00M | -1570.00M | -311.00M | 2,337.00M | -365.00M | -3001.00M | 4,133.00M | 1,880.00M | -801.00M |
|
Beginning Cash Balance
|
1,411.00M | 1,576.00M | 1,858.00M | 5,960.00M | 1,392.00M | 1,711.00M | 3,002.00M | 4,797.00M | 3,406.00M | 5,010.00M | 3,440.00M | 3,014.00M | 5,360.00M | 4,996.00M | 1,999.00M | 6,142.00M | 8,042.00M |
|
Free Cash Flow
|
84.00M | 1,554.00M | 2,220.00M | 1,689.00M | 426.00M | 1,559.00M | 948.00M | 2,313.00M | 3,444.00M | 3,165.00M | 2,806.00M | 3,382.00M | 4,774.00M | 4,612.00M | 7,594.00M | 7,487.00M | 5,698.00M |
|
Net Cash Flow
|
164.00M | 285.00M | 4,096.00M | -4563.00M | 319.00M | 1,291.00M | 1,795.00M | -1391.00M | 1,604.00M | -1570.00M | -311.00M | 2,337.00M | -365.00M | -3001.00M | 4,133.00M | 1,880.00M | -801.00M |