|
Net Income
|
| -4655.00M | -389.00M | 14.00M | 14.00M | 471.00M | 364.00M | -61.00M | 465.00M | 1,906.00M | 1,047.00M | 815.00M | 314.00M | 464.00M | 446.00M | 411.00M | 224.00M | 147.00M | 643.00M | -600.00M | 192.00M | 457.00M | 796.00M | 411.00M |
|
Deferred Taxes
|
| -33.00M | -11.00M | -27.00M | -41.00M | 21.00M | -44.00M | -31.00M | -20.00M | -40.00M | -20.00M | 285.00M | -80.00M | 138.00M | -16.00M | -144.00M | -1640.00M | -65.00M | 23.00M | -461.00M | -233.00M | 39.00M | 131.00M | 133.00M |
|
Gains from Investment Securities
|
| 98.00M | -18.00M | 73.00M | 59.00M | 124.00M | 107.00M | 184.00M | 218.00M | 1,176.00M | -27.00M | 31.00M | 251.00M | 286.00M | 190.00M | 391.00M | 404.00M | 366.00M | 200.00M | 310.00M | 221.00M | 296.00M | 246.00M | 220.00M |
|
Asset Writedowns and Impairment
|
1,400.00M | 4,500.00M | 20.00M | | 1.00M | | | 18.00M | 190.00M | | | | | | 46.00M | | 15.00M | | | 1,111.00M | 18.00M | | | |
|
Cash from Operations
|
| 502.00M | 84.00M | 304.00M | 498.00M | 671.00M | 969.00M | 771.00M | 1,085.00M | 891.00M | 1,535.00M | 1,104.00M | 1,413.00M | 335.00M | 1,000.00M | 764.00M | 1,030.00M | 368.00M | 877.00M | 1,339.00M | 1,036.00M | 1,096.00M | 1,181.00M | 1,460.00M |
|
Amortizatization of Intangibles
|
| 27.00M | 27.00M | 27.00M | 28.00M | 28.00M | 28.00M | 29.00M | 28.00M | 29.00M | 29.00M | 29.00M | 30.00M | 28.00M | 29.00M | 29.00M | 30.00M | 40.00M | 36.00M | 36.00M | 36.00M | 39.00M | 39.00M | 40.00M |
|
Depreciation & Amortization (CF)
|
| 566.00M | 418.00M | 398.00M | 390.00M | 342.00M | 351.00M | 335.00M | 332.00M | 291.00M | 278.00M | 310.00M | 354.00M | 332.00M | 367.00M | 418.00M | 423.00M | 430.00M | 588.00M | 595.00M | 653.00M | 643.00M | 530.00M | 565.00M |
|
Change in Receivables
|
| -221.00M | 38.00M | -19.00M | 53.00M | 168.00M | -3.00M | 100.00M | 121.00M | 255.00M | 264.00M | 35.00M | -461.00M | 53.00M | -153.00M | 389.00M | -132.00M | -18.00M | 119.00M | -282.00M | 285.00M | -128.00M | -305.00M | -439.00M |
|
Change in Inventory
|
| -30.00M | 5.00M | 9.00M | -3.00M | 3.00M | -23.00M | 39.00M | -10.00M | 43.00M | -25.00M | 63.00M | -80.00M | 31.00M | 14.00M | -64.00M | 6.00M | 17.00M | -15.00M | 24.00M | -15.00M | -14.00M | 9.00M | -5.00M |
|
Change in Account Payables
|
| -80.00M | -67.00M | -64.00M | 44.00M | 75.00M | 82.00M | 62.00M | 26.00M | 18.00M | 188.00M | -31.00M | -179.00M | -110.00M | -2.00M | 110.00M | -82.00M | 37.00M | -162.00M | -66.00M | 272.00M | -122.00M | -31.00M | -152.00M |
|
Change in Accured Expenses
|
| -173.00M | 25.00M | -63.00M | 48.00M | -66.00M | 83.00M | 12.00M | 98.00M | 18.00M | 184.00M | 47.00M | 54.00M | -319.00M | 156.00M | 164.00M | -401.00M | -432.00M | 120.00M | 41.00M | 50.00M | -198.00M | -6.00M | -49.00M |
|
Other Working Capital Changes
|
| 7.00M | 9.00M | -4.00M | | 10.00M | 8.00M | 28.00M | | 13.00M | -2.00M | -8.00M | | -79.00M | -81.00M | -67.00M | | -6.00M | -74.00M | 295.00M | | -1.00M | | -10.00M |
|
Capital Expenditures
|
| 511.00M | 327.00M | 237.00M | 195.00M | 253.00M | 305.00M | 232.00M | 311.00M | 358.00M | 383.00M | 427.00M | 602.00M | 543.00M | 576.00M | 628.00M | 566.00M | 467.00M | 756.00M | 930.00M | 698.00M | 777.00M | 660.00M | 719.00M |
|
Sales of Property, Plant and Equipment
|
| 126.00M | | 6.00M | 34.00M | 3.00M | 178.00M | 58.00M | 17.00M | 767.00M | -16.00M | 27.00M | | 21.00M | 7.00M | 1.00M | | 27.00M | 702.00M | -5.00M | 885.00M | | 571.00M | 19.00M |
|
Divestments
|
| | | | | | | | | 224.00M | | | | | | | 228.00M | 428.00M | | | | | | |
|
Cash from Investing Activities
|
| -509.00M | -408.00M | -359.00M | -190.00M | -267.00M | -126.00M | -149.00M | -291.00M | 466.00M | -450.00M | -910.00M | -617.00M | -532.00M | -583.00M | -667.00M | -356.00M | -88.00M | -64.00M | -855.00M | 83.00M | -786.00M | -95.00M | -700.00M |
|
Other financing activities
|
| -8.00M | -27.00M | -8.00M | -1.00M | -10.00M | -11.00M | 4.00M | -25.00M | -20.00M | -8.00M | -2.00M | 2.00M | -9.00M | -2.00M | 1.00M | -5.00M | -16.00M | -19.00M | -3.00M | | -25.00M | | -2.00M |
|
Cash from Financing Activities
|
| 188.00M | 31.00M | 82.00M | -208.00M | -128.00M | -132.00M | -1494.00M | -869.00M | -1425.00M | -1037.00M | -208.00M | -819.00M | 106.00M | -429.00M | -144.00M | -682.00M | -265.00M | -755.00M | -580.00M | -558.00M | -868.00M | -1046.00M | -392.00M |
|
Dividends Paid - Common
|
| 94.00M | 10.00M | 9.00M | 10.00M | 40.00M | 9.00M | 9.00M | 76.00M | 69.00M | 43.00M | 41.00M | 125.00M | 78.00M | 77.00M | 77.00M | 76.00M | 76.00M | 92.00M | 92.00M | 93.00M | 126.00M | 90.00M | 90.00M |
|
Change in Cash
|
| 181.00M | -293.00M | 27.00M | 100.00M | 276.00M | 711.00M | -872.00M | -75.00M | -68.00M | 48.00M | -14.00M | -23.00M | -91.00M | -12.00M | -47.00M | -8.00M | 15.00M | 58.00M | -96.00M | 561.00M | -558.00M | 40.00M | 368.00M |
|
Free Cash Flow
|
| -9.00M | -243.00M | 67.00M | 303.00M | 418.00M | 664.00M | 539.00M | 774.00M | 533.00M | 1,152.00M | 677.00M | 811.00M | -208.00M | 424.00M | 136.00M | 464.00M | -99.00M | 121.00M | 409.00M | 338.00M | 319.00M | 521.00M | 741.00M |
|
Net Cash Flow
|
| 181.00M | -293.00M | 27.00M | 100.00M | 276.00M | 711.00M | -872.00M | -75.00M | -68.00M | 48.00M | -14.00M | -23.00M | -91.00M | -12.00M | -47.00M | -8.00M | 15.00M | 58.00M | -96.00M | 561.00M | -558.00M | 40.00M | 368.00M |