|
Net Income
|
-13.00M | 158.00M | -94.00M | -1076.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -614.00M | 297.00M | 556.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 10.00M | -148.00M | -155.00M | 211.00M | 341.00M | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 78.00M | 84.00M | 95.00M | 83.00M | 83.00M | 88.00M | 98.00M | 76.00M | 80.00M | 82.00M | 95.00M | 82.00M | 88.00M | 93.00M | 104.00M | 90.00M | 98.00M | 102.00M | 122.00M | 106.00M | 111.00M | 117.00M | 137.00M |
|
Share-based Compensation
|
45.00M | 33.00M | 33.00M | 33.00M | 56.00M | 36.00M | 30.00M | 28.00M | 32.00M | 33.00M | 31.00M | 32.00M | 27.00M | 30.00M | 28.00M | 23.00M | 24.00M | 26.00M | 27.00M | 28.00M | 26.00M | 27.00M | 26.00M | 24.00M | 26.00M | 27.00M | 26.00M | 28.00M | 28.00M | 30.00M | 29.00M | 29.00M | 30.00M | 32.00M | 34.00M | 31.00M | 36.00M | 32.00M | 36.00M | 36.00M | 36.00M | 38.00M | 42.00M | 41.00M | 42.00M | 46.00M | 40.00M | 42.00M | 47.00M | 47.00M | 51.00M | 49.00M | 52.00M | 55.00M | 58.00M | 55.00M | 55.00M | 60.00M | 59.00M | 59.00M | 63.00M | 66.00M | 68.00M | 69.00M | 74.00M | 75.00M | 79.00M | 71.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.00M | -28.00M | -72.00M | -1.00M | -87.00M | 39.00M | -93.00M | -75.00M | -18.00M | 23.00M | 7.00M | 19.00M | -64.00M | -29.00M | 147.00M | 31.00M | -10.00M | -11.00M | -100.00M | 41.00M | -90.00M | 69.00M | -32.00M |
|
Gains from Investment Securities
|
1.00M | 34.00M | 6.00M | -132.00M | 4.00M | | 1.00M | -9.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | -108.00M | | 6.00M | 2.00M | -22.00M | -85.00M | -26.00M | -19.00M | -19.00M | 36.00M | 20.00M | -138.00M | 12.00M | 19.00M | 12.00M | 15.00M | 25.00M | 2.00M | -23.00M | 97.00M | 36.00M | -5.00M | 11.00M | 63.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 49.00M | 219.00M | 81.00M | | 45.00M | 128.00M | 197.00M | | | 125.00M | | | | 1.00M | | | | | 110.00M | | | 27.00M | 51.00M |
|
Cash from Operations
|
261.00M | 419.00M | 484.00M | -329.00M | -284.00M | 286.00M | -126.00M | 449.00M | -97.00M | 390.00M | 366.00M | 349.00M | 212.00M | 407.00M | 272.00M | 389.00M | 187.00M | 397.00M | 251.00M | 275.00M | 198.00M | 285.00M | 346.00M | 440.00M | -197.00M | 60.00M | 408.00M | 420.00M | 116.00M | 421.00M | -31.00M | 676.00M | -7.00M | 297.00M | 452.00M | 684.00M | 193.00M | -403.00M | 501.00M | 19.00M | 350.00M | 292.00M | 502.00M | 692.00M | -77.00M | 269.00M | 643.00M | 673.00M | 284.00M | 643.00M | 465.00M | 478.00M | -58.00M | 307.00M | 470.00M | 807.00M | 190.00M | 658.00M | 698.00M | 957.00M | 164.00M | 813.00M | 1,002.00M | 1,456.00M | 541.00M | 1,286.00M | 1,343.00M | 1,364.00M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 275.00M | 282.00M | 289.00M | 268.00M | 263.00M | 272.00M | 290.00M | 274.00M | 284.00M | 284.00M | 294.00M | 285.00M | 298.00M | 300.00M | 313.00M | 304.00M | 311.00M | 306.00M | 348.00M | 325.00M | 336.00M | 342.00M | 365.00M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | -204.00M | 123.00M | -93.00M | 117.00M | 28.00M | -14.00M | 148.00M | 66.00M | 96.00M | 14.00M | 44.00M | 86.00M | 75.00M | 3.00M | 74.00M | 114.00M | 114.00M | 33.00M | 90.00M | 107.00M | 32.00M | 32.00M | 98.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.00M | -163.00M | -35.00M | 64.00M | 115.00M | -15.00M | 215.00M | 31.00M | 108.00M | 72.00M | 95.00M | 46.00M | 185.00M | 214.00M | 202.00M | 59.00M | 124.00M | 95.00M | 55.00M | -46.00M | 109.00M | -65.00M | 94.00M | 50.00M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -456.00M | -75.00M | 167.00M | 336.00M | 7.00M | 333.00M | -65.00M | 133.00M | -368.00M | -81.00M | -141.00M | 335.00M | -211.00M | 289.00M | 17.00M | 23.00M | -450.00M | 71.00M | 237.00M | 385.00M | -385.00M | 231.00M | 165.00M | 285.00M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 51.00M | -60.00M | 146.00M | 128.00M | 72.00M | -55.00M | -11.00M | 140.00M | 104.00M | 54.00M | -89.00M | 41.00M | 14.00M | -12.00M | 4.00M | 55.00M | 71.00M | -17.00M | 17.00M | 77.00M | 31.00M | -5.00M | -18.00M |
|
Capital Expenditures
|
60.00M | 74.00M | 91.00M | 87.00M | 70.00M | 61.00M | 78.00M | 63.00M | 69.00M | 83.00M | 69.00M | 83.00M | 66.00M | 52.00M | 46.00M | 62.00M | 53.00M | 51.00M | 57.00M | 84.00M | 59.00M | 65.00M | 56.00M | 79.00M | 46.00M | 46.00M | 70.00M | 85.00M | 60.00M | 78.00M | 71.00M | 167.00M | 112.00M | 68.00M | 60.00M | 79.00M | 60.00M | 74.00M | 76.00M | 106.00M | 63.00M | 91.00M | 121.00M | 186.00M | 100.00M | 68.00M | 49.00M | 159.00M | 75.00M | 106.00M | 107.00M | 266.00M | 121.00M | 105.00M | 150.00M | 212.00M | 111.00M | 143.00M | 190.00M | 267.00M | 179.00M | 155.00M | 179.00M | 277.00M | 187.00M | 157.00M | 181.00M | 351.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 16.00M | 53.00M | | | | | | | | | | | | 30.00M | -1.00M | | | | | | | | | | 14.00M | 2.00M | | 3.00M | 2.00M | 3.00M | 1.00M | 2.00M | 6.00M | 4.00M | 3.00M | 3.00M | 4.00M | 8.00M | 1.00M | 1.00M | 2.00M | 3.00M | | 1.00M | | 1.00M | | | 2.00M | | | | |
|
Acquisitions
|
4.00M | | | | | | | | 370.00M | | | | | | | 232.00M | | | | 274.00M | 8.00M | 64.00M | 415.00M | -1.00M | | 63.00M | 1,579.00M | 92.00M | | | 70.00M | 338.00M | | 392.00M | | 168.00M | 9.00M | 409.00M | 550.00M | 480.00M | 321.00M | 442.00M | 3,619.00M | | | 3.00M | | | 706.00M | | 1,308.00M | 244.00M | 1,471.00M | | 71.00M | | 375.00M | 643.00M | | 793.00M | 47.00M | 48.00M | 1,127.00M | 3,418.00M | 239.00M | 1,009.00M | 256.00M | 89.00M |
|
Divestments
|
| | | 40.00M | | | | | 1,416.00M | 1.00M | 9.00M | 24.00M | | | 10.00M | | | 30.00M | 28.00M | -20.00M | 12.00M | | | 18.00M | | | | | | | | | | | | | | | | | | | 90.00M | | | 15.00M | | | 801.00M | | | 25.00M | 5.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
50.00M | | 4.00M | 37.00M | | | | 3.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | -23.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-517.00M | -123.00M | -93.00M | -60.00M | -74.00M | -64.00M | -79.00M | -251.00M | 968.00M | -82.00M | -59.00M | -51.00M | -66.00M | -187.00M | -53.00M | -273.00M | -11.00M | -28.00M | -73.00M | -363.00M | -65.00M | -124.00M | -473.00M | -83.00M | -51.00M | -246.00M | -1719.00M | -170.00M | -48.00M | -102.00M | -205.00M | -532.00M | -140.00M | -479.00M | -102.00M | -289.00M | -173.00M | -491.00M | -662.00M | -595.00M | -410.00M | -620.00M | -3962.00M | -49.00M | -76.00M | -59.00M | -129.00M | -147.00M | 71.00M | | -1207.00M | -461.00M | -1574.00M | -29.00M | -225.00M | -183.00M | -484.00M | -840.00M | -197.00M | -1053.00M | -285.00M | -271.00M | -1427.00M | -3704.00M | -500.00M | -1126.00M | -502.00M | -512.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 3.00M | | | -1.00M | 9.00M |
|
Cash from Financing Activities
|
-488.00M | 1.00M | -206.00M | -127.00M | 14.00M | 73.00M | 14.00M | -609.00M | -491.00M | -750.00M | -179.00M | -308.00M | -132.00M | -131.00M | -239.00M | -262.00M | -114.00M | -107.00M | -138.00M | -265.00M | -160.00M | 6.00M | 18.00M | -14.00M | -94.00M | 846.00M | 761.00M | -237.00M | -51.00M | -217.00M | 34.00M | 28.00M | -15.00M | 332.00M | -139.00M | -68.00M | 130.00M | 726.00M | 151.00M | 425.00M | 2,127.00M | 256.00M | 1,314.00M | -724.00M | 256.00M | 1,105.00M | -249.00M | -819.00M | -95.00M | 2.00M | 6.00M | -8.00M | -6.00M | -344.00M | -199.00M | 1.00M | -69.00M | 43.00M | 16.00M | 15.00M | 1,569.00M | 24.00M | 7.00M | 214.00M | 233.00M | -340.00M | -104.00M | -184.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | | | | | | | | | | |
|
Exchange Rate Effect
|
| | 2.00M | -1.00M | -1.00M | -3.00M | | | 2.00M | 1.00M | -6.00M | 1.00M | 3.00M | -2.00M | 1.00M | 1.00M | -1.00M | | 1.00M | -1.00M | 1.00M | -1.00M | -2.00M | -2.00M | -3.00M | 1.00M | -3.00M | 1.00M | 2.00M | -2.00M | 1.00M | -3.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | -6.00M | -4.00M | 1.00M | | | -2.00M | 12.00M | -9.00M | | 1.00M | 6.00M | -3.00M | 1.00M | -3.00M | -1.00M | | -6.00M | -6.00M | 3.00M | | -3.00M | -5.00M | 4.00M | -7.00M | -1.00M | 6.00M | -9.00M | 39.00M | 2.00M | -2.00M | 3.00M |
|
Change in Cash
|
-744.00M | 297.00M | 187.00M | -517.00M | -345.00M | 292.00M | -187.00M | -411.00M | 382.00M | -441.00M | 122.00M | -9.00M | 17.00M | 87.00M | -19.00M | -145.00M | 61.00M | 262.00M | 41.00M | -354.00M | -26.00M | 166.00M | -111.00M | 341.00M | -345.00M | 661.00M | -553.00M | 14.00M | 19.00M | 100.00M | -201.00M | 169.00M | -161.00M | 150.00M | 213.00M | 328.00M | 151.00M | -174.00M | -14.00M | -151.00M | 2,067.00M | -73.00M | -2147.00M | -69.00M | 93.00M | 1,316.00M | 266.00M | -287.00M | 258.00M | 645.00M | -739.00M | 9.00M | -1639.00M | -71.00M | 39.00M | 629.00M | -363.00M | -143.00M | 513.00M | -77.00M | 1,441.00M | 565.00M | -412.00M | -2044.00M | 314.00M | -179.00M | 735.00M | 671.00M |
|
Free Cash Flow
|
201.00M | 345.00M | 393.00M | -416.00M | -354.00M | 225.00M | -204.00M | 386.00M | -166.00M | 307.00M | 297.00M | 266.00M | 146.00M | 355.00M | 226.00M | 327.00M | 134.00M | 346.00M | 194.00M | 191.00M | 139.00M | 220.00M | 290.00M | 361.00M | -243.00M | 14.00M | 338.00M | 335.00M | 56.00M | 343.00M | -102.00M | 509.00M | -119.00M | 229.00M | 392.00M | 605.00M | 133.00M | -477.00M | 425.00M | -87.00M | 287.00M | 201.00M | 381.00M | 506.00M | -177.00M | 201.00M | 594.00M | 514.00M | 209.00M | 537.00M | 358.00M | 212.00M | -179.00M | 202.00M | 320.00M | 595.00M | 79.00M | 515.00M | 508.00M | 690.00M | -15.00M | 658.00M | 823.00M | 1,179.00M | 354.00M | 1,129.00M | 1,162.00M | 1,013.00M |
|
Net Cash Flow
|
-744.00M | 297.00M | 185.00M | -516.00M | -344.00M | 295.00M | -191.00M | -411.00M | 380.00M | -442.00M | 128.00M | -10.00M | 14.00M | 89.00M | -20.00M | -146.00M | 62.00M | 262.00M | 40.00M | -353.00M | -27.00M | 167.00M | -109.00M | 343.00M | -342.00M | 660.00M | -550.00M | 13.00M | 17.00M | 102.00M | -202.00M | 172.00M | -162.00M | 150.00M | 211.00M | 327.00M | 150.00M | -168.00M | -10.00M | -151.00M | 2,067.00M | -72.00M | -2146.00M | -81.00M | 103.00M | 1,315.00M | 265.00M | -293.00M | 260.00M | 645.00M | -736.00M | 9.00M | -1638.00M | -66.00M | 46.00M | 625.00M | -363.00M | -139.00M | 517.00M | -81.00M | 1,448.00M | 566.00M | -418.00M | -2034.00M | 274.00M | -180.00M | 737.00M | 668.00M |