|
Net Income
|
1.00M | -22.00M | | -1.00M | | | | 250.00M | 166.00M | 221.00M | -17.00M | 9.00M | 4.00M | 1.00M | 8.00M | -207.00M | 6.00M | 4.00M | | | | | | 66.00M | 209.00M | 343.00M | 241.00M | 260.00M | 272.00M | 144.00M | 223.00M | 291.00M | 270.00M | 336.00M | -84.00M | 342.00M | 278.00M | 107.00M | 273.00M | -61.00M | 151.00M | 213.00M | 387.00M | 312.00M | 368.00M | 256.00M | 248.00M | 295.00M | 190.00M | -42.00M | 239.00M | 297.00M | 283.00M | 258.00M | 367.00M | 338.00M | 317.00M | 283.00M | 21.00M | 274.00M | 299.00M | 403.00M | 302.00M |
|
Depreciation and Depletion
|
| 19.00M | 18.00M | 19.00M | 19.00M | 21.00M | 20.00M | 20.00M | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 81.00M | 163.00M | 89.00M | 7.00M | 55.00M | 37.00M | 73.00M | 8.00M | 14.00M | 52.00M | 99.00M | 23.00M | 19.00M | -64.00M | 25.00M | 23.00M | 33.00M | -78.00M | 71.00M | -39.00M | -5.00M | -177.00M | 55.00M | 8.00M | 49.00M | 24.00M | 72.00M | 50.00M | 3.00M | 43.00M | 29.00M | -14.00M | 22.00M | -57.00M | 32.00M | -7.00M | -97.00M | 26.00M | -37.00M | 4.00M | -8.00M | -8.00M | 30.00M | -3.00M | 19.00M | -3.00M | 12.00M | -30.00M | -53.00M | -18.00M | 21.00M | | -9.00M | -10.00M | 39.00M | -8.00M | 11.00M | -87.00M | 27.00M | 1.00M | 63.00M | -16.00M |
|
Cash from Discontinued Operations
|
| -75.00M | -1.00M | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 39.00M | 293.00M | 104.00M | 4.00M | -188.00M | -17.00M | 69.00M | 22.00M | 8.00M | 21.00M | 91.00M | -14.00M | 4.00M | 93.00M | -132.00M | 57.00M | 10.00M | -18.00M | 91.00M | -43.00M | -175.00M | -68.00M | -262.00M | -8.00M | -35.00M | 27.00M | -38.00M | -4.00M | -42.00M | 5.00M | -15.00M | 30.00M | -151.00M | -194.00M | -16.00M | -23.00M | -9.00M | 33.00M | -98.00M | 30.00M | 47.00M | 1.00M | -14.00M | 93.00M | 27.00M | 21.00M | -152.00M | -32.00M | -51.00M | -15.00M | -6.00M | 35.00M | -66.00M | 45.00M | 25.00M | 47.00M | 21.00M | 8.00M | -1.00M | 19.00M | 19.00M | -3.00M |
|
Non-cash Items
|
| -1054.00M | 258.00M | -115.00M | 171.00M | 325.00M | 695.00M | 62.00M | 140.00M | 154.00M | 266.00M | -59.00M | 184.00M | 80.00M | 62.00M | 155.00M | 152.00M | 247.00M | 195.00M | -139.00M | 308.00M | 327.00M | 412.00M | 268.00M | 70.00M | 164.00M | 55.00M | 22.00M | 8.00M | 188.00M | 137.00M | -156.00M | 14.00M | -90.00M | 646.00M | -117.00M | -47.00M | -15.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -1268.00M | 584.00M | 114.00M | 300.00M | 401.00M | 889.00M | 312.00M | 306.00M | 375.00M | 257.00M | 191.00M | 378.00M | 352.00M | 283.00M | 168.00M | 419.00M | 460.00M | 393.00M | 94.00M | 446.00M | 505.00M | 342.00M | 334.00M | 279.00M | 507.00M | 296.00M | 282.00M | 233.00M | 379.00M | 360.00M | 218.00M | 136.00M | 514.00M | 359.00M | 287.00M | 227.00M | 466.00M | 160.00M | 212.00M | 438.00M | 758.00M | 367.00M | 82.00M | 603.00M | 669.00M | 643.00M | 645.00M | 608.00M | 737.00M | 512.00M | 436.00M | 501.00M | 828.00M | 520.00M | 504.00M | 616.00M | 748.00M | 703.00M | 638.00M | 562.00M | 720.00M | 570.00M |
|
Amortizatization of Intangibles
|
| 25.00M | 33.00M | 21.00M | 16.00M | 10.00M | 17.00M | 23.00M | 10.00M | 10.00M | 12.00M | 10.00M | 4.00M | 6.00M | 4.00M | 1.00M | -1.00M | 1.00M | -4.00M | | 13.00M | 4.00M | -34.00M | 4.00M | 6.00M | 7.00M | 10.00M | 12.00M | 9.00M | 9.00M | 10.00M | 15.00M | 15.00M | 18.00M | 22.00M | 25.00M | 22.00M | 17.00M | 25.00M | 15.00M | 17.00M | 19.00M | 16.00M | 24.00M | 17.00M | 17.00M | 23.00M | 26.00M | 30.00M | 33.00M | 40.00M | 46.00M | 41.00M | 53.00M | 51.00M | 57.00M | 48.00M | 48.00M | 47.00M | 49.00M | 47.00M | 53.00M | 59.00M |
|
Depreciation & Amortization (CF)
|
| 19.00M | 18.00M | 19.00M | 19.00M | 21.00M | 20.00M | 20.00M | 19.00M | 44.00M | 42.00M | 33.00M | 25.00M | 22.00M | 21.00M | 20.00M | 22.00M | 20.00M | 21.00M | 19.00M | 20.00M | 23.00M | 22.00M | 21.00M | 18.00M | 18.00M | 20.00M | 21.00M | 22.00M | 23.00M | 22.00M | 20.00M | 21.00M | 18.00M | 20.00M | 19.00M | 17.00M | 16.00M | 16.00M | 16.00M | 15.00M | 15.00M | 14.00M | 14.00M | 13.00M | 14.00M | 13.00M | 13.00M | 12.00M | 13.00M | 13.00M | 12.00M | 16.00M | 16.00M | 29.00M | 16.00M | 18.00M | 17.00M | 16.00M | 17.00M | 18.00M | 18.00M | 17.00M |
|
Change in Receivables
|
| | | | | | | | | -278.00M | 299.00M | 20.00M | 63.00M | -399.00M | 272.00M | -126.00M | 120.00M | -605.00M | -120.00M | 157.00M | 54.00M | -281.00M | -12.00M | 317.00M | 223.00M | -229.00M | -181.00M | -89.00M | 284.00M | -213.00M | -74.00M | 215.00M | 372.00M | -540.00M | 182.00M | -44.00M | 179.00M | -342.00M | 70.00M | 229.00M | 357.00M | -315.00M | 138.00M | 700.00M | 387.00M | -11.00M | 282.00M | 5.00M | 609.00M | -224.00M | -164.00M | 24.00M | 473.00M | -413.00M | 161.00M | 162.00M | 464.00M | -222.00M | 494.00M | 221.00M | 448.00M | -351.00M | 5.00M |
|
Change in Account Payables
|
| -126.00M | -242.00M | 45.00M | 48.00M | -98.00M | -232.00M | 99.00M | 22.00M | -174.00M | 483.00M | 79.00M | 119.00M | -364.00M | 98.00M | 85.00M | 149.00M | -456.00M | -141.00M | 304.00M | 147.00M | -256.00M | 46.00M | 511.00M | 155.00M | -202.00M | -227.00M | 135.00M | 127.00M | -14.00M | -226.00M | 311.00M | 252.00M | -455.00M | 374.00M | 57.00M | 146.00M | 134.00M | 21.00M | 510.00M | 671.00M | 298.00M | 202.00M | 605.00M | 768.00M | 518.00M | 594.00M | 512.00M | 905.00M | 582.00M | 59.00M | 432.00M | 733.00M | 19.00M | 483.00M | 443.00M | 812.00M | 304.00M | 806.00M | 656.00M | 758.00M | 108.00M | 148.00M |
|
Change in Accured Expenses
|
| 41.00M | 64.00M | -155.00M | 2.00M | -28.00M | -6.00M | -67.00M | 79.00M | 35.00M | -96.00M | 16.00M | 118.00M | 99.00M | 292.00M | -372.00M | 171.00M | 68.00M | 85.00M | -235.00M | 141.00M | 62.00M | 158.00M | -168.00M | 141.00M | 88.00M | 101.00M | -206.00M | 161.00M | -61.00M | 279.00M | -99.00M | 88.00M | -96.00M | 9.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -128.00M | 26.00M | 4.00M | -41.00M | -73.00M | -65.00M | -73.00M | 30.00M | -47.00M | -54.00M | 20.00M | 49.00M | -7.00M | -35.00M | 35.00M | 15.00M | -1.00M | -1.00M | 34.00M | 26.00M | 1.00M | 18.00M | 89.00M | 17.00M | -10.00M | -1.00M | 37.00M | 81.00M | 3.00M | -68.00M | 72.00M | 106.00M | 15.00M | -416.00M | -117.00M | -47.00M | -15.00M | -46.00M | -258.00M | 57.00M | 52.00M | 4.00M | -53.00M | -71.00M | -60.00M | 108.00M | -266.00M | 88.00M | -55.00M | 41.00M | -226.00M | 9.00M | 100.00M | -75.00M | -72.00M | 59.00M | -40.00M | 473.00M | -23.00M | -32.00M | -169.00M | 148.00M |
|
Capital Expenditures
|
| 15.00M | 15.00M | 11.00M | 13.00M | 43.00M | 17.00M | 22.00M | 20.00M | 18.00M | 34.00M | 21.00M | 21.00M | 25.00M | 24.00M | 10.00M | 17.00M | 15.00M | 29.00M | 20.00M | 37.00M | 27.00M | 41.00M | 33.00M | 32.00M | 29.00M | 52.00M | 30.00M | 38.00M | 12.00M | 22.00M | 38.00M | 38.00M | 11.00M | 12.00M | 8.00M | 6.00M | 6.00M | 6.00M | 3.00M | 7.00M | 6.00M | 7.00M | 3.00M | 2.00M | 11.00M | 10.00M | 12.00M | 13.00M | 16.00M | 11.00M | 20.00M | 23.00M | 24.00M | 23.00M | 20.00M | 19.00M | 18.00M | 38.00M | 18.00M | 24.00M | 16.00M | 28.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 107.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 61.00M | 51.00M | 2.00M | | | 55.00M | 46.00M | 18.00M | 89.00M | 12.00M | 58.00M | 19.00M | 14.00M | 17.00M | 68.00M | 50.00M | 80.00M | | 20.00M | 65.00M | 71.00M | 18.00M | 89.00M | 35.00M | 76.00M | 90.00M | 57.00M | 43.00M | 60.00M | 32.00M | 69.00M | 24.00M | 211.00M | 39.00M | 186.00M | 111.00M | 120.00M | 62.00M | 204.00M | 53.00M | 24.00M | 92.00M | 49.00M | 75.00M | 54.00M | 68.00M | 80.00M | 21.00M | 23.00M | 14.00M | 28.00M | 51.00M | 59.00M | 26.00M | 12.00M | 17.00M | 16.00M | 52.00M | 25.00M | 26.00M | 38.00M | 14.00M |
|
Change in Acquisitions & Divestments
|
| 2,875.00M | 3,251.00M | 1,881.00M | 2,231.00M | 1,788.00M | 1,679.00M | 1,929.00M | 1,374.00M | 1,458.00M | 1,362.00M | 1,409.00M | 1,734.00M | 1,687.00M | 2,039.00M | 1,550.00M | 1,369.00M | 1,086.00M | 909.00M | 1,144.00M | 1,715.00M | 731.00M | 800.00M | 1,722.00M | 1,344.00M | 1,168.00M | 1,094.00M | 1,359.00M | 1,783.00M | 1,025.00M | 1,271.00M | 2,576.00M | 2,205.00M | 1,841.00M | 1,786.00M | 2,259.00M | 1,599.00M | 1,014.00M | 970.00M | 1,267.00M | 2,506.00M | 1,250.00M | 881.00M | 1,084.00M | 1,020.00M | 1,256.00M | 1,104.00M | 916.00M | 2,377.00M | 1,592.00M | 1,024.00M | 1,414.00M | 871.00M | 999.00M | 745.00M | 736.00M | 875.00M | 724.00M | 458.00M | 814.00M | 799.00M | 954.00M | 790.00M |
|
Cash from Investing Activities
|
| 1,397.00M | -93.00M | -76.00M | 173.00M | -316.00M | -843.00M | -287.00M | -223.00M | -237.00M | -187.00M | -161.00M | -310.00M | -218.00M | -209.00M | -354.00M | -380.00M | -353.00M | 169.00M | 526.00M | -439.00M | -341.00M | -118.00M | -9.00M | -158.00M | -437.00M | -242.00M | 354.00M | -243.00M | -329.00M | -206.00M | 489.00M | -50.00M | -359.00M | -257.00M | 289.00M | -56.00M | -293.00M | -165.00M | 1,087.00M | -612.00M | -882.00M | -298.00M | 408.00M | -610.00M | -395.00M | -631.00M | -129.00M | -302.00M | -641.00M | -440.00M | 51.00M | -909.00M | -679.00M | -306.00M | -249.00M | 40.00M | -553.00M | -555.00M | 88.00M | -559.00M | -975.00M | -3.00M |
|
Other financing activities
|
| -1.00M | 4.00M | -2.00M | -11.00M | 3.00M | 2.00M | -1.00M | -2.00M | -1.00M | -3.00M | -2.00M | -18.00M | -6.00M | -9.00M | 2.00M | 21.00M | -1.00M | 3.00M | 5.00M | 1.00M | -1.00M | -1.00M | | -1.00M | 2.00M | -1.00M | | -1.00M | -16.00M | -1.00M | -7.00M | 8.00M | -9.00M | -1.00M | -8.00M | -2.00M | -1.00M | -1.00M | -8.00M | | -1.00M | -1.00M | -8.00M | -1.00M | | | -10.00M | 10.00M | -11.00M | | -11.00M | -1.00M | | -2.00M | -12.00M | | | | -15.00M | | -2.00M | -1.00M |
|
Cash from Financing Activities
|
| -121.00M | -497.00M | -36.00M | -468.00M | -84.00M | -56.00M | -42.00M | -41.00M | -112.00M | -44.00M | -56.00M | -71.00M | -73.00M | -64.00M | 210.00M | -47.00M | -68.00M | -614.00M | -603.00M | -67.00M | -69.00M | -68.00M | -469.00M | -69.00M | -67.00M | -68.00M | -609.00M | -68.00M | 4.00M | -82.00M | -781.00M | -74.00M | -134.00M | -96.00M | -665.00M | -123.00M | -99.00M | -101.00M | -675.00M | -101.00M | -25.00M | -101.00M | -321.00M | -120.00M | -104.00M | -103.00M | -688.00M | -98.00M | -138.00M | -108.00M | -480.00M | 280.00M | -18.00M | -359.00M | -189.00M | -689.00M | -120.00M | -119.00M | -722.00M | -125.00M | 369.00M | -626.00M |
|
Dividends Paid - Common
|
| 18.00M | 8.00M | 27.00M | 27.00M | 27.00M | 27.00M | 41.00M | 40.00M | 41.00M | 40.00M | 55.00M | 53.00M | 54.00M | 54.00M | 338.00M | 68.00M | 67.00M | 68.00M | 608.00M | 68.00M | 68.00M | 67.00M | 609.00M | 68.00M | 69.00M | 67.00M | 609.00M | 67.00M | 85.00M | 81.00M | 624.00M | 82.00M | 95.00M | 95.00M | 643.00M | 95.00M | 96.00M | 95.00M | 649.00M | 101.00M | 100.00M | 100.00M | 310.00M | 104.00M | 104.00M | 103.00M | 657.00M | 108.00M | 109.00M | 108.00M | 445.00M | 114.00M | 114.00M | 114.00M | 667.00M | 119.00M | 120.00M | 119.00M | 673.00M | 125.00M | 124.00M | 125.00M |
|
Exchange Rate Effect
|
| | | 2.00M | | -3.00M | | 1.00M | | | 1.00M | -7.00M | 1.00M | 3.00M | | 1.00M | 1.00M | -5.00M | -5.00M | -6.00M | 4.00M | -4.00M | -5.00M | -1.00M | -5.00M | -2.00M | -5.00M | 1.00M | 4.00M | 4.00M | | 1.00M | -6.00M | 1.00M | -6.00M | 2.00M | | -5.00M | 8.00M | -9.00M | 4.00M | 5.00M | 9.00M | | 1.00M | -7.00M | 2.00M | -3.00M | -9.00M | -15.00M | 8.00M | 1.00M | 3.00M | -4.00M | 5.00M | -2.00M | -1.00M | 6.00M | -13.00M | 7.00M | 12.00M | -4.00M | 1.00M |
|
Change in Cash
|
| 10.00M | -5.00M | 4.00M | 3.00M | | -9.00M | -16.00M | 41.00M | 29.00M | 27.00M | -33.00M | -2.00M | 64.00M | 10.00M | 11.00M | -2.00M | 43.00M | -57.00M | 11.00M | -56.00M | 91.00M | 151.00M | -145.00M | 47.00M | 1.00M | -19.00M | 28.00M | -74.00M | 58.00M | 72.00M | -73.00M | 6.00M | 22.00M | | -87.00M | 48.00M | 69.00M | -98.00M | 615.00M | -271.00M | -144.00M | -23.00M | 169.00M | -126.00M | 163.00M | -89.00M | -175.00M | 199.00M | -57.00M | -28.00M | 8.00M | -125.00M | 127.00M | -140.00M | 64.00M | -34.00M | 81.00M | 16.00M | 11.00M | -110.00M | 110.00M | -58.00M |
|
Free Cash Flow
|
| -1283.00M | 569.00M | 103.00M | 287.00M | 358.00M | 872.00M | 290.00M | 286.00M | 357.00M | 223.00M | 170.00M | 357.00M | 327.00M | 259.00M | 158.00M | 402.00M | 445.00M | 364.00M | 74.00M | 409.00M | 478.00M | 301.00M | 301.00M | 247.00M | 478.00M | 244.00M | 252.00M | 195.00M | 367.00M | 338.00M | 180.00M | 98.00M | 503.00M | 347.00M | 279.00M | 221.00M | 460.00M | 154.00M | 209.00M | 431.00M | 752.00M | 360.00M | 79.00M | 601.00M | 658.00M | 633.00M | 633.00M | 595.00M | 721.00M | 501.00M | 416.00M | 478.00M | 804.00M | 497.00M | 484.00M | 597.00M | 730.00M | 665.00M | 620.00M | 538.00M | 704.00M | 542.00M |
|
Net Cash Flow
|
| 8.00M | -6.00M | 2.00M | 5.00M | 1.00M | -10.00M | -17.00M | 42.00M | 26.00M | 26.00M | -26.00M | -3.00M | 61.00M | 10.00M | 24.00M | -8.00M | 39.00M | -52.00M | 17.00M | -60.00M | 95.00M | 156.00M | -144.00M | 52.00M | 3.00M | -14.00M | 27.00M | -78.00M | 54.00M | 72.00M | -74.00M | 12.00M | 21.00M | 6.00M | -89.00M | 48.00M | 74.00M | -106.00M | 624.00M | -275.00M | -149.00M | -32.00M | 169.00M | -127.00M | 170.00M | -91.00M | -172.00M | 208.00M | -42.00M | -36.00M | 7.00M | -128.00M | 131.00M | -145.00M | 66.00M | -33.00M | 75.00M | 29.00M | 4.00M | -122.00M | 114.00M | -59.00M |