|
Net Income
|
243.00M | 212.00M | 378.00M | 270.00M | 305.00M | 311.00M | 437.00M | 332.00M | 369.00M | 341.00M | 500.00M | 328.00M | 412.00M | 405.00M | 622.00M | 421.00M | 554.00M | 464.00M | 622.00M | 431.00M | 473.00M | 479.00M | 705.00M | 505.00M | 607.00M | 519.00M | 778.00M | 487.00M | 555.00M | 549.00M | 785.00M | 555.00M | 521.00M | 706.00M | 932.00M | 651.00M | 713.00M | 762.00M | 1,053.00M | 777.00M | 901.00M | 916.00M | 1,110.00M | 856.00M | 947.00M | 852.00M | 1,404.00M | 1,181.00M | 971.00M | 1,233.00M | 1,694.00M | 1,345.00M | 1,320.00M | 1,372.00M | 1,878.00M | 1,364.00M | 1,466.00M | 1,302.00M | 2,160.00M | 1,589.00M | 1,743.00M | 1,681.00M | 2,354.00M | 1,798.00M | 1,788.00M | 1,903.00M | 2,610.00M | 2,001.00M |
|
Share-based Compensation
|
45.00M | 43.00M | 49.00M | 52.00M | 48.00M | 39.00M | 51.00M | 57.00M | 52.00M | 43.00M | 55.00M | 76.00M | 58.00M | 45.00M | 62.00M | 93.00M | 66.00M | 51.00M | 75.00M | 112.00M | 73.00M | 66.00M | 76.00M | 150.00M | 86.00M | 65.00M | 93.00M | 186.00M | 101.00M | 75.00M | 97.00M | 211.00M | 111.00M | 82.00M | 110.00M | 234.00M | 112.00M | 85.00M | 113.00M | 270.00M | 119.00M | 93.00M | 113.00M | 301.00M | 118.00M | 88.00M | 111.00M | 341.00M | 122.00M | 87.00M | 115.00M | 388.00M | 128.00M | 90.00M | 118.00M | 402.00M | 147.00M | 94.00M | 131.00M | 444.00M | 136.00M | 106.00M | 132.00M | 463.00M | 151.00M | 106.00M | 140.00M | 486.00M |
|
Deferred Taxes
|
10.00M | -9.00M | -68.00M | 2.00M | 1.00M | -3.00M | -7.00M | 5.00M | 1.00M | 16.00M | -106.00M | 14.00M | -7.00M | | -4.00M | 2.00M | -35.00M | 18.00M | 8.00M | -3.00M | 6.00M | -1.00M | 61.00M | | | | 59.00M | 17.00M | -2.00M | -173.00M | -111.00M | -49.00M | 4.00M | -2.00M | 76.00M | 2.00M | 62.00M | -43.00M | 28.00M | 31.00M | -4.00M | 6.00M | -180.00M | -5.00M | 4.00M | 6.00M | -109.00M | 9.00M | 12.00M | -5.00M | -75.00M | 2.00M | 13.00M | -13.00M | 35.00M | 2.00M | 16.00M | 4.00M | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 2.96M | 2.96M | | 3.32M | 3.72M | | 3.81M | 3.82M | 3.74M | 3.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
10.00M | 18.00M | -109.00M | 30.00M | 22.00M | -23.00M | 69.00M | 81.00M | 8.51M | 163.00M | -154.00M | 5.32M | | 4.16M | | 116.00M | 2.37M | 3.00M | 1.00M | 163.00M | | 1.00M | | 177.00M | | 1.00M | | 219.00M | | | 1.00M | 201.00M | | 1.00M | | 216.00M | | 1.00M | | 270.00M | | 1.00M | 1.00M | 326.00M | 1.00M | 1.00M | 2.00M | 311.00M | | 1.00M | | 355.00M | 4.00M | 272.00M | -268.00M | 301.00M | 1.00M | | 1.00M | 292.00M | | 21.00M | 2.00M | 389.00M | 1.00M | 2.00M | 1.00M | 357.00M |
|
Non-cash Items
|
| | | | | | | 10.04M | 7.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
865.00M | 693.00M | 549.00M | 751.00M | 609.00M | 809.00M | 611.00M | 720.00M | 726.00M | 811.00M | 941.00M | 664.00M | 580.00M | 1,083.00M | 730.00M | 1,102.00M | 423.00M | 1,349.00M | 563.00M | 939.00M | 713.00M | 1,490.00M | 842.00M | 1,128.00M | 900.00M | 1,229.00M | 1,028.00M | 811.00M | 791.00M | 1,859.00M | -169.00M | 2,793.00M | 493.00M | 1,606.00M | 1,834.00M | 2,006.00M | 109.00M | 2,105.00M | 1,554.00M | 2,177.00M | -219.00M | 2,105.00M | 2,293.00M | 2,102.00M | 619.00M | 1,898.00M | 4,242.00M | 2,647.00M | 38.00M | 3,333.00M | 2,940.00M | 3,258.00M | 401.00M | 1,227.00M | 2,506.00M | 2,610.00M | 3,192.00M | 1,541.00M | 3,725.00M | 4,651.00M | 731.00M | 2,999.00M | 2,958.00M | 3,260.00M | 2,748.00M | 3,460.00M | 3,867.00M | 4,688.00M |
|
Depreciation & Amortization (CF)
|
161.00M | 171.00M | 241.00M | 184.00M | 185.00M | 180.00M | 246.00M | 191.00M | 195.00M | 196.00M | 273.00M | 205.00M | 209.00M | 202.00M | 292.00M | 213.00M | 217.00M | 221.00M | 295.00M | 231.00M | 240.00M | 237.00M | 321.00M | 254.00M | 260.00M | 262.00M | 351.00M | 271.00M | 285.00M | 291.00M | 408.00M | 297.00M | 312.00M | 320.00M | 441.00M | 335.00M | 344.00M | 327.00M | 431.00M | 331.00M | 352.00M | 336.00M | 473.00M | 369.00M | 389.00M | 382.00M | 505.00M | 404.00M | 416.00M | 402.00M | 559.00M | 432.00M | 436.00M | 431.00M | 601.00M | 447.00M | 470.00M | 472.00M | 688.00M | 501.00M | 514.00M | 516.00M | 706.00M | 548.00M | 552.00M | 552.00M | 774.00M | 597.00M |
|
Change in Inventory
|
-976.00M | 226.00M | 48.00M | 795.00M | -858.00M | 183.00M | 93.00M | 912.00M | -761.00M | 206.00M | 285.00M | 1,062.00M | -735.00M | 107.00M | 56.00M | 1,055.00M | -533.00M | 73.00M | 303.00M | 1,420.00M | -1023.00M | 187.00M | -21.00M | 1,328.00M | -933.00M | 285.00M | 210.00M | 1,473.00M | -1375.00M | -106.00M | 33.00M | 1,983.00M | -1248.00M | 217.00M | -58.00M | 1,415.00M | -613.00M | 26.00M | 485.00M | 1,324.00M | -875.00M | -40.00M | 127.00M | 2,384.00M | -1990.00M | -659.00M | 1,056.00M | 2,580.00M | -1100.00M | 51.00M | 361.00M | 2,760.00M | -438.00M | 1,311.00M | 370.00M | 737.00M | -2586.00M | 253.00M | 368.00M | 1,384.00M | -959.00M | 406.00M | 1,237.00M | 2,541.00M | -2179.00M | -337.00M | -584.00M | 3,157.00M |
|
Change in Account Payables
|
-784.00M | 270.00M | -8.00M | 871.00M | -767.00M | 328.00M | 13.00M | 961.00M | -861.00M | 418.00M | 286.00M | 991.00M | -1066.00M | 469.00M | -56.00M | 1,283.00M | -1046.00M | 401.00M | 80.00M | 1,311.00M | -1368.00M | 660.00M | -74.00M | 1,445.00M | -1208.00M | 549.00M | 94.00M | 1,435.00M | -1917.00M | 434.00M | -1484.00M | 3,707.00M | -2128.00M | 655.00M | 24.00M | 2,058.00M | -1572.00M | 674.00M | 401.00M | 1,822.00M | -2506.00M | 684.00M | 322.00M | 2,664.00M | -3201.00M | -34.00M | 2,832.00M | 2,785.00M | -2594.00M | 1,065.00M | 582.00M | 3,389.00M | -2419.00M | 796.00M | 125.00M | 487.00M | -1904.00M | 545.00M | 490.00M | 2,854.00M | -2850.00M | 1,376.00M | 558.00M | 2,601.00M | -3059.00M | 1,062.00M | -200.00M | 3,818.00M |
|
Other Working Capital Changes
|
-232.00M | -204.00M | 103.00M | -187.00M | 1.00M | -141.00M | 44.00M | -108.00M | -218.00M | -43.00M | -1.00M | -168.00M | -218.00M | -67.00M | 121.00M | -181.00M | -95.00M | -305.00M | 195.00M | -328.00M | -285.00M | -226.00M | 140.00M | -186.00M | -227.00M | -144.00M | | 10.00M | -391.00M | -211.00M | 45.00M | -47.00M | -392.00M | -75.00M | -293.00M | -150.00M | 54.00M | -253.00M | -72.00M | -336.00M | -26.00M | -38.00M | -223.00M | -236.00M | -344.00M | 46.00M | -194.00M | -464.00M | 22.00M | -502.00M | -113.00M | -283.00M | -445.00M | 211.00M | -32.00M | -415.00M | -298.00M | 999.00M | -458.00M | -530.00M | -205.00M | 318.00M | -324.00M | -391.00M | -1079.00M | 635.00M | 34.00M | -873.00M |
|
Capital Expenditures
|
296.00M | 226.00M | 353.00M | 313.00M | 193.00M | 138.00M | 411.00M | 306.00M | 234.00M | 278.00M | 472.00M | 343.00M | 289.00M | 268.00M | 580.00M | 488.00M | 455.00M | 436.00M | 704.00M | 574.00M | 447.00M | 405.00M | 567.00M | 555.00M | 612.00M | 421.00M | 805.00M | 715.00M | 624.00M | 461.00M | 849.00M | 667.00M | 516.00M | 540.00M | 779.00M | 820.00M | 508.00M | 585.00M | 1,056.00M | 730.00M | 587.00M | 672.00M | 1,009.00M | 715.00M | 545.00M | 698.00M | 852.00M | 893.00M | 573.00M | 1,028.00M | 1,094.00M | 1,055.00M | 723.00M | 854.00M | 1,259.00M | 1,057.00M | 890.00M | 820.00M | 1,556.00M | 1,040.00M | 1,031.00M | 1,062.00M | 1,577.00M | 1,264.00M | 1,137.00M | 1,131.00M | 1,966.00M | 1,526.00M |
|
Sales of Property, Plant and Equipment
|
4.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 7.00M | 1.00M | 1.00M | 7.00M | 7.00M | 1.00M | 2.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
43.00M | 26.00M | 1,661.00M | 34.00M | 11.00M | 24.00M | 1,359.00M | 479.00M | 502.00M | 493.00M | 1,140.00M | 392.00M | 475.00M | 547.00M | 889.00M | 437.00M | 756.00M | 697.00M | 495.00M | 544.00M | 952.00M | 304.00M | 606.00M | 342.00M | 295.00M | 223.00M | 574.00M | 584.00M | 302.00M | 382.00M | 441.00M | 416.00M | 318.00M | 312.00M | 339.00M | 311.00M | 277.00M | 155.00M | 335.00M | 340.00M | 281.00M | 179.00M | 431.00M | 397.00M | 380.00M | 372.00M | 529.00M | 484.00M | 339.00M | 132.00M | 491.00M | 444.00M | 309.00M | 87.00M | 305.00M | 274.00M | 238.00M | 82.00M | 343.00M | 878.00M | 151.00M | 412.00M | 349.00M | 541.00M | 211.00M | 34.00M | 355.00M | 340.00M |
|
Cash from Investing Activities
|
-257.00M | -219.00M | -323.00M | -296.00M | -210.00M | -406.00M | -1103.00M | -137.00M | -724.00M | -377.00M | 58.00M | -352.00M | -100.00M | -65.00M | -719.00M | -855.00M | | -261.00M | -1135.00M | -826.00M | -65.00M | -596.00M | -606.00M | -653.00M | -527.00M | -595.00M | -705.00M | -332.00M | -620.00M | -368.00M | -1025.00M | -655.00M | -397.00M | -498.00M | -816.00M | -785.00M | -373.00M | -694.00M | -1095.00M | -737.00M | -434.00M | -774.00M | -920.00M | -630.00M | -470.00M | -1850.00M | -941.00M | -682.00M | -355.00M | -1343.00M | -1155.00M | -912.00M | -481.00M | -1035.00M | -1487.00M | -1057.00M | -808.00M | -1282.00M | -1825.00M | -366.00M | -1386.00M | -954.00M | -1703.00M | -985.00M | -1022.00M | -1336.00M | -1968.00M | -1398.00M |
|
Other financing activities
|
| | -11.00M | 39.00M | -1.00M | | | 17.00M | 11.00M | 15.00M | 2.00M | 36.00M | 4.00M | 10.00M | -211.00M | 38.00M | 13.00M | 7.00M | 3.00M | 65.00M | 4.00M | 6.00M | 9.00M | 62.00M | 10.00M | 12.00M | 2.00M | 74.00M | | | -19.00M | 39.00M | -3.00M | | -25.00M | -37.00M | | -2.00M | -2.00M | -1.00M | -1.00M | -3.00M | -4.00M | -29.00M | -5.00M | -43.00M | 143.00M | -39.00M | -7.00M | 5.00M | 229.00M | -97.00M | 61.00M | -172.00M | 204.00M | 87.00M | -117.00M | -63.00M | 93.00M | -2.00M | | 1.00M | | | | | | |
|
Cash from Financing Activities
|
-127.00M | -109.00M | -179.00M | -5.00M | 116.00M | -123.00M | -707.00M | -87.00M | -416.00M | 241.00M | -1015.00M | 67.00M | -459.00M | -619.00M | -1270.00M | 121.00M | 114.00M | -19.00M | -172.00M | -71.00M | -153.00M | -318.00M | -244.00M | -108.00M | -265.00M | -1470.00M | -481.00M | -224.00M | -1563.00M | -301.00M | -331.00M | -660.00M | -165.00M | -1316.00M | -1077.00M | -58.00M | -690.00M | -266.00M | -267.00M | -700.00M | -49.00M | -397.00M | -1.00M | -836.00M | -1392.00M | 2,999.00M | -1918.00M | -700.00M | -4650.00M | -419.00M | -719.00M | -839.00M | -828.00M | -676.00M | -1940.00M | -863.00M | -352.00M | -735.00M | -664.00M | -974.00M | -7276.00M | -698.00M | -1816.00M | -1193.00M | -241.00M | -748.00M | -1593.00M | -1167.00M |
|
Dividends Paid - Common
|
69.00M | 70.00M | 157.00M | 79.00M | | 79.00M | 180.00M | 89.00M | | 90.00M | 210.00M | | 105.00M | 104.00M | 237.00M | | | 120.00M | 271.00M | | | 136.00M | 311.00M | | 2,358.00M | 2,358.00M | 351.00M | | 176.00M | 176.00M | 394.00M | 198.00M | | 198.00M | 3,508.00M | | 220.00M | 219.00M | 250.00M | 501.00M | | 251.00M | 286.00M | 573.00M | | 287.00M | 619.00M | 310.00M | 4,430.00M | 310.00M | 698.00M | 350.00M | | 351.00M | 797.00M | 400.00M | | 399.00M | 452.00M | 905.00M | 7,107.00M | 515.00M | 514.00M | 515.00M | | 515.00M | 1,153.00M | 577.00M |
|
Exchange Rate Effect
|
9.00M | 13.00M | 27.00M | 10.00M | 2.00M | -1.00M | | 29.00M | 30.00M | 52.00M | -57.00M | -69.00M | 49.00M | 3.00M | -4.00M | 1.00M | -21.00M | -34.00M | -60.00M | 13.00M | -64.00M | 30.00M | 10.00M | -136.00M | -211.00M | 33.00M | -104.00M | -2.00M | -29.00M | 61.00M | 20.00M | -52.00M | 8.00M | 2.00M | 67.00M | -20.00M | 46.00M | -49.00M | -14.00M | -17.00M | 4.00M | -1.00M | -1.00M | 7.00M | 2.00M | -7.00M | 68.00M | 48.00M | 14.00M | 18.00M | -34.00M | -14.00M | -24.00M | -142.00M | -69.00M | -37.00M | 82.00M | -1.00M | -29.00M | | 15.00M | -38.00M | 63.00M | -81.00M | -36.00M | 104.00M | 19.00M | -67.00M |
|
Change in Cash
|
490.00M | 378.00M | 74.00M | 460.00M | 517.00M | 279.00M | -1199.00M | 525.00M | -384.00M | 727.00M | -73.00M | 310.00M | 70.00M | 402.00M | -1263.00M | 369.00M | 516.00M | 1,035.00M | -804.00M | 55.00M | 431.00M | 606.00M | 2.00M | 231.00M | -103.00M | -803.00M | -262.00M | 253.00M | -1421.00M | 1,251.00M | -1505.00M | 1,426.00M | -61.00M | -206.00M | 8.00M | 1,143.00M | -908.00M | 1,096.00M | 178.00M | 723.00M | -698.00M | 933.00M | 1,371.00M | 643.00M | -1241.00M | 3,040.00M | 1,451.00M | 1,313.00M | -4953.00M | 1,589.00M | 1,032.00M | 1,493.00M | -932.00M | -626.00M | -990.00M | 653.00M | 2,114.00M | -477.00M | 1,207.00M | 3,311.00M | -7916.00M | 1,309.00M | -498.00M | 1,001.00M | 1,449.00M | 1,480.00M | 325.00M | 2,056.00M |
|
Free Cash Flow
|
569.00M | 467.00M | 196.00M | 438.00M | 416.00M | 671.00M | 200.00M | 414.00M | 492.00M | 533.00M | 469.00M | 321.00M | 291.00M | 815.00M | 150.00M | 614.00M | -32.00M | 913.00M | -141.00M | 365.00M | 266.00M | 1,085.00M | 275.00M | 573.00M | 288.00M | 808.00M | 223.00M | 96.00M | 167.00M | 1,398.00M | -1018.00M | 2,126.00M | -23.00M | 1,066.00M | 1,055.00M | 1,186.00M | -399.00M | 1,520.00M | 498.00M | 1,447.00M | -806.00M | 1,433.00M | 1,284.00M | 1,387.00M | 74.00M | 1,200.00M | 3,390.00M | 1,754.00M | -535.00M | 2,305.00M | 1,846.00M | 2,203.00M | -322.00M | 373.00M | 1,247.00M | 1,553.00M | 2,302.00M | 721.00M | 2,169.00M | 3,611.00M | -300.00M | 1,937.00M | 1,381.00M | 1,996.00M | 1,611.00M | 2,329.00M | 1,901.00M | 3,162.00M |
|
Net Cash Flow
|
481.00M | 365.00M | 47.00M | 450.00M | 515.00M | 280.00M | -1199.00M | 496.00M | -414.00M | 675.00M | -16.00M | 379.00M | 21.00M | 399.00M | -1259.00M | 368.00M | 537.00M | 1,069.00M | -744.00M | 42.00M | 495.00M | 576.00M | -8.00M | 367.00M | 108.00M | -836.00M | -158.00M | 255.00M | -1392.00M | 1,190.00M | -1525.00M | 1,478.00M | -69.00M | -208.00M | -59.00M | 1,163.00M | -954.00M | 1,145.00M | 192.00M | 740.00M | -702.00M | 934.00M | 1,372.00M | 636.00M | -1243.00M | 3,047.00M | 1,383.00M | 1,265.00M | -4967.00M | 1,571.00M | 1,066.00M | 1,507.00M | -908.00M | -484.00M | -921.00M | 690.00M | 2,032.00M | -476.00M | 1,236.00M | 3,311.00M | -7931.00M | 1,347.00M | -561.00M | 1,082.00M | 1,485.00M | 1,376.00M | 306.00M | 2,123.00M |