|
Net Income
|
304.00M | 286.00M | 240.00M | 299.00M | 165.00M | 199.00M | 218.00M | 178.00M | 212.00M | 241.00M | 264.00M | 246.00M | 218.00M | 236.00M | 253.00M | 256.00M | 245.00M | 216.00M | 247.00M | 238.00M | 268.00M | 321.00M | 304.00M | 288.00M | 255.00M | 238.00M | 278.00M | 268.00M | 265.00M | 846.00M | 380.00M | 427.00M | 453.00M | 405.00M | 487.00M | 477.00M | 477.00M | 386.00M | 503.00M | 430.00M | 379.00M | 395.00M | 482.00M | 509.00M | 582.00M | 534.00M | 528.00M | 492.00M | 459.00M | 440.00M | 454.00M | 398.00M | 341.00M | -2024.00M | 353.00M | 378.00M | 365.00M | 391.00M | 284.00M | 277.00M | 176.00M |
|
Depreciation and Depletion
|
| | | 393.00M | | | | -13.00M | 13.00M | 1,136.00M | | | | | 5.00M | 5.00M | 5.00M | 1,033.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 175.00M | 179.00M | 184.00M | | 165.00M | 154.00M |
|
Deferred Taxes
|
| 84.00M | 186.00M | 76.00M | 73.00M | 167.00M | -62.00M | | | -78.00M | -49.00M | -63.00M | -68.00M | 28.00M | -87.00M | -93.00M | -80.00M | 32.00M | -93.00M | -87.00M | -62.00M | 53.00M | -18.00M | -17.00M | -17.00M | -71.00M | -32.00M | -31.00M | -30.00M | -680.00M | -41.00M | 37.00M | 13.00M | 39.00M | -33.00M | -32.00M | -31.00M | 196.00M | -11.00M | -8.00M | -11.00M | 71.00M | -7.00M | -9.00M | -8.00M | 51.00M | -2.00M | -1.00M | -1.00M | 24.00M | -10.00M | -7.00M | -4.00M | 43.00M | -8.00M | -7.00M | -8.00M | 60.00M | 8.00M | 10.00M | 6.00M |
|
Gains from Investment Securities
|
| -141.00M | 706.00M | -116.00M | -1.00M | 239.00M | 51.00M | | | 248.00M | 215.00M | 219.00M | 202.00M | 114.00M | 248.00M | 254.00M | 236.00M | 123.00M | 261.00M | 118.00M | 353.00M | 116.00M | 206.00M | 195.00M | 177.00M | 223.00M | 205.00M | 202.00M | 197.00M | 303.00M | 171.00M | -129.00M | -100.00M | 50.00M | 197.00M | 194.00M | 193.00M | -45.00M | 179.00M | 157.00M | 137.00M | 83.00M | 172.00M | 180.00M | 205.00M | 140.00M | 178.00M | 165.00M | 154.00M | 176.00M | 161.00M | 141.00M | 121.00M | 86.00M | 126.00M | 136.00M | 131.00M | 104.00M | 84.00M | 82.00M | 56.00M |
|
Asset Writedowns and Impairment
|
| 17.00M | 22.00M | 17.00M | 17.00M | 31.00M | 20.00M | | | 15.00M | 13.00M | 15.00M | 18.00M | 19.00M | 11.00M | 14.00M | 19.00M | 20.00M | 23.00M | 16.00M | 20.00M | 19.00M | 23.00M | 17.00M | 18.00M | 11.00M | 21.00M | 16.00M | 18.00M | 19.00M | 23.00M | 16.00M | 12.00M | 9.00M | 14.00M | 13.00M | 9.00M | 15.00M | 13.00M | 18.00M | 14.00M | 21.00M | 7.00M | 5.00M | 6.00M | 9.00M | 7.00M | 9.00M | 26.00M | 18.00M | 13.00M | 15.00M | 23.00M | 15.00M | 20.00M | 9.00M | 6.00M | 10.00M | 10.00M | 10.00M | 6.00M |
|
Change in Working Capital
|
| | | 89.00M | -54.00M | -40.00M | -71.00M | | | 76.00M | 1.00M | 37.00M | -106.00M | 34.00M | -8.00M | 38.00M | -109.00M | 45.00M | -12.00M | 46.00M | -91.00M | 56.00M | 55.00M | -15.00M | -15.00M | -72.00M | 147.00M | -65.00M | 13.00M | -59.00M | 130.00M | -52.00M | 30.00M | -148.00M | 95.00M | -35.00M | 28.00M | -148.00M | 154.00M | 43.00M | -4.00M | 27.00M | 64.00M | -12.00M | 61.00M | 63.00M | 56.00M | 9.00M | -34.00M | -5.00M | 34.00M | 14.00M | -25.00M | 74.00M | 39.00M | | -33.00M | 43.00M | 4.00M | | -85.00M |
|
Change in Receivables
|
| 17.00M | -11.00M | -18.00M | 20.00M | 31.00M | 11.00M | | | -1.00M | 29.00M | 1.00M | 47.00M | 17.00M | -39.00M | 66.00M | 25.00M | 14.00M | -8.00M | | 33.00M | 1.00M | 11.00M | 29.00M | 9.00M | 43.00M | -42.00M | -1.00M | 82.00M | -19.00M | -95.00M | 50.00M | 42.00M | -37.00M | 7.00M | | -12.00M | 24.00M | -36.00M | -37.00M | 3.00M | -18.00M | -17.00M | -8.00M | 18.00M | -29.00M | -15.00M | 27.00M | 3.00M | 53.00M | 42.00M | 28.00M | -61.00M | -29.00M | 30.00M | -16.00M | -23.00M | 20.00M | 7.00M | -4.00M | 14.00M |
|
Change in Account Payables
|
| 15.00M | 11.00M | -20.00M | -35.00M | -13.00M | -82.00M | | | -5.00M | 49.00M | -39.00M | 7.00M | -18.00M | 64.00M | -59.00M | -36.00M | 22.00M | 36.00M | -6.00M | 4.00M | -157.00M | 78.00M | -129.00M | -21.00M | -45.00M | 59.00M | -103.00M | -22.00M | -22.00M | -19.00M | -25.00M | -50.00M | -11.00M | -23.00M | -21.00M | -23.00M | 17.00M | -20.00M | -49.00M | 15.00M | -16.00M | -7.00M | -16.00M | | -18.00M | -33.00M | 7.00M | -43.00M | -21.00M | -16.00M | 47.00M | -77.00M | -16.00M | -23.00M | -4.00M | -14.00M | -14.00M | -61.00M | 32.00M | -8.00M |
|
Change in Accured Expenses
|
| -6.00M | -6.00M | 7.00M | -58.00M | 16.00M | 5.00M | | | -45.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| -221.00M | 647.00M | 50.00M | -52.00M | -12.00M | 42.00M | | | -14.00M | 34.00M | -55.00M | 24.00M | -12.00M | 40.00M | -58.00M | 18.00M | -9.00M | 33.00M | -47.00M | 27.00M | -21.00M | 31.00M | -55.00M | 18.00M | -8.00M | 16.00M | -41.00M | 16.00M | 8.00M | 16.00M | -45.00M | 22.00M | -27.00M | 30.00M | -27.00M | 10.00M | -59.00M | 67.00M | -29.00M | -26.00M | -11.00M | 30.00M | -15.00M | 2.00M | -18.00M | 22.00M | -25.00M | 23.00M | -25.00M | 27.00M | -24.00M | 19.00M | -15.00M | 23.00M | -35.00M | 24.00M | -2.00M | 22.00M | -31.00M | 16.00M |
|
Other Working Capital Changes
|
| -7.00M | 30.00M | -7.00M | -1.00M | -15.00M | -5.00M | | | -4.00M | -41.00M | -38.00M | -51.00M | 122.00M | -2.00M | -2.00M | -4.00M | 7.00M | | -5.00M | 1.00M | 5.00M | -5.00M | 4.00M | 6.00M | -9.00M | 10.00M | -7.00M | | -4.00M | 1.00M | -1.00M | -11.00M | 29.00M | -5.00M | 2.00M | 20.00M | | 4.00M | 4.00M | -12.00M | 29.00M | 12.00M | 9.00M | -13.00M | -3.00M | 2.00M | 3.00M | 2.00M | -22.00M | 5.00M | -1.00M | | 1.00M | -5.00M | -6.00M | 4.00M | -22.00M | 10.00M | 5.00M | -1.00M |
|
Cash from Operations
|
| 787.00M | 999.00M | 869.00M | 610.00M | 1,575.00M | 703.00M | | | 695.00M | 750.00M | 548.00M | 734.00M | 681.00M | 816.00M | 461.00M | 731.00M | 793.00M | 727.00M | 527.00M | 786.00M | 551.00M | 747.00M | 537.00M | 726.00M | 642.00M | 624.00M | 594.00M | 597.00M | 620.00M | 709.00M | 1,042.00M | 901.00M | 1,139.00M | 732.00M | 773.00M | 812.00M | 1,015.00M | 785.00M | 699.00M | 767.00M | 820.00M | 814.00M | 736.00M | 749.00M | 734.00M | 687.00M | 671.00M | 716.00M | 552.00M | 596.00M | 590.00M | 636.00M | 567.00M | 471.00M | 548.00M | 627.00M | 548.00M | 453.00M | 480.00M | 427.00M |
|
Amortizatization of Intangibles
|
| | | 3.00M | -60.00M | -108.00M | -22.00M | | | -15.00M | -15.00M | -14.00M | -11.00M | -12.00M | -11.00M | -12.00M | -11.00M | -5.00M | -6.00M | -5.00M | -4.00M | | -4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 3.00M | | -108.00M | | | | | | | | | | | | | | | -3.00M | -4.00M | -4.00M | -3.00M | -1.00M | -4.00M | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
467.00M | 470.00M | 471.00M | 451.00M | 623.00M | 620.00M | 568.00M | 574.00M | 569.00M | 579.00M | 530.00M | 529.00M | 535.00M | 534.00M | 498.00M | 500.00M | 501.00M | 506.00M | 462.00M | 464.00M | 466.00M | 465.00M | 419.00M | 424.00M | 424.00M | 424.00M | 391.00M | 393.00M | 397.00M | 402.00M | 360.00M | 361.00M | 360.00M | 355.00M | 336.00M | 337.00M | 344.00M | 347.00M | 328.00M | 327.00M | 330.00M | 330.00M | 317.00M | 231.00M | 232.00M | 229.00M | 210.00M | 213.00M | 217.00M | 220.00M | 197.00M | 203.00M | 207.00M | 216.00M | 187.00M | 187.00M | 183.00M | 196.00M | 191.00M | 174.00M | 162.00M |
|
Capital Expenditures
|
| 311.00M | 321.00M | 341.00M | 300.00M | 638.00M | 341.00M | | | 370.00M | 262.00M | 345.00M | 349.00M | 308.00M | 226.00M | 277.00M | 296.00M | 366.00M | 260.00M | 304.00M | 335.00M | 348.00M | 271.00M | 275.00M | 314.00M | 399.00M | 318.00M | 376.00M | 392.00M | 242.00M | 292.00M | 218.00M | 222.00M | 308.00M | 288.00M | 229.00M | 260.00M | 278.00M | 317.00M | 289.00M | 279.00M | 206.00M | 219.00M | 153.00M | 185.00M | 240.00M | 144.00M | 206.00M | 263.00M | 236.00M | 196.00M | 263.00M | 314.00M | 289.00M | 277.00M | 268.00M | 231.00M | 271.00M | 203.00M | 204.00M | 175.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 2.00M | | | | | | | | 3.00M | | | 7.00M | 2.00M | 41.00M | 2.00M | | 6.00M | 1.00M | 1.00M | 3.00M | 1.00M | 23.00M | | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 8.00M | 1.00M | 22.00M | 15.00M | 1.00M | 41.00M | | 34.00M | | 2.00M | 8.00M | 17.00M | 3.00M | 2.00M | 1.00M | 52.00M | 6.00M | 1.00M | 5.00M |
|
Cash from Investing Activities
|
| -169.00M | -367.00M | -335.00M | -490.00M | -1403.00M | -619.00M | | | -232.00M | -439.00M | -105.00M | -531.00M | -306.00M | -507.00M | 150.00M | -1009.00M | 115.00M | -520.00M | -427.00M | -523.00M | 250.00M | -669.00M | 100.00M | -470.00M | -295.00M | -360.00M | -268.00M | -397.00M | -411.00M | -400.00M | -758.00M | 791.00M | -786.00M | -375.00M | -422.00M | -412.00M | -514.00M | 830.00M | -75.00M | 204.00M | -205.00M | -211.00M | -152.00M | -531.00M | 143.00M | -625.00M | -676.00M | 499.00M | -547.00M | -598.00M | -589.00M | -633.00M | 1,354.00M | -274.00M | -461.00M | -611.00M | -545.00M | -439.00M | -496.00M | -179.00M |
|
Other financing activities
|
| 9.00M | -9.00M | 19.00M | -13.00M | -13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -499.00M | -784.00M | -525.00M | -309.00M | -366.00M | -87.00M | | | -464.00M | -308.00M | -446.00M | -198.00M | -374.00M | -314.00M | -610.00M | 274.00M | -908.00M | -207.00M | -100.00M | -260.00M | -807.00M | -77.00M | -637.00M | -253.00M | -349.00M | -251.00M | -338.00M | -202.00M | -212.00M | -304.00M | -279.00M | -1697.00M | -354.00M | -353.00M | -353.00M | -404.00M | -502.00M | -1609.00M | -627.00M | -970.00M | -608.00M | -607.00M | -587.00M | -203.00M | -896.00M | -55.00M | | -1215.00M | -1.00M | -2.00M | | | -1919.00M | -193.00M | -83.00M | -12.00M | 1.00M | | | -237.00M |
|
Dividends Paid - Common
|
| 500.00M | 760.00M | 530.00M | 100.00M | 700.00M | | | | 450.00M | 300.00M | 450.00M | 200.00M | 375.00M | 300.00M | 600.00M | 200.00M | 300.00M | 300.00M | | 650.00M | 400.00M | 300.00M | 400.00M | 250.00M | 350.00M | 250.00M | 350.00M | 200.00M | 200.00M | 300.00M | 275.00M | 350.00M | 350.00M | 350.00M | 350.00M | 400.00M | 500.00M | 500.00M | 425.00M | 425.00M | 375.00M | 300.00M | 270.00M | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 119.00M | -152.00M | 9.00M | -189.00M | -194.00M | -3.00M | | | -1.00M | 3.00M | -3.00M | 5.00M | 1.00M | -5.00M | 1.00M | -4.00M | | | | 3.00M | -6.00M | 1.00M | | 3.00M | -2.00M | 13.00M | -12.00M | -2.00M | -3.00M | 5.00M | 5.00M | -5.00M | -1.00M | 4.00M | -2.00M | -4.00M | -1.00M | 6.00M | -3.00M | 1.00M | 7.00M | -4.00M | -3.00M | 15.00M | -19.00M | 7.00M | -5.00M | | 4.00M | -4.00M | 1.00M | 3.00M | 2.00M | 4.00M | 4.00M | 4.00M | 4.00M | 14.00M | -16.00M | 11.00M |
|
Free Cash Flow
|
| 476.00M | 678.00M | 528.00M | 310.00M | 937.00M | 362.00M | | | 325.00M | 488.00M | 203.00M | 385.00M | 373.00M | 590.00M | 184.00M | 435.00M | 427.00M | 467.00M | 223.00M | 451.00M | 203.00M | 476.00M | 262.00M | 412.00M | 243.00M | 306.00M | 218.00M | 205.00M | 378.00M | 417.00M | 824.00M | 679.00M | 831.00M | 444.00M | 544.00M | 552.00M | 737.00M | 468.00M | 410.00M | 488.00M | 614.00M | 595.00M | 583.00M | 564.00M | 494.00M | 543.00M | 465.00M | 453.00M | 316.00M | 400.00M | 327.00M | 322.00M | 278.00M | 194.00M | 280.00M | 396.00M | 277.00M | 250.00M | 276.00M | 252.00M |
|
Net Cash Flow
|
| 119.00M | -152.00M | 9.00M | -189.00M | -194.00M | -3.00M | | | -1.00M | 3.00M | -3.00M | 5.00M | 1.00M | -5.00M | 1.00M | -4.00M | | | | 3.00M | -6.00M | 1.00M | | 3.00M | -2.00M | 13.00M | -12.00M | -2.00M | -3.00M | 5.00M | 5.00M | -5.00M | -1.00M | 4.00M | -2.00M | -4.00M | -1.00M | 6.00M | -3.00M | 1.00M | 7.00M | -4.00M | -3.00M | 15.00M | -19.00M | 7.00M | -5.00M | | 4.00M | -4.00M | 1.00M | 3.00M | 2.00M | 4.00M | 4.00M | 4.00M | 4.00M | 14.00M | -16.00M | 11.00M |