|
Net Income
|
-5.00M | 323.00M | 526.00M | 548.00M | 360.00M | -1077.00M | 22.00M | 24.00M | 1.00M | | | -56.00M | -10.00M | -45.00M | -4.00M | 6.00M | -10.00M | -30.00M | -6.00M | -12.00M | -8.00M | -163.00M | -3.00M | -20.00M | 47.00M | | -2.00M | 11.00M | -11.00M | -66.00M | -10.00M | -12.00M |
|
Depreciation and Depletion
|
| 130.00M | 127.00M | 135.00M | | 114.00M | 126.00M | 128.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
35.00M | -122.00M | 199.00M | -81.00M | -220.00M | -253.00M | 46.00M | -50.00M | 26.00M | -162.00M | -17.00M | -177.00M | 47.00M | 77.00M | 27.00M | 48.00M | -37.00M | -42.00M | -70.00M | -139.00M | -85.00M | -44.00M | -139.00M | -170.00M | -152.00M | -151.00M | -119.00M | 57.00M | -122.00M | -87.00M | 137.00M | 31.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | -9.00M | -10.00M | -11.00M | -10.00M | -3.00M | -156.00M | 2.00M | 6.00M | -8.00M | -15.00M | -5.00M | -23.00M |
|
Gains from Investment Securities
|
-258.00M | 494.00M | 48.00M | -546.00M | 92.00M | 80.00M | 12.00M | -430.00M | 138.00M | 47.00M | 55.00M | -530.00M | 54.00M | 89.00M | -26.00M | -271.00M | 104.00M | -5.00M | -280.00M | -124.00M | -48.00M | -144.00M | -150.00M | -236.00M | -141.00M | -104.00M | -132.00M | -6.00M | -75.00M | -197.00M | -114.00M | -159.00M |
|
Cash from Operations
|
-1975.00M | 385.00M | -1190.00M | 3,263.00M | -1541.00M | 453.00M | -1215.00M | 3,373.00M | -1930.00M | 1,061.00M | -368.00M | 3,301.00M | -1950.00M | 1,307.00M | -176.00M | 3,588.00M | -2730.00M | 1,109.00M | -525.00M | 3,058.00M | -3311.00M | 812.00M | -105.00M | 4,413.00M | -2609.00M | 451.00M | 130.00M | 4,324.00M | -2109.00M | 947.00M | 193.00M | 4,426.00M |
|
Amortization of Goodwill
|
| | 4,503.00M | | | | | | | | | 1,102.00M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
647.00M | 237.00M | 215.00M | 2,123.00M | 258.00M | 227.00M | 226.00M | 289.00M | 283.00M | 300.00M | 285.00M | 309.00M | 304.00M | 313.00M | 309.00M | 317.00M | 307.00M | 302.00M | 310.00M | 304.00M | 287.00M | 306.00M | 306.00M | 312.00M | 307.00M | 312.00M | 306.00M | 302.00M | 296.00M | 301.00M | 300.00M | 306.00M |
|
Change in Receivables
|
| | | | | | | | -1685.00M | -27.00M | 1,093.00M | 432.00M | -2012.00M | 55.00M | 841.00M | 1,229.00M | -2372.00M | 41.00M | 4,145.00M | -821.00M | 2,705.00M | -813.00M | -1119.00M | -1131.00M | 2,546.00M | -119.00M | -977.00M | -745.00M | 2,505.00M | 39.00M | -885.00M | -1398.00M |
|
Change in Inventory
|
| | | | | | | | 398.00M | 873.00M | -790.00M | -585.00M | 467.00M | 867.00M | -959.00M | 47.00M | 234.00M | 671.00M | -439.00M | 1,249.00M | -324.00M | -996.00M | 828.00M | 435.00M | -618.00M | -1165.00M | 723.00M | -50.00M | -379.00M | -931.00M | 979.00M | 366.00M |
|
Change in Account Payables
|
| | | | | | | | -557.00M | -160.00M | 88.00M | 511.00M | -448.00M | -77.00M | 484.00M | 567.00M | -406.00M | -82.00M | 286.00M | 1,009.00M | 907.00M | -2467.00M | 342.00M | 555.00M | -615.00M | -298.00M | 395.00M | 403.00M | -190.00M | -166.00M | 479.00M | 108.00M |
|
Other Working Capital Changes
|
3,343.00M | -8484.00M | -640.00M | 7,345.00M | -2436.00M | -322.00M | -974.00M | 4,667.00M | -575.00M | -1572.00M | -22.00M | 1,916.00M | -401.00M | -1530.00M | -14.00M | 2,519.00M | -782.00M | -1668.00M | 139.00M | 2,505.00M | -685.00M | -2073.00M | -82.00M | 3,367.00M | -700.00M | -2278.00M | 4.00M | 3,270.00M | -667.00M | -2277.00M | 120.00M | 2,488.00M |
|
Capital Expenditures
|
355.00M | 313.00M | 352.00M | 481.00M | 663.00M | 171.00M | 181.00M | 148.00M | 128.00M | 74.00M | 99.00M | 174.00M | 137.00M | 132.00M | 144.00M | 160.00M | 179.00M | 139.00M | 142.00M | 145.00M | 151.00M | 99.00M | 162.00M | 183.00M | 148.00M | 114.00M | 154.00M | 181.00M | 94.00M | 118.00M | 157.00M | 222.00M |
|
Sales of Property, Plant and Equipment
|
18.00M | 67.00M | 16.00M | -32.00M | 125.00M | | 17.00M | 107.00M | 11.00M | 7.00M | 4.00M | 61.00M | 20.00M | 6.00M | 27.00M | 22.00M | 5.00M | 7.00M | 34.00M | 27.00M | 21.00M | 13.00M | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 1.00M | | | | | | | | | | | | | -1463.00M | 2,926.00M | -7.00M | | | | | | | | | |
|
Divestments
|
| | | 9.00M | 21.00M | | | | | | | | | | | | | | | 27.00M | 21.00M | 13.00M | 8.00M | 15.00M | 5.00M | 15.00M | -18.00M | 3.00M | 8.00M | 17.00M | 1.00M | 28.00M |
|
Change in Acquisitions & Divestments
|
922.00M | 654.00M | 354.00M | 256.00M | 36.00M | 1.00M | 5.00M | 118.00M | 58.00M | 240.00M | 200.00M | 223.00M | 194.00M | 91.00M | 25.00M | 35.00M | 10.00M | 83.00M | 181.00M | 21.00M | 42.00M | 64.00M | 21.00M | 20.00M | 7.00M | 58.00M | 50.00M | 15.00M | 62.00M | | 6.00M | 67.00M |
|
Cash from Investing Activities
|
382.00M | -380.00M | -230.00M | -277.00M | -502.00M | -172.00M | -290.00M | 60.00M | -130.00M | -122.00M | -193.00M | -229.00M | 36.00M | -53.00M | -184.00M | -161.00M | -404.00M | -31.00M | -4.00M | -193.00M | -1511.00M | -33.00M | -229.00M | -214.00M | -270.00M | -35.00M | -161.00M | -123.00M | -34.00M | -164.00M | -157.00M | -188.00M |
|
Other financing activities
|
-32.00M | -37.00M | -9.00M | -10.00M | -24.00M | -18.00M | 8.00M | 1.00M | -16.00M | -4.00M | -7.00M | -1.00M | -17.00M | -7.00M | -4.00M | -2.00M | -44.00M | -2.00M | -3.00M | -6.00M | -28.00M | -14.00M | -3.00M | -4.00M | -19.00M | -8.00M | -2.00M | -3.00M | -22.00M | -16.00M | -5.00M | -2.00M |
|
Cash from Financing Activities
|
-694.00M | -518.00M | 621.00M | -2033.00M | 1,312.00M | -1997.00M | 1,446.00M | -3690.00M | 2,344.00M | -130.00M | 481.00M | -2392.00M | 821.00M | -848.00M | 392.00M | -1631.00M | 714.00M | -608.00M | 557.00M | -1843.00M | 3,274.00M | 105.00M | 224.00M | -3702.00M | 1,766.00M | -248.00M | 619.00M | -3336.00M | 995.00M | -808.00M | 367.00M | -2198.00M |
|
Dividends Paid - Common
|
831.00M | 828.00M | 823.00M | -5287.00M | 317.00M | | | -634.00M | 97.00M | 97.00M | 97.00M | -679.00M | 97.00M | 95.00M | 103.00M | 102.00M | 102.00M | 101.00M | 108.00M | 107.00M | 107.00M | 106.00M | 114.00M | 112.00M | 112.00M | 111.00M | 117.00M | 118.00M | 116.00M | 116.00M | 122.00M | 121.00M |
|
Exchange Rate Effect
|
108.00M | -211.00M | -84.00M | -57.00M | 20.00M | -84.00M | -54.00M | 30.00M | -117.00M | 22.00M | 31.00M | 71.00M | -50.00M | 36.00M | -64.00M | -58.00M | -31.00M | -85.00M | -179.00M | 17.00M | -2.00M | 11.00M | -77.00M | -75.00M | -31.00M | -41.00M | 27.00M | -48.00M | 21.00M | 47.00M | 17.00M | -1.00M |
|
Change in Cash
|
-2179.00M | -724.00M | -883.00M | 896.00M | -711.00M | -1800.00M | -113.00M | -227.00M | 167.00M | 831.00M | -49.00M | 751.00M | -1143.00M | 442.00M | -32.00M | 1,696.00M | -2451.00M | 385.00M | -151.00M | 999.00M | -1550.00M | 895.00M | -187.00M | 382.00M | -1144.00M | 127.00M | 615.00M | 666.00M | -1127.00M | 22.00M | 420.00M | 1,988.00M |
|
Beginning Cash Balance
|
| | | | | | 123.00M | 96.00M | 148.00M | 98.00M | 130.00M | 289.00M | 447.00M | 296.00M | 304.00M | 302.00M | 337.00M | 468.00M | 311.00M | 306.00M | 361.00M | 191.00M | 372.00M | 205.00M | | | | | | | | |
|
Free Cash Flow
|
-2330.00M | 72.00M | -1542.00M | 2,782.00M | -2204.00M | 282.00M | -1396.00M | 3,225.00M | -2058.00M | 987.00M | -467.00M | 3,127.00M | -2087.00M | 1,175.00M | -320.00M | 3,428.00M | -2909.00M | 970.00M | -667.00M | 2,913.00M | -3462.00M | 713.00M | -267.00M | 4,230.00M | -2757.00M | 337.00M | -24.00M | 4,143.00M | -2203.00M | 829.00M | 36.00M | 4,204.00M |
|
Net Cash Flow
|
-2287.00M | -513.00M | -799.00M | 953.00M | -731.00M | -1716.00M | -59.00M | -257.00M | 284.00M | 809.00M | -80.00M | 680.00M | -1093.00M | 406.00M | 32.00M | 1,796.00M | -2420.00M | 470.00M | 28.00M | 1,022.00M | -1548.00M | 884.00M | -110.00M | 497.00M | -1113.00M | 168.00M | 588.00M | 865.00M | -1148.00M | -25.00M | 403.00M | 2,040.00M |