|
Net Income
|
9.00M | -15.00M | -41.00M | 73.00M | 149.00M | 2.00M | | -111.00M | 149.00M | -5.00M | 4.00M | -32.00M | -10.00M | -32.00M | -52.00M | -1031.00M | 1.00M | -70.00M | -23.00M | | | | | | 540.00M | 418.00M | 599.00M | 366.00M | 531.00M | 462.00M | 728.00M | 491.00M | 674.00M | 417.00M | 696.00M | 1,333.00M | 526.00M | 478.00M | 883.00M | 210.00M | 231.00M | 257.00M | 38.00M | 190.00M | 229.00M | -2032.00M | 19.00M | -125.00M | 28.00M | 26.00M | 65.00M | 1,239.00M | 19.00M | -1.00M | 152.00M | 122.00M | 281.00M | 168.00M | -541.00M | -33.00M | 118.00M | 97.00M | -15.00M | -3.00M | -1.00M | 1.00M | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 24.00M | 23.00M | 24.00M | 23.00M | 27.00M | 26.00M | 26.00M | 27.00M | 31.00M | 29.00M | 23.00M | 9.00M | 8.00M | 9.00M | 8.00M | 1.00M | 2.00M | 1.00M | 6.00M | 3.00M | 1.00M | 3.00M | 4.00M | 1.00M | 4.00M | 4.00M |
|
Deferred Taxes
|
-365.00M | -82.00M | 105.00M | 836.00M | -173.00M | 383.00M | -520.00M | -372.00M | -227.00M | -227.00M | -189.00M | -113.00M | -269.00M | -175.00M | -106.00M | 304.00M | -266.00M | -129.00M | -206.00M | -136.00M | -232.00M | -69.00M | -143.00M | 893.00M | -277.00M | -122.00M | 1,102.00M | 151.00M | 131.00M | 144.00M | 206.00M | 244.00M | 250.00M | 156.00M | 246.00M | -655.00M | 131.00M | 98.00M | 257.00M | 31.00M | 106.00M | 1.00M | 5.00M | 104.00M | -65.00M | -166.00M | -149.00M | 56.00M | 216.00M | -5.00M | -12.00M | 210.00M | 246.00M | -101.00M | 124.00M | -211.00M | 191.00M | 149.00M | 1,099.00M | 35.00M | -237.00M | 163.00M | -207.00M | -21.00M | 82.00M | 110.00M | 263.00M |
|
Gains from Investment Securities
|
93.00M | -126.00M | -143.00M | 1,656.00M | -117.00M | 4.00M | | 1,104.00M | -18.00M | 98.00M | -191.00M | 318.00M | 72.00M | -4.00M | 23.00M | -209.00M | 32.00M | -7.00M | 93.00M | 4.00M | 159.00M | | 1.00M | 60.00M | 70.00M | -28.00M | -3.00M | 44.00M | 26.00M | 50.00M | 48.00M | 74.00M | 146.00M | 106.00M | 91.00M | 76.00M | 87.00M | 47.00M | 148.00M | -305.00M | 11.00M | 5.00M | -52.00M | -73.00M | 178.00M | | | -402.00M | -153.00M | -101.00M | -19.00M | -41.00M | 72.00M | 81.00M | 17.00M | -28.00M | -23.00M | -39.00M | -44.00M | -272.00M | -59.00M | 7.00M | -8.00M | 42.00M | 7.00M | 83.00M | 19.00M |
|
Asset Writedowns and Impairment
|
455.00M | | | | 21.00M | 142.00M | | 31.00M | | | | 228.00M | | | | 1,645.00M | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 256.00M | 835.00M | 177.00M | -30.00M | 351.00M | 768.00M | 529.00M | 910.00M | 138.00M | 95.00M | 321.00M | -222.00M | -12.00M | -13.00M | 405.00M | 2.00M | 1,041.00M | 98.00M | 52.00M | 19.00M | 526.00M | 109.00M | 19.00M | 123.00M | 388.00M | 46.00M | 51.00M | 128.00M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | | -138.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1,481.00M | 421.00M | 1,080.00M | 804.00M | 1,650.00M | -244.00M | 478.00M | -59.00M | 912.00M | 375.00M | 1,111.00M | 585.00M | 1,623.00M | 775.00M | 1,064.00M | 675.00M | 1,052.00M | 739.00M | 1,159.00M | 483.00M | 753.00M | 694.00M | 963.00M | 1,029.00M | 1,131.00M | 1,029.00M | 1,293.00M | 1,022.00M | 1,192.00M | 826.00M | 1,368.00M | 765.00M | 1,360.00M | 1,000.00M | 1,312.00M | 830.00M | 1,232.00M | 1,193.00M | 1,286.00M | 1,062.00M | 1,171.00M | 1,142.00M | 1,396.00M | 1,495.00M | 1,633.00M | 1,503.00M | 1,674.00M | 417.00M | 1,452.00M | 788.00M | 1,295.00M | 502.00M | 1,125.00M | 236.00M | 1,310.00M | 1,029.00M | 2,097.00M | 1,097.00M | 1,992.00M | 1,386.00M | 1,982.00M | 856.00M | 1,539.00M | 641.00M | 1,183.00M | 1,246.00M | 1,945.00M |
|
Depreciation & Amortization (CF)
|
325.00M | 315.00M | 320.00M | 359.00M | 320.00M | 309.00M | 317.00M | 312.00M | 318.00M | 309.00M | 324.00M | 337.00M | 353.00M | 351.00M | 376.00M | 363.00M | 366.00M | 363.00M | 375.00M | 286.00M | 378.00M | 370.00M | 423.00M | 389.00M | 414.00M | 408.00M | 428.00M | 419.00M | 424.00M | 429.00M | 400.00M | 524.00M | 548.00M | 540.00M | 485.00M | 553.00M | 572.00M | 534.00M | 600.00M | 574.00M | 734.00M | 738.00M | 763.00M | 742.00M | 759.00M | 738.00M | 681.00M | 658.00M | 685.00M | 673.00M | 700.00M | 723.00M | 773.00M | 762.00M | 799.00M | 779.00M | 803.00M | 760.00M | 809.00M | 756.00M | 694.00M | 695.00M | 625.00M | 625.00M | 660.00M | 656.00M | 686.00M |
|
Change in Receivables
|
-95.00M | -528.00M | -181.00M | 346.00M | -126.00M | -186.00M | -48.00M | 420.00M | -292.00M | 16.00M | -251.00M | 162.00M | -327.00M | -36.00M | -8.00M | 79.00M | 124.00M | -216.00M | -6.00M | 196.00M | 183.00M | -336.00M | -147.00M | 169.00M | 65.00M | -279.00M | -15.00M | -65.00M | -40.00M | -42.00M | 63.00M | 305.00M | -136.00M | -171.00M | 60.00M | 350.00M | -47.00M | -111.00M | 29.00M | 239.00M | -153.00M | -339.00M | 138.00M | 459.00M | -245.00M | -115.00M | 123.00M | 529.00M | -185.00M | -152.00M | 130.00M | 390.00M | -28.00M | 143.00M | -59.00M | 929.00M | -519.00M | -71.00M | 74.00M | 369.00M | -133.00M | -94.00M | -152.00M | 171.00M | -137.00M | 145.00M | 55.00M |
|
Change in Inventory
|
-271.00M | 231.00M | 81.00M | -31.00M | -213.00M | 122.00M | 114.00M | -58.00M | -119.00M | 150.00M | 131.00M | 23.00M | -99.00M | 24.00M | 40.00M | 2.00M | -133.00M | 143.00M | 53.00M | -34.00M | -163.00M | 161.00M | 41.00M | 4.00M | -148.00M | 101.00M | 50.00M | 23.00M | -44.00M | 47.00M | 7.00M | -11.00M | -61.00M | 40.00M | 55.00M | -49.00M | -104.00M | 73.00M | 68.00M | -8.00M | -53.00M | 67.00M | 92.00M | -16.00M | -71.00M | 64.00M | -22.00M | -10.00M | -73.00M | 63.00M | 55.00M | 29.00M | -80.00M | 92.00M | 194.00M | 10.00M | 21.00M | 80.00M | 47.00M | 50.00M | -16.00M | 40.00M | 23.00M | 40.00M | -2.00M | 58.00M | 68.00M |
|
Change in Account Payables
|
-264.00M | -265.00M | 54.00M | 319.00M | -90.00M | -41.00M | 80.00M | 170.00M | -299.00M | -95.00M | -25.00M | 6.00M | -275.00M | 10.00M | 49.00M | 155.00M | -135.00M | -14.00M | 5.00M | 194.00M | 53.00M | -311.00M | -33.00M | 89.00M | -85.00M | -88.00M | -49.00M | 23.00M | -37.00M | -55.00M | 3.00M | 186.00M | -140.00M | -71.00M | 53.00M | 69.00M | -57.00M | -94.00M | -16.00M | 234.00M | -284.00M | -162.00M | | 221.00M | -164.00M | -27.00M | 5.00M | 221.00M | 21.00M | -63.00M | 13.00M | 185.00M | 52.00M | 17.00M | -123.00M | 610.00M | -588.00M | -106.00M | -118.00M | 306.00M | -126.00M | 126.00M | -27.00M | 103.00M | -41.00M | 55.00M | -56.00M |
|
Change in Accured Expenses
|
223.00M | -266.00M | 39.00M | -77.00M | 89.00M | 702.00M | -521.00M | -104.00M | -129.00M | -138.00M | 66.00M | -15.00M | 89.00M | -165.00M | 77.00M | -13.00M | 90.00M | -157.00M | 29.00M | 11.00M | -55.00M | 5.00M | 41.00M | -32.00M | -15.00M | -26.00M | 28.00M | -39.00M | 68.00M | -22.00M | 159.00M | -2.00M | -19.00M | -54.00M | 134.00M | 3.00M | -103.00M | 13.00M | 76.00M | 2.00M | -329.00M | 65.00M | 141.00M | 45.00M | -234.00M | -79.00M | 200.00M | 60.00M | -177.00M | 42.00M | 186.00M | -10.00M | -192.00M | 37.00M | 183.00M | 13.00M | -161.00M | -39.00M | 408.00M | -33.00M | 153.00M | -429.00M | 500.00M | -309.00M | -148.00M | 59.00M | 277.00M |
|
Other Working Capital Changes
|
-201.00M | 121.00M | 147.00M | 167.00M | -260.00M | -39.00M | 25.00M | 135.00M | -63.00M | -93.00M | 6.00M | 174.00M | -91.00M | -48.00M | 211.00M | -236.00M | -150.00M | 3.00M | 17.00M | 7.00M | -172.00M | 88.00M | 210.00M | 228.00M | 51.00M | 187.00M | 6.00M | -295.00M | -41.00M | 261.00M | -17.00M | -355.00M | 102.00M | 172.00M | 16.00M | 16.00M | 101.00M | 7.00M | -219.00M | -3.00M | 187.00M | 292.00M | -11.00M | -222.00M | 307.00M | 119.00M | -68.00M | 111.00M | 199.00M | 244.00M | 17.00M | 152.00M | 192.00M | 117.00M | -653.00M | 691.00M | 141.00M | 226.00M | -724.00M | 921.00M | 201.00M | 91.00M | -76.00M | 19.00M | -70.00M | -71.00M | -64.00M |
|
Capital Expenditures
|
796.00M | 992.00M | 1,096.00M | 953.00M | 904.00M | 750.00M | -4163.00M | 5,931.00M | 806.00M | 829.00M | 981.00M | 1,036.00M | 981.00M | 979.00M | 924.00M | 1,261.00M | 904.00M | 1,033.00M | 1,018.00M | 1,110.00M | 1,120.00M | 1,269.00M | 1,353.00M | 1,603.00M | 1,014.00M | 1,356.00M | 1,262.00M | 1,943.00M | 1,497.00M | 1,653.00M | 1,386.00M | 1,549.00M | 1,435.00M | 1,313.00M | 1,374.00M | 1,382.00M | 1,103.00M | 943.00M | 1,065.00M | 1,143.00M | 1,002.00M | 1,110.00M | 1,295.00M | 1,573.00M | 1,462.00M | 1,453.00M | 1,494.00M | 1,611.00M | 1,328.00M | 1,336.00M | 1,478.00M | 1,818.00M | 1,622.00M | 1,597.00M | 2,032.00M | 2,340.00M | 2,220.00M | 2,630.00M | 2,316.00M | 3,045.00M | 2,769.00M | 2,965.00M | 2,985.00M | 3,479.00M | 3,213.00M | 3,003.00M | 3,039.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 47.00M | | 83.00M | -112.00M | 84.00M | | 2.00M | -26.00M | 27.00M | 1.00M | 52.00M | -1.00M | 5.00M | | 5.00M | | | | 5.00M | 133.00M | 44.00M | | 156.00M | 2,342.00M | 154.00M | 42.00M | 15.00M | 236.00M | 14.00M | -14.00M | 71.00M | 3,616.00M | | | | | | | | | | | | | 4,275.00M | 2,972.00M | 1,990.00M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 2.00M | | | | | | | | | | | | | | | 389.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 737.00M | 4.00M | 2,709.00M | | | | | | | | | | | | 465.00M | | 187.00M | | | | 27.00M | -27.00M | | 16.00M | | | | 28.00M | | | | 275.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
289.00M | 438.00M | 531.00M | 220.00M | 513.00M | 627.00M | 798.00M | 876.00M | 502.00M | 436.00M | 466.00M | 353.00M | 415.00M | 349.00M | 276.00M | 316.00M | 554.00M | 308.00M | 398.00M | 216.00M | 442.00M | 244.00M | 838.00M | -289.00M | 337.00M | 243.00M | 357.00M | 403.00M | 368.00M | 341.00M | 300.00M | 413.00M | 756.00M | 363.00M | 377.00M | 335.00M | 419.00M | 425.00M | 457.00M | 503.00M | 506.00M | 376.00M | 429.00M | 401.00M | 602.00M | 1,058.00M | 1,208.00M | 1,410.00M | 1,765.00M | 945.00M | 614.00M | 661.00M | 814.00M | 1,267.00M | 605.00M | 596.00M | 544.00M | 594.00M | 869.00M | 959.00M | 695.00M | 884.00M | 651.00M | 842.00M | 931.00M | 763.00M | 869.00M |
|
Cash from Investing Activities
|
-874.00M | -914.00M | -956.00M | -951.00M | -171.00M | 1,832.00M | -436.00M | -806.00M | -752.00M | -783.00M | -829.00M | -957.00M | -946.00M | -918.00M | -920.00M | -1056.00M | -862.00M | -1023.00M | -463.00M | -1110.00M | -919.00M | -1267.00M | -1347.00M | -1648.00M | -1499.00M | -1585.00M | -1266.00M | -2153.00M | -1525.00M | -2200.00M | -5304.00M | -1662.00M | -1701.00M | -1620.00M | -1547.00M | -1074.00M | -1183.00M | -1053.00M | -1133.00M | 1,011.00M | -552.00M | -1281.00M | -1327.00M | -1462.00M | -1641.00M | -1693.00M | -1526.00M | 1,944.00M | -2308.00M | -1460.00M | -2839.00M | 360.00M | -1574.00M | -3574.00M | 629.00M | -2227.00M | -2302.00M | -2712.00M | 923.00M | -3116.00M | 1,385.00M | -57.00M | -1035.00M | -3476.00M | -3238.00M | -3147.00M | -3116.00M |
|
Other financing activities
|
-2.00M | -18.00M | -8.00M | 3.00M | -1.00M | 5.00M | -2.00M | -4.00M | -8.00M | -4.00M | -17.00M | 4.00M | 1.00M | -1.00M | -8.00M | -6.00M | -19.00M | -31.00M | -4.00M | -36.00M | -31.00M | -11.00M | -16.00M | -67.00M | -11.00M | -33.00M | -73.00M | -107.00M | 117.00M | -286.00M | -79.00M | -83.00M | -67.00M | -95.00M | -67.00M | -58.00M | -72.00M | -51.00M | -75.00M | -76.00M | -72.00M | -24.00M | -67.00M | -73.00M | -81.00M | -164.00M | -101.00M | -100.00M | -54.00M | -128.00M | -66.00M | -123.00M | -64.00M | -87.00M | -4.00M | -49.00M | -42.00M | -52.00M | -36.00M | -56.00M | -40.00M | -74.00M | -28.00M | 2,700.00M | 400.00M | 324.00M | 417.00M |
|
Cash from Financing Activities
|
-531.00M | 412.00M | -137.00M | 144.00M | -1444.00M | -1262.00M | -7.00M | 481.00M | -34.00M | 300.00M | -150.00M | 262.00M | -646.00M | 172.00M | -225.00M | 548.00M | -403.00M | 439.00M | -599.00M | 656.00M | 78.00M | 764.00M | 183.00M | 719.00M | 325.00M | 552.00M | -60.00M | 1,500.00M | -56.00M | 1,533.00M | 3,810.00M | 943.00M | 559.00M | 404.00M | 212.00M | 128.00M | 100.00M | -120.00M | -120.00M | -2069.00M | -383.00M | 72.00M | -189.00M | -204.00M | 1,006.00M | -335.00M | -332.00M | -2672.00M | 1,171.00M | 414.00M | 1,507.00M | -721.00M | 635.00M | 3,151.00M | -2006.00M | 1,199.00M | 1,820.00M | -26.00M | -2983.00M | 1,784.00M | -3332.00M | -928.00M | 1,191.00M | 1,298.00M | 2,167.00M | 1,837.00M | 1,824.00M |
|
Dividends Paid - Common
|
257.00M | 259.00M | 261.00M | 262.00M | 275.00M | 269.00M | 266.00M | 266.00M | 285.00M | 283.00M | 280.00M | 281.00M | 301.00M | 302.00M | 303.00M | 303.00M | 324.00M | 326.00M | 326.00M | 326.00M | 349.00M | 349.00M | 350.00M | 350.00M | 381.00M | 384.00M | 385.00M | 386.00M | 417.00M | 432.00M | 438.00M | 440.00M | 474.00M | 475.00M | 486.00M | 496.00M | 544.00M | 545.00M | 546.00M | 550.00M | 733.00M | 736.00M | 755.00M | 759.00M | 788.00M | 789.00M | 785.00M | 511.00M | 508.00M | 508.00M | 510.00M | 510.00M | 541.00M | 555.00M | 557.00M | 556.00M | 557.00M | 558.00M | 559.00M | 559.00M | 559.00M | 560.00M | 559.00M | 561.00M | 569.00M | 569.00M | 570.00M |
|
Change in Cash
|
76.00M | -81.00M | -13.00M | -3.00M | 35.00M | 326.00M | 35.00M | -384.00M | 126.00M | -108.00M | 132.00M | -110.00M | 31.00M | 29.00M | -81.00M | 167.00M | -213.00M | 155.00M | 97.00M | 29.00M | -88.00M | 191.00M | -201.00M | 100.00M | -43.00M | -4.00M | -33.00M | 369.00M | -389.00M | 159.00M | -126.00M | 46.00M | 218.00M | -216.00M | -23.00M | -116.00M | 149.00M | 20.00M | 33.00M | 4.00M | 236.00M | -67.00M | -120.00M | -171.00M | 998.00M | -525.00M | -184.00M | -311.00M | 315.00M | -258.00M | -37.00M | 141.00M | 186.00M | -187.00M | -67.00M | 1.00M | 1,615.00M | -1641.00M | -68.00M | | 35.00M | -129.00M | 1,695.00M | | 112.00M | -64.00M | 653.00M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | 258.00M | | | | | | | | | | | | | | | 301.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
685.00M | -571.00M | -16.00M | -149.00M | 746.00M | -994.00M | 4,641.00M | -5990.00M | 106.00M | -454.00M | 130.00M | -451.00M | 642.00M | -204.00M | 140.00M | -586.00M | 148.00M | -294.00M | 141.00M | -627.00M | -367.00M | -575.00M | -390.00M | -574.00M | 117.00M | -327.00M | 31.00M | -921.00M | -305.00M | -827.00M | -18.00M | -784.00M | -75.00M | -313.00M | -62.00M | -552.00M | 129.00M | 250.00M | 221.00M | -81.00M | 169.00M | 32.00M | 101.00M | -78.00M | 171.00M | 50.00M | 180.00M | -1194.00M | 124.00M | -548.00M | -183.00M | -1316.00M | -497.00M | -1361.00M | -722.00M | -1311.00M | -123.00M | -1533.00M | -324.00M | -1659.00M | -787.00M | -2109.00M | -1446.00M | -2838.00M | -2030.00M | -1757.00M | -1094.00M |
|
Net Cash Flow
|
76.00M | -81.00M | -13.00M | -3.00M | 35.00M | 326.00M | 35.00M | -384.00M | 126.00M | -108.00M | 132.00M | -110.00M | 31.00M | 29.00M | -81.00M | 167.00M | -213.00M | 155.00M | 97.00M | 29.00M | -88.00M | 191.00M | -201.00M | 100.00M | -43.00M | -4.00M | -33.00M | 369.00M | -389.00M | 159.00M | -126.00M | 46.00M | 218.00M | -216.00M | -23.00M | -116.00M | 149.00M | 20.00M | 33.00M | 4.00M | 236.00M | -67.00M | -120.00M | -171.00M | 998.00M | -525.00M | -184.00M | -311.00M | 315.00M | -258.00M | -37.00M | 141.00M | 186.00M | -187.00M | -67.00M | 1.00M | 1,615.00M | -1641.00M | -68.00M | 54.00M | 35.00M | -129.00M | 1,695.00M | -1537.00M | 112.00M | -64.00M | 653.00M |